{
"company_details": [
{
"company_id": "0001583107",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001583107.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001583107.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001583107.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001583107_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001583107_main_keyfigs.svg",
"name": "Theravance Biopharma Inc",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001583107.svg",
"report_text": "The relative strengths and weaknesses of Theravance Biopharma 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 Theravance Biopharma Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 329% points.The greatest weakness of Theravance Biopharma Inc is the variable Other Assets, reducing the Economic Capital Ratio by 73% points.
The company's Economic Capital Ratio, given in the ranking table, is 675%, being 430% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001583107_2023_Theravance_Biopharma_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "12.3",
"Assets": "29.5",
"Liabilities": "62.0",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "92.5",
"Property and Equipment": "-1.20",
"Assets, Current": "30.7",
"Intangible Assets": "-10.1",
"Other Liabilities": "32.4",
"Liabilities, Current": "19.3",
"Liabilities, Non-Current": "13.7",
"Expenses": "-23.3",
"Revenues": "-14.5",
"Net Income": "-35.3",
"Cost of Goods Sold": "2.13",
"Other Expenses": "7.80",
"Research and Development": "-32.6",
"Other Revenues": "-14.5",
"Other Net Income": "2.56",
"Comprehensive Net Income": "-35.1",
"Economic Capital Ratio": "59.2"
},
"2015": {
"Property and Equipment": "-1.50",
"Assets": "11.4",
"Liabilities": "55.4",
"Stockholders Equity": "64.5",
"ECR before LimitedLiability": "63.9",
"Other Assets": "15.3",
"Intangible Assets": "-12.0",
"Assets, Current": "12.5",
"Other Liabilities": "34.0",
"Liabilities, Non-Current": "15.9",
"Liabilities, Current": "7.90",
"Other Expenses": "10.2",
"Expenses": "-19.2",
"Revenues": "-2.17",
"Net Income": "-21.4",
"Cost of Goods Sold": "1.94",
"Selling, General and Administrative Expense": "-10.7",
"Research and Development": "-20.5",
"Other Revenues": "-2.17",
"Comprehensive Net Income": "-21.3",
"Economic Capital Ratio": "44.9"
},
"2016": {
"Other Assets": "8.87",
"Assets": "38.0",
"Liabilities": "67.9",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "159",
"Assets, Current": "36.2",
"Property and Equipment": "-1.71",
"Intangible Assets": "-5.08",
"Other Liabilities": "29.3",
"Liabilities, Non-Current": "17.6",
"Liabilities, Current": "28.4",
"Research and Development": "-1.15",
"Expenses": "11.3",
"Revenues": "-4.63",
"Net Income": "7.33",
"Selling, General and Administrative Expense": "3.54",
"Other Expenses": "7.29",
"Cost of Goods Sold": "1.71",
"Other Revenues": "-4.63",
"Comprehensive Net Income": "7.31",
"Economic Capital Ratio": "136"
},
"2017": {
"Other Assets": "5.56",
"Assets": "28.8",
"Liabilities": "61.5",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "79.8",
"Intangible Assets": "-11.2",
"Assets, Current": "44.3",
"Property and Equipment": "-2.60",
"Liabilities, Current": "12.0",
"Other Liabilities": "33.7",
"Liabilities, Non-Current": "19.1",
"Selling, General and Administrative Expense": "-1.86",
"Expenses": "-16.8",
"Revenues": "-12.0",
"Net Income": "-27.7",
"Research and Development": "-17.0",
"Cost of Goods Sold": "2.55",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-27.9",
"Other Net Income": "1.02",
"Economic Capital Ratio": "60.3"
},
"2018": {
"Assets, Current": "54.8",
"Assets": "25.2",
"Liabilities": "44.5",
"Stockholders Equity": "82.0",
"ECR before LimitedLiability": "97.2",
"Other Assets": "-4.66",
"Intangible Assets": "-9.23",
"Liabilities, Current": "-3.92",
"Other Liabilities": "26.9",
"Liabilities, Non-Current": "22.9",
"Research and Development": "-12.0",
"Expenses": "2.10",
"Revenues": "-3.21",
"Net Income": "3.24",
"Cost of Goods Sold": "3.73",
"Other Expenses": "6.95",
"Selling, General and Administrative Expense": "3.49",
"Other Revenues": "-3.21",
"Other Net Income": "4.35",
"Comprehensive Net Income": "3.16",
"Economic Capital Ratio": "79.6"
},
"2019": {
"Other Assets": "5.28",
"Assets": "-1.81",
"Liabilities": "46.4",
"Stockholders Equity": "34.4",
"ECR before LimitedLiability": "62.7",
"Property and Equipment": "-3.18",
"Assets, Current": "12.8",
"Intangible Assets": "-14.2",
"Liabilities, Current": "-14.6",
"Other Liabilities": "29.0",
"Liabilities, Non-Current": "32.0",
"Other Expenses": "3.08",
"Expenses": "-14.5",
"Revenues": "-0.539",
"Net Income": "-3.67",
"Cost of Goods Sold": "4.99",
"Research and Development": "-22.1",
"Other Revenues": "-0.539",
"Comprehensive Net Income": "-4.08",
"Other Net Income": "11.8",
"Economic Capital Ratio": "35.6"
},
"2020": {
"Intangible Assets": "-12.0",
"Assets": "-16.0",
"Liabilities": "50.8",
"Stockholders Equity": "11.5",
"ECR before LimitedLiability": "38.4",
"Other Assets": "4.88",
"Property and Equipment": "-1.04",
"Assets, Current": "-7.95",
"Liabilities, Non-Current": "31.1",
"Liabilities, Current": "-11.1",
"Other Liabilities": "31.3",
"Selling, General and Administrative Expense": "0.471",
"Expenses": "-24.9",
"Revenues": "-1.30",
"Net Income": "-12.1",
"Cost of Goods Sold": "4.34",
"Research and Development": "-29.2",
"Other Revenues": "-1.30",
"Other Net Income": "14.7",
"Comprehensive Net Income": "-12.2",
"Economic Capital Ratio": "18.8"
},
"2021": {
"Assets, Current": "-31.6",
"Assets": "-25.9",
"Liabilities": "81.4",
"Stockholders Equity": "-5.39",
"ECR before LimitedLiability": "52.3",
"Other Assets": "23.3",
"Intangible Assets": "-9.57",
"Liabilities, Current": "19.6",
"Other Liabilities": "34.2",
"Liabilities, Non-Current": "33.7",
"Selling, General and Administrative Expense": "-3.67",
"Expenses": "-35.4",
"Revenues": "-1.26",
"Net Income": "-3.90",
"Other Expenses": "-11.9",
"Research and Development": "-24.2",
"Cost of Goods Sold": "4.35",
"Other Revenues": "-1.26",
"Comprehensive Net Income": "-3.98",
"Other Net Income": "33.4",
"Economic Capital Ratio": "44.7"
},
"2022": {
"Intangible Assets": "17.5",
"Assets": "49.7",
"Liabilities": "286",
"Stockholders Equity": "65.3",
"ECR before LimitedLiability": "450",
"Assets, Current": "65.3",
"Other Assets": "-72.5",
"Other Liabilities": "109",
"Liabilities, Current": "181",
"Liabilities, Non-Current": "98.3",
"Other Expenses": "8.94",
"Expenses": "112",
"Revenues": "-18.7",
"Net Income": "328",
"Selling, General and Administrative Expense": "39.5",
"Cost of Goods Sold": "8.69",
"Research and Development": "57.4",
"Other Revenues": "-18.7",
"Comprehensive Net Income": "329",
"Other Net Income": "259",
"Economic Capital Ratio": "430"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001583107_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "275,370",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "41,256",
"Liabilities, Non-Current": "0",
"Other Assets": "52,738",
"Other Compr. Net Income": "-173",
"Other Expenses": "10,422",
"Other Liabilities": "0",
"Other Net Income": "1,865",
"Other Revenues": "11,688",
"Property and Equipment": "9,663",
"Research and Development": "168,522",
"Selling, General and Administrative Expense": "71,647"
},
"output_variables": {
"Assets": "337,771",
"Liabilities": "41,256",
"Expenses": "250,591",
"Revenues": "11,688",
"Stockholders Equity": "296,515",
"Net Income": "-237,038",
"Comprehensive Net Income": "-237,124",
"BaseVar": "321,672",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "313%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "237,472",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "49,470",
"Liabilities, Non-Current": "0",
"Other Assets": "52,771",
"Other Compr. Net Income": "12",
"Other Expenses": "5,608",
"Other Liabilities": "0",
"Other Net Income": "631",
"Other Revenues": "42,126",
"Property and Equipment": "9,873",
"Research and Development": "129,165",
"Selling, General and Administrative Expense": "90,203"
},
"output_variables": {
"Assets": "300,116",
"Liabilities": "49,470",
"Expenses": "224,976",
"Revenues": "42,126",
"Stockholders Equity": "250,646",
"Net Income": "-182,219",
"Comprehensive Net Income": "-182,213",
"BaseVar": "308,666",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "308%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "528,503",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "49,268",
"Liabilities, Non-Current": "0",
"Other Assets": "102,291",
"Other Compr. Net Income": "-183",
"Other Expenses": "14,408",
"Other Liabilities": "0",
"Other Net Income": "1,312",
"Other Revenues": "48,648",
"Property and Equipment": "8,460",
"Research and Development": "141,712",
"Selling, General and Administrative Expense": "84,509"
},
"output_variables": {
"Assets": "639,254",
"Liabilities": "49,268",
"Expenses": "240,629",
"Revenues": "48,648",
"Stockholders Equity": "589,986",
"Net Income": "-190,669",
"Comprehensive Net Income": "-190,760",
"BaseVar": "489,647",
"ECR before LimitedLiability": "318%",
"Economic Capital Ratio": "381%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "378,749",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "62,552",
"Liabilities, Non-Current": "0",
"Other Assets": "52,494",
"Other Compr. Net Income": "-453",
"Other Expenses": "55,735",
"Other Liabilities": "0",
"Other Net Income": "4,567",
"Other Revenues": "819",
"Property and Equipment": "10,157",
"Research and Development": "168,011",
"Selling, General and Administrative Expense": "98,549"
},
"output_variables": {
"Assets": "441,400",
"Liabilities": "62,552",
"Expenses": "322,295",
"Revenues": "819",
"Stockholders Equity": "378,848",
"Net Income": "-316,908",
"Comprehensive Net Income": "-317,135",
"BaseVar": "416,043",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "304%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "532,823",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "98,554",
"Liabilities, Non-Current": "0",
"Other Assets": "14,236",
"Other Compr. Net Income": "-477",
"Other Expenses": "34,687",
"Other Liabilities": "0",
"Other Net Income": "114,015",
"Other Revenues": "44,294",
"Property and Equipment": "13,176",
"Research and Development": "197,011",
"Selling, General and Administrative Expense": "97,445"
},
"output_variables": {
"Assets": "560,235",
"Liabilities": "98,554",
"Expenses": "329,143",
"Revenues": "44,294",
"Stockholders Equity": "461,681",
"Net Income": "-170,834",
"Comprehensive Net Income": "-171,073",
"BaseVar": "573,360",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "338%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "338,488",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "111,703",
"Liabilities, Non-Current": "0",
"Other Assets": "57,694",
"Other Compr. Net Income": "393",
"Other Expenses": "10,560",
"Other Liabilities": "0",
"Other Net Income": "136,697",
"Other Revenues": "71,862",
"Property and Equipment": "12,644",
"Research and Development": "216,678",
"Selling, General and Administrative Expense": "108,496"
},
"output_variables": {
"Assets": "408,826",
"Liabilities": "111,703",
"Expenses": "335,734",
"Revenues": "71,862",
"Stockholders Equity": "297,123",
"Net Income": "-127,175",
"Comprehensive Net Income": "-126,979",
"BaseVar": "532,607",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "302%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "393,341",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "123,571",
"Liabilities, Non-Current": "0",
"Other Assets": "59,294",
"Other Compr. Net Income": "11",
"Other Expenses": "32,736",
"Other Liabilities": "0",
"Other Net Income": "113,904",
"Other Revenues": "72,042",
"Property and Equipment": "16,422",
"Research and Development": "255,741",
"Selling, General and Administrative Expense": "109,356"
},
"output_variables": {
"Assets": "469,057",
"Liabilities": "123,571",
"Expenses": "397,833",
"Revenues": "72,042",
"Stockholders Equity": "345,486",
"Net Income": "-211,887",
"Comprehensive Net Income": "-211,881",
"BaseVar": "588,209",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "291%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "249,870",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "58,587",
"Liabilities, Non-Current": "0",
"Other Assets": "111,292",
"Other Compr. Net Income": "-60",
"Other Expenses": "58,101",
"Other Liabilities": "0",
"Other Net Income": "351,259",
"Other Revenues": "57,196",
"Property and Equipment": "13,657",
"Research and Development": "205,715",
"Selling, General and Administrative Expense": "96,840"
},
"output_variables": {
"Assets": "374,819",
"Liabilities": "58,587",
"Expenses": "360,656",
"Revenues": "57,196",
"Stockholders Equity": "316,232",
"Net Income": "47,799",
"Comprehensive Net Income": "47,769",
"BaseVar": "601,289",
"ECR before LimitedLiability": "340%",
"Economic Capital Ratio": "396%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "353,464",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,715",
"Liabilities, Non-Current": "0",
"Other Assets": "242,061",
"Other Compr. Net Income": "-23",
"Other Expenses": "41,784",
"Other Liabilities": "0",
"Other Net Income": "5,290,056",
"Other Revenues": "51,729",
"Property and Equipment": "11,875",
"Research and Development": "58,624",
"Selling, General and Administrative Expense": "55,962"
},
"output_variables": {
"Assets": "607,400",
"Liabilities": "28,715",
"Expenses": "156,370",
"Revenues": "51,729",
"Stockholders Equity": "578,685",
"Net Income": "5,185,415",
"Comprehensive Net Income": "5,185,404",
"BaseVar": "3,067,147",
"ECR before LimitedLiability": "2,027%",
"Economic Capital Ratio": "2,027%"
}
}
},
"top_rated": true,
"trend": 192.0,
"value": 6.746933902593993,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001583107.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001583107.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001583107.svg"
},
{
"company_id": "0001117480",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001117480.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001117480.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001117480.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001117480_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001117480_main_keyfigs.svg",
"name": "Chimerix INC",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001117480.svg",
"report_text": "The relative strengths and weaknesses of Chimerix 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 Chimerix INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 158% points.The greatest weakness of Chimerix INC is the variable Other Revenues, reducing the Economic Capital Ratio by 4.3% points.
The company's Economic Capital Ratio, given in the ranking table, is 507%, being 262% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001117480_2023_Chimerix_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-4.34",
"Assets": "55.2",
"Liabilities": "51.8",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "139",
"Intangible Assets": "-5.52",
"Property and Equipment": "-2.99",
"Assets, Current": "96.6",
"Liabilities, Non-Current": "11.1",
"Liabilities, Current": "25.8",
"Other Liabilities": "18.5",
"Selling, General and Administrative Expense": "11.1",
"Expenses": "9.43",
"Revenues": "-13.1",
"Net Income": "-2.47",
"Other Expenses": "1.73",
"Research and Development": "-5.70",
"Cost of Goods Sold": "2.25",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-2.67",
"Economic Capital Ratio": "111"
},
"2014": {
"Other Assets": "8.86",
"Assets": "43.5",
"Liabilities": "63.2",
"Stockholders Equity": "168",
"ECR before LimitedLiability": "182",
"Property and Equipment": "-1.20",
"Assets, Current": "34.9",
"Intangible Assets": "-3.11",
"Other Liabilities": "29.0",
"Liabilities, Current": "28.6",
"Liabilities, Non-Current": "12.1",
"Selling, General and Administrative Expense": "10.6",
"Expenses": "19.9",
"Revenues": "-12.5",
"Net Income": "9.06",
"Cost of Goods Sold": "1.62",
"Other Expenses": "8.61",
"Other Revenues": "-12.5",
"Other Net Income": "1.24",
"Comprehensive Net Income": "9.19",
"Economic Capital Ratio": "148"
},
"2015": {
"Property and Equipment": "-1.60",
"Assets": "36.6",
"Liabilities": "71.6",
"Stockholders Equity": "148",
"ECR before LimitedLiability": "142",
"Other Assets": "29.1",
"Intangible Assets": "-4.76",
"Assets, Current": "12.0",
"Other Liabilities": "31.2",
"Liabilities, Non-Current": "14.4",
"Liabilities, Current": "33.9",
"Other Expenses": "9.73",
"Expenses": "6.15",
"Revenues": "-10.8",
"Net Income": "-4.43",
"Cost of Goods Sold": "1.54",
"Selling, General and Administrative Expense": "7.32",
"Research and Development": "-12.6",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "-4.36",
"Economic Capital Ratio": "123"
},
"2016": {
"Other Assets": "7.51",
"Assets": "39.4",
"Liabilities": "79.0",
"Stockholders Equity": "177",
"ECR before LimitedLiability": "183",
"Assets, Current": "34.6",
"Property and Equipment": "-1.24",
"Intangible Assets": "-3.39",
"Other Liabilities": "28.5",
"Liabilities, Non-Current": "17.5",
"Liabilities, Current": "43.0",
"Research and Development": "-2.25",
"Expenses": "16.3",
"Revenues": "-11.0",
"Net Income": "6.64",
"Selling, General and Administrative Expense": "7.39",
"Other Expenses": "9.63",
"Cost of Goods Sold": "1.63",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "6.71",
"Economic Capital Ratio": "161"
},
"2017": {
"Other Assets": "24.1",
"Assets": "40.1",
"Liabilities": "76.0",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "158",
"Intangible Assets": "-4.56",
"Assets, Current": "17.9",
"Property and Equipment": "-1.65",
"Liabilities, Current": "34.3",
"Other Liabilities": "32.6",
"Liabilities, Non-Current": "18.3",
"Selling, General and Administrative Expense": "4.66",
"Expenses": "10.6",
"Revenues": "-11.2",
"Net Income": "0.664",
"Research and Development": "-3.11",
"Other Expenses": "6.96",
"Cost of Goods Sold": "2.15",
"Other Revenues": "-11.2",
"Other Net Income": "1.02",
"Economic Capital Ratio": "138"
},
"2018": {
"Assets, Current": "69.9",
"Assets": "36.9",
"Liabilities": "72.5",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "145",
"Other Assets": "-4.28",
"Intangible Assets": "-5.52",
"Property and Equipment": "-2.16",
"Liabilities, Current": "30.3",
"Other Liabilities": "27.4",
"Liabilities, Non-Current": "23.0",
"Research and Development": "-10.4",
"Expenses": "5.32",
"Revenues": "-9.57",
"Net Income": "-2.79",
"Cost of Goods Sold": "3.48",
"Other Expenses": "6.36",
"Selling, General and Administrative Expense": "5.74",
"Other Revenues": "-9.57",
"Comprehensive Net Income": "-2.62",
"Economic Capital Ratio": "127"
},
"2019": {
"Other Assets": "-13.0",
"Assets": "6.47",
"Liabilities": "110",
"Stockholders Equity": "111",
"ECR before LimitedLiability": "89.9",
"Property and Equipment": "-6.36",
"Assets, Current": "59.0",
"Intangible Assets": "-13.0",
"Liabilities, Current": "51.6",
"Other Liabilities": "32.5",
"Liabilities, Non-Current": "35.1",
"Other Expenses": "-56.1",
"Expenses": "-47.4",
"Revenues": "-8.67",
"Net Income": "-52.3",
"Cost of Goods Sold": "5.30",
"Selling, General and Administrative Expense": "8.43",
"Research and Development": "-4.84",
"Other Revenues": "-8.67",
"Comprehensive Net Income": "-52.7",
"Economic Capital Ratio": "62.7"
},
"2020": {
"Intangible Assets": "-6.74",
"Assets": "21.8",
"Liabilities": "64.6",
"Stockholders Equity": "94.0",
"ECR before LimitedLiability": "93.8",
"Other Assets": "-4.13",
"Property and Equipment": "-3.16",
"Assets, Current": "45.6",
"Liabilities, Non-Current": "15.0",
"Liabilities, Current": "26.9",
"Other Liabilities": "27.2",
"Expenses": "-13.0",
"Revenues": "-6.97",
"Net Income": "-17.7",
"Cost of Goods Sold": "3.36",
"Research and Development": "-24.7",
"Other Expenses": "6.55",
"Other Revenues": "-6.97",
"Other Net Income": "2.30",
"Comprehensive Net Income": "-17.7",
"Economic Capital Ratio": "74.2"
},
"2021": {
"Assets, Current": "-43.1",
"Assets": "-90.4",
"Liabilities": "5.73",
"Stockholders Equity": "-79.1",
"Other Assets": "-2.82",
"Property and Equipment": "-1.02",
"Intangible Assets": "-1.52",
"Liabilities, Current": "-0.896",
"ECR before LimitedLiability": "-128",
"Other Liabilities": "3.78",
"Liabilities, Non-Current": "2.83",
"Selling, General and Administrative Expense": "1.43",
"Expenses": "-96.9",
"Revenues": "-1.39",
"Net Income": "-116",
"Other Expenses": "-69.8",
"Research and Development": "-19.5",
"Cost of Goods Sold": "0.627",
"Other Revenues": "-1.39",
"Comprehensive Net Income": "-116",
"Economic Capital Ratio": "-136"
},
"2022": {
"Intangible Assets": "2.51",
"Assets": "1.38",
"Liabilities": "158",
"Stockholders Equity": "91.5",
"ECR before LimitedLiability": "282",
"Other Assets": "-2.68",
"Property and Equipment": "1.35",
"Other Liabilities": "60.9",
"Liabilities, Current": "87.8",
"Liabilities, Non-Current": "51.7",
"Other Expenses": "9.82",
"Expenses": "53.8",
"Revenues": "-4.27",
"Net Income": "158",
"Selling, General and Administrative Expense": "27.6",
"Cost of Goods Sold": "5.58",
"Research and Development": "12.3",
"Other Revenues": "-4.27",
"Comprehensive Net Income": "158",
"Other Net Income": "116",
"Economic Capital Ratio": "262"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001117480_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "113,009",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,207",
"Liabilities, Non-Current": "347",
"Other Assets": "40",
"Other Compr. Net Income": "0",
"Other Expenses": "7,822",
"Other Liabilities": "4,294",
"Other Net Income": "-4.0",
"Other Revenues": "4,370",
"Property and Equipment": "338",
"Research and Development": "24,662",
"Selling, General and Administrative Expense": "8,327"
},
"output_variables": {
"Assets": "113,387",
"Liabilities": "14,848",
"Expenses": "40,811",
"Revenues": "4,370",
"Stockholders Equity": "98,539",
"Net Income": "-36,445",
"Comprehensive Net Income": "-36,445",
"BaseVar": "86,710",
"ECR before LimitedLiability": "278%",
"Economic Capital Ratio": "354%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "237,457",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,067",
"Liabilities, Non-Current": "175",
"Other Assets": "53,111",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-446",
"Other Revenues": "4,040",
"Property and Equipment": "1,310",
"Research and Development": "45,379",
"Selling, General and Administrative Expense": "17,527"
},
"output_variables": {
"Assets": "291,878",
"Liabilities": "17,242",
"Expenses": "62,906",
"Revenues": "4,040",
"Stockholders Equity": "274,636",
"Net Income": "-59,312",
"Comprehensive Net Income": "-59,312",
"BaseVar": "188,256",
"ECR before LimitedLiability": "349%",
"Economic Capital Ratio": "402%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "228,837",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,179",
"Liabilities, Non-Current": "354",
"Other Assets": "124,110",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "879",
"Other Revenues": "10,762",
"Property and Equipment": "3,045",
"Research and Development": "97,190",
"Selling, General and Administrative Expense": "31,823"
},
"output_variables": {
"Assets": "355,992",
"Liabilities": "20,533",
"Expenses": "129,013",
"Revenues": "10,762",
"Stockholders Equity": "335,459",
"Net Income": "-117,372",
"Comprehensive Net Income": "-117,372",
"BaseVar": "258,590",
"ECR before LimitedLiability": "326%",
"Economic Capital Ratio": "386%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "236,465",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,105",
"Liabilities, Non-Current": "0",
"Other Assets": "47,462",
"Other Compr. Net Income": "324",
"Other Expenses": "0",
"Other Liabilities": "441",
"Other Net Income": "1,697",
"Other Revenues": "7,698",
"Property and Equipment": "2,843",
"Research and Development": "62,494",
"Selling, General and Administrative Expense": "21,969"
},
"output_variables": {
"Assets": "286,770",
"Liabilities": "10,546",
"Expenses": "84,463",
"Revenues": "7,698",
"Stockholders Equity": "276,224",
"Net Income": "-75,069",
"Comprehensive Net Income": "-74,907",
"BaseVar": "195,749",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "406%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "156,533",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,196",
"Liabilities, Non-Current": "224",
"Other Assets": "76,803",
"Other Compr. Net Income": "324",
"Other Expenses": "788",
"Other Liabilities": "0",
"Other Net Income": "2,637",
"Other Revenues": "4,809",
"Property and Equipment": "1,894",
"Research and Development": "49,549",
"Selling, General and Administrative Expense": "27,814"
},
"output_variables": {
"Assets": "235,230",
"Liabilities": "13,420",
"Expenses": "78,151",
"Revenues": "4,809",
"Stockholders Equity": "221,810",
"Net Income": "-70,704",
"Comprehensive Net Income": "-70,542",
"BaseVar": "167,286",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "391%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "189,458",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,966",
"Liabilities, Non-Current": "144",
"Other Assets": "46",
"Other Compr. Net Income": "-523",
"Other Expenses": "642",
"Other Liabilities": "0",
"Other Net Income": "2,576",
"Other Revenues": "6,459",
"Property and Equipment": "1,210",
"Research and Development": "55,120",
"Selling, General and Administrative Expense": "22,600"
},
"output_variables": {
"Assets": "190,714",
"Liabilities": "13,110",
"Expenses": "78,361",
"Revenues": "6,459",
"Stockholders Equity": "177,604",
"Net Income": "-69,327",
"Comprehensive Net Income": "-69,588",
"BaseVar": "145,871",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "376%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "118,093",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,228",
"Liabilities, Non-Current": "196",
"Other Assets": "743",
"Other Compr. Net Income": "689",
"Other Expenses": "9,792",
"Other Liabilities": "0",
"Other Net Income": "3,981",
"Other Revenues": "11,611",
"Property and Equipment": "540",
"Research and Development": "42,726",
"Selling, General and Administrative Expense": "20,449"
},
"output_variables": {
"Assets": "119,376",
"Liabilities": "9,424",
"Expenses": "72,967",
"Revenues": "11,611",
"Stockholders Equity": "109,952",
"Net Income": "-57,375",
"Comprehensive Net Income": "-57,030",
"BaseVar": "109,024",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "81,658",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,533",
"Liabilities, Non-Current": "2,814",
"Other Assets": "2,851",
"Other Compr. Net Income": "45",
"Other Expenses": "64,009",
"Other Liabilities": "0",
"Other Net Income": "1,533",
"Other Revenues": "7,667",
"Property and Equipment": "214",
"Research and Development": "36,349",
"Selling, General and Administrative Expense": "10,892"
},
"output_variables": {
"Assets": "84,723",
"Liabilities": "11,347",
"Expenses": "111,250",
"Revenues": "7,667",
"Stockholders Equity": "73,376",
"Net Income": "-102,049",
"Comprehensive Net Income": "-102,027",
"BaseVar": "108,283",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "246%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "95,805",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "29,896",
"Liabilities, Non-Current": "2,392",
"Other Assets": "4,482",
"Other Compr. Net Income": "-28",
"Other Expenses": "157",
"Other Liabilities": "0",
"Other Net Income": "78",
"Other Revenues": "2,524",
"Property and Equipment": "253",
"Research and Development": "71,667",
"Selling, General and Administrative Expense": "19,627"
},
"output_variables": {
"Assets": "100,540",
"Liabilities": "32,288",
"Expenses": "91,451",
"Revenues": "2,524",
"Stockholders Equity": "68,252",
"Net Income": "-88,849",
"Comprehensive Net Income": "-88,863",
"BaseVar": "113,455",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "222%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "228,138",
"Cost of Goods Sold": "447",
"Intangible Assets": "0",
"Liabilities, Current": "20,415",
"Liabilities, Non-Current": "1,819",
"Other Assets": "50,976",
"Other Compr. Net Income": "-171",
"Other Expenses": "82,751",
"Other Liabilities": "250",
"Other Net Income": "6,391",
"Other Revenues": "16,954",
"Property and Equipment": "227",
"Research and Development": "71,755",
"Selling, General and Administrative Expense": "22,923"
},
"output_variables": {
"Assets": "279,341",
"Liabilities": "22,484",
"Expenses": "177,877",
"Revenues": "16,954",
"Stockholders Equity": "256,857",
"Net Income": "-154,532",
"Comprehensive Net Income": "-154,617",
"BaseVar": "251,609",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
}
},
"top_rated": true,
"trend": 400.0,
"value": 5.065011994673349,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001117480.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001117480.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001117480.svg"
},
{
"company_id": "0001228627",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001228627.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001228627.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001228627.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001228627_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001228627_main_keyfigs.svg",
"name": "Opus Genetics Inc",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001228627.svg",
"report_text": "The relative strengths and weaknesses of Opus Genetics 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 Opus Genetics Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 157% points.The greatest weakness of Opus Genetics Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 4.5% points.
The company's Economic Capital Ratio, given in the ranking table, is 485%, being 240% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001228627_2023_Opus_Genetics_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "5.42",
"Liabilities": "67.5",
"Stockholders Equity": "68.2",
"ECR before LimitedLiability": "105",
"Intangible Assets": "-18.9",
"Property and Equipment": "-11.3",
"Assets, Current": "46.9",
"Other Liabilities": "-34.0",
"Liabilities, Non-Current": "17.6",
"Liabilities, Current": "80.1",
"Research and Development": "-55.4",
"Expenses": "-34.8",
"Revenues": "-39.2",
"Net Income": "-31.2",
"Other Expenses": "9.56",
"Cost of Goods Sold": "5.20",
"Selling, General and Administrative Expense": "7.83",
"Other Revenues": "-39.2",
"Comprehensive Net Income": "-31.6",
"Other Net Income": "47.6",
"Economic Capital Ratio": "29.3"
},
"2012": {
"Property and Equipment": "-26.3",
"Assets": "-106",
"Liabilities": "1.34",
"Stockholders Equity": "-47.5",
"ECR before LimitedLiability": "-112",
"Assets, Current": "-87.3",
"Intangible Assets": "-38.5",
"Other Assets": "-16.1",
"Liabilities, Current": "1.23",
"Liabilities, Non-Current": "0.366",
"Selling, General and Administrative Expense": "-57.5",
"Expenses": "-104",
"Revenues": "-29.3",
"Net Income": "-107",
"Research and Development": "-73.1",
"Other Expenses": "7.02",
"Cost of Goods Sold": "3.69",
"Other Revenues": "-29.3",
"Comprehensive Net Income": "-106",
"Other Net Income": "12.1",
"Economic Capital Ratio": "-185"
},
"2013": {
"Other Assets": "-27.8",
"Assets": "-104",
"Liabilities": "8.49",
"Stockholders Equity": "-59.4",
"ECR before LimitedLiability": "-159",
"Intangible Assets": "-36.6",
"Property and Equipment": "-21.5",
"Assets, Current": "-77.2",
"Liabilities, Non-Current": "2.09",
"Liabilities, Current": "7.97",
"Selling, General and Administrative Expense": "-56.1",
"Expenses": "-89.4",
"Revenues": "-25.8",
"Net Income": "-132",
"Other Expenses": "4.84",
"Research and Development": "-65.2",
"Cost of Goods Sold": "3.03",
"Other Revenues": "-25.8",
"Comprehensive Net Income": "-133",
"Other Net Income": "9.64",
"Economic Capital Ratio": "-187"
},
"2014": {
"Other Assets": "-8.10",
"Assets": "43.7",
"Liabilities": "23.5",
"Stockholders Equity": "84.4",
"ECR before LimitedLiability": "78.3",
"Property and Equipment": "-4.28",
"Assets, Current": "96.9",
"Intangible Assets": "-9.73",
"Other Liabilities": "-48.4",
"Liabilities, Current": "52.7",
"Liabilities, Non-Current": "11.7",
"Selling, General and Administrative Expense": "0.597",
"Expenses": "12.0",
"Revenues": "-16.2",
"Net Income": "-20.1",
"Cost of Goods Sold": "1.86",
"Other Expenses": "10.1",
"Other Revenues": "-16.2",
"Other Net Income": "-15.7",
"Comprehensive Net Income": "-19.9",
"Economic Capital Ratio": "45.0"
},
"2015": {
"Property and Equipment": "-5.91",
"Assets": "7.00",
"Liabilities": "31.7",
"Stockholders Equity": "36.2",
"ECR before LimitedLiability": "39.3",
"Other Assets": "-9.93",
"Intangible Assets": "-14.0",
"Assets, Current": "52.3",
"Other Liabilities": "-52.6",
"Liabilities, Non-Current": "15.3",
"Liabilities, Current": "61.1",
"Other Expenses": "12.6",
"Expenses": "-14.7",
"Revenues": "-18.2",
"Net Income": "-16.0",
"Selling, General and Administrative Expense": "-3.53",
"Research and Development": "-25.2",
"Other Revenues": "-18.2",
"Other Net Income": "17.5",
"Comprehensive Net Income": "-15.9",
"Economic Capital Ratio": "20.3"
},
"2016": {
"Other Assets": "-8.57",
"Assets": "2.81",
"Liabilities": "60.2",
"Stockholders Equity": "51.4",
"ECR before LimitedLiability": "95.3",
"Assets, Current": "40.6",
"Property and Equipment": "-5.80",
"Intangible Assets": "-11.8",
"Other Liabilities": "-35.3",
"Liabilities, Non-Current": "20.5",
"Liabilities, Current": "69.8",
"Research and Development": "-17.7",
"Expenses": "-8.54",
"Revenues": "-18.8",
"Net Income": "10.6",
"Selling, General and Administrative Expense": "-6.58",
"Other Expenses": "13.6",
"Other Revenues": "-18.8",
"Comprehensive Net Income": "10.6",
"Other Net Income": "38.9",
"Economic Capital Ratio": "72.9"
},
"2017": {
"Liabilities, Current": "53.1",
"Liabilities": "-4.76",
"Stockholders Equity": "-3.73",
"ECR before LimitedLiability": "-38.2",
"Other Liabilities": "-98.6",
"Liabilities, Non-Current": "19.2",
"Selling, General and Administrative Expense": "1.33",
"Expenses": "7.08",
"Net Income": "-46.2",
"Research and Development": "-9.38",
"Other Expenses": "12.1",
"Cost of Goods Sold": "3.34",
"Other Revenues": "-20.4",
"Revenues": "-20.4",
"Intangible Assets": "-24.4",
"Assets, Current": "54.0",
"Other Assets": "-20.2",
"Property and Equipment": "-11.0",
"Comprehensive Net Income": "-46.4",
"Other Net Income": "-33.7",
"Economic Capital Ratio": "-57.7"
},
"2018": {
"Assets": "-51.1",
"Liabilities": "45.6",
"Stockholders Equity": "-40.1",
"ECR before LimitedLiability": "-17.5",
"Other Assets": "-21.7",
"Intangible Assets": "-27.9",
"Property and Equipment": "-12.5",
"Liabilities, Current": "73.4",
"Other Liabilities": "-75.8",
"Liabilities, Non-Current": "31.6",
"Research and Development": "-47.4",
"Expenses": "-44.8",
"Revenues": "-26.2",
"Net Income": "-27.0",
"Cost of Goods Sold": "6.70",
"Other Expenses": "12.8",
"Selling, General and Administrative Expense": "-16.0",
"Other Revenues": "-26.2",
"Other Net Income": "50.2",
"Comprehensive Net Income": "-27.2",
"Economic Capital Ratio": "-35.2"
},
"2019": {
"Other Assets": "-12.2",
"Assets": "6.30",
"Liabilities": "53.9",
"Stockholders Equity": "55.0",
"ECR before LimitedLiability": "66.7",
"Property and Equipment": "-6.47",
"Assets, Current": "55.6",
"Intangible Assets": "-13.6",
"Other Liabilities": "27.5",
"Liabilities, Non-Current": "29.8",
"Other Expenses": "10.1",
"Expenses": "-19.4",
"Revenues": "-19.6",
"Net Income": "-16.6",
"Cost of Goods Sold": "4.85",
"Selling, General and Administrative Expense": "-22.0",
"Research and Development": "-11.9",
"Other Revenues": "-19.6",
"Comprehensive Net Income": "-17.0",
"Other Net Income": "23.4",
"Economic Capital Ratio": "39.5"
},
"2021": {
"Assets, Current": "-55.8",
"Assets": "-113",
"Liabilities": "20.0",
"Stockholders Equity": "-56.0",
"Other Assets": "-13.1",
"Property and Equipment": "-2.09",
"Intangible Assets": "-3.25",
"Liabilities, Current": "6.22",
"ECR before LimitedLiability": "-130",
"Other Liabilities": "6.07",
"Liabilities, Non-Current": "5.97",
"Expenses": "-0.678",
"Revenues": "-2.82",
"Net Income": "-171",
"Other Expenses": "2.38",
"Research and Development": "-2.74",
"Cost of Goods Sold": "1.14",
"Other Revenues": "-2.82",
"Comprehensive Net Income": "-171",
"Other Net Income": "-145",
"Economic Capital Ratio": "-137"
},
"2022": {
"Other Liabilities": "57.8",
"Liabilities": "157",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "261",
"Liabilities, Current": "89.4",
"Liabilities, Non-Current": "52.1",
"Other Expenses": "8.53",
"Expenses": "35.1",
"Net Income": "124",
"Selling, General and Administrative Expense": "16.2",
"Cost of Goods Sold": "5.64",
"Research and Development": "5.45",
"Other Revenues": "94.4",
"Revenues": "94.4",
"Intangible Assets": "1.13",
"Other Assets": "1.78",
"Property and Equipment": "0.617",
"Assets, Current": "-4.46",
"Comprehensive Net Income": "124",
"Other Net Income": "-1.13",
"Economic Capital Ratio": "240"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001228627_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "12,163",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "1,432",
"Other Compr. Net Income": "0",
"Other Expenses": "591",
"Other Liabilities": "2,984",
"Other Net Income": "4,786",
"Other Revenues": "0",
"Property and Equipment": "95",
"Research and Development": "11,992",
"Selling, General and Administrative Expense": "3,548"
},
"output_variables": {
"Assets": "13,690",
"Liabilities": "2,984",
"Expenses": "16,131",
"Revenues": "0",
"Stockholders Equity": "10,706",
"Net Income": "-11,345",
"Comprehensive Net Income": "-11,345",
"BaseVar": "18,795",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "263%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "13,775",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "1,092",
"Other Compr. Net Income": "0",
"Other Expenses": "3,215",
"Other Liabilities": "5,385",
"Other Net Income": "5,242",
"Other Revenues": "0",
"Property and Equipment": "52",
"Research and Development": "35,278",
"Selling, General and Administrative Expense": "30,060"
},
"output_variables": {
"Assets": "14,919",
"Liabilities": "5,385",
"Expenses": "68,554",
"Revenues": "0",
"Stockholders Equity": "9,534",
"Net Income": "-63,311",
"Comprehensive Net Income": "-63,311",
"BaseVar": "47,050",
"ECR before LimitedLiability": "-419%",
"Economic Capital Ratio": "35%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "19,295",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "196",
"Other Compr. Net Income": "0",
"Other Expenses": "3,680",
"Other Liabilities": "6,931",
"Other Net Income": "3,722",
"Other Revenues": "0",
"Property and Equipment": "65",
"Research and Development": "38,532",
"Selling, General and Administrative Expense": "34,321"
},
"output_variables": {
"Assets": "19,556",
"Liabilities": "6,931",
"Expenses": "76,533",
"Revenues": "0",
"Stockholders Equity": "12,625",
"Net Income": "-72,811",
"Comprehensive Net Income": "-72,811",
"BaseVar": "53,371",
"ECR before LimitedLiability": "-342%",
"Economic Capital Ratio": "55%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "33,429",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "26",
"Other Compr. Net Income": "0",
"Other Expenses": "-610",
"Other Liabilities": "6,953",
"Other Net Income": "-17,466",
"Other Revenues": "0",
"Property and Equipment": "78",
"Research and Development": "-10,788",
"Selling, General and Administrative Expense": "2,456"
},
"output_variables": {
"Assets": "33,533",
"Liabilities": "6,953",
"Expenses": "-8,943",
"Revenues": "0",
"Stockholders Equity": "26,580",
"Net Income": "-8,523",
"Comprehensive Net Income": "-8,523",
"BaseVar": "33,447",
"ECR before LimitedLiability": "244%",
"Economic Capital Ratio": "332%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "24,661",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "31",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "6,029",
"Other Net Income": "-3.8",
"Other Revenues": "0",
"Property and Equipment": "113",
"Research and Development": "12,439",
"Selling, General and Administrative Expense": "6,106"
},
"output_variables": {
"Assets": "24,805",
"Liabilities": "6,029",
"Expenses": "18,546",
"Revenues": "0",
"Stockholders Equity": "18,776",
"Net Income": "-18,550",
"Comprehensive Net Income": "-18,550",
"BaseVar": "24,692",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "264%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "20,924",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "31",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,985",
"Other Net Income": "6,574",
"Other Revenues": "0",
"Property and Equipment": "89",
"Research and Development": "9,988",
"Selling, General and Administrative Expense": "6,338"
},
"output_variables": {
"Assets": "21,044",
"Liabilities": "3,985",
"Expenses": "16,326",
"Revenues": "0",
"Stockholders Equity": "17,058",
"Net Income": "-9,752",
"Comprehensive Net Income": "-9,752",
"BaseVar": "23,964",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "28,136",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "31",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "11,519",
"Other Net Income": "-3,349",
"Other Revenues": "0",
"Property and Equipment": "121",
"Research and Development": "10,745",
"Selling, General and Administrative Expense": "6,660"
},
"output_variables": {
"Assets": "28,288",
"Liabilities": "11,519",
"Expenses": "17,405",
"Revenues": "0",
"Stockholders Equity": "16,769",
"Net Income": "-20,754",
"Comprehensive Net Income": "-20,754",
"BaseVar": "30,280",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "214%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "15,900",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "31",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "5,480",
"Other Net Income": "-613",
"Other Revenues": "0",
"Property and Equipment": "112",
"Research and Development": "13,226",
"Selling, General and Administrative Expense": "7,479"
},
"output_variables": {
"Assets": "16,043",
"Liabilities": "5,480",
"Expenses": "20,706",
"Revenues": "0",
"Stockholders Equity": "10,563",
"Net Income": "-21,319",
"Comprehensive Net Income": "-21,319",
"BaseVar": "21,421",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "157%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "12,664",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,905",
"Liabilities, Non-Current": "64",
"Other Assets": "229",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "42",
"Other Net Income": "3,935",
"Other Revenues": "0",
"Property and Equipment": "76",
"Research and Development": "5,192",
"Selling, General and Administrative Expense": "5,632"
},
"output_variables": {
"Assets": "12,969",
"Liabilities": "3,011",
"Expenses": "10,824",
"Revenues": "0",
"Stockholders Equity": "9,958",
"Net Income": "-6,889",
"Comprehensive Net Income": "-6,889",
"BaseVar": "15,369",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "293%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "26,067",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,855",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2.1",
"Other Liabilities": "0",
"Other Net Income": "-20,431",
"Other Revenues": "589",
"Property and Equipment": "10",
"Research and Development": "15,523",
"Selling, General and Administrative Expense": "8,271"
},
"output_variables": {
"Assets": "26,077",
"Liabilities": "3,855",
"Expenses": "23,796",
"Revenues": "589",
"Stockholders Equity": "22,222",
"Net Income": "-43,638",
"Comprehensive Net Income": "-43,638",
"BaseVar": "37,374",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "172%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "48,986",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,753",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "341",
"Other Liabilities": "0",
"Other Net Income": "-20,311",
"Other Revenues": "236,155",
"Property and Equipment": "6.0",
"Research and Development": "14,331",
"Selling, General and Administrative Expense": "7,217"
},
"output_variables": {
"Assets": "48,992",
"Liabilities": "2,753",
"Expenses": "21,889",
"Revenues": "236,155",
"Stockholders Equity": "46,239",
"Net Income": "193,955",
"Comprehensive Net Income": "193,955",
"BaseVar": "165,050",
"ECR before LimitedLiability": "1,139%",
"Economic Capital Ratio": "1,139%"
}
}
},
"top_rated": true,
"trend": 409.0,
"value": 4.849394192163891,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001228627.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001228627.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001228627.svg"
},
{
"company_id": "0001730430",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001730430.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001730430.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001730430.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001730430_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001730430_main_keyfigs.svg",
"name": "Kiniksa Pharmaceuticals International plc",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001730430.svg",
"report_text": "The relative strengths and weaknesses of Kiniksa Pharmaceuticals International plc 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 Kiniksa Pharmaceuticals International plc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 109% points.The greatest weakness of Kiniksa Pharmaceuticals International plc is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 3.4% points.
The company's Economic Capital Ratio, given in the ranking table, is 439%, being 195% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001730430_2023_Kiniksa_Pharmaceuticals_International_plc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "81.5",
"Assets": "47.9",
"Liabilities": "41.5",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "122",
"Other Assets": "-4.42",
"Intangible Assets": "-6.32",
"Property and Equipment": "-1.24",
"Other Liabilities": "23.4",
"Liabilities, Non-Current": "20.0",
"Research and Development": "-8.00",
"Expenses": "12.3",
"Revenues": "-12.8",
"Net Income": "1.06",
"Cost of Goods Sold": "3.10",
"Other Expenses": "5.95",
"Selling, General and Administrative Expense": "11.2",
"Other Revenues": "-12.8",
"Other Net Income": "1.48",
"Comprehensive Net Income": "0.953",
"Economic Capital Ratio": "104"
},
"2019": {
"Other Assets": "-6.28",
"Assets": "39.1",
"Liabilities": "69.9",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "113",
"Assets, Current": "76.4",
"Intangible Assets": "-8.46",
"Liabilities, Current": "23.3",
"Other Liabilities": "25.5",
"Liabilities, Non-Current": "26.2",
"Other Expenses": "9.14",
"Expenses": "-13.9",
"Revenues": "-16.2",
"Net Income": "-27.2",
"Cost of Goods Sold": "3.93",
"Selling, General and Administrative Expense": "6.47",
"Research and Development": "-33.5",
"Other Revenues": "-16.2",
"Comprehensive Net Income": "-27.6",
"Other Net Income": "2.93",
"Economic Capital Ratio": "86.0"
},
"2020": {
"Intangible Assets": "-5.30",
"Assets": "35.4",
"Liabilities": "63.0",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "111",
"Other Assets": "-2.73",
"Property and Equipment": "-1.57",
"Assets, Current": "55.4",
"Liabilities, Non-Current": "19.0",
"Liabilities, Current": "23.9",
"Other Liabilities": "25.4",
"Selling, General and Administrative Expense": "2.99",
"Expenses": "-5.61",
"Revenues": "-12.9",
"Net Income": "-17.4",
"Cost of Goods Sold": "3.02",
"Research and Development": "-15.8",
"Other Expenses": "4.12",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "-17.4",
"Economic Capital Ratio": "91.1"
},
"2021": {
"Assets, Current": "-5.02",
"Assets": "-14.0",
"Liabilities": "47.5",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "17.9",
"Other Assets": "-7.66",
"Property and Equipment": "-3.24",
"Intangible Assets": "1.20",
"Liabilities, Current": "-3.37",
"Other Liabilities": "28.3",
"Liabilities, Non-Current": "23.7",
"Selling, General and Administrative Expense": "-18.8",
"Expenses": "-31.2",
"Revenues": "3.16",
"Net Income": "-27.5",
"Other Expenses": "6.36",
"Research and Development": "-18.2",
"Other Revenues": "3.16",
"Comprehensive Net Income": "-27.5",
"Other Net Income": "0.740",
"Economic Capital Ratio": "10.2"
},
"2022": {
"Assets": "7.69",
"Liabilities": "71.3",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "215",
"Assets, Current": "-1.23",
"Other Assets": "11.5",
"Property and Equipment": "-0.541",
"Other Liabilities": "35.6",
"Liabilities, Current": "29.8",
"Liabilities, Non-Current": "14.5",
"Other Expenses": "40.5",
"Expenses": "52.8",
"Revenues": "47.4",
"Net Income": "96.3",
"Selling, General and Administrative Expense": "-3.35",
"Cost of Goods Sold": "3.57",
"Research and Development": "12.9",
"Other Revenues": "47.4",
"Comprehensive Net Income": "96.4",
"Other Net Income": "-0.685",
"Economic Capital Ratio": "195"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001730430_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "313,750",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "42,554",
"Liabilities, Non-Current": "0",
"Other Assets": "1,859",
"Other Compr. Net Income": "-4.0",
"Other Expenses": "-214",
"Other Liabilities": "144",
"Other Net Income": "4,719",
"Other Revenues": "0",
"Property and Equipment": "6,356",
"Research and Development": "86,597",
"Selling, General and Administrative Expense": "21,563"
},
"output_variables": {
"Assets": "321,965",
"Liabilities": "42,698",
"Expenses": "107,946",
"Revenues": "0",
"Stockholders Equity": "279,267",
"Net Income": "-103,227",
"Comprehensive Net Income": "-103,229",
"BaseVar": "238,666",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "354%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "241,627",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,830",
"Liabilities, Non-Current": "1,281",
"Other Assets": "6,509",
"Other Compr. Net Income": "37",
"Other Expenses": "-2,047",
"Other Liabilities": "0",
"Other Net Income": "6,049",
"Other Revenues": "0",
"Property and Equipment": "6,398",
"Research and Development": "135,001",
"Selling, General and Administrative Expense": "34,962"
},
"output_variables": {
"Assets": "254,534",
"Liabilities": "29,111",
"Expenses": "167,916",
"Revenues": "0",
"Stockholders Equity": "225,423",
"Net Income": "-161,867",
"Comprehensive Net Income": "-161,848",
"BaseVar": "228,824",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "324%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "333,249",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,846",
"Liabilities, Non-Current": "5,683",
"Other Assets": "12,164",
"Other Compr. Net Income": "-67",
"Other Expenses": "5,152",
"Other Liabilities": "0",
"Other Net Income": "1,134",
"Other Revenues": "0",
"Property and Equipment": "4,051",
"Research and Development": "112,042",
"Selling, General and Administrative Expense": "45,321"
},
"output_variables": {
"Assets": "349,464",
"Liabilities": "37,529",
"Expenses": "162,515",
"Revenues": "0",
"Stockholders Equity": "311,935",
"Net Income": "-161,381",
"Comprehensive Net Income": "-161,414",
"BaseVar": "275,354",
"ECR before LimitedLiability": "268%",
"Economic Capital Ratio": "347%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "196,446",
"Cost of Goods Sold": "9,100",
"Intangible Assets": "19,250",
"Liabilities, Current": "44,824",
"Liabilities, Non-Current": "2,939",
"Other Assets": "14,270",
"Other Compr. Net Income": "-47",
"Other Expenses": "3,433",
"Other Liabilities": "0",
"Other Net Income": "-19",
"Other Revenues": "38,544",
"Property and Equipment": "2,834",
"Research and Development": "93,175",
"Selling, General and Administrative Expense": "288,493"
},
"output_variables": {
"Assets": "232,800",
"Liabilities": "47,763",
"Expenses": "394,200",
"Revenues": "38,544",
"Stockholders Equity": "185,037",
"Net Income": "-355,675",
"Comprehensive Net Income": "-355,699",
"BaseVar": "356,687",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "174%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "243,060",
"Cost of Goods Sold": "8,883",
"Intangible Assets": "18,250",
"Liabilities, Current": "47,066",
"Liabilities, Non-Current": "16,457",
"Other Assets": "196,704",
"Other Compr. Net Income": "84",
"Other Expenses": "-754,970",
"Other Liabilities": "0",
"Other Net Income": "-11",
"Other Revenues": "1,135,542",
"Property and Equipment": "1,658",
"Research and Development": "46,493",
"Selling, General and Administrative Expense": "112,194"
},
"output_variables": {
"Assets": "459,672",
"Liabilities": "63,523",
"Expenses": "-587,400",
"Revenues": "1,135,542",
"Stockholders Equity": "396,149",
"Net Income": "1,722,931",
"Comprehensive Net Income": "1,722,973",
"BaseVar": "1,123,116",
"ECR before LimitedLiability": "989%",
"Economic Capital Ratio": "989%"
}
}
},
"top_rated": true,
"trend": 238.0,
"value": 4.393976569935582,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001730430.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001730430.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001730430.svg"
},
{
"company_id": "0001626878",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001626878.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001626878.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001626878.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001626878_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001626878_main_keyfigs.svg",
"name": "Xbiotech Inc",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001626878.svg",
"report_text": "The relative strengths and weaknesses of Xbiotech 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 Xbiotech Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 195% points.The greatest weakness of Xbiotech Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 8.6% points.
The company's Economic Capital Ratio, given in the ranking table, is 432%, being 187% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001626878_2023_Xbiotech_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "43.1",
"Assets": "31.5",
"Liabilities": "66.7",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "80.3",
"Assets, Current": "-8.52",
"Property and Equipment": "16.6",
"Intangible Assets": "-11.9",
"Other Liabilities": "30.4",
"Liabilities, Non-Current": "18.1",
"Liabilities, Current": "22.0",
"Research and Development": "-43.2",
"Expenses": "-23.5",
"Revenues": "-16.9",
"Net Income": "-39.9",
"Selling, General and Administrative Expense": "5.90",
"Other Expenses": "12.3",
"Cost of Goods Sold": "2.05",
"Other Revenues": "-16.9",
"Comprehensive Net Income": "-41.4",
"Economic Capital Ratio": "57.8"
},
"2017": {
"Other Assets": "-5.59",
"Assets": "37.1",
"Liabilities": "88.3",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "134",
"Intangible Assets": "-6.72",
"Property and Equipment": "65.4",
"Liabilities, Current": "44.1",
"Other Liabilities": "34.7",
"Liabilities, Non-Current": "19.9",
"Selling, General and Administrative Expense": "6.48",
"Expenses": "-9.19",
"Revenues": "-15.3",
"Net Income": "-23.0",
"Research and Development": "-27.0",
"Other Expenses": "8.52",
"Cost of Goods Sold": "2.40",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "-24.0",
"Other Net Income": "1.58",
"Economic Capital Ratio": "115"
},
"2019": {
"Assets": "-10.5",
"Liabilities": "158",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "332",
"Property and Equipment": "1.03",
"Assets, Current": "-21.6",
"Intangible Assets": "5.97",
"Liabilities, Current": "82.9",
"Other Liabilities": "54.5",
"Liabilities, Non-Current": "60.5",
"Other Expenses": "3.12",
"Expenses": "81.6",
"Revenues": "-26.2",
"Net Income": "182",
"Cost of Goods Sold": "6.24",
"Selling, General and Administrative Expense": "34.1",
"Research and Development": "40.9",
"Other Revenues": "-26.2",
"Comprehensive Net Income": "182",
"Other Net Income": "135",
"Economic Capital Ratio": "305"
},
"2020": {
"Assets": "8.42",
"Liabilities": "107",
"Stockholders Equity": "179",
"ECR before LimitedLiability": "216",
"Other Assets": "-0.677",
"Property and Equipment": "0.789",
"Assets, Current": "10.1",
"Liabilities, Non-Current": "32.0",
"Liabilities, Current": "63.8",
"Other Liabilities": "30.4",
"Selling, General and Administrative Expense": "11.8",
"Expenses": "26.8",
"Revenues": "4.98",
"Net Income": "34.6",
"Cost of Goods Sold": "-11.6",
"Research and Development": "19.6",
"Other Expenses": "6.94",
"Other Revenues": "4.98",
"Other Net Income": "3.22",
"Comprehensive Net Income": "34.8",
"Economic Capital Ratio": "196"
},
"2021": {
"Assets, Current": "15.2",
"Assets": "14.0",
"Liabilities": "85.0",
"Stockholders Equity": "165",
"ECR before LimitedLiability": "176",
"Other Assets": "-1.33",
"Property and Equipment": "2.03",
"Intangible Assets": "-0.882",
"Liabilities, Current": "48.5",
"Other Liabilities": "22.1",
"Liabilities, Non-Current": "26.4",
"Selling, General and Administrative Expense": "11.4",
"Expenses": "26.4",
"Revenues": "-1.37",
"Net Income": "25.4",
"Other Expenses": "9.51",
"Research and Development": "6.38",
"Cost of Goods Sold": "-0.431",
"Other Revenues": "-1.37",
"Comprehensive Net Income": "25.5",
"Economic Capital Ratio": "168"
},
"2022": {
"Intangible Assets": "-1.16",
"Assets": "28.9",
"Liabilities": "87.2",
"Stockholders Equity": "195",
"ECR before LimitedLiability": "207",
"Assets, Current": "29.7",
"Other Assets": "-1.86",
"Property and Equipment": "3.20",
"Other Liabilities": "24.3",
"Liabilities, Current": "50.6",
"Liabilities, Non-Current": "24.9",
"Other Expenses": "5.08",
"Expenses": "28.3",
"Revenues": "-8.59",
"Net Income": "20.1",
"Selling, General and Administrative Expense": "15.2",
"Cost of Goods Sold": "2.39",
"Research and Development": "6.07",
"Other Revenues": "-8.59",
"Comprehensive Net Income": "19.9",
"Economic Capital Ratio": "187"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001626878_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "36,930",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,963",
"Liabilities, Non-Current": "0",
"Other Assets": "19,978",
"Other Compr. Net Income": "-1,781",
"Other Expenses": "0",
"Other Liabilities": "23",
"Other Net Income": "2.0",
"Other Revenues": "0",
"Property and Equipment": "10,142",
"Research and Development": "42,486",
"Selling, General and Administrative Expense": "10,277"
},
"output_variables": {
"Assets": "67,050",
"Liabilities": "7,986",
"Expenses": "52,763",
"Revenues": "0",
"Stockholders Equity": "59,064",
"Net Income": "-52,761",
"Comprehensive Net Income": "-53,652",
"BaseVar": "64,791",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "303%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "33,332",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,792",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-825",
"Other Expenses": "0",
"Other Liabilities": "18",
"Other Net Income": "909",
"Other Revenues": "0",
"Property and Equipment": "29,640",
"Research and Development": "26,424",
"Selling, General and Administrative Expense": "7,635"
},
"output_variables": {
"Assets": "62,972",
"Liabilities": "2,810",
"Expenses": "34,059",
"Revenues": "0",
"Stockholders Equity": "60,162",
"Net Income": "-33,150",
"Comprehensive Net Income": "-33,562",
"BaseVar": "50,788",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "366%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "716,263",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "60,190",
"Liabilities, Non-Current": "0",
"Other Assets": "75,443",
"Other Compr. Net Income": "149",
"Other Expenses": "49,824",
"Other Liabilities": "1,056",
"Other Net Income": "749,686",
"Other Revenues": "0",
"Property and Equipment": "25,171",
"Research and Development": "24,090",
"Selling, General and Administrative Expense": "7,143"
},
"output_variables": {
"Assets": "816,877",
"Liabilities": "61,246",
"Expenses": "81,057",
"Revenues": "0",
"Stockholders Equity": "755,631",
"Net Income": "668,629",
"Comprehensive Net Income": "668,704",
"BaseVar": "854,508",
"ECR before LimitedLiability": "527%",
"Economic Capital Ratio": "543%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "325,875",
"Cost of Goods Sold": "34,548",
"Intangible Assets": "0",
"Liabilities, Current": "3,984",
"Liabilities, Non-Current": "0",
"Other Assets": "533",
"Other Compr. Net Income": "1,259",
"Other Expenses": "49,406",
"Other Liabilities": "1,121",
"Other Net Income": "736,308",
"Other Revenues": "43,997",
"Property and Equipment": "27,336",
"Research and Development": "13,013",
"Selling, General and Administrative Expense": "15,716"
},
"output_variables": {
"Assets": "353,744",
"Liabilities": "5,105",
"Expenses": "112,682",
"Revenues": "43,997",
"Stockholders Equity": "348,639",
"Net Income": "667,623",
"Comprehensive Net Income": "668,253",
"BaseVar": "626,548",
"ECR before LimitedLiability": "796%",
"Economic Capital Ratio": "797%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "246,870",
"Cost of Goods Sold": "24,048",
"Intangible Assets": "0",
"Liabilities, Current": "3,453",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "818",
"Other Expenses": "-6,061",
"Other Liabilities": "2,339",
"Other Net Income": "1,614",
"Other Revenues": "28,441",
"Property and Equipment": "28,307",
"Research and Development": "22,817",
"Selling, General and Administrative Expense": "12,687"
},
"output_variables": {
"Assets": "275,177",
"Liabilities": "5,792",
"Expenses": "53,492",
"Revenues": "28,441",
"Stockholders Equity": "269,385",
"Net Income": "-23,437",
"Comprehensive Net Income": "-23,028",
"BaseVar": "182,666",
"ECR before LimitedLiability": "402%",
"Economic Capital Ratio": "440%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "219,843",
"Cost of Goods Sold": "2,194",
"Intangible Assets": "0",
"Liabilities, Current": "4,066",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1,121",
"Other Expenses": "-2,976",
"Other Liabilities": "1,635",
"Other Net Income": "465",
"Other Revenues": "7,273",
"Property and Equipment": "26,260",
"Research and Development": "30,734",
"Selling, General and Administrative Expense": "7,071"
},
"output_variables": {
"Assets": "246,103",
"Liabilities": "5,701",
"Expenses": "37,023",
"Revenues": "7,273",
"Stockholders Equity": "240,402",
"Net Income": "-29,285",
"Comprehensive Net Income": "-29,845",
"BaseVar": "148,843",
"ECR before LimitedLiability": "393%",
"Economic Capital Ratio": "434%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 4.315318892923709,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001626878.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001626878.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001626878.svg"
},
{
"company_id": "0001684144",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001684144.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001684144.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001684144.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001684144_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001684144_main_keyfigs.svg",
"name": "Zomedica Corp",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001684144.svg",
"report_text": "The relative strengths and weaknesses of Zomedica 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 Zomedica Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 179% points.The greatest weakness of Zomedica Corp is the variable Other Revenues, reducing the Economic Capital Ratio by 1.6% points.
The company's Economic Capital Ratio, given in the ranking table, is 430%, being 185% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001684144_2023_Zomedica_Corp.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "10.7",
"Assets": "22.4",
"Liabilities": "71.3",
"Stockholders Equity": "168",
"ECR before LimitedLiability": "167",
"Other Assets": "-1.49",
"Property and Equipment": "-0.395",
"Intangible Assets": "9.15",
"Liabilities, Current": "41.8",
"Other Liabilities": "16.9",
"Liabilities, Non-Current": "20.9",
"Selling, General and Administrative Expense": "3.22",
"Expenses": "28.9",
"Revenues": "-8.09",
"Net Income": "21.5",
"Other Expenses": "5.91",
"Research and Development": "18.3",
"Cost of Goods Sold": "1.88",
"Other Revenues": "-8.09",
"Comprehensive Net Income": "21.4",
"Economic Capital Ratio": "160"
},
"2022": {
"Intangible Assets": "17.0",
"Assets": "26.3",
"Liabilities": "81.6",
"Stockholders Equity": "179",
"ECR before LimitedLiability": "206",
"Assets, Current": "0.331",
"Other Assets": "3.52",
"Other Liabilities": "26.1",
"Liabilities, Current": "46.8",
"Liabilities, Non-Current": "19.6",
"Other Expenses": "5.98",
"Expenses": "32.2",
"Revenues": "-1.60",
"Net Income": "31.4",
"Selling, General and Administrative Expense": "2.96",
"Cost of Goods Sold": "0.182",
"Research and Development": "23.5",
"Other Revenues": "-1.60",
"Comprehensive Net Income": "31.3",
"Other Net Income": "0.740",
"Economic Capital Ratio": "185"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001684144_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "200,408",
"Cost of Goods Sold": "1,079",
"Intangible Assets": "76,807",
"Liabilities, Current": "4,340",
"Liabilities, Non-Current": "1,465",
"Other Assets": "1,979",
"Other Compr. Net Income": "-1.7",
"Other Expenses": "-2,321",
"Other Liabilities": "3,709",
"Other Net Income": "-403",
"Other Revenues": "4,133",
"Property and Equipment": "1,206",
"Research and Development": "1,673",
"Selling, General and Administrative Expense": "22,749"
},
"output_variables": {
"Assets": "280,399",
"Liabilities": "9,514",
"Expenses": "23,180",
"Revenues": "4,133",
"Stockholders Equity": "270,885",
"Net Income": "-19,450",
"Comprehensive Net Income": "-19,451",
"BaseVar": "158,816",
"ECR before LimitedLiability": "394%",
"Economic Capital Ratio": "435%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "123,501",
"Cost of Goods Sold": "5,278",
"Intangible Assets": "105,778",
"Liabilities, Current": "7,811",
"Liabilities, Non-Current": "3,162",
"Other Assets": "43,522",
"Other Compr. Net Income": "-845",
"Other Expenses": "-2,365",
"Other Liabilities": "1,245",
"Other Net Income": "2,543",
"Other Revenues": "18,930",
"Property and Equipment": "6,809",
"Research and Development": "2,578",
"Selling, General and Administrative Expense": "32,997"
},
"output_variables": {
"Assets": "279,610",
"Liabilities": "12,218",
"Expenses": "38,488",
"Revenues": "18,930",
"Stockholders Equity": "267,392",
"Net Income": "-17,015",
"Comprehensive Net Income": "-17,438",
"BaseVar": "176,317",
"ECR before LimitedLiability": "388%",
"Economic Capital Ratio": "430%"
}
}
},
"top_rated": true,
"trend": 6.0,
"value": 4.29960049389764,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001684144.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001684144.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001684144.svg"
},
{
"company_id": "0001671858",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001671858.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001671858.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001671858_main_keyfigs.svg",
"name": "ARS Pharmaceuticals Inc",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001671858.svg",
"report_text": "The relative strengths and weaknesses of ARS Pharmaceuticals 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 ARS Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 193% points.The greatest weakness of ARS Pharmaceuticals Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 9.9% points.
The company's Economic Capital Ratio, given in the ranking table, is 429%, being 184% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001671858_2023_ARS_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "21.7",
"Assets": "31.7",
"Liabilities": "64.3",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "126",
"Other Assets": "10.4",
"Property and Equipment": "-0.895",
"Intangible Assets": "-2.80",
"Liabilities, Current": "30.4",
"Other Liabilities": "23.8",
"Liabilities, Non-Current": "17.0",
"Selling, General and Administrative Expense": "4.87",
"Expenses": "9.18",
"Revenues": "-10.9",
"Net Income": "-1.09",
"Other Expenses": "5.06",
"Research and Development": "-3.33",
"Cost of Goods Sold": "2.59",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "-1.19",
"Economic Capital Ratio": "119"
},
"2022": {
"Intangible Assets": "-1.20",
"Assets": "31.9",
"Liabilities": "81.3",
"Stockholders Equity": "193",
"ECR before LimitedLiability": "205",
"Assets, Current": "46.1",
"Other Assets": "-1.53",
"Property and Equipment": "-0.606",
"Other Liabilities": "26.7",
"Liabilities, Current": "47.3",
"Liabilities, Non-Current": "18.1",
"Other Expenses": "4.51",
"Expenses": "29.9",
"Revenues": "-9.90",
"Net Income": "20.4",
"Selling, General and Administrative Expense": "8.99",
"Cost of Goods Sold": "2.67",
"Research and Development": "14.2",
"Other Revenues": "-9.90",
"Comprehensive Net Income": "20.6",
"Economic Capital Ratio": "184"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001671858_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "261,492",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,892",
"Liabilities, Non-Current": "4,760",
"Other Assets": "69,763",
"Other Compr. Net Income": "-326",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "106",
"Other Revenues": "0",
"Property and Equipment": "2,212",
"Research and Development": "61,501",
"Selling, General and Administrative Expense": "28,083"
},
"output_variables": {
"Assets": "333,467",
"Liabilities": "19,652",
"Expenses": "89,584",
"Revenues": "0",
"Stockholders Equity": "313,815",
"Net Income": "-89,478",
"Comprehensive Net Income": "-89,641",
"BaseVar": "221,568",
"ECR before LimitedLiability": "337%",
"Economic Capital Ratio": "394%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "277,700",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,444",
"Liabilities, Non-Current": "3,105",
"Other Assets": "3,406",
"Other Compr. Net Income": "407",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "834",
"Other Revenues": "1,316",
"Property and Equipment": "329",
"Research and Development": "18,376",
"Selling, General and Administrative Expense": "18,456"
},
"output_variables": {
"Assets": "281,435",
"Liabilities": "8,549",
"Expenses": "36,832",
"Revenues": "1,316",
"Stockholders Equity": "272,886",
"Net Income": "-34,682",
"Comprehensive Net Income": "-34,478",
"BaseVar": "164,686",
"ECR before LimitedLiability": "387%",
"Economic Capital Ratio": "429%"
}
}
},
"top_rated": true,
"trend": 62.0,
"value": 4.2920272199166405,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001671858.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001671858.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001671858.svg"
},
{
"company_id": "0001811063",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001811063.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001811063.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001811063.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001811063_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001811063_main_keyfigs.svg",
"name": "Nuvation Bio Inc",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001811063.svg",
"report_text": "The relative strengths and weaknesses of Nuvation Bio 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 Nuvation Bio Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 191% points.The greatest weakness of Nuvation Bio Inc 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 427%, being 182% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001811063_2023_Nuvation_Bio_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "40.2",
"Assets": "26.2",
"Liabilities": "69.6",
"Stockholders Equity": "161",
"ECR before LimitedLiability": "158",
"Other Assets": "-2.06",
"Intangible Assets": "-1.46",
"Liabilities, Current": "38.9",
"Other Liabilities": "16.6",
"Liabilities, Non-Current": "22.1",
"Selling, General and Administrative Expense": "10.6",
"Expenses": "24.6",
"Revenues": "-10.4",
"Net Income": "16.3",
"Other Expenses": "4.79",
"Research and Development": "7.16",
"Cost of Goods Sold": "2.46",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "16.0",
"Other Net Income": "1.62",
"Economic Capital Ratio": "150"
},
"2022": {
"Intangible Assets": "-1.34",
"Assets": "30.6",
"Liabilities": "87.2",
"Stockholders Equity": "191",
"ECR before LimitedLiability": "203",
"Assets, Current": "46.3",
"Other Assets": "-1.95",
"Other Liabilities": "27.3",
"Liabilities, Current": "49.7",
"Liabilities, Non-Current": "22.7",
"Other Expenses": "4.75",
"Expenses": "26.0",
"Revenues": "-11.2",
"Net Income": "18.0",
"Selling, General and Administrative Expense": "12.5",
"Cost of Goods Sold": "2.81",
"Research and Development": "6.30",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "17.6",
"Other Net Income": "2.76",
"Economic Capital Ratio": "182"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001811063_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "772,073",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,925",
"Liabilities, Non-Current": "2,192",
"Other Assets": "3,292",
"Other Compr. Net Income": "-2,742",
"Other Expenses": "0",
"Other Liabilities": "11,037",
"Other Net Income": "6,470",
"Other Revenues": "0",
"Property and Equipment": "786",
"Research and Development": "69,037",
"Selling, General and Administrative Expense": "24,281"
},
"output_variables": {
"Assets": "776,151",
"Liabilities": "30,154",
"Expenses": "93,318",
"Revenues": "0",
"Stockholders Equity": "745,997",
"Net Income": "-86,848",
"Comprehensive Net Income": "-88,219",
"BaseVar": "454,418",
"ECR before LimitedLiability": "382%",
"Economic Capital Ratio": "426%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "667,318",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,161",
"Liabilities, Non-Current": "3,054",
"Other Assets": "3,929",
"Other Compr. Net Income": "-4,341",
"Other Expenses": "0",
"Other Liabilities": "850",
"Other Net Income": "15,535",
"Other Revenues": "0",
"Property and Equipment": "894",
"Research and Development": "87,815",
"Selling, General and Administrative Expense": "31,919"
},
"output_variables": {
"Assets": "672,141",
"Liabilities": "17,065",
"Expenses": "119,734",
"Revenues": "0",
"Stockholders Equity": "655,076",
"Net Income": "-104,199",
"Comprehensive Net Income": "-106,370",
"BaseVar": "414,408",
"ECR before LimitedLiability": "384%",
"Economic Capital Ratio": "427%"
}
}
},
"top_rated": true,
"trend": 10.0,
"value": 4.270200003096405,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001811063.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001811063.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001811063.svg"
},
{
"company_id": "0001633932",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001633932.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001633932.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001633932_main_keyfigs.svg",
"name": "ESSA Pharma Inc",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001633932.svg",
"report_text": "The relative strengths and weaknesses of ESSA Pharma 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 ESSA Pharma Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 196% points.The greatest weakness of ESSA Pharma Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 9.9% points.
The company's Economic Capital Ratio, given in the ranking table, is 427%, being 182% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001633932_2023_ESSA_Pharma_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.24",
"Assets": "30.8",
"Liabilities": "95.0",
"Stockholders Equity": "179",
"ECR before LimitedLiability": "177",
"Other Assets": "-2.36",
"Property and Equipment": "-1.13",
"Assets, Current": "48.9",
"Liabilities, Non-Current": "27.9",
"Liabilities, Current": "54.4",
"Other Liabilities": "27.3",
"Selling, General and Administrative Expense": "-1.65",
"Expenses": "7.49",
"Revenues": "-12.9",
"Net Income": "-3.68",
"Cost of Goods Sold": "2.98",
"Other Expenses": "5.22",
"Other Revenues": "-12.9",
"Other Net Income": "1.53",
"Comprehensive Net Income": "-3.72",
"Economic Capital Ratio": "157"
},
"2021": {
"Assets, Current": "39.5",
"Assets": "24.8",
"Liabilities": "80.1",
"Stockholders Equity": "166",
"ECR before LimitedLiability": "158",
"Other Assets": "-2.21",
"Property and Equipment": "-0.716",
"Intangible Assets": "-1.53",
"Liabilities, Current": "42.0",
"Other Liabilities": "25.0",
"Liabilities, Non-Current": "24.2",
"Selling, General and Administrative Expense": "6.51",
"Expenses": "17.2",
"Revenues": "-10.9",
"Net Income": "7.27",
"Other Expenses": "5.05",
"Research and Development": "3.20",
"Cost of Goods Sold": "2.58",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "7.23",
"Economic Capital Ratio": "151"
},
"2022": {
"Intangible Assets": "-1.37",
"Assets": "31.0",
"Liabilities": "92.7",
"Stockholders Equity": "196",
"ECR before LimitedLiability": "202",
"Assets, Current": "48.2",
"Other Assets": "-2.11",
"Property and Equipment": "-0.742",
"Other Liabilities": "28.4",
"Liabilities, Current": "53.2",
"Liabilities, Non-Current": "25.2",
"Other Expenses": "4.92",
"Expenses": "21.2",
"Revenues": "-9.86",
"Net Income": "11.1",
"Selling, General and Administrative Expense": "9.02",
"Cost of Goods Sold": "2.86",
"Research and Development": "4.63",
"Other Revenues": "-9.86",
"Comprehensive Net Income": "11.2",
"Economic Capital Ratio": "182"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001633932_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "80,297",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,203",
"Liabilities, Non-Current": "0",
"Other Assets": "278",
"Other Compr. Net Income": "0",
"Other Expenses": "329",
"Other Liabilities": "127",
"Other Net Income": "404",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "12,146",
"Selling, General and Administrative Expense": "11,374"
},
"output_variables": {
"Assets": "80,575",
"Liabilities": "1,331",
"Expenses": "23,849",
"Revenues": "0",
"Stockholders Equity": "79,244",
"Net Income": "-23,445",
"Comprehensive Net Income": "-23,445",
"BaseVar": "53,079",
"ECR before LimitedLiability": "365%",
"Economic Capital Ratio": "413%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "197,598",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,930",
"Liabilities, Non-Current": "210",
"Other Assets": "568",
"Other Compr. Net Income": "0",
"Other Expenses": "-12",
"Other Liabilities": "20",
"Other Net Income": "326",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "24,259",
"Selling, General and Administrative Expense": "12,885"
},
"output_variables": {
"Assets": "198,166",
"Liabilities": "4,160",
"Expenses": "37,131",
"Revenues": "0",
"Stockholders Equity": "194,006",
"Net Income": "-36,805",
"Comprehensive Net Income": "-36,805",
"BaseVar": "119,892",
"ECR before LimitedLiability": "382%",
"Economic Capital Ratio": "426%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "169,059",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,310",
"Liabilities, Non-Current": "76",
"Other Assets": "446",
"Other Compr. Net Income": "-59",
"Other Expenses": "-98",
"Other Liabilities": "0",
"Other Net Income": "22",
"Other Revenues": "1,737",
"Property and Equipment": "0",
"Research and Development": "24,415",
"Selling, General and Administrative Expense": "12,545"
},
"output_variables": {
"Assets": "169,505",
"Liabilities": "2,387",
"Expenses": "36,862",
"Revenues": "1,737",
"Stockholders Equity": "167,118",
"Net Income": "-35,103",
"Comprehensive Net Income": "-35,133",
"BaseVar": "105,286",
"ECR before LimitedLiability": "383%",
"Economic Capital Ratio": "427%"
}
}
},
"top_rated": true,
"trend": 8.0,
"value": 4.26633464316758,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001633932.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001633932.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001633932.svg"
},
{
"company_id": "0001843762",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001843762.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001843762.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001843762.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001843762_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001843762_main_keyfigs.svg",
"name": "EQRx Inc",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001843762.svg",
"report_text": "The relative strengths and weaknesses of EQRx 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 EQRx Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 165% points.The greatest weakness of EQRx Inc is the variable Revenues, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 421%, being 177% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001843762_2023_EQRx_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "51.9",
"Assets": "33.3",
"Liabilities": "34.1",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "121",
"Other Assets": "-3.42",
"Intangible Assets": "-2.74",
"Liabilities, Current": "35.8",
"Other Liabilities": "-26.1",
"Liabilities, Non-Current": "21.3",
"Selling, General and Administrative Expense": "8.89",
"Expenses": "26.1",
"Revenues": "-9.94",
"Net Income": "23.5",
"Other Expenses": "4.61",
"Research and Development": "10.5",
"Cost of Goods Sold": "2.36",
"Other Revenues": "-9.94",
"Comprehensive Net Income": "23.5",
"Other Net Income": "7.21",
"Economic Capital Ratio": "114"
},
"2022": {
"Intangible Assets": "-1.70",
"Assets": "24.4",
"Liabilities": "88.9",
"Stockholders Equity": "165",
"ECR before LimitedLiability": "197",
"Assets, Current": "38.1",
"Other Assets": "-2.10",
"Other Liabilities": "26.5",
"Liabilities, Current": "48.6",
"Liabilities, Non-Current": "27.1",
"Other Expenses": "5.31",
"Expenses": "23.7",
"Revenues": "-12.5",
"Net Income": "28.4",
"Selling, General and Administrative Expense": "9.48",
"Cost of Goods Sold": "3.14",
"Research and Development": "6.11",
"Other Revenues": "-12.5",
"Comprehensive Net Income": "28.5",
"Other Net Income": "17.0",
"Economic Capital Ratio": "177"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001843762_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "1,706,202",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "39,646",
"Liabilities, Non-Current": "272",
"Other Assets": "21,255",
"Other Compr. Net Income": "1.0",
"Other Expenses": "0",
"Other Liabilities": "174,685",
"Other Net Income": "96,366",
"Other Revenues": "0",
"Property and Equipment": "1,985",
"Research and Development": "118,109",
"Selling, General and Administrative Expense": "78,266"
},
"output_variables": {
"Assets": "1,729,442",
"Liabilities": "214,603",
"Expenses": "196,375",
"Revenues": "0",
"Stockholders Equity": "1,514,839",
"Net Income": "-100,009",
"Comprehensive Net Income": "-100,008",
"BaseVar": "1,118,394",
"ECR before LimitedLiability": "329%",
"Economic Capital Ratio": "389%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,428,086",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "51,916",
"Liabilities, Non-Current": "1,461",
"Other Assets": "24,303",
"Other Compr. Net Income": "-149",
"Other Expenses": "0",
"Other Liabilities": "12,777",
"Other Net Income": "186,788",
"Other Revenues": "0",
"Property and Equipment": "2,627",
"Research and Development": "228,495",
"Selling, General and Administrative Expense": "127,382"
},
"output_variables": {
"Assets": "1,455,016",
"Liabilities": "66,154",
"Expenses": "355,877",
"Revenues": "0",
"Stockholders Equity": "1,388,862",
"Net Income": "-169,089",
"Comprehensive Net Income": "-169,164",
"BaseVar": "1,031,992",
"ECR before LimitedLiability": "376%",
"Economic Capital Ratio": "421%"
}
}
},
"top_rated": true,
"trend": 69.0,
"value": 4.213983422553217,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001843762.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001843762.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001843762.svg"
},
{
"company_id": "0001645569",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001645569.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001645569.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001645569.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001645569_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001645569_main_keyfigs.svg",
"name": "DICE Therapeutics Inc",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001645569.svg",
"report_text": "The relative strengths and weaknesses of DICE Therapeutics 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 DICE Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 183% points.The greatest weakness of DICE Therapeutics Inc 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 418%, being 173% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001645569_2023_DICE_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "43.3",
"Assets": "27.9",
"Liabilities": "69.9",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "153",
"Other Assets": "-2.52",
"Property and Equipment": "-0.575",
"Intangible Assets": "-1.68",
"Liabilities, Current": "33.8",
"Other Liabilities": "24.0",
"Liabilities, Non-Current": "20.7",
"Selling, General and Administrative Expense": "9.95",
"Expenses": "20.8",
"Revenues": "-10.0",
"Net Income": "11.6",
"Other Expenses": "4.22",
"Research and Development": "4.34",
"Cost of Goods Sold": "2.49",
"Other Revenues": "-10.0",
"Comprehensive Net Income": "11.5",
"Economic Capital Ratio": "145"
},
"2022": {
"Intangible Assets": "-1.56",
"Assets": "37.6",
"Liabilities": "74.4",
"Stockholders Equity": "183",
"ECR before LimitedLiability": "194",
"Assets, Current": "51.9",
"Other Assets": "-1.59",
"Other Liabilities": "26.1",
"Liabilities, Current": "43.7",
"Liabilities, Non-Current": "13.3",
"Other Expenses": "4.33",
"Expenses": "27.8",
"Revenues": "-10.5",
"Net Income": "18.4",
"Selling, General and Administrative Expense": "12.2",
"Cost of Goods Sold": "2.65",
"Research and Development": "8.98",
"Other Revenues": "-10.5",
"Comprehensive Net Income": "18.4",
"Other Net Income": "0.657",
"Economic Capital Ratio": "173"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001645569_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "323,911",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,881",
"Liabilities, Non-Current": "1,916",
"Other Assets": "198",
"Other Compr. Net Income": "-58",
"Other Expenses": "1,492",
"Other Liabilities": "8.0",
"Other Net Income": "136",
"Other Revenues": "1,125",
"Property and Equipment": "1,645",
"Research and Development": "36,506",
"Selling, General and Administrative Expense": "12,222"
},
"output_variables": {
"Assets": "325,754",
"Liabilities": "12,805",
"Expenses": "50,220",
"Revenues": "1,125",
"Stockholders Equity": "312,949",
"Net Income": "-48,959",
"Comprehensive Net Income": "-48,988",
"BaseVar": "195,049",
"ECR before LimitedLiability": "374%",
"Economic Capital Ratio": "420%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "577,762",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,149",
"Liabilities, Non-Current": "11,841",
"Other Assets": "13,295",
"Other Compr. Net Income": "-539",
"Other Expenses": "679",
"Other Liabilities": "0",
"Other Net Income": "5,013",
"Other Revenues": "0",
"Property and Equipment": "2,921",
"Research and Development": "62,559",
"Selling, General and Administrative Expense": "25,662"
},
"output_variables": {
"Assets": "593,978",
"Liabilities": "26,990",
"Expenses": "88,900",
"Revenues": "0",
"Stockholders Equity": "566,988",
"Net Income": "-83,887",
"Comprehensive Net Income": "-84,156",
"BaseVar": "357,710",
"ECR before LimitedLiability": "371%",
"Economic Capital Ratio": "418%"
}
}
},
"top_rated": true,
"trend": 16.0,
"value": 4.178934159010979,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001645569.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001645569.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001645569.svg"
},
{
"company_id": "0001861560",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001861560.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001861560.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001861560_main_keyfigs.svg",
"name": "Nuvalent Inc",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001861560.svg",
"report_text": "The relative strengths and weaknesses of Nuvalent 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 Nuvalent Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 184% points.The greatest weakness of Nuvalent Inc is the variable Revenues, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 417%, being 172% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001861560_2023_Nuvalent_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "40.0",
"Assets": "26.3",
"Liabilities": "74.5",
"Stockholders Equity": "164",
"ECR before LimitedLiability": "157",
"Other Assets": "-1.93",
"Property and Equipment": "-0.718",
"Intangible Assets": "-1.53",
"Liabilities, Current": "35.9",
"Other Liabilities": "24.4",
"Liabilities, Non-Current": "24.0",
"Selling, General and Administrative Expense": "10.4",
"Expenses": "20.5",
"Revenues": "-10.6",
"Net Income": "10.5",
"Other Expenses": "4.90",
"Research and Development": "3.00",
"Cost of Goods Sold": "2.51",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "10.4",
"Economic Capital Ratio": "149"
},
"2022": {
"Intangible Assets": "-1.63",
"Assets": "37.2",
"Liabilities": "77.9",
"Stockholders Equity": "184",
"ECR before LimitedLiability": "192",
"Assets, Current": "55.6",
"Other Assets": "-2.24",
"Property and Equipment": "-0.883",
"Other Liabilities": "26.6",
"Liabilities, Current": "38.1",
"Liabilities, Non-Current": "23.8",
"Other Expenses": "4.59",
"Expenses": "24.9",
"Revenues": "-10.8",
"Net Income": "15.3",
"Selling, General and Administrative Expense": "12.2",
"Cost of Goods Sold": "2.71",
"Research and Development": "5.81",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "172"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001861560_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "290,628",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,787",
"Liabilities, Non-Current": "0",
"Other Assets": "3,196",
"Other Compr. Net Income": "-228",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-521",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "35,559",
"Selling, General and Administrative Expense": "10,258"
},
"output_variables": {
"Assets": "293,824",
"Liabilities": "8,787",
"Expenses": "45,817",
"Revenues": "0",
"Stockholders Equity": "285,037",
"Net Income": "-46,338",
"Comprehensive Net Income": "-46,452",
"BaseVar": "174,588",
"ECR before LimitedLiability": "380%",
"Economic Capital Ratio": "424%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "477,991",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,481",
"Liabilities, Non-Current": "0",
"Other Assets": "4,468",
"Other Compr. Net Income": "-266",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,254",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "63,731",
"Selling, General and Administrative Expense": "22,377"
},
"output_variables": {
"Assets": "482,459",
"Liabilities": "19,481",
"Expenses": "86,108",
"Revenues": "0",
"Stockholders Equity": "462,978",
"Net Income": "-81,854",
"Comprehensive Net Income": "-81,987",
"BaseVar": "296,284",
"ECR before LimitedLiability": "369%",
"Economic Capital Ratio": "417%"
}
}
},
"top_rated": true,
"trend": 8.0,
"value": 4.168079045259692,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001861560.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001861560.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001861560.svg"
},
{
"company_id": "0001863127",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001863127.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001863127.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001863127.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001863127_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001863127_main_keyfigs.svg",
"name": "Tyra Biosciences Inc",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001863127.svg",
"report_text": "The relative strengths and weaknesses of Tyra Biosciences 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 Tyra Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 185% points.The greatest weakness of Tyra Biosciences Inc 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 417%, being 172% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001863127_2023_Tyra_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "27.2",
"Assets": "18.3",
"Liabilities": "79.6",
"Stockholders Equity": "180",
"ECR before LimitedLiability": "176",
"Other Assets": "-1.13",
"Intangible Assets": "-0.819",
"Liabilities, Current": "44.1",
"Other Liabilities": "24.4",
"Liabilities, Non-Current": "21.7",
"Selling, General and Administrative Expense": "12.1",
"Expenses": "28.3",
"Revenues": "-10.3",
"Net Income": "19.0",
"Other Expenses": "4.75",
"Research and Development": "9.51",
"Cost of Goods Sold": "2.44",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "18.9",
"Other Net Income": "0.442",
"Economic Capital Ratio": "168"
},
"2022": {
"Intangible Assets": "-1.70",
"Assets": "35.6",
"Liabilities": "84.2",
"Stockholders Equity": "185",
"ECR before LimitedLiability": "192",
"Assets, Current": "49.4",
"Other Assets": "-1.48",
"Other Liabilities": "27.6",
"Liabilities, Current": "48.4",
"Liabilities, Non-Current": "19.7",
"Other Expenses": "4.77",
"Expenses": "20.9",
"Revenues": "-11.2",
"Net Income": "11.4",
"Selling, General and Administrative Expense": "11.0",
"Cost of Goods Sold": "2.82",
"Research and Development": "2.52",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "11.5",
"Other Net Income": "1.35",
"Economic Capital Ratio": "172"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001863127_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "304,057",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,616",
"Liabilities, Non-Current": "1,348",
"Other Assets": "1,617",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-6.0",
"Other Revenues": "0",
"Property and Equipment": "1,027",
"Research and Development": "20,636",
"Selling, General and Administrative Expense": "5,652"
},
"output_variables": {
"Assets": "306,701",
"Liabilities": "4,964",
"Expenses": "26,288",
"Revenues": "0",
"Stockholders Equity": "301,737",
"Net Income": "-26,294",
"Comprehensive Net Income": "-26,294",
"BaseVar": "168,980",
"ECR before LimitedLiability": "405%",
"Economic Capital Ratio": "443%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "257,288",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,701",
"Liabilities, Non-Current": "2,651",
"Other Assets": "7,816",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,602",
"Other Revenues": "0",
"Property and Equipment": "1,077",
"Research and Development": "43,008",
"Selling, General and Administrative Expense": "15,919"
},
"output_variables": {
"Assets": "266,181",
"Liabilities": "8,352",
"Expenses": "58,927",
"Revenues": "0",
"Stockholders Equity": "257,829",
"Net Income": "-55,325",
"Comprehensive Net Income": "-55,325",
"BaseVar": "168,531",
"ECR before LimitedLiability": "369%",
"Economic Capital Ratio": "417%"
}
}
},
"top_rated": true,
"trend": -8.0,
"value": 4.165762500264625,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001863127.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001863127.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001863127.svg"
},
{
"company_id": "0001010086",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001010086.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001010086.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001010086.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001010086_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001010086_main_keyfigs.svg",
"name": "SIGA Technologies INC",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001010086.svg",
"report_text": "The relative strengths and weaknesses of SIGA 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 SIGA Technologies INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 94% points.The greatest weakness of SIGA Technologies INC is the variable Other Assets, reducing the Economic Capital Ratio by 2.8% points.
The company's Economic Capital Ratio, given in the ranking table, is 416%, being 171% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001010086_2023_SIGA_Technologies_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-8.81",
"Assets": "50.7",
"Liabilities": "-106",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "44.1",
"Assets, Current": "50.6",
"Intangible Assets": "-13.3",
"Other Assets": "26.6",
"Liabilities, Current": "13.0",
"Other Liabilities": "-126",
"Selling, General and Administrative Expense": "13.4",
"Expenses": "47.5",
"Revenues": "-22.7",
"Net Income": "33.2",
"Research and Development": "7.61",
"Other Expenses": "20.9",
"Cost of Goods Sold": "3.72",
"Other Revenues": "-22.7",
"Comprehensive Net Income": "33.4",
"Other Net Income": "10.6",
"Economic Capital Ratio": "-29.0"
},
"2013": {
"Other Assets": "15.0",
"Assets": "11.8",
"Liabilities": "-144",
"Stockholders Equity": "-74.3",
"ECR before LimitedLiability": "-63.2",
"Intangible Assets": "-16.4",
"Property and Equipment": "-8.77",
"Assets, Current": "4.42",
"Liabilities, Non-Current": "6.92",
"Liabilities, Current": "11.1",
"Other Liabilities": "-206",
"Selling, General and Administrative Expense": "10.6",
"Expenses": "12.3",
"Revenues": "-20.1",
"Net Income": "11.1",
"Other Expenses": "10.6",
"Research and Development": "10.6",
"Other Revenues": "-20.1",
"Comprehensive Net Income": "11.1",
"Other Net Income": "4.29",
"Economic Capital Ratio": "-91.1"
},
"2014": {
"Other Assets": "1.58",
"Assets": "-54.8",
"Liabilities": "-47.1",
"Stockholders Equity": "-139",
"ECR before LimitedLiability": "-144",
"Property and Equipment": "-6.56",
"Assets, Current": "-46.6",
"Intangible Assets": "-14.4",
"Other Liabilities": "-64.7",
"Liabilities, Current": "5.76",
"Liabilities, Non-Current": "1.47",
"Selling, General and Administrative Expense": "9.23",
"Expenses": "-3.02",
"Revenues": "-8.31",
"Net Income": "-10.1",
"Other Expenses": "-23.7",
"Research and Development": "10.1",
"Other Revenues": "-8.31",
"Other Net Income": "1.20",
"Comprehensive Net Income": "-10.1",
"Economic Capital Ratio": "-178"
},
"2015": {
"Property and Equipment": "-4.60",
"Assets": "-29.3",
"Liabilities": "-111",
"Stockholders Equity": "-147",
"ECR before LimitedLiability": "-142",
"Other Assets": "10.4",
"Intangible Assets": "-9.93",
"Assets, Current": "-26.7",
"Other Liabilities": "-229",
"Liabilities, Non-Current": "1.77",
"Liabilities, Current": "6.28",
"Other Expenses": "1.31",
"Expenses": "15.8",
"Revenues": "-5.43",
"Net Income": "10.8",
"Selling, General and Administrative Expense": "6.20",
"Research and Development": "7.46",
"Other Revenues": "-5.43",
"Other Net Income": "0.732",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "-161"
},
"2016": {
"Other Assets": "27.6",
"Assets": "-32.7",
"Liabilities": "-95.8",
"Stockholders Equity": "-145",
"ECR before LimitedLiability": "-126",
"Assets, Current": "-35.7",
"Property and Equipment": "-5.57",
"Intangible Assets": "-10.5",
"Other Liabilities": "-215",
"Liabilities, Non-Current": "2.00",
"Liabilities, Current": "5.46",
"Research and Development": "8.32",
"Expenses": "17.0",
"Revenues": "-5.46",
"Net Income": "13.2",
"Selling, General and Administrative Expense": "6.39",
"Other Expenses": "1.59",
"Other Revenues": "-5.46",
"Comprehensive Net Income": "13.2",
"Other Net Income": "1.79",
"Economic Capital Ratio": "-149"
},
"2017": {
"Other Assets": "32.9",
"Assets": "-39.6",
"Liabilities": "-74.7",
"Stockholders Equity": "-153",
"ECR before LimitedLiability": "-144",
"Intangible Assets": "-11.7",
"Assets, Current": "-44.0",
"Property and Equipment": "-5.67",
"Liabilities, Current": "5.51",
"Other Liabilities": "-218",
"Liabilities, Non-Current": "1.96",
"Selling, General and Administrative Expense": "6.64",
"Expenses": "16.4",
"Revenues": "-5.49",
"Net Income": "12.2",
"Research and Development": "8.02",
"Other Expenses": "0.931",
"Other Revenues": "-5.49",
"Comprehensive Net Income": "12.1",
"Other Net Income": "1.27",
"Economic Capital Ratio": "-163"
},
"2018": {
"Assets, Current": "-3.33",
"Assets": "-3.56",
"Liabilities": "100",
"Stockholders Equity": "-205",
"ECR before LimitedLiability": "226",
"Other Assets": "1.44",
"Intangible Assets": "-1.12",
"Liabilities, Current": "121",
"Other Liabilities": "-143",
"Liabilities, Non-Current": "62.4",
"Research and Development": "57.9",
"Expenses": "78.1",
"Revenues": "184",
"Net Income": "313",
"Cost of Goods Sold": "8.87",
"Other Expenses": "-35.7",
"Selling, General and Administrative Expense": "46.4",
"Other Revenues": "184",
"Other Net Income": "34.9",
"Comprehensive Net Income": "313",
"Economic Capital Ratio": "209"
},
"2019": {
"Other Assets": "-1.30",
"Assets": "36.7",
"Liabilities": "-53.1",
"Stockholders Equity": "6.41",
"ECR before LimitedLiability": "48.0",
"Property and Equipment": "-3.90",
"Assets, Current": "63.8",
"Intangible Assets": "-10.2",
"Liabilities, Current": "-89.6",
"Other Liabilities": "7.11",
"Liabilities, Non-Current": "21.5",
"Expenses": "36.7",
"Revenues": "-0.946",
"Net Income": "40.0",
"Cost of Goods Sold": "2.53",
"Selling, General and Administrative Expense": "13.4",
"Research and Development": "19.3",
"Other Revenues": "-0.946",
"Comprehensive Net Income": "39.7",
"Other Net Income": "4.00",
"Economic Capital Ratio": "20.8"
},
"2020": {
"Intangible Assets": "-1.79",
"Assets": "-2.75",
"Liabilities": "119",
"Stockholders Equity": "46.8",
"ECR before LimitedLiability": "202",
"Other Assets": "-1.70",
"Assets, Current": "1.43",
"Liabilities, Non-Current": "47.7",
"Liabilities, Current": "73.9",
"Other Liabilities": "18.3",
"Selling, General and Administrative Expense": "18.8",
"Expenses": "27.7",
"Revenues": "82.3",
"Net Income": "105",
"Cost of Goods Sold": "-7.94",
"Research and Development": "28.0",
"Other Expenses": "-11.6",
"Other Revenues": "82.3",
"Other Net Income": "-2.49",
"Comprehensive Net Income": "105",
"Economic Capital Ratio": "182"
},
"2021": {
"Assets, Current": "7.54",
"Assets": "-2.41",
"Liabilities": "57.9",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "137",
"Other Assets": "-4.48",
"Property and Equipment": "-1.06",
"Intangible Assets": "-3.16",
"Liabilities, Current": "14.5",
"Other Liabilities": "15.1",
"Liabilities, Non-Current": "33.6",
"Selling, General and Administrative Expense": "13.2",
"Expenses": "27.8",
"Revenues": "56.1",
"Net Income": "83.3",
"Other Expenses": "-4.01",
"Research and Development": "24.0",
"Cost of Goods Sold": "-5.46",
"Other Revenues": "56.1",
"Comprehensive Net Income": "83.2",
"Economic Capital Ratio": "129"
},
"2022": {
"Intangible Assets": "-2.40",
"Assets": "3.69",
"Liabilities": "94.4",
"Stockholders Equity": "83.1",
"ECR before LimitedLiability": "192",
"Assets, Current": "12.5",
"Other Assets": "-2.84",
"Property and Equipment": "-1.02",
"Other Liabilities": "33.1",
"Liabilities, Current": "40.6",
"Liabilities, Non-Current": "36.3",
"Other Expenses": "0.577",
"Expenses": "27.4",
"Revenues": "53.3",
"Net Income": "79.2",
"Selling, General and Administrative Expense": "6.58",
"Cost of Goods Sold": "-2.54",
"Research and Development": "22.9",
"Other Revenues": "53.3",
"Comprehensive Net Income": "79.3",
"Economic Capital Ratio": "171"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001010086_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "84,946",
"Cost of Goods Sold": "0",
"Intangible Assets": "898",
"Liabilities, Current": "15,716",
"Liabilities, Non-Current": "3,955",
"Other Assets": "19,004",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,124",
"Other Liabilities": "57,218",
"Other Net Income": "8,971",
"Other Revenues": "0",
"Property and Equipment": "988",
"Research and Development": "18,213",
"Selling, General and Administrative Expense": "11,410"
},
"output_variables": {
"Assets": "105,836",
"Liabilities": "76,889",
"Expenses": "23,500",
"Revenues": "0",
"Stockholders Equity": "28,947",
"Net Income": "-14,528",
"Comprehensive Net Income": "-14,528",
"BaseVar": "107,598",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "191%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "123,942",
"Cost of Goods Sold": "0",
"Intangible Assets": "898",
"Liabilities, Current": "12,189",
"Liabilities, Non-Current": "1,990",
"Other Assets": "67,602",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,403",
"Other Liabilities": "162,670",
"Other Net Income": "5,521",
"Other Revenues": "0",
"Property and Equipment": "1,382",
"Research and Development": "13,856",
"Selling, General and Administrative Expense": "13,245"
},
"output_variables": {
"Assets": "193,824",
"Liabilities": "176,849",
"Expenses": "22,698",
"Revenues": "0",
"Stockholders Equity": "16,975",
"Net Income": "-17,177",
"Comprehensive Net Income": "-17,177",
"BaseVar": "199,446",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "152%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "129,805",
"Cost of Goods Sold": "0",
"Intangible Assets": "898",
"Liabilities, Current": "7,460",
"Liabilities, Non-Current": "0",
"Other Assets": "34,850",
"Other Compr. Net Income": "0",
"Other Expenses": "245,250",
"Other Liabilities": "405,428",
"Other Net Income": "3,141",
"Other Revenues": "0",
"Property and Equipment": "832",
"Research and Development": "10,830",
"Selling, General and Administrative Expense": "12,524"
},
"output_variables": {
"Assets": "166,385",
"Liabilities": "412,888",
"Expenses": "268,604",
"Revenues": "0",
"Stockholders Equity": "-246,502",
"Net Income": "-265,463",
"Comprehensive Net Income": "-265,463",
"BaseVar": "425,509",
"ECR before LimitedLiability": "-277%",
"Economic Capital Ratio": "76%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "129,459",
"Cost of Goods Sold": "0",
"Intangible Assets": "898",
"Liabilities, Current": "7,333",
"Liabilities, Non-Current": "0",
"Other Assets": "54,926",
"Other Compr. Net Income": "0",
"Other Expenses": "181,855",
"Other Liabilities": "462,828",
"Other Net Income": "6,880",
"Other Revenues": "0",
"Property and Equipment": "450",
"Research and Development": "12,742",
"Selling, General and Administrative Expense": "10,221"
},
"output_variables": {
"Assets": "185,733",
"Liabilities": "470,161",
"Expenses": "204,818",
"Revenues": "0",
"Stockholders Equity": "-284,429",
"Net Income": "-197,938",
"Comprehensive Net Income": "-197,938",
"BaseVar": "433,796",
"ECR before LimitedLiability": "-249%",
"Economic Capital Ratio": "86%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "69,159",
"Cost of Goods Sold": "0",
"Intangible Assets": "898",
"Liabilities, Current": "13,829",
"Liabilities, Non-Current": "0",
"Other Assets": "90,625",
"Other Compr. Net Income": "0",
"Other Expenses": "22,237",
"Other Liabilities": "434,571",
"Other Net Income": "15,093",
"Other Revenues": "0",
"Property and Equipment": "299",
"Research and Development": "18,809",
"Selling, General and Administrative Expense": "14,094"
},
"output_variables": {
"Assets": "160,982",
"Liabilities": "448,400",
"Expenses": "55,140",
"Revenues": "0",
"Stockholders Equity": "-287,418",
"Net Income": "-40,046",
"Comprehensive Net Income": "-40,046",
"BaseVar": "339,808",
"ECR before LimitedLiability": "-219%",
"Economic Capital Ratio": "96%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "37,364",
"Cost of Goods Sold": "0",
"Intangible Assets": "898",
"Liabilities, Current": "6,810",
"Liabilities, Non-Current": "0",
"Other Assets": "106,269",
"Other Compr. Net Income": "0",
"Other Expenses": "20,153",
"Other Liabilities": "460,998",
"Other Net Income": "12,569",
"Other Revenues": "0",
"Property and Equipment": "139",
"Research and Development": "17,165",
"Selling, General and Administrative Expense": "12,195"
},
"output_variables": {
"Assets": "144,670",
"Liabilities": "467,809",
"Expenses": "49,513",
"Revenues": "0",
"Stockholders Equity": "-323,138",
"Net Income": "-36,944",
"Comprehensive Net Income": "-36,944",
"BaseVar": "337,281",
"ECR before LimitedLiability": "-242%",
"Economic Capital Ratio": "88%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "121,290",
"Cost of Goods Sold": "0",
"Intangible Assets": "898",
"Liabilities, Current": "11,337",
"Liabilities, Non-Current": "0",
"Other Assets": "81,084",
"Other Compr. Net Income": "0",
"Other Expenses": "73,762",
"Other Liabilities": "89,192",
"Other Net Income": "14,124",
"Other Revenues": "477,054",
"Property and Equipment": "171",
"Research and Development": "13,522",
"Selling, General and Administrative Expense": "12,920"
},
"output_variables": {
"Assets": "203,444",
"Liabilities": "100,529",
"Expenses": "100,204",
"Revenues": "477,054",
"Stockholders Equity": "102,915",
"Net Income": "390,974",
"Comprehensive Net Income": "390,974",
"BaseVar": "447,677",
"ECR before LimitedLiability": "405%",
"Economic Capital Ratio": "443%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "180,042",
"Cost of Goods Sold": "1,783",
"Intangible Assets": "898",
"Liabilities, Current": "91,736",
"Liabilities, Non-Current": "0",
"Other Assets": "15,008",
"Other Compr. Net Income": "0",
"Other Expenses": "44,829",
"Other Liabilities": "9,047",
"Other Net Income": "71,775",
"Other Revenues": "409,277",
"Property and Equipment": "2,618",
"Research and Development": "13,264",
"Selling, General and Administrative Expense": "13,278"
},
"output_variables": {
"Assets": "198,566",
"Liabilities": "100,782",
"Expenses": "73,154",
"Revenues": "409,277",
"Stockholders Equity": "97,784",
"Net Income": "407,898",
"Comprehensive Net Income": "407,898",
"BaseVar": "426,778",
"ECR before LimitedLiability": "415%",
"Economic Capital Ratio": "451%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "143,608",
"Cost of Goods Sold": "79,870",
"Intangible Assets": "898",
"Liabilities, Current": "10,484",
"Liabilities, Non-Current": "0",
"Other Assets": "3,221",
"Other Compr. Net Income": "0",
"Other Expenses": "20,708",
"Other Liabilities": "9,555",
"Other Net Income": "-810",
"Other Revenues": "85,137",
"Property and Equipment": "2,104",
"Research and Development": "11,263",
"Selling, General and Administrative Expense": "14,058"
},
"output_variables": {
"Assets": "149,831",
"Liabilities": "20,038",
"Expenses": "125,900",
"Revenues": "85,137",
"Stockholders Equity": "129,793",
"Net Income": "-41,573",
"Comprehensive Net Income": "-41,573",
"BaseVar": "190,858",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "208,753",
"Cost of Goods Sold": "17,270",
"Intangible Assets": "898",
"Liabilities, Current": "30,488",
"Liabilities, Non-Current": "0",
"Other Assets": "2,709",
"Other Compr. Net Income": "0",
"Other Expenses": "21,814",
"Other Liabilities": "9,924",
"Other Net Income": "-1,236",
"Other Revenues": "130,225",
"Property and Equipment": "2,366",
"Research and Development": "10,073",
"Selling, General and Administrative Expense": "17,629"
},
"output_variables": {
"Assets": "214,727",
"Liabilities": "40,412",
"Expenses": "66,786",
"Revenues": "130,225",
"Stockholders Equity": "174,314",
"Net Income": "62,203",
"Comprehensive Net Income": "62,203",
"BaseVar": "226,693",
"ECR before LimitedLiability": "347%",
"Economic Capital Ratio": "401%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "185,786",
"Cost of Goods Sold": "8,869",
"Intangible Assets": "898",
"Liabilities, Current": "21,518",
"Liabilities, Non-Current": "0",
"Other Assets": "6,503",
"Other Compr. Net Income": "0",
"Other Expenses": "13,725",
"Other Liabilities": "3,358",
"Other Net Income": "1,043",
"Other Revenues": "119,836",
"Property and Equipment": "1,848",
"Research and Development": "20,607",
"Selling, General and Administrative Expense": "49,072"
},
"output_variables": {
"Assets": "195,036",
"Liabilities": "24,876",
"Expenses": "92,273",
"Revenues": "119,836",
"Stockholders Equity": "170,160",
"Net Income": "28,606",
"Comprehensive Net Income": "28,606",
"BaseVar": "216,532",
"ECR before LimitedLiability": "363%",
"Economic Capital Ratio": "412%"
}
}
},
"top_rated": true,
"trend": 34.0,
"value": 4.15878096516214,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001010086.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001010086.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001010086.svg"
},
{
"company_id": "0001582313",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001582313.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001582313.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001582313.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001582313_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001582313_main_keyfigs.svg",
"name": "Xenon Pharmaceuticals Inc",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001582313.svg",
"report_text": "The relative strengths and weaknesses of Xenon Pharmaceuticals 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 Xenon Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 181% points.The greatest weakness of Xenon Pharmaceuticals Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 9.1% points.
The company's Economic Capital Ratio, given in the ranking table, is 416%, being 171% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001582313_2023_Xenon_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-3.70",
"Assets": "19.2",
"Liabilities": "43.6",
"Stockholders Equity": "89.2",
"ECR before LimitedLiability": "170",
"Assets, Current": "36.0",
"Intangible Assets": "-4.41",
"Other Liabilities": "32.4",
"Liabilities, Non-Current": "14.7",
"Selling, General and Administrative Expense": "15.0",
"Expenses": "35.0",
"Revenues": "20.9",
"Net Income": "59.3",
"Cost of Goods Sold": "1.95",
"Other Expenses": "10.4",
"Research and Development": "8.12",
"Other Revenues": "20.9",
"Other Net Income": "4.32",
"Comprehensive Net Income": "57.2",
"Other Compr. Net Income": "-2.21",
"Economic Capital Ratio": "137"
},
"2015": {
"Assets": "14.4",
"Liabilities": "97.8",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "159",
"Other Assets": "-2.42",
"Intangible Assets": "-4.62",
"Assets, Current": "28.7",
"Other Liabilities": "39.1",
"Liabilities, Non-Current": "19.3",
"Liabilities, Current": "54.0",
"Other Expenses": "12.3",
"Expenses": "14.9",
"Revenues": "14.1",
"Net Income": "15.4",
"Cost of Goods Sold": "1.96",
"Selling, General and Administrative Expense": "3.48",
"Research and Development": "-2.82",
"Other Revenues": "14.1",
"Other Net Income": "-13.9",
"Comprehensive Net Income": "15.5",
"Economic Capital Ratio": "140"
},
"2016": {
"Other Assets": "-3.07",
"Assets": "38.6",
"Liabilities": "77.0",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "165",
"Assets, Current": "64.4",
"Intangible Assets": "-4.74",
"Other Liabilities": "29.5",
"Liabilities, Non-Current": "17.9",
"Liabilities, Current": "38.8",
"Research and Development": "-11.2",
"Expenses": "8.17",
"Revenues": "-11.0",
"Net Income": "1.13",
"Selling, General and Administrative Expense": "7.31",
"Other Expenses": "10.2",
"Cost of Goods Sold": "1.73",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "1.13",
"Other Net Income": "3.81",
"Economic Capital Ratio": "142"
},
"2017": {
"Other Assets": "-10.9",
"Assets": "24.8",
"Liabilities": "38.3",
"Stockholders Equity": "69.5",
"ECR before LimitedLiability": "49.1",
"Intangible Assets": "-13.8",
"Assets, Current": "78.7",
"Property and Equipment": "-3.37",
"Liabilities, Current": "31.4",
"Other Liabilities": "32.9",
"Liabilities, Non-Current": "-27.9",
"Selling, General and Administrative Expense": "6.05",
"Expenses": "-15.3",
"Revenues": "-15.6",
"Net Income": "-26.4",
"Research and Development": "-32.7",
"Other Expenses": "9.45",
"Other Revenues": "-15.6",
"Comprehensive Net Income": "-26.6",
"Other Net Income": "4.35",
"Economic Capital Ratio": "29.6"
},
"2018": {
"Assets, Current": "84.9",
"Assets": "45.9",
"Liabilities": "34.2",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "116",
"Other Assets": "-5.15",
"Intangible Assets": "-6.63",
"Property and Equipment": "-2.42",
"Liabilities, Current": "37.6",
"Other Liabilities": "23.4",
"Liabilities, Non-Current": "-30.8",
"Research and Development": "1.42",
"Expenses": "14.7",
"Revenues": "-12.8",
"Net Income": "6.37",
"Cost of Goods Sold": "3.10",
"Selling, General and Administrative Expense": "11.2",
"Other Revenues": "-12.8",
"Other Net Income": "4.34",
"Comprehensive Net Income": "6.26",
"Economic Capital Ratio": "98.8"
},
"2019": {
"Other Assets": "-9.75",
"Assets": "47.2",
"Liabilities": "-20.7",
"Stockholders Equity": "44.2",
"ECR before LimitedLiability": "61.4",
"Property and Equipment": "-3.82",
"Assets, Current": "101",
"Intangible Assets": "-10.1",
"Liabilities, Current": "-40.0",
"Other Liabilities": "20.0",
"Liabilities, Non-Current": "-2.84",
"Other Expenses": "6.13",
"Expenses": "20.4",
"Revenues": "-9.20",
"Net Income": "12.7",
"Cost of Goods Sold": "3.41",
"Selling, General and Administrative Expense": "12.3",
"Other Revenues": "-9.20",
"Comprehensive Net Income": "12.4",
"Other Net Income": "1.94",
"Economic Capital Ratio": "34.3"
},
"2020": {
"Intangible Assets": "-3.52",
"Assets": "20.7",
"Liabilities": "76.4",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "154",
"Other Assets": "-2.75",
"Assets, Current": "34.1",
"Liabilities, Non-Current": "22.5",
"Liabilities, Current": "34.2",
"Other Liabilities": "29.5",
"Selling, General and Administrative Expense": "11.3",
"Expenses": "11.5",
"Revenues": "7.42",
"Net Income": "21.4",
"Cost of Goods Sold": "3.28",
"Research and Development": "-9.40",
"Other Expenses": "6.21",
"Other Revenues": "7.42",
"Other Net Income": "2.70",
"Comprehensive Net Income": "21.4",
"Economic Capital Ratio": "135"
},
"2021": {
"Assets, Current": "36.4",
"Assets": "24.4",
"Liabilities": "73.5",
"Stockholders Equity": "154",
"ECR before LimitedLiability": "155",
"Other Assets": "-1.95",
"Intangible Assets": "-1.66",
"Liabilities, Current": "39.7",
"Other Liabilities": "25.0",
"Liabilities, Non-Current": "17.8",
"Selling, General and Administrative Expense": "10.4",
"Expenses": "20.2",
"Revenues": "-6.36",
"Net Income": "14.5",
"Other Expenses": "5.05",
"Research and Development": "2.32",
"Cost of Goods Sold": "2.59",
"Other Revenues": "-6.36",
"Comprehensive Net Income": "14.5",
"Other Net Income": "0.499",
"Economic Capital Ratio": "147"
},
"2022": {
"Intangible Assets": "-1.70",
"Assets": "36.8",
"Liabilities": "77.6",
"Stockholders Equity": "181",
"ECR before LimitedLiability": "191",
"Assets, Current": "26.2",
"Other Assets": "7.21",
"Property and Equipment": "-0.522",
"Other Liabilities": "26.8",
"Liabilities, Current": "43.2",
"Liabilities, Non-Current": "17.5",
"Other Expenses": "4.61",
"Expenses": "24.9",
"Revenues": "-9.12",
"Net Income": "16.3",
"Selling, General and Administrative Expense": "12.8",
"Cost of Goods Sold": "2.74",
"Research and Development": "5.04",
"Other Revenues": "-9.12",
"Comprehensive Net Income": "16.2",
"Economic Capital Ratio": "171"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001582313_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "84,942",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,286",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-3,501",
"Other Expenses": "0",
"Other Liabilities": "353",
"Other Net Income": "1,912",
"Other Revenues": "28,370",
"Property and Equipment": "2,476",
"Research and Development": "11,768",
"Selling, General and Administrative Expense": "5,496"
},
"output_variables": {
"Assets": "87,418",
"Liabilities": "14,639",
"Expenses": "17,264",
"Revenues": "28,370",
"Stockholders Equity": "72,779",
"Net Income": "13,018",
"Comprehensive Net Income": "11,268",
"BaseVar": "76,552",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "60,866",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,782",
"Liabilities, Non-Current": "0",
"Other Assets": "1,094",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "133",
"Other Net Income": "-6,391",
"Other Revenues": "15,577",
"Property and Equipment": "1,989",
"Research and Development": "15,152",
"Selling, General and Administrative Expense": "9,786"
},
"output_variables": {
"Assets": "63,949",
"Liabilities": "2,915",
"Expenses": "24,938",
"Revenues": "15,577",
"Stockholders Equity": "61,034",
"Net Income": "-15,752",
"Comprehensive Net Income": "-15,752",
"BaseVar": "56,885",
"ECR before LimitedLiability": "351%",
"Economic Capital Ratio": "404%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "65,675",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,516",
"Liabilities, Non-Current": "0",
"Other Assets": "408",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "70",
"Other Net Income": "1,820",
"Other Revenues": "1,803",
"Property and Equipment": "1,404",
"Research and Development": "19,828",
"Selling, General and Administrative Expense": "6,792"
},
"output_variables": {
"Assets": "67,487",
"Liabilities": "3,586",
"Expenses": "26,620",
"Revenues": "1,803",
"Stockholders Equity": "63,901",
"Net Income": "-22,997",
"Comprehensive Net Income": "-22,997",
"BaseVar": "50,658",
"ECR before LimitedLiability": "327%",
"Economic Capital Ratio": "387%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "44,821",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,083",
"Liabilities, Non-Current": "6,104",
"Other Assets": "230",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,850",
"Other Revenues": "498",
"Property and Equipment": "1,070",
"Research and Development": "30,746",
"Selling, General and Administrative Expense": "7,412"
},
"output_variables": {
"Assets": "46,121",
"Liabilities": "10,187",
"Expenses": "38,158",
"Revenues": "498",
"Stockholders Equity": "35,934",
"Net Income": "-35,809",
"Comprehensive Net Income": "-35,809",
"BaseVar": "48,407",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "269%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "121,437",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,119",
"Liabilities, Non-Current": "15,014",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "7,394",
"Other Liabilities": "0",
"Other Net Income": "3,691",
"Other Revenues": "39",
"Property and Equipment": "991",
"Research and Development": "22,602",
"Selling, General and Administrative Expense": "8,598"
},
"output_variables": {
"Assets": "122,428",
"Liabilities": "19,133",
"Expenses": "38,594",
"Revenues": "39",
"Stockholders Equity": "103,295",
"Net Income": "-34,864",
"Comprehensive Net Income": "-34,864",
"BaseVar": "91,943",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "144,866",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "43,379",
"Liabilities, Non-Current": "12,341",
"Other Assets": "1,171",
"Other Compr. Net Income": "0",
"Other Expenses": "5,015",
"Other Liabilities": "0",
"Other Net Income": "3,564",
"Other Revenues": "5,966",
"Property and Equipment": "1,660",
"Research and Development": "42,665",
"Selling, General and Administrative Expense": "11,442"
},
"output_variables": {
"Assets": "147,697",
"Liabilities": "55,720",
"Expenses": "59,122",
"Revenues": "5,966",
"Stockholders Equity": "91,977",
"Net Income": "-49,592",
"Comprehensive Net Income": "-49,592",
"BaseVar": "136,035",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "267%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "181,783",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,781",
"Liabilities, Non-Current": "3,050",
"Other Assets": "3,849",
"Other Compr. Net Income": "0",
"Other Expenses": "576",
"Other Liabilities": "0",
"Other Net Income": "2,669",
"Other Revenues": "32,276",
"Property and Equipment": "3,554",
"Research and Development": "61,793",
"Selling, General and Administrative Expense": "13,734"
},
"output_variables": {
"Assets": "189,186",
"Liabilities": "17,831",
"Expenses": "76,103",
"Revenues": "32,276",
"Stockholders Equity": "171,355",
"Net Income": "-41,158",
"Comprehensive Net Income": "-41,158",
"BaseVar": "159,032",
"ECR before LimitedLiability": "321%",
"Economic Capital Ratio": "383%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "559,020",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,322",
"Liabilities, Non-Current": "7,652",
"Other Assets": "8,521",
"Other Compr. Net Income": "0",
"Other Expenses": "61",
"Other Liabilities": "0",
"Other Net Income": "1,128",
"Other Revenues": "20,584",
"Property and Equipment": "4,466",
"Research and Development": "163,513",
"Selling, General and Administrative Expense": "31,727"
},
"output_variables": {
"Assets": "572,007",
"Liabilities": "21,974",
"Expenses": "195,301",
"Revenues": "20,584",
"Stockholders Equity": "550,033",
"Net Income": "-173,589",
"Comprehensive Net Income": "-173,589",
"BaseVar": "405,497",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "400%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "600,298",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,702",
"Liabilities, Non-Current": "9,947",
"Other Assets": "147,348",
"Other Compr. Net Income": "-1,319",
"Other Expenses": "82",
"Other Liabilities": "0",
"Other Net Income": "2,299",
"Other Revenues": "10,308",
"Property and Equipment": "6,500",
"Research and Development": "256,853",
"Selling, General and Administrative Expense": "71,871"
},
"output_variables": {
"Assets": "754,146",
"Liabilities": "32,649",
"Expenses": "328,806",
"Revenues": "10,308",
"Stockholders Equity": "721,497",
"Net Income": "-316,199",
"Comprehensive Net Income": "-316,859",
"BaseVar": "564,763",
"ECR before LimitedLiability": "319%",
"Economic Capital Ratio": "382%"
}
}
},
"top_rated": true,
"trend": 7.0,
"value": 4.155144425888224,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001582313.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001582313.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001582313.svg"
},
{
"company_id": "0001509261",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001509261.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001509261.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001509261_main_keyfigs.svg",
"name": "Rezolute Inc",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001509261.svg",
"report_text": "The relative strengths and weaknesses of Rezolute 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 Rezolute Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 189% points.The greatest weakness of Rezolute 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 415%, being 170% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001509261_2023_Rezolute_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-10.3",
"Assets": "-103",
"Liabilities": "6.93",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "-195",
"Intangible Assets": "-13.9",
"Property and Equipment": "-0.815",
"Assets, Current": "-86.2",
"Liabilities, Current": "11.2",
"Other Liabilities": "-0.973",
"Selling, General and Administrative Expense": "6.07",
"Expenses": "-14.0",
"Revenues": "-7.09",
"Net Income": "-28.7",
"Other Expenses": "-40.0",
"Research and Development": "6.17",
"Cost of Goods Sold": "0.796",
"Other Revenues": "-7.09",
"Comprehensive Net Income": "-28.8",
"Other Net Income": "-2.76",
"Economic Capital Ratio": "-223"
},
"2014": {
"Other Assets": "2.80",
"Assets": "-10.5",
"Liabilities": "85.8",
"Stockholders Equity": "67.3",
"ECR before LimitedLiability": "10.3",
"Property and Equipment": "-0.710",
"Assets, Current": "12.4",
"Intangible Assets": "-22.0",
"Other Liabilities": "41.0",
"Liabilities, Current": "33.8",
"Liabilities, Non-Current": "15.6",
"Other Revenues": "-27.3",
"Revenues": "-27.3",
"Net Income": "-99.1",
"Selling, General and Administrative Expense": "-55.3",
"Comprehensive Net Income": "-98.8",
"Other Expenses": "17.7",
"Research and Development": "41.3",
"Other Net Income": "-75.3",
"Cost of Goods Sold": "3.24",
"Economic Capital Ratio": "-23.1"
},
"2015": {
"Property and Equipment": "108",
"Assets": "2.90",
"Liabilities": "52.0",
"Stockholders Equity": "49.8",
"ECR before LimitedLiability": "4.86",
"Other Assets": "-4.89",
"Intangible Assets": "-18.1",
"Assets, Current": "-33.7",
"Other Liabilities": "35.4",
"Liabilities, Current": "16.8",
"Other Expenses": "14.7",
"Expenses": "-39.2",
"Revenues": "-20.9",
"Net Income": "-65.5",
"Cost of Goods Sold": "2.28",
"Selling, General and Administrative Expense": "-37.3",
"Research and Development": "-18.4",
"Other Revenues": "-20.9",
"Other Net Income": "-7.70",
"Comprehensive Net Income": "-65.4",
"Economic Capital Ratio": "-14.2"
},
"2016": {
"Other Assets": "-13.3",
"Assets": "-21.1",
"Liabilities": "59.9",
"Stockholders Equity": "43.1",
"ECR before LimitedLiability": "-21.5",
"Assets, Current": "-73.0",
"Property and Equipment": "95.6",
"Intangible Assets": "-27.4",
"Other Liabilities": "38.5",
"Liabilities, Non-Current": "9.97",
"Liabilities, Current": "27.4",
"Research and Development": "-66.8",
"Expenses": "-76.1",
"Revenues": "-26.2",
"Net Income": "-97.3",
"Selling, General and Administrative Expense": "-32.4",
"Other Expenses": "19.9",
"Cost of Goods Sold": "3.28",
"Other Revenues": "-26.2",
"Comprehensive Net Income": "-97.3",
"Economic Capital Ratio": "-44.0"
},
"2017": {
"Other Assets": "-8.93",
"Assets": "-72.4",
"Liabilities": "13.5",
"Stockholders Equity": "-0.350",
"Intangible Assets": "-25.7",
"Assets, Current": "-102",
"Property and Equipment": "66.5",
"Liabilities, Current": "3.78",
"Other Liabilities": "5.21",
"Liabilities, Non-Current": "1.43",
"Selling, General and Administrative Expense": "-45.6",
"Expenses": "-121",
"Revenues": "-12.3",
"Net Income": "-148",
"Research and Development": "-86.1",
"Other Expenses": "1.79",
"Cost of Goods Sold": "0.399",
"Other Revenues": "-12.3",
"ECR before LimitedLiability": "-92.0",
"Comprehensive Net Income": "-148",
"Economic Capital Ratio": "-112"
},
"2018": {
"Assets, Current": "-116",
"Assets": "-136",
"Other Liabilities": "-0.502",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-231",
"Other Assets": "-2.81",
"Intangible Assets": "-5.13",
"Property and Equipment": "-0.574",
"Research and Development": "-8.28",
"Expenses": "-22.8",
"Revenues": "-0.510",
"Net Income": "-42.7",
"Cost of Goods Sold": "0.0748",
"Other Expenses": "-0.142",
"Selling, General and Administrative Expense": "-1.16",
"Other Revenues": "-0.510",
"Liabilities, Current": "0.366",
"Liabilities, Non-Current": "-0.332",
"Other Net Income": "-0.166",
"Comprehensive Net Income": "-42.8",
"Economic Capital Ratio": "-249"
},
"2019": {
"Other Assets": "-20.5",
"Assets": "-49.1",
"Liabilities": "-3.92",
"Stockholders Equity": "-49.7",
"ECR before LimitedLiability": "-120",
"Property and Equipment": "-10.4",
"Assets, Current": "-33.3",
"Intangible Assets": "-19.3",
"Liabilities, Current": "-11.6",
"Liabilities, Non-Current": "4.76",
"Other Expenses": "6.13",
"Expenses": "-27.7",
"Revenues": "-12.0",
"Net Income": "-44.3",
"Cost of Goods Sold": "2.95",
"Selling, General and Administrative Expense": "-3.54",
"Research and Development": "-32.0",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-44.5",
"Other Net Income": "-13.1",
"Economic Capital Ratio": "-147"
},
"2020": {
"Intangible Assets": "-3.40",
"Assets": "-73.0",
"Liabilities": "10.7",
"Stockholders Equity": "-27.4",
"Other Assets": "-3.01",
"Property and Equipment": "-2.07",
"Assets, Current": "-19.8",
"Liabilities, Non-Current": "4.78",
"ECR before LimitedLiability": "-99.6",
"Other Liabilities": "4.63",
"Selling, General and Administrative Expense": "-3.25",
"Expenses": "-88.7",
"Revenues": "-3.11",
"Net Income": "-111",
"Cost of Goods Sold": "1.07",
"Research and Development": "-78.3",
"Other Expenses": "2.19",
"Other Revenues": "-3.11",
"Other Net Income": "0.635",
"Comprehensive Net Income": "-111",
"Economic Capital Ratio": "-119"
},
"2021": {
"Assets, Current": "43.4",
"Assets": "3.28",
"Liabilities": "-24.0",
"Stockholders Equity": "-13.5",
"ECR before LimitedLiability": "-20.4",
"Other Assets": "-14.0",
"Property and Equipment": "-4.97",
"Intangible Assets": "-10.7",
"Liabilities, Current": "34.3",
"Other Liabilities": "-89.7",
"Liabilities, Non-Current": "20.5",
"Expenses": "-3.69",
"Revenues": "-13.2",
"Net Income": "-11.2",
"Other Expenses": "6.32",
"Research and Development": "-12.4",
"Cost of Goods Sold": "3.22",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "-11.3",
"Other Net Income": "5.72",
"Economic Capital Ratio": "-28.1"
},
"2022": {
"Intangible Assets": "-1.83",
"Assets": "35.6",
"Liabilities": "91.1",
"Stockholders Equity": "189",
"ECR before LimitedLiability": "190",
"Assets, Current": "56.5",
"Other Assets": "-2.85",
"Property and Equipment": "-0.985",
"Other Liabilities": "27.1",
"Liabilities, Current": "52.3",
"Liabilities, Non-Current": "25.2",
"Other Expenses": "4.93",
"Expenses": "15.1",
"Revenues": "-11.6",
"Net Income": "4.01",
"Selling, General and Administrative Expense": "11.4",
"Cost of Goods Sold": "2.92",
"Research and Development": "-4.08",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "4.11",
"Economic Capital Ratio": "170"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001509261_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "816",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,266",
"Liabilities, Non-Current": "0",
"Other Assets": "13",
"Other Compr. Net Income": "0",
"Other Expenses": "6,075",
"Other Liabilities": "0",
"Other Net Income": "-621",
"Other Revenues": "0",
"Property and Equipment": "276",
"Research and Development": "3.5",
"Selling, General and Administrative Expense": "29"
},
"output_variables": {
"Assets": "1,104",
"Liabilities": "5,266",
"Expenses": "6,107",
"Revenues": "0",
"Stockholders Equity": "-4,162",
"Net Income": "-6,727",
"Comprehensive Net Income": "-6,727",
"BaseVar": "6,549",
"ECR before LimitedLiability": "-496%",
"Economic Capital Ratio": "20%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,308",
"Cost of Goods Sold": "0",
"Intangible Assets": "9.2",
"Liabilities, Current": "964",
"Liabilities, Non-Current": "34",
"Other Assets": "750",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-4,554",
"Other Revenues": "0",
"Property and Equipment": "338",
"Research and Development": "34",
"Selling, General and Administrative Expense": "5,142"
},
"output_variables": {
"Assets": "7,405",
"Liabilities": "998",
"Expenses": "5,176",
"Revenues": "0",
"Stockholders Equity": "6,407",
"Net Income": "-9,730",
"Comprehensive Net Income": "-9,730",
"BaseVar": "9,067",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "231%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,116",
"Cost of Goods Sold": "0",
"Intangible Assets": "59",
"Liabilities, Current": "1,706",
"Liabilities, Non-Current": "504",
"Other Assets": "563",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-664",
"Other Revenues": "0",
"Property and Equipment": "4,525",
"Research and Development": "4,701",
"Selling, General and Administrative Expense": "5,997"
},
"output_variables": {
"Assets": "11,263",
"Liabilities": "2,209",
"Expenses": "10,698",
"Revenues": "0",
"Stockholders Equity": "9,054",
"Net Income": "-11,362",
"Comprehensive Net Income": "-11,362",
"BaseVar": "12,417",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "249%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,492",
"Cost of Goods Sold": "0",
"Intangible Assets": "52",
"Liabilities, Current": "1,730",
"Liabilities, Non-Current": "400",
"Other Assets": "375",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-154",
"Other Revenues": "0",
"Property and Equipment": "5,985",
"Research and Development": "32,963",
"Selling, General and Administrative Expense": "5,414"
},
"output_variables": {
"Assets": "10,903",
"Liabilities": "2,131",
"Expenses": "38,377",
"Revenues": "0",
"Stockholders Equity": "8,773",
"Net Income": "-38,531",
"Comprehensive Net Income": "-38,531",
"BaseVar": "25,782",
"ECR before LimitedLiability": "-298%",
"Economic Capital Ratio": "69%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,929",
"Cost of Goods Sold": "0",
"Intangible Assets": "44",
"Liabilities, Current": "1,771",
"Liabilities, Non-Current": "330",
"Other Assets": "331",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "39",
"Other Revenues": "0",
"Property and Equipment": "5,325",
"Research and Development": "18,913",
"Selling, General and Administrative Expense": "8,537"
},
"output_variables": {
"Assets": "10,629",
"Liabilities": "2,101",
"Expenses": "27,450",
"Revenues": "0",
"Stockholders Equity": "8,528",
"Net Income": "-27,410",
"Comprehensive Net Income": "-27,410",
"BaseVar": "20,109",
"ECR before LimitedLiability": "-139%",
"Economic Capital Ratio": "121%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,008",
"Cost of Goods Sold": "0",
"Intangible Assets": "37",
"Liabilities, Current": "6,248",
"Liabilities, Non-Current": "216",
"Other Assets": "90",
"Other Compr. Net Income": "0",
"Other Expenses": "1,545",
"Other Liabilities": "0",
"Other Net Income": "-839",
"Other Revenues": "0",
"Property and Equipment": "368",
"Research and Development": "39,342",
"Selling, General and Administrative Expense": "9,252"
},
"output_variables": {
"Assets": "2,503",
"Liabilities": "6,464",
"Expenses": "50,139",
"Revenues": "0",
"Stockholders Equity": "-3,961",
"Net Income": "-50,977",
"Comprehensive Net Income": "-50,977",
"BaseVar": "29,972",
"ECR before LimitedLiability": "-1,330%",
"Economic Capital Ratio": "0.00010%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "12,144",
"Cost of Goods Sold": "0",
"Intangible Assets": "29",
"Liabilities, Current": "8,379",
"Liabilities, Non-Current": "527",
"Other Assets": "35",
"Other Compr. Net Income": "0",
"Other Expenses": "856",
"Other Liabilities": "1,594",
"Other Net Income": "-3,961",
"Other Revenues": "0",
"Property and Equipment": "44",
"Research and Development": "23,069",
"Selling, General and Administrative Expense": "6,644"
},
"output_variables": {
"Assets": "12,252",
"Liabilities": "10,500",
"Expenses": "30,570",
"Revenues": "0",
"Stockholders Equity": "1,752",
"Net Income": "-34,531",
"Comprehensive Net Income": "-34,531",
"BaseVar": "28,641",
"ECR before LimitedLiability": "-270%",
"Economic Capital Ratio": "79%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,518",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,226",
"Liabilities, Non-Current": "165",
"Other Assets": "414",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "209",
"Other Net Income": "-1,423",
"Other Revenues": "0",
"Property and Equipment": "33",
"Research and Development": "7,848",
"Selling, General and Administrative Expense": "5,960"
},
"output_variables": {
"Assets": "10,965",
"Liabilities": "3,600",
"Expenses": "13,808",
"Revenues": "0",
"Stockholders Equity": "7,365",
"Net Income": "-15,231",
"Comprehensive Net Income": "-15,231",
"BaseVar": "14,898",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "152%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "41,993",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,968",
"Liabilities, Non-Current": "187",
"Other Assets": "587",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "14,355",
"Other Net Income": "1,684",
"Other Revenues": "0",
"Property and Equipment": "29",
"Research and Development": "15,431",
"Selling, General and Administrative Expense": "8,078"
},
"output_variables": {
"Assets": "42,609",
"Liabilities": "16,510",
"Expenses": "23,510",
"Revenues": "0",
"Stockholders Equity": "26,099",
"Net Income": "-21,826",
"Comprehensive Net Income": "-21,826",
"BaseVar": "42,156",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "245%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "152,104",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,462",
"Liabilities, Non-Current": "80",
"Other Assets": "300",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "407",
"Other Net Income": "1,007",
"Other Revenues": "0",
"Property and Equipment": "16",
"Research and Development": "52,628",
"Selling, General and Administrative Expense": "9,591"
},
"output_variables": {
"Assets": "152,420",
"Liabilities": "2,949",
"Expenses": "62,219",
"Revenues": "0",
"Stockholders Equity": "149,471",
"Net Income": "-61,212",
"Comprehensive Net Income": "-61,212",
"BaseVar": "109,298",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "396%"
}
}
},
"top_rated": true,
"trend": 278.0,
"value": 4.147269954471287,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001509261.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001509261.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001509261.svg"
},
{
"company_id": "0001831363",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001831363.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001831363.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001831363.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001831363_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001831363_main_keyfigs.svg",
"name": "Terns Pharmaceuticals Inc",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001831363.svg",
"report_text": "The relative strengths and weaknesses of Terns Pharmaceuticals 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 Terns Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 184% points.The greatest weakness of Terns Pharmaceuticals Inc 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 414%, being 169% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001831363_2023_Terns_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "49.4",
"Assets": "29.1",
"Liabilities": "71.9",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "129",
"Other Assets": "-4.20",
"Property and Equipment": "-0.931",
"Intangible Assets": "-2.80",
"Liabilities, Current": "33.9",
"Other Liabilities": "22.3",
"Liabilities, Non-Current": "24.5",
"Selling, General and Administrative Expense": "1.08",
"Expenses": "5.52",
"Revenues": "-10.6",
"Net Income": "-4.31",
"Other Expenses": "4.86",
"Research and Development": "-3.13",
"Cost of Goods Sold": "2.70",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "-4.43",
"Economic Capital Ratio": "121"
},
"2022": {
"Intangible Assets": "-1.77",
"Assets": "37.4",
"Liabilities": "81.7",
"Stockholders Equity": "184",
"ECR before LimitedLiability": "190",
"Assets, Current": "57.2",
"Other Assets": "-2.68",
"Property and Equipment": "-0.835",
"Other Liabilities": "25.3",
"Liabilities, Current": "44.2",
"Liabilities, Non-Current": "23.4",
"Other Expenses": "4.54",
"Expenses": "21.1",
"Revenues": "-11.1",
"Net Income": "10.9",
"Selling, General and Administrative Expense": "8.38",
"Cost of Goods Sold": "2.79",
"Research and Development": "5.64",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "10.8",
"Economic Capital Ratio": "169"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001831363_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "166,930",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,820",
"Liabilities, Non-Current": "0",
"Other Assets": "94",
"Other Compr. Net Income": "-214",
"Other Expenses": "508",
"Other Liabilities": "947",
"Other Net Income": "210",
"Other Revenues": "1,000",
"Property and Equipment": "1,046",
"Research and Development": "31,311",
"Selling, General and Administrative Expense": "19,549"
},
"output_variables": {
"Assets": "168,070",
"Liabilities": "7,767",
"Expenses": "51,368",
"Revenues": "1,000",
"Stockholders Equity": "160,303",
"Net Income": "-50,158",
"Comprehensive Net Income": "-50,265",
"BaseVar": "114,314",
"ECR before LimitedLiability": "340%",
"Economic Capital Ratio": "396%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "285,185",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,468",
"Liabilities, Non-Current": "544",
"Other Assets": "1,084",
"Other Compr. Net Income": "-484",
"Other Expenses": "358",
"Other Liabilities": "1,071",
"Other Net Income": "2,042",
"Other Revenues": "0",
"Property and Equipment": "757",
"Research and Development": "39,617",
"Selling, General and Administrative Expense": "22,412"
},
"output_variables": {
"Assets": "287,026",
"Liabilities": "10,083",
"Expenses": "62,387",
"Revenues": "0",
"Stockholders Equity": "276,943",
"Net Income": "-60,345",
"Comprehensive Net Income": "-60,587",
"BaseVar": "181,011",
"ECR before LimitedLiability": "366%",
"Economic Capital Ratio": "414%"
}
}
},
"top_rated": true,
"trend": 49.0,
"value": 4.140301619158313,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001831363.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001831363.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001831363.svg"
},
{
"company_id": "0001807120",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001807120.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001807120.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001807120_main_keyfigs.svg",
"name": "Design Therapeutics Inc",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001807120.svg",
"report_text": "The relative strengths and weaknesses of Design Therapeutics 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 Design Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 181% points.The greatest weakness of Design Therapeutics Inc 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 414%, being 169% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001807120_2023_Design_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "30.3",
"Assets": "20.6",
"Liabilities": "76.9",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "171",
"Other Assets": "-1.24",
"Intangible Assets": "-0.967",
"Liabilities, Current": "43.0",
"Other Liabilities": "24.3",
"Liabilities, Non-Current": "19.5",
"Selling, General and Administrative Expense": "10.7",
"Expenses": "27.6",
"Revenues": "-10.3",
"Net Income": "18.3",
"Other Expenses": "4.75",
"Research and Development": "10.2",
"Cost of Goods Sold": "2.44",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "18.2",
"Other Net Income": "0.557",
"Economic Capital Ratio": "164"
},
"2022": {
"Intangible Assets": "-1.77",
"Assets": "37.2",
"Liabilities": "79.3",
"Stockholders Equity": "181",
"ECR before LimitedLiability": "190",
"Assets, Current": "54.4",
"Other Assets": "-2.31",
"Other Liabilities": "27.0",
"Liabilities, Current": "43.0",
"Liabilities, Non-Current": "19.8",
"Other Expenses": "4.68",
"Expenses": "23.5",
"Revenues": "-11.0",
"Net Income": "14.1",
"Selling, General and Administrative Expense": "11.4",
"Cost of Goods Sold": "2.77",
"Research and Development": "4.98",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "13.6",
"Other Net Income": "1.20",
"Economic Capital Ratio": "169"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001807120_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "385,435",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,283",
"Liabilities, Non-Current": "3,144",
"Other Assets": "3,614",
"Other Compr. Net Income": "-400",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "298",
"Other Revenues": "0",
"Property and Equipment": "1,508",
"Research and Development": "24,778",
"Selling, General and Administrative Expense": "11,053"
},
"output_variables": {
"Assets": "390,557",
"Liabilities": "8,427",
"Expenses": "35,831",
"Revenues": "0",
"Stockholders Equity": "382,130",
"Net Income": "-35,533",
"Comprehensive Net Income": "-35,733",
"BaseVar": "217,756",
"ECR before LimitedLiability": "400%",
"Economic Capital Ratio": "439%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "335,119",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,776",
"Liabilities, Non-Current": "3,051",
"Other Assets": "4,071",
"Other Compr. Net Income": "-3,112",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,285",
"Other Revenues": "0",
"Property and Equipment": "1,947",
"Research and Development": "48,613",
"Selling, General and Administrative Expense": "18,980"
},
"output_variables": {
"Assets": "341,137",
"Liabilities": "13,827",
"Expenses": "67,593",
"Revenues": "0",
"Stockholders Equity": "327,310",
"Net Income": "-63,308",
"Comprehensive Net Income": "-64,864",
"BaseVar": "214,977",
"ECR before LimitedLiability": "365%",
"Economic Capital Ratio": "414%"
}
}
},
"top_rated": true,
"trend": -12.0,
"value": 4.139322688110366,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001807120.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001807120.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001807120.svg"
},
{
"company_id": "0001771917",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001771917.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001771917.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001771917.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001771917_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001771917_main_keyfigs.svg",
"name": "Karuna Therapeutics Inc",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001771917.svg",
"report_text": "The relative strengths and weaknesses of Karuna Therapeutics 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 Karuna Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 181% points.The greatest weakness of Karuna Therapeutics Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 10% points.
The company's Economic Capital Ratio, given in the ranking table, is 412%, being 167% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001771917_2023_Karuna_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-1.04",
"Assets": "23.7",
"Liabilities": "93.0",
"Stockholders Equity": "217",
"ECR before LimitedLiability": "234",
"Assets, Current": "38.4",
"Intangible Assets": "-0.979",
"Liabilities, Current": "54.6",
"Other Liabilities": "25.0",
"Liabilities, Non-Current": "27.6",
"Other Expenses": "6.45",
"Expenses": "32.7",
"Revenues": "-13.0",
"Net Income": "21.0",
"Cost of Goods Sold": "3.11",
"Selling, General and Administrative Expense": "9.99",
"Research and Development": "13.8",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "20.7",
"Other Net Income": "0.643",
"Economic Capital Ratio": "206"
},
"2020": {
"Intangible Assets": "-1.78",
"Assets": "29.8",
"Liabilities": "88.4",
"Stockholders Equity": "181",
"ECR before LimitedLiability": "185",
"Other Assets": "-1.71",
"Assets, Current": "44.7",
"Liabilities, Non-Current": "24.2",
"Liabilities, Current": "50.1",
"Other Liabilities": "27.1",
"Selling, General and Administrative Expense": "5.68",
"Expenses": "17.1",
"Revenues": "-12.2",
"Net Income": "7.38",
"Cost of Goods Sold": "2.83",
"Research and Development": "3.33",
"Other Expenses": "5.47",
"Other Revenues": "-12.2",
"Other Net Income": "2.13",
"Comprehensive Net Income": "7.35",
"Economic Capital Ratio": "165"
},
"2021": {
"Assets, Current": "38.8",
"Assets": "22.3",
"Liabilities": "77.1",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "131",
"Other Assets": "-3.63",
"Property and Equipment": "-1.02",
"Intangible Assets": "-2.91",
"Liabilities, Current": "38.6",
"Other Liabilities": "26.7",
"Liabilities, Non-Current": "21.6",
"Selling, General and Administrative Expense": "4.52",
"Expenses": "4.07",
"Revenues": "-2.82",
"Net Income": "1.81",
"Other Expenses": "5.66",
"Research and Development": "-9.11",
"Cost of Goods Sold": "2.90",
"Other Revenues": "-2.82",
"Comprehensive Net Income": "1.70",
"Economic Capital Ratio": "123"
},
"2022": {
"Intangible Assets": "-1.92",
"Assets": "35.5",
"Liabilities": "86.1",
"Stockholders Equity": "181",
"ECR before LimitedLiability": "188",
"Assets, Current": "55.5",
"Other Assets": "-2.87",
"Property and Equipment": "-0.905",
"Other Liabilities": "28.1",
"Liabilities, Current": "46.4",
"Liabilities, Non-Current": "23.9",
"Other Expenses": "4.74",
"Expenses": "17.6",
"Revenues": "-10.2",
"Net Income": "8.83",
"Selling, General and Administrative Expense": "10.9",
"Cost of Goods Sold": "2.90",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "8.76",
"Other Net Income": "1.20",
"Economic Capital Ratio": "167"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001771917_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "392,706",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,958",
"Liabilities, Non-Current": "0",
"Other Assets": "123",
"Other Compr. Net Income": "5.0",
"Other Expenses": "0",
"Other Liabilities": "150",
"Other Net Income": "1,448",
"Other Revenues": "0",
"Property and Equipment": "195",
"Research and Development": "24,536",
"Selling, General and Administrative Expense": "20,869"
},
"output_variables": {
"Assets": "393,024",
"Liabilities": "3,108",
"Expenses": "45,405",
"Revenues": "0",
"Stockholders Equity": "389,916",
"Net Income": "-43,957",
"Comprehensive Net Income": "-43,954",
"BaseVar": "221,495",
"ECR before LimitedLiability": "407%",
"Economic Capital Ratio": "444%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "344,599",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,853",
"Liabilities, Non-Current": "1,841",
"Other Assets": "2,577",
"Other Compr. Net Income": "34",
"Other Expenses": "43",
"Other Liabilities": "0",
"Other Net Income": "3,305",
"Other Revenues": "0",
"Property and Equipment": "449",
"Research and Development": "43,408",
"Selling, General and Administrative Expense": "28,408"
},
"output_variables": {
"Assets": "347,625",
"Liabilities": "8,694",
"Expenses": "71,859",
"Revenues": "0",
"Stockholders Equity": "338,931",
"Net Income": "-68,554",
"Comprehensive Net Income": "-68,537",
"BaseVar": "215,758",
"ECR before LimitedLiability": "376%",
"Economic Capital Ratio": "422%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "517,334",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,213",
"Liabilities, Non-Current": "5,432",
"Other Assets": "7,245",
"Other Compr. Net Income": "-536",
"Other Expenses": "6.0",
"Other Liabilities": "0",
"Other Net Income": "54",
"Other Revenues": "36,964",
"Property and Equipment": "3,092",
"Research and Development": "128,200",
"Selling, General and Administrative Expense": "52,617"
},
"output_variables": {
"Assets": "527,671",
"Liabilities": "25,645",
"Expenses": "180,823",
"Revenues": "36,964",
"Stockholders Equity": "502,026",
"Net Income": "-143,805",
"Comprehensive Net Income": "-144,073",
"BaseVar": "385,846",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "398%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,154,769",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "33,946",
"Liabilities, Non-Current": "3,150",
"Other Assets": "5,364",
"Other Compr. Net Income": "-14,072",
"Other Expenses": "18",
"Other Liabilities": "0",
"Other Net Income": "63",
"Other Revenues": "23,595",
"Property and Equipment": "3,201",
"Research and Development": "703,770",
"Selling, General and Administrative Expense": "148,030"
},
"output_variables": {
"Assets": "1,163,334",
"Liabilities": "37,096",
"Expenses": "851,817",
"Revenues": "23,595",
"Stockholders Equity": "1,126,238",
"Net Income": "-828,159",
"Comprehensive Net Income": "-835,195",
"BaseVar": "1,044,988",
"ECR before LimitedLiability": "270%",
"Economic Capital Ratio": "349%"
}
}
},
"top_rated": true,
"trend": 45.0,
"value": 4.119968839468119,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001771917.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001771917.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001771917.svg"
},
{
"company_id": "0001679363",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001679363.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001679363.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001679363.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001679363_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001679363_main_keyfigs.svg",
"name": "Morphic Holding Inc",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001679363.svg",
"report_text": "The relative strengths and weaknesses of Morphic Holding 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 Morphic Holding Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 145% points.The greatest weakness of Morphic Holding Inc is the variable Research and Development, reducing the Economic Capital Ratio by 6.2% points.
The company's Economic Capital Ratio, given in the ranking table, is 411%, being 166% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001679363_2023_Morphic_Holding_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-10.5",
"Assets": "47.5",
"Liabilities": "-37.2",
"Stockholders Equity": "30.6",
"ECR before LimitedLiability": "56.4",
"Property and Equipment": "-3.43",
"Assets, Current": "102",
"Intangible Assets": "-10.1",
"Liabilities, Current": "7.67",
"Other Liabilities": "-72.2",
"Liabilities, Non-Current": "21.2",
"Other Expenses": "6.54",
"Expenses": "28.5",
"Revenues": "-6.69",
"Net Income": "23.4",
"Cost of Goods Sold": "3.31",
"Selling, General and Administrative Expense": "15.2",
"Research and Development": "2.82",
"Other Revenues": "-6.69",
"Comprehensive Net Income": "23.1",
"Economic Capital Ratio": "29.2"
},
"2020": {
"Intangible Assets": "-9.12",
"Assets": "12.7",
"Liabilities": "-15.9",
"Stockholders Equity": "7.24",
"ECR before LimitedLiability": "38.1",
"Other Assets": "-10.1",
"Property and Equipment": "-3.22",
"Assets, Current": "45.8",
"Liabilities, Non-Current": "23.2",
"Liabilities, Current": "7.92",
"Other Liabilities": "-51.3",
"Selling, General and Administrative Expense": "12.0",
"Expenses": "14.9",
"Revenues": "5.08",
"Net Income": "21.8",
"Cost of Goods Sold": "3.21",
"Research and Development": "-6.81",
"Other Expenses": "6.51",
"Other Revenues": "5.08",
"Comprehensive Net Income": "21.7",
"Economic Capital Ratio": "18.5"
},
"2021": {
"Assets, Current": "57.0",
"Assets": "30.7",
"Liabilities": "11.2",
"Stockholders Equity": "65.8",
"ECR before LimitedLiability": "66.4",
"Other Assets": "-6.50",
"Property and Equipment": "-1.78",
"Intangible Assets": "-5.07",
"Liabilities, Current": "13.2",
"Other Liabilities": "20.6",
"Liabilities, Non-Current": "-25.0",
"Selling, General and Administrative Expense": "8.12",
"Expenses": "13.0",
"Revenues": "-5.32",
"Net Income": "8.18",
"Other Expenses": "4.86",
"Research and Development": "-2.49",
"Cost of Goods Sold": "2.48",
"Other Revenues": "-5.32",
"Comprehensive Net Income": "8.08",
"Economic Capital Ratio": "58.7"
},
"2022": {
"Intangible Assets": "-2.36",
"Assets": "19.7",
"Liabilities": "95.9",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "186",
"Assets, Current": "35.1",
"Other Assets": "-3.25",
"Property and Equipment": "-1.00",
"Other Liabilities": "33.5",
"Liabilities, Current": "50.6",
"Liabilities, Non-Current": "27.1",
"Other Expenses": "5.92",
"Expenses": "15.6",
"Revenues": "12.1",
"Net Income": "28.3",
"Selling, General and Administrative Expense": "12.4",
"Cost of Goods Sold": "3.52",
"Research and Development": "-6.24",
"Other Revenues": "12.1",
"Comprehensive Net Income": "27.9",
"Economic Capital Ratio": "166"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001679363_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "243,573",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,350",
"Liabilities, Non-Current": "0",
"Other Assets": "416",
"Other Compr. Net Income": "44",
"Other Expenses": "912",
"Other Liabilities": "71,167",
"Other Net Income": "4,572",
"Other Revenues": "16,977",
"Property and Equipment": "3,446",
"Research and Development": "53,732",
"Selling, General and Administrative Expense": "10,233"
},
"output_variables": {
"Assets": "247,435",
"Liabilities": "106,517",
"Expenses": "64,877",
"Revenues": "16,977",
"Stockholders Equity": "140,918",
"Net Income": "-43,328",
"Comprehensive Net Income": "-43,306",
"BaseVar": "220,211",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "267%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "239,435",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "39,438",
"Liabilities, Non-Current": "0",
"Other Assets": "341",
"Other Compr. Net Income": "-65",
"Other Expenses": "-570",
"Other Liabilities": "57,747",
"Other Net Income": "1,611",
"Other Revenues": "44,945",
"Property and Equipment": "2,606",
"Research and Development": "73,630",
"Selling, General and Administrative Expense": "18,495"
},
"output_variables": {
"Assets": "242,382",
"Liabilities": "97,185",
"Expenses": "91,555",
"Revenues": "44,945",
"Stockholders Equity": "145,197",
"Net Income": "-44,999",
"Comprehensive Net Income": "-45,032",
"BaseVar": "238,872",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "275%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "418,334",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "38,264",
"Liabilities, Non-Current": "51,327",
"Other Assets": "5,373",
"Other Compr. Net Income": "-461",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "264",
"Other Revenues": "19,794",
"Property and Equipment": "2,583",
"Research and Development": "87,789",
"Selling, General and Administrative Expense": "27,811"
},
"output_variables": {
"Assets": "426,290",
"Liabilities": "89,591",
"Expenses": "115,600",
"Revenues": "19,794",
"Stockholders Equity": "336,699",
"Net Income": "-95,542",
"Comprehensive Net Income": "-95,772",
"BaseVar": "326,000",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "334%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "362,182",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,126",
"Liabilities, Non-Current": "2,344",
"Other Assets": "4,288",
"Other Compr. Net Income": "-14,837",
"Other Expenses": "38",
"Other Liabilities": "0",
"Other Net Income": "3,036",
"Other Revenues": "33,600",
"Property and Equipment": "2,119",
"Research and Development": "113,342",
"Selling, General and Administrative Expense": "42,962"
},
"output_variables": {
"Assets": "368,589",
"Liabilities": "19,470",
"Expenses": "156,342",
"Revenues": "33,600",
"Stockholders Equity": "349,119",
"Net Income": "-119,705",
"Comprehensive Net Income": "-127,124",
"BaseVar": "297,937",
"ECR before LimitedLiability": "327%",
"Economic Capital Ratio": "387%"
}
}
},
"top_rated": true,
"trend": 147.0,
"value": 4.10786040499197,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001679363.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001679363.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001679363.svg"
},
{
"company_id": "0001088856",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001088856.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001088856.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001088856.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001088856_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001088856_main_keyfigs.svg",
"name": "Corcept Therapeutics INC",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001088856.svg",
"report_text": "The relative strengths and weaknesses of Corcept Therapeutics 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 Corcept Therapeutics INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 102% points.The greatest weakness of Corcept Therapeutics INC is the variable Intangible Assets, reducing the Economic Capital Ratio by 3.2% points.
The company's Economic Capital Ratio, given in the ranking table, is 410%, being 165% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001088856_2023_Corcept_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-25.9",
"Assets": "-132",
"Liabilities": "-7.45",
"Stockholders Equity": "-27.3",
"ECR before LimitedLiability": "-150",
"Intangible Assets": "-37.2",
"Property and Equipment": "-20.5",
"Assets, Current": "-91.2",
"Other Liabilities": "-3.05",
"Liabilities, Non-Current": "-1.37",
"Liabilities, Current": "-4.62",
"Research and Development": "-127",
"Expenses": "-132",
"Revenues": "-14.4",
"Net Income": "-217",
"Other Expenses": "3.13",
"Cost of Goods Sold": "1.43",
"Selling, General and Administrative Expense": "-16.8",
"Other Revenues": "-14.4",
"Comprehensive Net Income": "-219",
"Economic Capital Ratio": "-225"
},
"2012": {
"Property and Equipment": "-3.37",
"Assets": "68.7",
"Liabilities": "67.6",
"Stockholders Equity": "187",
"ECR before LimitedLiability": "220",
"Assets, Current": "103",
"Intangible Assets": "-4.93",
"Liabilities, Current": "28.5",
"Other Liabilities": "31.0",
"Liabilities, Non-Current": "14.7",
"Selling, General and Administrative Expense": "-9.64",
"Expenses": "9.91",
"Revenues": "-17.4",
"Net Income": "-5.63",
"Research and Development": "5.36",
"Other Expenses": "10.9",
"Cost of Goods Sold": "3.25",
"Other Revenues": "-17.4",
"Comprehensive Net Income": "-5.49",
"Other Net Income": "1.66",
"Economic Capital Ratio": "147"
},
"2013": {
"Assets": "17.4",
"Liabilities": "64.1",
"Stockholders Equity": "83.4",
"ECR before LimitedLiability": "65.8",
"Intangible Assets": "-13.3",
"Property and Equipment": "-7.47",
"Assets, Current": "50.6",
"Liabilities, Non-Current": "15.4",
"Liabilities, Current": "9.63",
"Other Liabilities": "41.5",
"Selling, General and Administrative Expense": "-27.9",
"Expenses": "-27.5",
"Revenues": "-6.66",
"Net Income": "-32.3",
"Other Expenses": "6.09",
"Research and Development": "-8.62",
"Cost of Goods Sold": "3.05",
"Other Revenues": "-6.66",
"Comprehensive Net Income": "-32.5",
"Other Net Income": "1.71",
"Economic Capital Ratio": "37.9"
},
"2014": {
"Other Assets": "-4.52",
"Assets": "-90.5",
"Liabilities": "56.4",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "-23.2",
"Property and Equipment": "-15.1",
"Assets, Current": "-64.1",
"Intangible Assets": "-33.5",
"Other Liabilities": "52.4",
"Liabilities, Current": "-13.1",
"Liabilities, Non-Current": "22.2",
"Selling, General and Administrative Expense": "-67.0",
"Expenses": "-65.9",
"Revenues": "56.4",
"Net Income": "-12.1",
"Other Expenses": "10.8",
"Research and Development": "-10.5",
"Other Revenues": "56.4",
"Other Net Income": "4.04",
"Comprehensive Net Income": "-11.7",
"Economic Capital Ratio": "-56.5"
},
"2015": {
"Property and Equipment": "-9.16",
"Assets": "-50.5",
"Liabilities": "42.8",
"Stockholders Equity": "-82.4",
"ECR before LimitedLiability": "36.7",
"Other Assets": "-8.04",
"Intangible Assets": "-19.7",
"Assets, Current": "-26.7",
"Other Liabilities": "46.5",
"Liabilities, Non-Current": "21.8",
"Liabilities, Current": "-27.6",
"Other Expenses": "12.4",
"Expenses": "-11.3",
"Revenues": "76.5",
"Net Income": "62.3",
"Selling, General and Administrative Expense": "-35.1",
"Research and Development": "12.4",
"Other Revenues": "76.5",
"Other Net Income": "-0.448",
"Comprehensive Net Income": "62.4",
"Economic Capital Ratio": "17.7"
},
"2016": {
"Other Assets": "-8.59",
"Assets": "-42.8",
"Liabilities": "53.2",
"Stockholders Equity": "-73.6",
"ECR before LimitedLiability": "83.2",
"Assets, Current": "-19.6",
"Property and Equipment": "-8.78",
"Intangible Assets": "-16.9",
"Other Liabilities": "45.2",
"Liabilities, Non-Current": "27.0",
"Liabilities, Current": "-19.7",
"Research and Development": "15.4",
"Expenses": "4.47",
"Revenues": "96.7",
"Net Income": "103",
"Selling, General and Administrative Expense": "-26.2",
"Other Expenses": "12.7",
"Cost of Goods Sold": "3.09",
"Other Revenues": "96.7",
"Comprehensive Net Income": "103",
"Economic Capital Ratio": "60.8"
},
"2017": {
"Other Assets": "-0.0463",
"Assets": "-0.0139",
"Stockholders Equity": "94.8",
"ECR before LimitedLiability": "235",
"Intangible Assets": "0",
"Liabilities, Current": "28.3",
"Liabilities": "96.6",
"Other Liabilities": "52.9",
"Liabilities, Non-Current": "30.9",
"Selling, General and Administrative Expense": "-9.85",
"Expenses": "58.4",
"Revenues": "74.7",
"Net Income": "127",
"Research and Development": "10.8",
"Other Expenses": "54.5",
"Cost of Goods Sold": "3.20",
"Other Revenues": "74.7",
"Comprehensive Net Income": "127",
"Other Net Income": "-0.392",
"Other Compr. Net Income": "-0.192",
"Economic Capital Ratio": "215"
},
"2018": {
"Assets, Current": "-1.66",
"Assets": "-2.52",
"Liabilities": "117",
"Stockholders Equity": "56.7",
"ECR before LimitedLiability": "200",
"Other Assets": "5.09",
"Intangible Assets": "-3.40",
"Property and Equipment": "-1.59",
"Liabilities, Current": "51.9",
"Other Liabilities": "48.2",
"Liabilities, Non-Current": "41.7",
"Research and Development": "12.7",
"Expenses": "22.2",
"Revenues": "77.5",
"Net Income": "98.3",
"Cost of Goods Sold": "3.70",
"Other Expenses": "4.13",
"Selling, General and Administrative Expense": "1.87",
"Other Revenues": "77.5",
"Comprehensive Net Income": "98.1",
"Economic Capital Ratio": "182"
},
"2019": {
"Liabilities, Current": "63.5",
"Liabilities": "127",
"Stockholders Equity": "87.8",
"ECR before LimitedLiability": "227",
"Other Liabilities": "44.8",
"Liabilities, Non-Current": "47.4",
"Other Expenses": "4.99",
"Expenses": "25.4",
"Net Income": "96.5",
"Cost of Goods Sold": "4.15",
"Selling, General and Administrative Expense": "1.50",
"Research and Development": "15.1",
"Other Revenues": "71.9",
"Revenues": "71.9",
"Property and Equipment": "-1.19",
"Intangible Assets": "-2.33",
"Other Assets": "4.26",
"Comprehensive Net Income": "96.1",
"Other Net Income": "1.84",
"Other Compr. Net Income": "-0.499",
"Economic Capital Ratio": "200"
},
"2020": {
"Liabilities, Non-Current": "44.5",
"Liabilities": "123",
"Stockholders Equity": "83.9",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "61.0",
"Other Liabilities": "44.8",
"Selling, General and Administrative Expense": "3.72",
"Expenses": "17.8",
"Net Income": "80.0",
"Cost of Goods Sold": "3.43",
"Research and Development": "7.74",
"Other Expenses": "3.12",
"Other Revenues": "61.9",
"Revenues": "61.9",
"Property and Equipment": "-0.785",
"Assets, Current": "0.910",
"Other Assets": "1.87",
"Intangible Assets": "-1.66",
"Other Net Income": "2.15",
"Comprehensive Net Income": "80.0",
"Economic Capital Ratio": "185"
},
"2021": {
"Assets, Current": "-8.04",
"Assets": "-6.24",
"Liabilities": "119",
"Stockholders Equity": "2.83",
"ECR before LimitedLiability": "168",
"Other Assets": "8.11",
"Intangible Assets": "-2.22",
"Liabilities, Current": "49.2",
"Other Liabilities": "47.3",
"Liabilities, Non-Current": "47.1",
"Selling, General and Administrative Expense": "-7.11",
"Expenses": "7.83",
"Revenues": "87.6",
"Net Income": "95.6",
"Other Expenses": "6.09",
"Research and Development": "5.32",
"Cost of Goods Sold": "3.47",
"Other Revenues": "87.6",
"Comprehensive Net Income": "95.4",
"Other Net Income": "1.10",
"Economic Capital Ratio": "160"
},
"2022": {
"Intangible Assets": "-3.18",
"Assets": "-1.43",
"Liabilities": "102",
"Stockholders Equity": "61.8",
"ECR before LimitedLiability": "185",
"Assets, Current": "2.40",
"Other Assets": "1.36",
"Property and Equipment": "-1.69",
"Other Liabilities": "37.1",
"Liabilities, Current": "43.4",
"Liabilities, Non-Current": "39.0",
"Other Expenses": "4.78",
"Expenses": "21.4",
"Revenues": "64.5",
"Net Income": "84.5",
"Selling, General and Administrative Expense": "-0.278",
"Cost of Goods Sold": "3.54",
"Research and Development": "13.6",
"Other Revenues": "64.5",
"Comprehensive Net Income": "84.6",
"Economic Capital Ratio": "165"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001088856_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "39,775",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,026",
"Liabilities, Non-Current": "0",
"Other Assets": "32",
"Other Compr. Net Income": "0",
"Other Expenses": "1,655",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "7,839",
"Property and Equipment": "26",
"Research and Development": "154,161",
"Selling, General and Administrative Expense": "60,581"
},
"output_variables": {
"Assets": "39,833",
"Liabilities": "5,026",
"Expenses": "216,397",
"Revenues": "7,839",
"Stockholders Equity": "34,807",
"Net Income": "-208,558",
"Comprehensive Net Income": "-208,558",
"BaseVar": "134,548",
"ECR before LimitedLiability": "-592%",
"Economic Capital Ratio": "8.6%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "95,062",
"Cost of Goods Sold": "91",
"Intangible Assets": "0",
"Liabilities, Current": "8,359",
"Liabilities, Non-Current": "0",
"Other Assets": "3,954",
"Other Compr. Net Income": "0",
"Other Expenses": "1,776",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,307",
"Property and Equipment": "150",
"Research and Development": "14,074",
"Selling, General and Administrative Expense": "25,414"
},
"output_variables": {
"Assets": "99,166",
"Liabilities": "8,359",
"Expenses": "41,355",
"Revenues": "3,307",
"Stockholders Equity": "90,807",
"Net Income": "-38,048",
"Comprehensive Net Income": "-38,048",
"BaseVar": "76,094",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "367%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "58,311",
"Cost of Goods Sold": "143",
"Intangible Assets": "0",
"Liabilities, Current": "12,738",
"Liabilities, Non-Current": "0",
"Other Assets": "4,563",
"Other Compr. Net Income": "0",
"Other Expenses": "4,515",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "10,357",
"Property and Equipment": "203",
"Research and Development": "20,470",
"Selling, General and Administrative Expense": "31,240"
},
"output_variables": {
"Assets": "63,077",
"Liabilities": "12,738",
"Expenses": "56,368",
"Revenues": "10,357",
"Stockholders Equity": "50,339",
"Net Income": "-46,011",
"Comprehensive Net Income": "-46,011",
"BaseVar": "71,270",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "281%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "30,230",
"Cost of Goods Sold": "4,562",
"Intangible Assets": "0",
"Liabilities, Current": "13,555",
"Liabilities, Non-Current": "0",
"Other Assets": "4,164",
"Other Compr. Net Income": "0",
"Other Expenses": "3,861",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "35,397",
"Property and Equipment": "236",
"Research and Development": "19,115",
"Selling, General and Administrative Expense": "33,717"
},
"output_variables": {
"Assets": "34,630",
"Liabilities": "13,555",
"Expenses": "61,255",
"Revenues": "35,397",
"Stockholders Equity": "21,075",
"Net Income": "-25,858",
"Comprehensive Net Income": "-25,858",
"BaseVar": "72,418",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "217%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "48,980",
"Cost of Goods Sold": "2,331",
"Intangible Assets": "0",
"Liabilities, Current": "20,876",
"Liabilities, Non-Current": "0",
"Other Assets": "2,859",
"Other Compr. Net Income": "0",
"Other Expenses": "3,028",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "168,694",
"Property and Equipment": "98",
"Research and Development": "16,464",
"Selling, General and Administrative Expense": "36,289"
},
"output_variables": {
"Assets": "51,937",
"Liabilities": "20,876",
"Expenses": "58,113",
"Revenues": "168,694",
"Stockholders Equity": "31,061",
"Net Income": "110,581",
"Comprehensive Net Income": "110,581",
"BaseVar": "149,810",
"ECR before LimitedLiability": "490%",
"Economic Capital Ratio": "510%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "65,689",
"Cost of Goods Sold": "334",
"Intangible Assets": "0",
"Liabilities, Current": "27,374",
"Liabilities, Non-Current": "0",
"Other Assets": "2,859",
"Other Compr. Net Income": "0",
"Other Expenses": "3,941",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "236,387",
"Property and Equipment": "205",
"Research and Development": "20,860",
"Selling, General and Administrative Expense": "42,566"
},
"output_variables": {
"Assets": "68,753",
"Liabilities": "27,374",
"Expenses": "67,701",
"Revenues": "236,387",
"Stockholders Equity": "41,379",
"Net Income": "168,686",
"Comprehensive Net Income": "168,686",
"BaseVar": "200,107",
"ECR before LimitedLiability": "539%",
"Economic Capital Ratio": "552%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "124,185",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "29,569",
"Liabilities, Non-Current": "0",
"Other Assets": "95,834",
"Other Compr. Net Income": "-75",
"Other Expenses": "3,118",
"Other Liabilities": "0",
"Other Net Income": "-49",
"Other Revenues": "548,421",
"Property and Equipment": "518",
"Research and Development": "34,558",
"Selling, General and Administrative Expense": "57,202"
},
"output_variables": {
"Assets": "220,537",
"Liabilities": "29,569",
"Expenses": "94,878",
"Revenues": "548,421",
"Stockholders Equity": "190,968",
"Net Income": "453,494",
"Comprehensive Net Income": "453,456",
"BaseVar": "446,765",
"ECR before LimitedLiability": "696%",
"Economic Capital Ratio": "698%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "236,820",
"Cost of Goods Sold": "4,756",
"Intangible Assets": "0",
"Liabilities, Current": "35,573",
"Liabilities, Non-Current": "0",
"Other Assets": "74,219",
"Other Compr. Net Income": "-75",
"Other Expenses": "-72,535",
"Other Liabilities": "239",
"Other Net Income": "-49",
"Other Revenues": "711,202",
"Property and Equipment": "655",
"Research and Development": "63,299",
"Selling, General and Administrative Expense": "76,451"
},
"output_variables": {
"Assets": "311,694",
"Liabilities": "35,812",
"Expenses": "71,971",
"Revenues": "711,202",
"Stockholders Equity": "275,882",
"Net Income": "639,182",
"Comprehensive Net Income": "639,145",
"BaseVar": "565,401",
"ECR before LimitedLiability": "714%",
"Economic Capital Ratio": "716%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "307,358",
"Cost of Goods Sold": "5,517",
"Intangible Assets": "0",
"Liabilities, Current": "38,841",
"Liabilities, Non-Current": "1,903",
"Other Assets": "103,904",
"Other Compr. Net Income": "1,955",
"Other Expenses": "20,635",
"Other Liabilities": "386",
"Other Net Income": "13,255",
"Other Revenues": "552,987",
"Property and Equipment": "1,050",
"Research and Development": "84,484",
"Selling, General and Administrative Expense": "96,448"
},
"output_variables": {
"Assets": "412,312",
"Liabilities": "41,130",
"Expenses": "207,083",
"Revenues": "552,987",
"Stockholders Equity": "371,182",
"Net Income": "359,158",
"Comprehensive Net Income": "360,136",
"BaseVar": "614,361",
"ECR before LimitedLiability": "516%",
"Economic Capital Ratio": "533%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "478,501",
"Cost of Goods Sold": "5,585",
"Intangible Assets": "0",
"Liabilities, Current": "47,494",
"Liabilities, Non-Current": "501",
"Other Assets": "91,555",
"Other Compr. Net Income": "197",
"Other Expenses": "24,594",
"Other Liabilities": "398",
"Other Net Income": "3,033",
"Other Revenues": "555,066",
"Property and Equipment": "1,675",
"Research and Development": "106,427",
"Selling, General and Administrative Expense": "104,408"
},
"output_variables": {
"Assets": "571,731",
"Liabilities": "48,393",
"Expenses": "241,015",
"Revenues": "555,066",
"Stockholders Equity": "523,338",
"Net Income": "317,084",
"Comprehensive Net Income": "317,183",
"BaseVar": "709,717",
"ECR before LimitedLiability": "470%",
"Economic Capital Ratio": "494%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "266,463",
"Cost of Goods Sold": "5,268",
"Intangible Assets": "0",
"Liabilities, Current": "47,541",
"Liabilities, Non-Current": "0",
"Other Assets": "156,291",
"Other Compr. Net Income": "-2,137",
"Other Expenses": "16,731",
"Other Liabilities": "409",
"Other Net Income": "-1,771",
"Other Revenues": "407,206",
"Property and Equipment": "1,002",
"Research and Development": "114,152",
"Selling, General and Administrative Expense": "119,380"
},
"output_variables": {
"Assets": "423,756",
"Liabilities": "47,950",
"Expenses": "255,531",
"Revenues": "407,206",
"Stockholders Equity": "375,806",
"Net Income": "149,903",
"Comprehensive Net Income": "148,834",
"BaseVar": "569,176",
"ECR before LimitedLiability": "410%",
"Economic Capital Ratio": "447%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "499,253",
"Cost of Goods Sold": "5,389",
"Intangible Assets": "0",
"Liabilities, Current": "72,491",
"Liabilities, Non-Current": "0",
"Other Assets": "83,544",
"Other Compr. Net Income": "-642",
"Other Expenses": "14,040",
"Other Liabilities": "9,097",
"Other Net Income": "3,377",
"Other Revenues": "529,515",
"Property and Equipment": "633",
"Research and Development": "125,501",
"Selling, General and Administrative Expense": "149,575"
},
"output_variables": {
"Assets": "583,430",
"Liabilities": "81,588",
"Expenses": "294,505",
"Revenues": "529,515",
"Stockholders Equity": "501,842",
"Net Income": "238,387",
"Comprehensive Net Income": "238,066",
"BaseVar": "746,528",
"ECR before LimitedLiability": "401%",
"Economic Capital Ratio": "440%"
}
}
},
"top_rated": true,
"trend": -10.0,
"value": 4.0960274433802475,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001088856.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001088856.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001088856.svg"
},
{
"company_id": "0001370053",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001370053.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001370053.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001370053.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001370053_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001370053_main_keyfigs.svg",
"name": "Anaptysbio INC",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001370053.svg",
"report_text": "The relative strengths and weaknesses of Anaptysbio 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 Anaptysbio INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 178% points.The greatest weakness of Anaptysbio INC is the variable Other Revenues, reducing the Economic Capital Ratio by 8.8% points.
The company's Economic Capital Ratio, given in the ranking table, is 409%, being 165% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001370053_2023_Anaptysbio_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "8.18",
"Assets": "32.6",
"Liabilities": "75.5",
"Stockholders Equity": "185",
"ECR before LimitedLiability": "194",
"Intangible Assets": "-2.13",
"Assets, Current": "22.5",
"Property and Equipment": "-0.940",
"Liabilities, Current": "35.5",
"Other Liabilities": "31.7",
"Liabilities, Non-Current": "18.2",
"Selling, General and Administrative Expense": "13.8",
"Expenses": "31.5",
"Revenues": "-8.12",
"Net Income": "23.1",
"Research and Development": "9.44",
"Other Expenses": "6.91",
"Cost of Goods Sold": "1.95",
"Other Revenues": "-8.12",
"Comprehensive Net Income": "22.9",
"Economic Capital Ratio": "175"
},
"2018": {
"Assets, Current": "33.0",
"Assets": "35.1",
"Liabilities": "71.8",
"Stockholders Equity": "182",
"ECR before LimitedLiability": "190",
"Other Assets": "4.49",
"Intangible Assets": "-2.29",
"Liabilities, Current": "33.4",
"Other Liabilities": "25.7",
"Liabilities, Non-Current": "21.9",
"Research and Development": "7.27",
"Expenses": "29.5",
"Revenues": "-11.0",
"Net Income": "20.1",
"Cost of Goods Sold": "2.99",
"Other Expenses": "5.72",
"Selling, General and Administrative Expense": "14.0",
"Other Revenues": "-11.0",
"Other Net Income": "1.11",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "173"
},
"2019": {
"Other Assets": "4.49",
"Assets": "43.3",
"Liabilities": "71.8",
"Stockholders Equity": "169",
"ECR before LimitedLiability": "184",
"Assets, Current": "46.1",
"Intangible Assets": "-3.45",
"Liabilities, Current": "29.3",
"Other Liabilities": "24.5",
"Liabilities, Non-Current": "26.8",
"Other Expenses": "6.88",
"Expenses": "19.2",
"Revenues": "-11.4",
"Net Income": "11.2",
"Cost of Goods Sold": "3.30",
"Selling, General and Administrative Expense": "14.1",
"Research and Development": "-5.08",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "10.9",
"Other Net Income": "3.06",
"Economic Capital Ratio": "157"
},
"2020": {
"Intangible Assets": "-1.70",
"Assets": "15.2",
"Liabilities": "95.6",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "193",
"Property and Equipment": "-0.721",
"Assets, Current": "22.1",
"Liabilities, Non-Current": "31.7",
"Liabilities, Current": "48.0",
"Other Liabilities": "31.9",
"Selling, General and Administrative Expense": "13.9",
"Expenses": "21.3",
"Revenues": "11.0",
"Net Income": "34.0",
"Cost of Goods Sold": "3.33",
"Research and Development": "-2.21",
"Other Expenses": "6.47",
"Other Revenues": "11.0",
"Other Net Income": "2.26",
"Comprehensive Net Income": "33.9",
"Economic Capital Ratio": "173"
},
"2021": {
"Assets, Current": "14.3",
"Assets": "14.7",
"Liabilities": "87.2",
"Stockholders Equity": "154",
"ECR before LimitedLiability": "170",
"Other Assets": "2.02",
"Property and Equipment": "-0.467",
"Intangible Assets": "-1.20",
"Liabilities, Current": "44.9",
"Other Liabilities": "28.0",
"Liabilities, Non-Current": "27.6",
"Selling, General and Administrative Expense": "12.5",
"Expenses": "21.2",
"Revenues": "2.39",
"Net Income": "23.8",
"Other Expenses": "5.55",
"Research and Development": "0.563",
"Cost of Goods Sold": "2.85",
"Other Revenues": "2.39",
"Comprehensive Net Income": "23.7",
"Economic Capital Ratio": "162"
},
"2022": {
"Intangible Assets": "-1.96",
"Assets": "37.8",
"Liabilities": "79.6",
"Stockholders Equity": "178",
"ECR before LimitedLiability": "185",
"Assets, Current": "20.6",
"Other Assets": "12.9",
"Other Liabilities": "27.2",
"Liabilities, Current": "38.9",
"Liabilities, Non-Current": "24.4",
"Other Expenses": "4.76",
"Expenses": "23.6",
"Revenues": "-8.84",
"Net Income": "11.6",
"Selling, General and Administrative Expense": "11.2",
"Cost of Goods Sold": "2.82",
"Research and Development": "5.20",
"Other Revenues": "-8.84",
"Comprehensive Net Income": "11.2",
"Other Net Income": "-3.58",
"Economic Capital Ratio": "165"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001370053_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "252,696",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,090",
"Liabilities, Non-Current": "0",
"Other Assets": "76,003",
"Other Compr. Net Income": "-426",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,289",
"Other Revenues": "10,000",
"Property and Equipment": "665",
"Research and Development": "29,443",
"Selling, General and Administrative Expense": "9,338"
},
"output_variables": {
"Assets": "329,364",
"Liabilities": "14,090",
"Expenses": "38,781",
"Revenues": "10,000",
"Stockholders Equity": "315,274",
"Net Income": "-30,070",
"Comprehensive Net Income": "-30,283",
"BaseVar": "196,975",
"ECR before LimitedLiability": "383%",
"Economic Capital Ratio": "426%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "434,216",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,836",
"Liabilities, Non-Current": "0",
"Other Assets": "73,336",
"Other Compr. Net Income": "203",
"Other Expenses": "-192",
"Other Liabilities": "0",
"Other Net Income": "4,874",
"Other Revenues": "5,000",
"Property and Equipment": "1,445",
"Research and Development": "56,196",
"Selling, General and Administrative Expense": "15,526"
},
"output_variables": {
"Assets": "508,997",
"Liabilities": "21,836",
"Expenses": "71,530",
"Revenues": "5,000",
"Stockholders Equity": "487,161",
"Net Income": "-61,656",
"Comprehensive Net Income": "-61,554",
"BaseVar": "306,220",
"ECR before LimitedLiability": "377%",
"Economic Capital Ratio": "422%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "377,733",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "29,535",
"Liabilities, Non-Current": "0",
"Other Assets": "55,846",
"Other Compr. Net Income": "561",
"Other Expenses": "-152",
"Other Liabilities": "0",
"Other Net Income": "9,944",
"Other Revenues": "8,000",
"Property and Equipment": "1,618",
"Research and Development": "99,338",
"Selling, General and Administrative Expense": "16,094"
},
"output_variables": {
"Assets": "435,197",
"Liabilities": "29,535",
"Expenses": "115,280",
"Revenues": "8,000",
"Stockholders Equity": "405,662",
"Net Income": "-97,336",
"Comprehensive Net Income": "-97,056",
"BaseVar": "299,258",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "395%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "396,561",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,821",
"Liabilities, Non-Current": "0",
"Other Assets": "18,208",
"Other Compr. Net Income": "-22",
"Other Expenses": "-6.1",
"Other Liabilities": "0",
"Other Net Income": "4,535",
"Other Revenues": "385,409",
"Property and Equipment": "1,783",
"Research and Development": "70,887",
"Selling, General and Administrative Expense": "21,525"
},
"output_variables": {
"Assets": "416,552",
"Liabilities": "19,821",
"Expenses": "92,406",
"Revenues": "385,409",
"Stockholders Equity": "396,731",
"Net Income": "297,539",
"Comprehensive Net Income": "297,528",
"BaseVar": "459,373",
"ECR before LimitedLiability": "533%",
"Economic Capital Ratio": "547%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "553,876",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,099",
"Liabilities, Non-Current": "0",
"Other Assets": "86,911",
"Other Compr. Net Income": "-406",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,386",
"Other Revenues": "64,645",
"Property and Equipment": "2,283",
"Research and Development": "103,026",
"Selling, General and Administrative Expense": "24,301"
},
"output_variables": {
"Assets": "643,070",
"Liabilities": "16,099",
"Expenses": "127,327",
"Revenues": "64,645",
"Stockholders Equity": "626,971",
"Net Income": "-65,068",
"Comprehensive Net Income": "-65,271",
"BaseVar": "426,966",
"ECR before LimitedLiability": "395%",
"Economic Capital Ratio": "435%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "447,205",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,054",
"Liabilities, Non-Current": "0",
"Other Assets": "161,089",
"Other Compr. Net Income": "-4,935",
"Other Expenses": "23",
"Other Liabilities": "0",
"Other Net Income": "-35,757",
"Other Revenues": "10,627",
"Property and Equipment": "2,089",
"Research and Development": "87,249",
"Selling, General and Administrative Expense": "75,389"
},
"output_variables": {
"Assets": "610,383",
"Liabilities": "26,054",
"Expenses": "162,661",
"Revenues": "10,627",
"Stockholders Equity": "584,329",
"Net Income": "-187,791",
"Comprehensive Net Income": "-190,258",
"BaseVar": "425,209",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "396%"
}
}
},
"top_rated": true,
"trend": -13.0,
"value": 4.093684830852126,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001370053.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001370053.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001370053.svg"
},
{
"company_id": "0001454789",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001454789.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001454789.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001454789.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001454789_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001454789_main_keyfigs.svg",
"name": "Astria Therapeutics Inc",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001454789.svg",
"report_text": "The relative strengths and weaknesses of Astria Therapeutics 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 Astria Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 180% points.The greatest weakness of Astria Therapeutics Inc 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 409%, being 164% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001454789_2023_Astria_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-3.77",
"Assets": "38.7",
"Liabilities": "20.7",
"Stockholders Equity": "76.0",
"ECR before LimitedLiability": "57.4",
"Other Assets": "-7.13",
"Intangible Assets": "-10.3",
"Assets, Current": "86.2",
"Other Liabilities": "-3.01",
"Liabilities, Non-Current": "12.0",
"Liabilities, Current": "11.9",
"Other Revenues": "-14.7",
"Revenues": "-14.7",
"Net Income": "-17.3",
"Other Expenses": "10.0",
"Comprehensive Net Income": "-17.2",
"Cost of Goods Sold": "1.57",
"Selling, General and Administrative Expense": "4.32",
"Research and Development": "-16.4",
"Other Net Income": "-1.92",
"Economic Capital Ratio": "38.4"
},
"2016": {
"Other Assets": "-13.3",
"Assets": "17.5",
"Liabilities": "23.6",
"Stockholders Equity": "43.1",
"ECR before LimitedLiability": "13.1",
"Assets, Current": "85.4",
"Property and Equipment": "-7.35",
"Intangible Assets": "-18.7",
"Other Liabilities": "10.2",
"Liabilities, Non-Current": "15.7",
"Liabilities, Current": "-2.19",
"Research and Development": "-38.5",
"Expenses": "-26.2",
"Revenues": "-19.0",
"Net Income": "-45.0",
"Selling, General and Administrative Expense": "-2.93",
"Other Expenses": "14.2",
"Cost of Goods Sold": "2.36",
"Other Revenues": "-19.0",
"Comprehensive Net Income": "-45.0",
"Economic Capital Ratio": "-9.36"
},
"2017": {
"Other Assets": "-21.2",
"Assets": "-57.4",
"Liabilities": "3.54",
"Stockholders Equity": "-22.3",
"Intangible Assets": "-29.7",
"Assets, Current": "0.677",
"Property and Equipment": "-2.49",
"Liabilities, Current": "-8.07",
"Other Liabilities": "3.05",
"Liabilities, Non-Current": "1.39",
"Selling, General and Administrative Expense": "-13.9",
"Expenses": "-80.6",
"Revenues": "-14.0",
"Net Income": "-105",
"Research and Development": "-76.9",
"Other Expenses": "0.927",
"Cost of Goods Sold": "0.186",
"Other Revenues": "-14.0",
"ECR before LimitedLiability": "-91.4",
"Comprehensive Net Income": "-105",
"Economic Capital Ratio": "-111"
},
"2018": {
"Assets, Current": "83.5",
"Assets": "33.9",
"Liabilities": "65.8",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "91.7",
"Other Assets": "-7.13",
"Intangible Assets": "-9.84",
"Property and Equipment": "-4.56",
"Liabilities, Current": "20.4",
"Other Liabilities": "27.2",
"Liabilities, Non-Current": "22.8",
"Research and Development": "-22.9",
"Expenses": "-16.7",
"Revenues": "-15.6",
"Net Income": "-31.1",
"Cost of Goods Sold": "3.83",
"Other Expenses": "7.27",
"Selling, General and Administrative Expense": "-4.88",
"Other Revenues": "-15.6",
"Comprehensive Net Income": "-31.2",
"Economic Capital Ratio": "74.0"
},
"2019": {
"Assets": "40.2",
"Liabilities": "58.9",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "102",
"Property and Equipment": "-4.81",
"Assets, Current": "74.3",
"Intangible Assets": "-9.04",
"Liabilities, Current": "19.0",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "18.6",
"Other Expenses": "8.10",
"Expenses": "-11.8",
"Revenues": "-16.0",
"Net Income": "-25.4",
"Cost of Goods Sold": "3.89",
"Selling, General and Administrative Expense": "-1.91",
"Research and Development": "-21.8",
"Other Revenues": "-16.0",
"Comprehensive Net Income": "-25.8",
"Other Net Income": "2.32",
"Economic Capital Ratio": "74.9"
},
"2021": {
"Assets, Current": "-5.38",
"Assets": "-50.5",
"Liabilities": "96.7",
"Stockholders Equity": "28.8",
"ECR before LimitedLiability": "-30.9",
"Other Assets": "-27.3",
"Property and Equipment": "-9.27",
"Intangible Assets": "-19.1",
"Liabilities, Current": "65.5",
"Other Liabilities": "38.1",
"Liabilities, Non-Current": "37.5",
"Selling, General and Administrative Expense": "18.2",
"Expenses": "-116",
"Revenues": "-23.2",
"Net Income": "-136",
"Other Expenses": "-161",
"Research and Development": "28.9",
"Cost of Goods Sold": "5.79",
"Other Revenues": "-23.2",
"Comprehensive Net Income": "-136",
"Economic Capital Ratio": "-38.6"
},
"2022": {
"Intangible Assets": "-1.95",
"Assets": "39.1",
"Liabilities": "79.4",
"Stockholders Equity": "180",
"ECR before LimitedLiability": "185",
"Assets, Current": "58.8",
"Other Assets": "-2.52",
"Property and Equipment": "-1.06",
"Other Liabilities": "26.9",
"Liabilities, Current": "39.8",
"Liabilities, Non-Current": "23.4",
"Other Expenses": "4.71",
"Expenses": "19.6",
"Revenues": "-11.1",
"Net Income": "9.35",
"Selling, General and Administrative Expense": "7.83",
"Cost of Goods Sold": "2.79",
"Research and Development": "4.50",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "9.41",
"Economic Capital Ratio": "164"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001454789_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "63,584",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,811",
"Liabilities, Non-Current": "151",
"Other Assets": "135",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "5,768",
"Other Net Income": "-971",
"Other Revenues": "0",
"Property and Equipment": "504",
"Research and Development": "23,030",
"Selling, General and Administrative Expense": "8,629"
},
"output_variables": {
"Assets": "64,223",
"Liabilities": "13,730",
"Expenses": "31,659",
"Revenues": "0",
"Stockholders Equity": "50,493",
"Net Income": "-32,630",
"Comprehensive Net Income": "-32,630",
"BaseVar": "55,292",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "302%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "39,528",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,325",
"Liabilities, Non-Current": "266",
"Other Assets": "113",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,532",
"Other Net Income": "-502",
"Other Revenues": "0",
"Property and Equipment": "568",
"Research and Development": "25,450",
"Selling, General and Administrative Expense": "10,108"
},
"output_variables": {
"Assets": "40,209",
"Liabilities": "11,123",
"Expenses": "35,558",
"Revenues": "0",
"Stockholders Equity": "29,086",
"Net Income": "-36,060",
"Comprehensive Net Income": "-36,060",
"BaseVar": "43,696",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "235%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,463",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,016",
"Liabilities, Non-Current": "0",
"Other Assets": "113",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "89",
"Other Net Income": "-270",
"Other Revenues": "500",
"Property and Equipment": "321",
"Research and Development": "18,682",
"Selling, General and Administrative Expense": "8,912"
},
"output_variables": {
"Assets": "17,897",
"Liabilities": "6,105",
"Expenses": "27,594",
"Revenues": "500",
"Stockholders Equity": "11,792",
"Net Income": "-27,364",
"Comprehensive Net Income": "-27,364",
"BaseVar": "26,183",
"ECR before LimitedLiability": "-14%",
"Economic Capital Ratio": "141%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "38,915",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,171",
"Liabilities, Non-Current": "47",
"Other Assets": "198",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "9.0",
"Other Net Income": "408",
"Other Revenues": "488",
"Property and Equipment": "56",
"Research and Development": "16,886",
"Selling, General and Administrative Expense": "9,394"
},
"output_variables": {
"Assets": "39,169",
"Liabilities": "4,227",
"Expenses": "26,280",
"Revenues": "488",
"Stockholders Equity": "34,942",
"Net Income": "-25,384",
"Comprehensive Net Income": "-25,384",
"BaseVar": "35,286",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "325%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,958",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,032",
"Liabilities, Non-Current": "1,028",
"Other Assets": "2,822",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "805",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "18,432",
"Selling, General and Administrative Expense": "8,687"
},
"output_variables": {
"Assets": "41,780",
"Liabilities": "6,060",
"Expenses": "27,119",
"Revenues": "0",
"Stockholders Equity": "35,720",
"Net Income": "-26,314",
"Comprehensive Net Income": "-26,314",
"BaseVar": "37,882",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "313%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "127,075",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,203",
"Liabilities, Non-Current": "0",
"Other Assets": "439",
"Other Compr. Net Income": "0",
"Other Expenses": "164,617",
"Other Liabilities": "0",
"Other Net Income": "41",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "15,303",
"Selling, General and Administrative Expense": "15,714"
},
"output_variables": {
"Assets": "127,514",
"Liabilities": "5,203",
"Expenses": "195,634",
"Revenues": "0",
"Stockholders Equity": "122,311",
"Net Income": "-195,594",
"Comprehensive Net Income": "-195,594",
"BaseVar": "164,196",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "236%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "227,690",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,060",
"Liabilities, Non-Current": "357",
"Other Assets": "2,943",
"Other Compr. Net Income": "-79",
"Other Expenses": "161,558",
"Other Liabilities": "0",
"Other Net Income": "1,154",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "34,158",
"Selling, General and Administrative Expense": "21,335"
},
"output_variables": {
"Assets": "230,633",
"Liabilities": "9,417",
"Expenses": "217,052",
"Revenues": "0",
"Stockholders Equity": "221,216",
"Net Income": "-215,898",
"Comprehensive Net Income": "-215,937",
"BaseVar": "229,168",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "317%"
}
}
},
"top_rated": true,
"trend": 280.0,
"value": 4.089986921514657,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001454789.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001454789.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001454789.svg"
},
{
"company_id": "0001232524",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001232524.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001232524.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001232524.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001232524_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001232524_main_keyfigs.svg",
"name": "Jazz Pharmaceuticals plc",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001232524.svg",
"report_text": "The relative strengths and weaknesses of Jazz Pharmaceuticals plc 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 Jazz Pharmaceuticals plc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 115% points.The greatest weakness of Jazz Pharmaceuticals plc is the variable Assets, Current, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 408%, being 163% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001232524_2023_Jazz_Pharmaceuticals_plc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Liabilities": "53.3",
"Liabilities": "89.3",
"Stockholders Equity": "56.2",
"ECR before LimitedLiability": "257",
"Liabilities, Non-Current": "24.3",
"Liabilities, Current": "24.4",
"Research and Development": "39.7",
"Expenses": "38.7",
"Net Income": "120",
"Other Expenses": "4.36",
"Cost of Goods Sold": "5.36",
"Selling, General and Administrative Expense": "-11.0",
"Other Revenues": "80.4",
"Revenues": "80.4",
"Other Assets": "-3.65",
"Property and Equipment": "-2.86",
"Assets, Current": "3.40",
"Intangible Assets": "3.53",
"Comprehensive Net Income": "119",
"Other Net Income": "2.73",
"Economic Capital Ratio": "181"
},
"2013": {
"Other Assets": "-0.512",
"Assets": "14.7",
"Liabilities": "94.3",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "210",
"Intangible Assets": "32.1",
"Property and Equipment": "-1.28",
"Assets, Current": "-4.82",
"Liabilities, Non-Current": "18.4",
"Liabilities, Current": "43.5",
"Other Liabilities": "47.2",
"Selling, General and Administrative Expense": "7.95",
"Expenses": "30.2",
"Revenues": "28.2",
"Net Income": "56.9",
"Other Expenses": "-3.43",
"Research and Development": "23.0",
"Cost of Goods Sold": "2.98",
"Other Revenues": "28.2",
"Comprehensive Net Income": "56.6",
"Economic Capital Ratio": "182"
},
"2014": {
"Other Assets": "-1.06",
"Assets": "10.7",
"Liabilities": "95.1",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "205",
"Assets, Current": "-8.61",
"Intangible Assets": "43.2",
"Other Liabilities": "42.2",
"Liabilities, Current": "49.3",
"Liabilities, Non-Current": "18.5",
"Selling, General and Administrative Expense": "10.3",
"Expenses": "26.2",
"Revenues": "27.3",
"Net Income": "52.4",
"Cost of Goods Sold": "2.34",
"Other Expenses": "-2.95",
"Research and Development": "16.8",
"Other Revenues": "27.3",
"Comprehensive Net Income": "49.2",
"Other Compr. Net Income": "-3.46",
"Economic Capital Ratio": "171"
},
"2015": {
"Assets": "6.74",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "192",
"Intangible Assets": "22.6",
"Assets, Current": "-5.64",
"Other Liabilities": "44.0",
"Liabilities": "97.9",
"Liabilities, Non-Current": "21.3",
"Liabilities, Current": "48.9",
"Other Expenses": "-0.986",
"Expenses": "31.7",
"Revenues": "34.5",
"Net Income": "61.5",
"Cost of Goods Sold": "2.06",
"Selling, General and Administrative Expense": "6.59",
"Research and Development": "24.4",
"Other Revenues": "34.5",
"Other Net Income": "-3.34",
"Comprehensive Net Income": "58.9",
"Other Compr. Net Income": "-2.93",
"Economic Capital Ratio": "173"
},
"2016": {
"Other Assets": "-0.946",
"Assets": "9.78",
"Liabilities": "95.4",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "222",
"Assets, Current": "-5.66",
"Intangible Assets": "50.1",
"Other Liabilities": "38.0",
"Liabilities, Non-Current": "23.0",
"Liabilities, Current": "49.9",
"Research and Development": "25.7",
"Expenses": "37.9",
"Revenues": "26.9",
"Net Income": "61.9",
"Selling, General and Administrative Expense": "8.92",
"Other Expenses": "1.82",
"Cost of Goods Sold": "2.02",
"Other Revenues": "26.9",
"Comprehensive Net Income": "61.2",
"Other Net Income": "-1.43",
"Economic Capital Ratio": "199"
},
"2017": {
"Assets": "7.55",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "214",
"Intangible Assets": "35.2",
"Assets, Current": "-4.73",
"Liabilities, Current": "49.8",
"Liabilities": "102",
"Other Liabilities": "44.2",
"Liabilities, Non-Current": "25.7",
"Selling, General and Administrative Expense": "9.60",
"Expenses": "37.6",
"Revenues": "27.5",
"Net Income": "60.9",
"Research and Development": "22.3",
"Other Expenses": "3.66",
"Cost of Goods Sold": "2.71",
"Other Revenues": "27.5",
"Comprehensive Net Income": "63.0",
"Other Net Income": "-2.80",
"Other Compr. Net Income": "2.32",
"Economic Capital Ratio": "195"
},
"2018": {
"Assets, Current": "-6.84",
"Assets": "9.02",
"Liabilities": "96.4",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "205",
"Other Assets": "-1.14",
"Intangible Assets": "39.2",
"Liabilities, Current": "44.9",
"Other Liabilities": "36.7",
"Liabilities, Non-Current": "31.4",
"Research and Development": "25.8",
"Expenses": "33.9",
"Revenues": "32.3",
"Net Income": "62.1",
"Cost of Goods Sold": "4.28",
"Other Expenses": "-3.85",
"Selling, General and Administrative Expense": "7.98",
"Other Revenues": "32.3",
"Other Net Income": "-2.68",
"Comprehensive Net Income": "61.3",
"Economic Capital Ratio": "187"
},
"2019": {
"Assets": "8.97",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "228",
"Assets, Current": "-5.24",
"Intangible Assets": "26.8",
"Liabilities, Current": "51.8",
"Liabilities": "106",
"Other Liabilities": "35.4",
"Liabilities, Non-Current": "38.8",
"Other Expenses": "-0.922",
"Expenses": "33.9",
"Revenues": "34.9",
"Net Income": "65.2",
"Cost of Goods Sold": "4.54",
"Selling, General and Administrative Expense": "7.60",
"Research and Development": "23.1",
"Other Revenues": "34.9",
"Comprehensive Net Income": "64.5",
"Other Net Income": "-1.95",
"Other Compr. Net Income": "-0.746",
"Economic Capital Ratio": "201"
},
"2020": {
"Intangible Assets": "30.7",
"Assets": "8.88",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "177",
"Assets, Current": "-9.08",
"Liabilities, Non-Current": "34.6",
"Liabilities": "89.8",
"Liabilities, Current": "34.6",
"Other Liabilities": "34.8",
"Selling, General and Administrative Expense": "5.98",
"Expenses": "21.6",
"Revenues": "30.2",
"Net Income": "49.9",
"Cost of Goods Sold": "3.76",
"Research and Development": "16.1",
"Other Expenses": "-4.18",
"Other Revenues": "30.2",
"Other Net Income": "-1.06",
"Comprehensive Net Income": "50.7",
"Other Compr. Net Income": "0.837",
"Economic Capital Ratio": "157"
},
"2021": {
"Assets, Current": "-12.8",
"Assets": "9.81",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "153",
"Intangible Assets": "72.4",
"Liabilities, Current": "34.2",
"Liabilities": "83.4",
"Other Liabilities": "31.1",
"Liabilities, Non-Current": "30.6",
"Selling, General and Administrative Expense": "4.06",
"Expenses": "21.1",
"Revenues": "20.2",
"Net Income": "38.2",
"Other Expenses": "-6.70",
"Research and Development": "20.4",
"Cost of Goods Sold": "3.28",
"Other Revenues": "20.2",
"Comprehensive Net Income": "36.8",
"Other Net Income": "-2.55",
"Other Compr. Net Income": "-1.52",
"Economic Capital Ratio": "146"
},
"2022": {
"Intangible Assets": "75.4",
"Assets": "11.9",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "183",
"Assets, Current": "-15.1",
"Other Liabilities": "36.2",
"Liabilities": "94.5",
"Liabilities, Current": "41.0",
"Liabilities, Non-Current": "32.5",
"Other Expenses": "-6.94",
"Expenses": "27.7",
"Revenues": "28.3",
"Net Income": "50.8",
"Selling, General and Administrative Expense": "9.46",
"Cost of Goods Sold": "3.85",
"Research and Development": "21.4",
"Other Revenues": "28.3",
"Comprehensive Net Income": "46.8",
"Other Net Income": "-4.58",
"Other Compr. Net Income": "-4.26",
"Economic Capital Ratio": "163"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001232524_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "199,131",
"Cost of Goods Sold": "0",
"Intangible Assets": "52,798",
"Liabilities, Current": "52,870",
"Liabilities, Non-Current": "0",
"Other Assets": "87",
"Other Compr. Net Income": "0",
"Other Expenses": "23,065",
"Other Liabilities": "0",
"Other Net Income": "-1,172",
"Other Revenues": "272,277",
"Property and Equipment": "1,557",
"Research and Development": "14,120",
"Selling, General and Administrative Expense": "108,936"
},
"output_variables": {
"Assets": "253,573",
"Liabilities": "52,870",
"Expenses": "146,121",
"Revenues": "272,277",
"Stockholders Equity": "200,703",
"Net Income": "124,984",
"Comprehensive Net Income": "124,984",
"BaseVar": "363,006",
"ECR before LimitedLiability": "367%",
"Economic Capital Ratio": "415%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "864,617",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,262,852",
"Liabilities, Current": "204,028",
"Liabilities, Non-Current": "0",
"Other Assets": "96,506",
"Other Compr. Net Income": "0",
"Other Expenses": "274,523",
"Other Liabilities": "0",
"Other Net Income": "-30,665",
"Other Revenues": "872,423",
"Property and Equipment": "14,246",
"Research and Development": "46,620",
"Selling, General and Administrative Expense": "304,303"
},
"output_variables": {
"Assets": "2,238,221",
"Liabilities": "204,028",
"Expenses": "625,446",
"Revenues": "872,423",
"Stockholders Equity": "2,034,193",
"Net Income": "216,312",
"Comprehensive Net Income": "216,312",
"BaseVar": "1,985,392",
"ECR before LimitedLiability": "381%",
"Economic Capital Ratio": "425%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,015,845",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,140,148",
"Liabilities, Current": "216,801",
"Liabilities, Non-Current": "0",
"Other Assets": "124,599",
"Other Compr. Net Income": "-177,189",
"Other Expenses": "377,598",
"Other Liabilities": "0",
"Other Net Income": "-52,713",
"Other Revenues": "1,181,558",
"Property and Equipment": "58,363",
"Research and Development": "287,807",
"Selling, General and Administrative Expense": "406,114"
},
"output_variables": {
"Assets": "3,338,955",
"Liabilities": "216,801",
"Expenses": "1,071,519",
"Revenues": "1,181,558",
"Stockholders Equity": "3,122,154",
"Net Income": "57,326",
"Comprehensive Net Income": "-31,268",
"BaseVar": "3,019,368",
"ECR before LimitedLiability": "381%",
"Economic Capital Ratio": "425%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,257,667",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,842,745",
"Liabilities, Current": "226,642",
"Liabilities, Non-Current": "0",
"Other Assets": "173,679",
"Other Compr. Net Income": "-150,218",
"Other Expenses": "322,378",
"Other Liabilities": "0",
"Other Net Income": "-124,428",
"Other Revenues": "1,432,826",
"Property and Equipment": "85,572",
"Research and Development": "186,604",
"Selling, General and Administrative Expense": "477,702"
},
"output_variables": {
"Assets": "3,359,663",
"Liabilities": "226,642",
"Expenses": "986,684",
"Revenues": "1,432,826",
"Stockholders Equity": "3,133,021",
"Net Income": "321,714",
"Comprehensive Net Income": "246,605",
"BaseVar": "3,140,231",
"ECR before LimitedLiability": "395%",
"Economic Capital Ratio": "435%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "748,069",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,905,811",
"Liabilities, Current": "257,406",
"Liabilities, Non-Current": "0",
"Other Assets": "38,857",
"Other Compr. Net Income": "-56,951",
"Other Expenses": "344,221",
"Other Liabilities": "0",
"Other Net Income": "-48,216",
"Other Revenues": "1,624,109",
"Property and Equipment": "107,490",
"Research and Development": "170,164",
"Selling, General and Administrative Expense": "542,397"
},
"output_variables": {
"Assets": "4,800,227",
"Liabilities": "257,406",
"Expenses": "1,056,782",
"Revenues": "1,624,109",
"Stockholders Equity": "4,542,821",
"Net Income": "519,111",
"Comprehensive Net Income": "490,635",
"BaseVar": "3,921,846",
"ECR before LimitedLiability": "411%",
"Economic Capital Ratio": "448%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "968,277",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,926,664",
"Liabilities, Current": "293,947",
"Liabilities, Non-Current": "0",
"Other Assets": "58,651",
"Other Compr. Net Income": "363,781",
"Other Expenses": "164,925",
"Other Liabilities": "0",
"Other Net Income": "-98,111",
"Other Revenues": "1,734,426",
"Property and Equipment": "170,080",
"Research and Development": "256,825",
"Selling, General and Administrative Expense": "576,305"
},
"output_variables": {
"Assets": "5,123,672",
"Liabilities": "293,947",
"Expenses": "998,055",
"Revenues": "1,734,426",
"Stockholders Equity": "4,829,725",
"Net Income": "638,260",
"Comprehensive Net Income": "820,151",
"BaseVar": "4,305,996",
"ECR before LimitedLiability": "419%",
"Economic Capital Ratio": "454%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,234,005",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,658,964",
"Liabilities, Current": "345,487",
"Liabilities, Non-Current": "0",
"Other Assets": "110,164",
"Other Compr. Net Income": "5,792",
"Other Expenses": "426,745",
"Other Liabilities": "0",
"Other Net Income": "-87,364",
"Other Revenues": "2,176,644",
"Property and Equipment": "200,358",
"Research and Development": "242,814",
"Selling, General and Administrative Expense": "827,142"
},
"output_variables": {
"Assets": "5,203,491",
"Liabilities": "345,487",
"Expenses": "1,496,702",
"Revenues": "2,176,644",
"Stockholders Equity": "4,858,004",
"Net Income": "592,578",
"Comprehensive Net Income": "595,474",
"BaseVar": "4,657,740",
"ECR before LimitedLiability": "403%",
"Economic Capital Ratio": "442%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,630,268",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,360,995",
"Liabilities, Current": "364,490",
"Liabilities, Non-Current": "0",
"Other Assets": "416,128",
"Other Compr. Net Income": "-32,462",
"Other Expenses": "413,374",
"Other Liabilities": "0",
"Other Net Income": "-81,142",
"Other Revenues": "2,504,446",
"Property and Equipment": "131,506",
"Research and Development": "348,126",
"Selling, General and Administrative Expense": "786,221"
},
"output_variables": {
"Assets": "5,538,897",
"Liabilities": "364,490",
"Expenses": "1,547,722",
"Revenues": "2,504,446",
"Stockholders Equity": "5,174,407",
"Net Income": "875,582",
"Comprehensive Net Income": "859,351",
"BaseVar": "5,034,580",
"ECR before LimitedLiability": "411%",
"Economic Capital Ratio": "448%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,839,568",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,153,354",
"Liabilities, Current": "653,745",
"Liabilities, Non-Current": "0",
"Other Assets": "415,044",
"Other Compr. Net Income": "65,851",
"Other Expenses": "555,357",
"Other Liabilities": "0",
"Other Net Income": "-108,888",
"Other Revenues": "2,634,427",
"Property and Equipment": "127,935",
"Research and Development": "568,179",
"Selling, General and Administrative Expense": "986,311"
},
"output_variables": {
"Assets": "6,535,901",
"Liabilities": "653,745",
"Expenses": "2,109,847",
"Revenues": "2,634,427",
"Stockholders Equity": "5,882,156",
"Net Income": "415,692",
"Comprehensive Net Income": "448,618",
"BaseVar": "6,054,330",
"ECR before LimitedLiability": "369%",
"Economic Capital Ratio": "417%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,611,334",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,979,937",
"Liabilities, Current": "809,303",
"Liabilities, Non-Current": "0",
"Other Assets": "707,368",
"Other Compr. Net Income": "-146,964",
"Other Expenses": "1,666,071",
"Other Liabilities": "0",
"Other Net Income": "-1,167,533",
"Other Revenues": "4,760,649",
"Property and Equipment": "0",
"Research and Development": "518,200",
"Selling, General and Administrative Expense": "4,426,866"
},
"output_variables": {
"Assets": "12,298,639",
"Liabilities": "809,303",
"Expenses": "6,611,136",
"Revenues": "4,760,649",
"Stockholders Equity": "11,489,336",
"Net Income": "-3,018,021",
"Comprehensive Net Income": "-3,091,503",
"BaseVar": "12,897,112",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "392%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,606,140",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,487,099",
"Liabilities, Current": "933,193",
"Liabilities, Non-Current": "0",
"Other Assets": "742,016",
"Other Compr. Net Income": "-916,810",
"Other Expenses": "1,109,586",
"Other Liabilities": "0",
"Other Net Income": "-331,379",
"Other Revenues": "4,990,531",
"Property and Equipment": "0",
"Research and Development": "873,912",
"Selling, General and Administrative Expense": "1,407,618"
},
"output_variables": {
"Assets": "10,835,255",
"Liabilities": "933,193",
"Expenses": "3,391,116",
"Revenues": "4,990,531",
"Stockholders Equity": "9,902,062",
"Net Income": "1,268,036",
"Comprehensive Net Income": "809,631",
"BaseVar": "10,699,142",
"ECR before LimitedLiability": "381%",
"Economic Capital Ratio": "425%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 4.077995328305077,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001232524.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001232524.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001232524.svg"
},
{
"company_id": "0001488039",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001488039.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001488039.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001488039.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001488039_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001488039_main_keyfigs.svg",
"name": "Atossa Therapeutics INC",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001488039.svg",
"report_text": "The relative strengths and weaknesses of Atossa Therapeutics 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 Atossa Therapeutics INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 178% points.The greatest weakness of Atossa Therapeutics INC 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 408%, being 163% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001488039_2023_Atossa_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-9.28",
"Assets": "24.3",
"Liabilities": "89.9",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "81.5",
"Intangible Assets": "58.2",
"Property and Equipment": "-5.41",
"Assets, Current": "-4.75",
"Liabilities, Non-Current": "15.9",
"Liabilities, Current": "37.0",
"Other Liabilities": "42.7",
"Selling, General and Administrative Expense": "-56.3",
"Expenses": "-39.0",
"Revenues": "-14.3",
"Net Income": "-51.4",
"Research and Development": "18.1",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "-51.7",
"Other Net Income": "1.71",
"Other Compr. Net Income": "-0.291",
"Economic Capital Ratio": "53.6"
},
"2014": {
"Other Assets": "-13.1",
"Assets": "-17.8",
"Liabilities": "68.3",
"Stockholders Equity": "38.7",
"ECR before LimitedLiability": "-1.48",
"Property and Equipment": "-4.65",
"Assets, Current": "-12.5",
"Intangible Assets": "13.4",
"Other Liabilities": "39.0",
"Liabilities, Current": "15.0",
"Liabilities, Non-Current": "17.0",
"Selling, General and Administrative Expense": "-57.9",
"Expenses": "-70.9",
"Revenues": "-21.9",
"Net Income": "-87.2",
"Other Expenses": "-24.0",
"Research and Development": "10.4",
"Other Revenues": "-21.9",
"Other Net Income": "2.93",
"Comprehensive Net Income": "-87.0",
"Economic Capital Ratio": "-34.8"
},
"2017": {
"Other Assets": "-11.1",
"Assets": "13.5",
"Liabilities": "72.8",
"Stockholders Equity": "86.8",
"ECR before LimitedLiability": "35.0",
"Intangible Assets": "-15.9",
"Assets, Current": "73.8",
"Property and Equipment": "-8.21",
"Liabilities, Current": "17.3",
"Other Liabilities": "37.7",
"Liabilities, Non-Current": "21.2",
"Selling, General and Administrative Expense": "-43.8",
"Expenses": "-44.3",
"Revenues": "-19.2",
"Net Income": "-62.7",
"Research and Development": "-0.407",
"Other Expenses": "-3.20",
"Cost of Goods Sold": "3.12",
"Other Revenues": "-19.2",
"Comprehensive Net Income": "-62.9",
"Economic Capital Ratio": "15.5"
},
"2019": {
"Other Assets": "-16.9",
"Assets": "8.84",
"Liabilities": "106",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "53.1",
"Property and Equipment": "-8.57",
"Assets, Current": "80.2",
"Intangible Assets": "-15.9",
"Liabilities, Current": "46.2",
"Other Liabilities": "32.0",
"Liabilities, Non-Current": "34.9",
"Other Expenses": "11.8",
"Expenses": "-62.9",
"Revenues": "-22.5",
"Net Income": "-83.5",
"Cost of Goods Sold": "5.63",
"Selling, General and Administrative Expense": "-61.2",
"Research and Development": "-18.7",
"Other Revenues": "-22.5",
"Comprehensive Net Income": "-84.0",
"Economic Capital Ratio": "25.9"
},
"2020": {
"Intangible Assets": "-9.28",
"Assets": "32.0",
"Liabilities": "-15.6",
"Stockholders Equity": "29.3",
"ECR before LimitedLiability": "24.9",
"Other Assets": "-10.4",
"Property and Equipment": "-4.67",
"Assets, Current": "77.1",
"Liabilities, Non-Current": "21.7",
"Liabilities, Current": "-65.5",
"Other Liabilities": "21.8",
"Selling, General and Administrative Expense": "-1.21",
"Expenses": "6.01",
"Revenues": "-12.9",
"Net Income": "-6.07",
"Cost of Goods Sold": "3.08",
"Research and Development": "6.35",
"Other Expenses": "-2.17",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "-6.11",
"Economic Capital Ratio": "5.35"
},
"2021": {
"Assets, Current": "37.5",
"Assets": "23.8",
"Liabilities": "78.2",
"Stockholders Equity": "169",
"ECR before LimitedLiability": "163",
"Other Assets": "-1.96",
"Property and Equipment": "-0.604",
"Intangible Assets": "-1.30",
"Liabilities, Current": "39.9",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "24.3",
"Selling, General and Administrative Expense": "3.85",
"Expenses": "21.7",
"Revenues": "-10.6",
"Net Income": "11.8",
"Other Expenses": "4.90",
"Research and Development": "10.7",
"Cost of Goods Sold": "2.51",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "11.8",
"Economic Capital Ratio": "156"
},
"2022": {
"Intangible Assets": "-1.98",
"Assets": "40.0",
"Liabilities": "77.0",
"Stockholders Equity": "178",
"ECR before LimitedLiability": "183",
"Assets, Current": "53.6",
"Other Assets": "-1.02",
"Property and Equipment": "-1.07",
"Other Liabilities": "26.6",
"Liabilities, Current": "36.7",
"Liabilities, Non-Current": "23.8",
"Other Expenses": "4.67",
"Expenses": "20.3",
"Revenues": "-10.9",
"Net Income": "10.00",
"Selling, General and Administrative Expense": "5.20",
"Cost of Goods Sold": "2.76",
"Research and Development": "7.93",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "10.1",
"Economic Capital Ratio": "163"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001488039_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "7,414",
"Cost of Goods Sold": "346",
"Intangible Assets": "4,396",
"Liabilities, Current": "1,407",
"Liabilities, Non-Current": "0",
"Other Assets": "36",
"Other Compr. Net Income": "0",
"Other Expenses": "1,408",
"Other Liabilities": "0",
"Other Net Income": "0.29",
"Other Revenues": "1,116",
"Property and Equipment": "163",
"Research and Development": "1,105",
"Selling, General and Administrative Expense": "8,559"
},
"output_variables": {
"Assets": "12,009",
"Liabilities": "1,407",
"Expenses": "11,418",
"Revenues": "1,116",
"Stockholders Equity": "10,602",
"Net Income": "-10,301",
"Comprehensive Net Income": "-10,301",
"BaseVar": "12,975",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "296%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,086",
"Cost of Goods Sold": "341",
"Intangible Assets": "1,921",
"Liabilities, Current": "2,214",
"Liabilities, Non-Current": "0",
"Other Assets": "400",
"Other Compr. Net Income": "0",
"Other Expenses": "3,640",
"Other Liabilities": "52",
"Other Net Income": "0.26",
"Other Revenues": "526",
"Property and Equipment": "358",
"Research and Development": "2,577",
"Selling, General and Administrative Expense": "8,626"
},
"output_variables": {
"Assets": "11,764",
"Liabilities": "2,266",
"Expenses": "15,184",
"Revenues": "526",
"Stockholders Equity": "9,498",
"Net Income": "-14,658",
"Comprehensive Net Income": "-14,658",
"BaseVar": "14,870",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,898",
"Cost of Goods Sold": "0",
"Intangible Assets": "76",
"Liabilities, Current": "1,225",
"Liabilities, Non-Current": "0",
"Other Assets": "179",
"Other Compr. Net Income": "0",
"Other Expenses": "935",
"Other Liabilities": "0",
"Other Net Income": "0.15",
"Other Revenues": "0",
"Property and Equipment": "11",
"Research and Development": "2,328",
"Selling, General and Administrative Expense": "4,859"
},
"output_variables": {
"Assets": "8,164",
"Liabilities": "1,225",
"Expenses": "8,123",
"Revenues": "0",
"Stockholders Equity": "6,939",
"Net Income": "-8,123",
"Comprehensive Net Income": "-8,123",
"BaseVar": "8,756",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "267%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "14,319",
"Cost of Goods Sold": "0",
"Intangible Assets": "69",
"Liabilities, Current": "1,323",
"Liabilities, Non-Current": "11",
"Other Assets": "68",
"Other Compr. Net Income": "0",
"Other Expenses": "-264",
"Other Liabilities": "0",
"Other Net Income": "0.48",
"Other Revenues": "0",
"Property and Equipment": "34",
"Research and Development": "10,406",
"Selling, General and Administrative Expense": "10,658"
},
"output_variables": {
"Assets": "14,490",
"Liabilities": "1,334",
"Expenses": "20,800",
"Revenues": "0",
"Stockholders Equity": "13,156",
"Net Income": "-20,800",
"Comprehensive Net Income": "-20,800",
"BaseVar": "18,312",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "230%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "42,770",
"Cost of Goods Sold": "0",
"Intangible Assets": "13",
"Liabilities, Current": "15,672",
"Liabilities, Non-Current": "0",
"Other Assets": "35",
"Other Compr. Net Income": "0",
"Other Expenses": "3,289",
"Other Liabilities": "0",
"Other Net Income": "171",
"Other Revenues": "0",
"Property and Equipment": "21",
"Research and Development": "6,606",
"Selling, General and Administrative Expense": "8,281"
},
"output_variables": {
"Assets": "42,839",
"Liabilities": "15,672",
"Expenses": "18,176",
"Revenues": "0",
"Stockholders Equity": "27,168",
"Net Income": "-18,005",
"Comprehensive Net Income": "-18,005",
"BaseVar": "38,429",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "261%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "141,240",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,126",
"Liabilities, Non-Current": "0",
"Other Assets": "2.0",
"Other Compr. Net Income": "0",
"Other Expenses": "963",
"Other Liabilities": "0",
"Other Net Income": "50",
"Other Revenues": "0",
"Property and Equipment": "20",
"Research and Development": "9,382",
"Selling, General and Administrative Expense": "10,801"
},
"output_variables": {
"Assets": "141,262",
"Liabilities": "3,126",
"Expenses": "21,147",
"Revenues": "0",
"Stockholders Equity": "138,136",
"Net Income": "-21,096",
"Comprehensive Net Income": "-21,096",
"BaseVar": "82,792",
"ECR before LimitedLiability": "388%",
"Economic Capital Ratio": "430%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "118,197",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,568",
"Liabilities, Non-Current": "0",
"Other Assets": "5,335",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-85",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "22,580",
"Selling, General and Administrative Expense": "12,452"
},
"output_variables": {
"Assets": "123,532",
"Liabilities": "5,568",
"Expenses": "35,032",
"Revenues": "0",
"Stockholders Equity": "117,964",
"Net Income": "-35,117",
"Comprehensive Net Income": "-35,117",
"BaseVar": "82,109",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "399%"
}
}
},
"top_rated": true,
"trend": -10.0,
"value": 4.076158715329907,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001488039.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001488039.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001488039.svg"
},
{
"company_id": "0001226616",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001226616.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001226616.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001226616.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001226616_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001226616_main_keyfigs.svg",
"name": "Medicinova INC",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001226616.svg",
"report_text": "The relative strengths and weaknesses of Medicinova 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 Medicinova INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 176% points.The greatest weakness of Medicinova INC is the variable Other Expenses, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 407%, being 163% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001226616_2023_Medicinova_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-69.5",
"Assets": "-323",
"Liabilities": "-1.19",
"Stockholders Equity": "-555",
"ECR before LimitedLiability": "-129",
"Intangible Assets": "-77.7",
"Property and Equipment": "-78.2",
"Assets, Current": "-294",
"Liabilities, Current": "-0.978",
"Research and Development": "-112",
"Expenses": "-147",
"Revenues": "-80.2",
"Net Income": "-328",
"Other Expenses": "17.2",
"Cost of Goods Sold": "7.59",
"Selling, General and Administrative Expense": "-58.8",
"Other Revenues": "-80.2",
"Comprehensive Net Income": "-28.5",
"Other Net Income": "3.89",
"Other Compr. Net Income": "29.0",
"Economic Capital Ratio": "-205"
},
"2012": {
"Property and Equipment": "-30.8",
"Assets": "-78.2",
"Liabilities": "15.1",
"Stockholders Equity": "4.42",
"Assets, Current": "-133",
"Intangible Assets": "30.1",
"Other Assets": "8.57",
"Liabilities, Current": "11.8",
"ECR before LimitedLiability": "-2.27",
"Other Liabilities": "-1.88",
"Liabilities, Non-Current": "4.32",
"Selling, General and Administrative Expense": "3.83",
"Expenses": "8.53",
"Revenues": "-56.8",
"Comprehensive Net Income": "-111",
"Research and Development": "4.59",
"Other Expenses": "4.08",
"Other Revenues": "-56.8",
"Other Net Income": "-8.81",
"Other Compr. Net Income": "-110",
"Economic Capital Ratio": "-75.3"
},
"2013": {
"Other Assets": "11.4",
"Assets": "35.3",
"Liabilities": "59.7",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "157",
"Intangible Assets": "25.1",
"Property and Equipment": "-2.79",
"Liabilities, Non-Current": "14.1",
"Liabilities, Current": "59.0",
"Other Liabilities": "-14.1",
"Selling, General and Administrative Expense": "-4.68",
"Expenses": "17.0",
"Revenues": "-19.7",
"Net Income": "22.7",
"Other Expenses": "-2.69",
"Research and Development": "21.7",
"Cost of Goods Sold": "2.50",
"Other Revenues": "-19.7",
"Comprehensive Net Income": "22.5",
"Other Net Income": "25.0",
"Economic Capital Ratio": "129"
},
"2014": {
"Other Assets": "18.2",
"Assets": "54.2",
"Liabilities": "17.2",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "107",
"Property and Equipment": "-3.07",
"Assets, Current": "-5.96",
"Intangible Assets": "41.5",
"Other Liabilities": "-24.8",
"Liabilities, Current": "28.7",
"Liabilities, Non-Current": "10.7",
"Selling, General and Administrative Expense": "-5.68",
"Expenses": "11.0",
"Revenues": "-13.9",
"Net Income": "-1.53",
"Cost of Goods Sold": "1.60",
"Other Expenses": "-4.65",
"Research and Development": "19.8",
"Other Revenues": "-13.9",
"Comprehensive Net Income": "-1.44",
"Economic Capital Ratio": "74.0"
},
"2015": {
"Property and Equipment": "-2.43",
"Assets": "49.6",
"Liabilities": "32.5",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "118",
"Other Assets": "9.28",
"Intangible Assets": "18.9",
"Assets, Current": "12.5",
"Other Liabilities": "-14.1",
"Liabilities, Non-Current": "12.2",
"Liabilities, Current": "33.4",
"Other Expenses": "-1.16",
"Expenses": "17.8",
"Revenues": "-12.4",
"Net Income": "5.36",
"Cost of Goods Sold": "1.32",
"Selling, General and Administrative Expense": "-1.78",
"Research and Development": "19.4",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "5.41",
"Economic Capital Ratio": "99.2"
},
"2016": {
"Other Assets": "8.40",
"Assets": "55.0",
"Liabilities": "36.4",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "137",
"Assets, Current": "17.8",
"Property and Equipment": "-2.70",
"Intangible Assets": "18.1",
"Other Liabilities": "-13.4",
"Liabilities, Non-Current": "14.5",
"Liabilities, Current": "34.7",
"Research and Development": "22.8",
"Expenses": "18.1",
"Revenues": "-12.0",
"Net Income": "6.44",
"Selling, General and Administrative Expense": "-4.41",
"Other Expenses": "-1.84",
"Cost of Goods Sold": "1.46",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "6.45",
"Economic Capital Ratio": "114"
},
"2017": {
"Other Assets": "5.84",
"Assets": "50.3",
"Liabilities": "49.1",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "139",
"Intangible Assets": "14.1",
"Assets, Current": "21.1",
"Property and Equipment": "-2.38",
"Liabilities, Current": "25.4",
"Other Liabilities": "10.9",
"Liabilities, Non-Current": "16.3",
"Selling, General and Administrative Expense": "-6.84",
"Expenses": "16.7",
"Revenues": "-11.9",
"Net Income": "4.86",
"Research and Development": "21.6",
"Cost of Goods Sold": "1.93",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "4.76",
"Other Net Income": "-0.218",
"Economic Capital Ratio": "119"
},
"2018": {
"Assets, Current": "33.8",
"Assets": "40.9",
"Liabilities": "68.2",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "175",
"Intangible Assets": "3.57",
"Property and Equipment": "-1.46",
"Liabilities, Current": "40.4",
"Other Liabilities": "13.5",
"Liabilities, Non-Current": "21.7",
"Research and Development": "22.7",
"Expenses": "23.0",
"Revenues": "-12.6",
"Net Income": "12.2",
"Cost of Goods Sold": "3.04",
"Other Expenses": "-4.04",
"Selling, General and Administrative Expense": "1.38",
"Other Revenues": "-12.6",
"Other Net Income": "1.37",
"Comprehensive Net Income": "12.1",
"Economic Capital Ratio": "157"
},
"2019": {
"Assets": "43.5",
"Liabilities": "72.1",
"Stockholders Equity": "184",
"ECR before LimitedLiability": "199",
"Property and Equipment": "-1.32",
"Assets, Current": "35.5",
"Intangible Assets": "3.79",
"Liabilities, Current": "43.2",
"Other Liabilities": "11.9",
"Liabilities, Non-Current": "24.9",
"Other Expenses": "-3.95",
"Expenses": "26.2",
"Revenues": "-13.0",
"Net Income": "15.7",
"Cost of Goods Sold": "3.10",
"Selling, General and Administrative Expense": "4.38",
"Research and Development": "22.7",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "15.4",
"Other Net Income": "1.97",
"Economic Capital Ratio": "172"
},
"2020": {
"Intangible Assets": "4.83",
"Assets": "36.5",
"Liabilities": "73.0",
"Stockholders Equity": "167",
"ECR before LimitedLiability": "171",
"Property and Equipment": "-1.10",
"Assets, Current": "26.5",
"Liabilities, Non-Current": "25.1",
"Liabilities, Current": "43.0",
"Other Liabilities": "13.1",
"Selling, General and Administrative Expense": "4.52",
"Expenses": "18.9",
"Revenues": "-11.6",
"Net Income": "8.94",
"Cost of Goods Sold": "2.69",
"Research and Development": "19.7",
"Other Expenses": "-8.14",
"Other Revenues": "-11.6",
"Other Net Income": "1.32",
"Comprehensive Net Income": "8.91",
"Economic Capital Ratio": "151"
},
"2021": {
"Assets, Current": "19.0",
"Assets": "23.4",
"Liabilities": "72.4",
"Stockholders Equity": "151",
"ECR before LimitedLiability": "156",
"Property and Equipment": "-0.745",
"Intangible Assets": "2.92",
"Liabilities, Current": "36.7",
"Other Liabilities": "24.0",
"Liabilities, Non-Current": "20.8",
"Selling, General and Administrative Expense": "6.84",
"Expenses": "21.5",
"Revenues": "-4.48",
"Net Income": "17.8",
"Other Expenses": "-8.60",
"Research and Development": "20.6",
"Cost of Goods Sold": "2.61",
"Other Revenues": "-4.48",
"Comprehensive Net Income": "17.7",
"Other Net Income": "0.611",
"Economic Capital Ratio": "148"
},
"2022": {
"Intangible Assets": "5.38",
"Assets": "40.9",
"Liabilities": "72.5",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "183",
"Assets, Current": "29.2",
"Other Assets": "0.700",
"Property and Equipment": "-1.02",
"Other Liabilities": "24.8",
"Liabilities, Current": "36.6",
"Liabilities, Non-Current": "20.0",
"Other Expenses": "-12.1",
"Expenses": "23.0",
"Revenues": "-10.7",
"Net Income": "13.2",
"Selling, General and Administrative Expense": "8.64",
"Cost of Goods Sold": "2.70",
"Research and Development": "23.6",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "13.2",
"Economic Capital Ratio": "163"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001226616_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "15,708",
"Cost of Goods Sold": "1,258",
"Intangible Assets": "9,600",
"Liabilities, Current": "3,697",
"Liabilities, Non-Current": "0",
"Other Assets": "5,450",
"Other Compr. Net Income": "236,174",
"Other Expenses": "4,030",
"Other Liabilities": "3,592",
"Other Net Income": "-1,735",
"Other Revenues": "20,679",
"Property and Equipment": "29",
"Research and Development": "162,042",
"Selling, General and Administrative Expense": "105,523"
},
"output_variables": {
"Assets": "30,787",
"Liabilities": "7,290",
"Expenses": "272,853",
"Revenues": "20,679",
"Stockholders Equity": "23,498",
"Net Income": "-253,909",
"Comprehensive Net Income": "-135,822",
"BaseVar": "284,759",
"ECR before LimitedLiability": "-444%",
"Economic Capital Ratio": "29%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,422",
"Cost of Goods Sold": "1,258",
"Intangible Assets": "9,600",
"Liabilities, Current": "1,038",
"Liabilities, Non-Current": "0",
"Other Assets": "5,467",
"Other Compr. Net Income": "-31,374",
"Other Expenses": "2,388",
"Other Liabilities": "3,650",
"Other Net Income": "-1,735",
"Other Revenues": "827",
"Property and Equipment": "78",
"Research and Development": "5,013",
"Selling, General and Administrative Expense": "6,735"
},
"output_variables": {
"Assets": "19,568",
"Liabilities": "4,688",
"Expenses": "15,395",
"Revenues": "827",
"Stockholders Equity": "14,880",
"Net Income": "-16,302",
"Comprehensive Net Income": "-31,989",
"BaseVar": "36,794",
"ECR before LimitedLiability": "3.7%",
"Economic Capital Ratio": "145%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "14,383",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "460",
"Liabilities, Non-Current": "0",
"Other Assets": "5,481",
"Other Compr. Net Income": "-13",
"Other Expenses": "3,394",
"Other Liabilities": "3,660",
"Other Net Income": "6,003",
"Other Revenues": "21",
"Property and Equipment": "82",
"Research and Development": "0",
"Selling, General and Administrative Expense": "6,658"
},
"output_variables": {
"Assets": "29,546",
"Liabilities": "4,120",
"Expenses": "10,052",
"Revenues": "21",
"Stockholders Equity": "25,426",
"Net Income": "-4,029",
"Comprehensive Net Income": "-4,035",
"BaseVar": "24,878",
"ECR before LimitedLiability": "305%",
"Economic Capital Ratio": "372%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "12,133",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "1,594",
"Liabilities, Non-Current": "0",
"Other Assets": "5,495",
"Other Compr. Net Income": "-17",
"Other Expenses": "3,307",
"Other Liabilities": "3,669",
"Other Net Income": "3,111",
"Other Revenues": "31",
"Property and Equipment": "45",
"Research and Development": "0",
"Selling, General and Administrative Expense": "6,202"
},
"output_variables": {
"Assets": "27,273",
"Liabilities": "5,263",
"Expenses": "9,508",
"Revenues": "31",
"Stockholders Equity": "22,011",
"Net Income": "-6,365",
"Comprehensive Net Income": "-6,374",
"BaseVar": "22,602",
"ECR before LimitedLiability": "256%",
"Economic Capital Ratio": "339%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "22,726",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "1,491",
"Liabilities, Non-Current": "0",
"Other Assets": "5,559",
"Other Compr. Net Income": "-8.7",
"Other Expenses": "3,136",
"Other Liabilities": "3,663",
"Other Net Income": "0",
"Other Revenues": "39",
"Property and Equipment": "20",
"Research and Development": "0",
"Selling, General and Administrative Expense": "5,859"
},
"output_variables": {
"Assets": "37,906",
"Liabilities": "5,153",
"Expenses": "8,995",
"Revenues": "39",
"Stockholders Equity": "32,753",
"Net Income": "-8,957",
"Comprehensive Net Income": "-8,961",
"BaseVar": "26,051",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "362%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "24,704",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "1,630",
"Liabilities, Non-Current": "0",
"Other Assets": "5,418",
"Other Compr. Net Income": "3.5",
"Other Expenses": "3,422",
"Other Liabilities": "3,651",
"Other Net Income": "0",
"Other Revenues": "58",
"Property and Equipment": "91",
"Research and Development": "0",
"Selling, General and Administrative Expense": "6,829"
},
"output_variables": {
"Assets": "39,813",
"Liabilities": "5,281",
"Expenses": "10,251",
"Revenues": "58",
"Stockholders Equity": "34,532",
"Net Income": "-10,193",
"Comprehensive Net Income": "-10,191",
"BaseVar": "27,703",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "361%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "28,328",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "2,881",
"Liabilities, Non-Current": "0",
"Other Assets": "5,428",
"Other Compr. Net Income": "3.4",
"Other Expenses": "2,838",
"Other Liabilities": "1,896",
"Other Net Income": "0",
"Other Revenues": "119",
"Property and Equipment": "63",
"Research and Development": "0",
"Selling, General and Administrative Expense": "8,309"
},
"output_variables": {
"Assets": "43,419",
"Liabilities": "4,777",
"Expenses": "11,148",
"Revenues": "119",
"Stockholders Equity": "38,642",
"Net Income": "-11,028",
"Comprehensive Net Income": "-11,027",
"BaseVar": "29,733",
"ECR before LimitedLiability": "304%",
"Economic Capital Ratio": "371%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "62,758",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "2,192",
"Liabilities, Non-Current": "0",
"Other Assets": "4,811",
"Other Compr. Net Income": "1.4",
"Other Expenses": "4,416",
"Other Liabilities": "1,923",
"Other Net Income": "617",
"Other Revenues": "48",
"Property and Equipment": "53",
"Research and Development": "0",
"Selling, General and Administrative Expense": "9,564"
},
"output_variables": {
"Assets": "77,223",
"Liabilities": "4,115",
"Expenses": "13,980",
"Revenues": "48",
"Stockholders Equity": "73,108",
"Net Income": "-13,315",
"Comprehensive Net Income": "-13,314",
"BaseVar": "47,993",
"ECR before LimitedLiability": "359%",
"Economic Capital Ratio": "409%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "64,305",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "2,228",
"Liabilities, Non-Current": "186",
"Other Assets": "5,260",
"Other Compr. Net Income": "0.85",
"Other Expenses": "5,972",
"Other Liabilities": "1,896",
"Other Net Income": "1,042",
"Other Revenues": "0",
"Property and Equipment": "41",
"Research and Development": "0",
"Selling, General and Administrative Expense": "8,641"
},
"output_variables": {
"Assets": "79,205",
"Liabilities": "4,311",
"Expenses": "14,613",
"Revenues": "0",
"Stockholders Equity": "74,895",
"Net Income": "-13,570",
"Comprehensive Net Income": "-13,570",
"BaseVar": "49,586",
"ECR before LimitedLiability": "358%",
"Economic Capital Ratio": "409%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "60,717",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "2,194",
"Liabilities, Non-Current": "2.7",
"Other Assets": "5,046",
"Other Compr. Net Income": "3.0",
"Other Expenses": "7,140",
"Other Liabilities": "1,896",
"Other Net Income": "576",
"Other Revenues": "0",
"Property and Equipment": "56",
"Research and Development": "0",
"Selling, General and Administrative Expense": "7,125"
},
"output_variables": {
"Assets": "75,419",
"Liabilities": "4,093",
"Expenses": "14,264",
"Revenues": "0",
"Stockholders Equity": "71,326",
"Net Income": "-13,689",
"Comprehensive Net Income": "-13,687",
"BaseVar": "47,177",
"ECR before LimitedLiability": "357%",
"Economic Capital Ratio": "408%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "72,009",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "2,833",
"Liabilities, Non-Current": "695",
"Other Assets": "5,740",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "8,320",
"Other Liabilities": "202",
"Other Net Income": "161",
"Other Revenues": "2,695",
"Property and Equipment": "58",
"Research and Development": "0",
"Selling, General and Administrative Expense": "6,050"
},
"output_variables": {
"Assets": "87,406",
"Liabilities": "3,729",
"Expenses": "14,370",
"Revenues": "2,695",
"Stockholders Equity": "83,677",
"Net Income": "-11,514",
"Comprehensive Net Income": "-11,517",
"BaseVar": "54,184",
"ECR before LimitedLiability": "375%",
"Economic Capital Ratio": "421%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "58,987",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,600",
"Liabilities, Current": "3,187",
"Liabilities, Non-Current": "524",
"Other Assets": "5,522",
"Other Compr. Net Income": "-14",
"Other Expenses": "9,031",
"Other Liabilities": "202",
"Other Net Income": "408",
"Other Revenues": "1,365",
"Property and Equipment": "45",
"Research and Development": "0",
"Selling, General and Administrative Expense": "5,564"
},
"output_variables": {
"Assets": "74,155",
"Liabilities": "3,913",
"Expenses": "14,595",
"Revenues": "1,365",
"Stockholders Equity": "70,242",
"Net Income": "-12,821",
"Comprehensive Net Income": "-12,829",
"BaseVar": "47,225",
"ECR before LimitedLiability": "359%",
"Economic Capital Ratio": "410%"
}
}
},
"top_rated": true,
"trend": -5.0,
"value": 4.0733564960477135,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001226616.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001226616.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001226616.svg"
},
{
"company_id": "0001593899",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001593899.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001593899.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001593899.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001593899_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001593899_main_keyfigs.svg",
"name": "Atea Pharmaceuticals Inc",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001593899.svg",
"report_text": "The relative strengths and weaknesses of Atea Pharmaceuticals 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 Atea Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 178% points.The greatest weakness of Atea Pharmaceuticals Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 9.1% points.
The company's Economic Capital Ratio, given in the ranking table, is 407%, being 162% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001593899_2023_Atea_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-5.84",
"Assets": "48.0",
"Liabilities": "-33.9",
"Stockholders Equity": "46.0",
"ECR before LimitedLiability": "66.1",
"Other Assets": "-6.55",
"Property and Equipment": "-2.94",
"Assets, Current": "83.2",
"Liabilities, Non-Current": "18.3",
"Liabilities, Current": "-82.4",
"Other Liabilities": "18.4",
"Selling, General and Administrative Expense": "12.1",
"Expenses": "33.0",
"Revenues": "-4.51",
"Net Income": "28.9",
"Cost of Goods Sold": "2.37",
"Research and Development": "13.3",
"Other Expenses": "4.61",
"Other Revenues": "-4.51",
"Comprehensive Net Income": "28.9",
"Economic Capital Ratio": "46.5"
},
"2021": {
"Assets, Current": "9.12",
"Assets": "2.39",
"Liabilities": "93.5",
"Stockholders Equity": "83.1",
"ECR before LimitedLiability": "171",
"Other Assets": "-2.21",
"Property and Equipment": "-0.699",
"Intangible Assets": "-1.48",
"Liabilities, Current": "40.5",
"Other Liabilities": "36.5",
"Liabilities, Non-Current": "32.3",
"Selling, General and Administrative Expense": "14.8",
"Expenses": "23.1",
"Revenues": "45.3",
"Net Income": "67.4",
"Other Expenses": "4.28",
"Cost of Goods Sold": "3.78",
"Other Revenues": "45.3",
"Comprehensive Net Income": "67.4",
"Other Net Income": "0.691",
"Economic Capital Ratio": "164"
},
"2022": {
"Intangible Assets": "-2.09",
"Assets": "37.9",
"Liabilities": "82.1",
"Stockholders Equity": "178",
"ECR before LimitedLiability": "182",
"Assets, Current": "58.9",
"Other Assets": "-3.05",
"Property and Equipment": "-0.995",
"Other Liabilities": "23.9",
"Liabilities, Current": "46.2",
"Liabilities, Non-Current": "23.0",
"Other Expenses": "-4.37",
"Expenses": "16.9",
"Revenues": "-9.07",
"Net Income": "7.59",
"Selling, General and Administrative Expense": "9.80",
"Cost of Goods Sold": "2.87",
"Research and Development": "8.72",
"Other Revenues": "-9.07",
"Comprehensive Net Income": "7.61",
"Economic Capital Ratio": "162"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001593899_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "863,477",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "315,795",
"Liabilities, Non-Current": "36",
"Other Assets": "107",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "48,716",
"Property and Equipment": "48",
"Research and Development": "38,023",
"Selling, General and Administrative Expense": "21,640"
},
"output_variables": {
"Assets": "863,632",
"Liabilities": "315,831",
"Expenses": "59,663",
"Revenues": "48,716",
"Stockholders Equity": "547,801",
"Net Income": "-10,947",
"Comprehensive Net Income": "-10,947",
"BaseVar": "643,921",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "303%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "772,403",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "56,883",
"Liabilities, Non-Current": "5,932",
"Other Assets": "466",
"Other Compr. Net Income": "0",
"Other Expenses": "17,400",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "351,580",
"Property and Equipment": "23",
"Research and Development": "167,205",
"Selling, General and Administrative Expense": "45,785"
},
"output_variables": {
"Assets": "772,892",
"Liabilities": "62,815",
"Expenses": "230,390",
"Revenues": "351,580",
"Stockholders Equity": "710,077",
"Net Income": "121,190",
"Comprehensive Net Income": "121,190",
"BaseVar": "708,838",
"ECR before LimitedLiability": "399%",
"Economic Capital Ratio": "439%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "660,922",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,478",
"Liabilities, Non-Current": "2,403",
"Other Assets": "4,081",
"Other Compr. Net Income": "-684",
"Other Expenses": "45,124",
"Other Liabilities": "5,255",
"Other Net Income": "0",
"Other Revenues": "11,151",
"Property and Equipment": "1,705",
"Research and Development": "81,936",
"Selling, General and Administrative Expense": "48,714"
},
"output_variables": {
"Assets": "666,708",
"Liabilities": "26,136",
"Expenses": "175,774",
"Revenues": "11,151",
"Stockholders Equity": "640,572",
"Net Income": "-164,623",
"Comprehensive Net Income": "-164,965",
"BaseVar": "440,226",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "407%"
}
}
},
"top_rated": true,
"trend": -20.0,
"value": 4.068087743120316,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001593899.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001593899.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001593899.svg"
},
{
"company_id": "0001710072",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001710072.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001710072.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001710072.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001710072_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001710072_main_keyfigs.svg",
"name": "Edgewise Therapeutics Inc",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001710072.svg",
"report_text": "The relative strengths and weaknesses of Edgewise Therapeutics 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 Edgewise Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 174% points.The greatest weakness of Edgewise Therapeutics Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 9.2% points.
The company's Economic Capital Ratio, given in the ranking table, is 406%, being 162% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001710072_2023_Edgewise_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "43.2",
"Assets": "27.8",
"Liabilities": "70.3",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "153",
"Other Assets": "-2.43",
"Property and Equipment": "-0.642",
"Intangible Assets": "-1.65",
"Liabilities, Current": "32.1",
"Other Liabilities": "24.0",
"Liabilities, Non-Current": "23.1",
"Selling, General and Administrative Expense": "9.76",
"Expenses": "21.0",
"Revenues": "-10.3",
"Net Income": "11.5",
"Other Expenses": "4.84",
"Research and Development": "4.16",
"Cost of Goods Sold": "2.48",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "11.4",
"Economic Capital Ratio": "146"
},
"2022": {
"Intangible Assets": "-1.98",
"Assets": "40.9",
"Liabilities": "71.5",
"Stockholders Equity": "174",
"ECR before LimitedLiability": "182",
"Assets, Current": "57.5",
"Other Assets": "-2.97",
"Other Liabilities": "26.1",
"Liabilities, Current": "35.7",
"Liabilities, Non-Current": "18.4",
"Other Expenses": "4.57",
"Expenses": "23.4",
"Revenues": "-9.23",
"Net Income": "14.0",
"Selling, General and Administrative Expense": "12.1",
"Cost of Goods Sold": "2.70",
"Research and Development": "4.29",
"Other Revenues": "-9.23",
"Comprehensive Net Income": "13.9",
"Other Net Income": "-0.518",
"Economic Capital Ratio": "162"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001710072_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "283,773",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,521",
"Liabilities, Non-Current": "329",
"Other Assets": "548",
"Other Compr. Net Income": "-514",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "402",
"Property and Equipment": "912",
"Research and Development": "32,189",
"Selling, General and Administrative Expense": "11,026"
},
"output_variables": {
"Assets": "285,233",
"Liabilities": "10,850",
"Expenses": "43,215",
"Revenues": "402",
"Stockholders Equity": "274,383",
"Net Income": "-42,813",
"Comprehensive Net Income": "-43,070",
"BaseVar": "170,107",
"ECR before LimitedLiability": "375%",
"Economic Capital Ratio": "421%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "356,999",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,585",
"Liabilities, Non-Current": "3,800",
"Other Assets": "1,569",
"Other Compr. Net Income": "-841",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,018",
"Property and Equipment": "8,533",
"Research and Development": "54,032",
"Selling, General and Administrative Expense": "17,626"
},
"output_variables": {
"Assets": "367,101",
"Liabilities": "20,385",
"Expenses": "71,658",
"Revenues": "4,018",
"Stockholders Equity": "346,716",
"Net Income": "-67,640",
"Comprehensive Net Income": "-68,060",
"BaseVar": "232,002",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "406%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 4.064620362333615,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001710072.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001710072.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001710072.svg"
},
{
"company_id": "0001379006",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001379006.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001379006.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001379006_main_keyfigs.svg",
"name": "Nanoviricides INC",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001379006.svg",
"report_text": "The relative strengths and weaknesses of Nanoviricides 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 Nanoviricides INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 186% points.The greatest weakness of Nanoviricides 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 405%, being 160% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001379006_2023_Nanoviricides_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-5.29",
"Assets": "68.9",
"Liabilities": "77.2",
"Stockholders Equity": "192",
"ECR before LimitedLiability": "195",
"Intangible Assets": "-3.54",
"Property and Equipment": "2.89",
"Assets, Current": "89.6",
"Other Liabilities": "31.0",
"Liabilities, Non-Current": "13.6",
"Liabilities, Current": "39.8",
"Research and Development": "-19.5",
"Expenses": "-8.81",
"Revenues": "-26.3",
"Net Income": "-33.9",
"Other Expenses": "9.25",
"Cost of Goods Sold": "3.29",
"Selling, General and Administrative Expense": "-1.97",
"Other Revenues": "-26.3",
"Comprehensive Net Income": "-34.1",
"Economic Capital Ratio": "119"
},
"2012": {
"Assets": "79.3",
"Liabilities": "53.2",
"Stockholders Equity": "178",
"ECR before LimitedLiability": "205",
"Assets, Current": "107",
"Intangible Assets": "-3.01",
"Other Assets": "-3.93",
"Liabilities, Current": "14.6",
"Other Liabilities": "28.8",
"Liabilities, Non-Current": "13.6",
"Selling, General and Administrative Expense": "7.07",
"Expenses": "11.9",
"Revenues": "-20.4",
"Net Income": "-7.63",
"Research and Development": "-10.8",
"Other Expenses": "12.4",
"Cost of Goods Sold": "3.19",
"Other Revenues": "-20.4",
"Comprehensive Net Income": "-7.50",
"Other Net Income": "0.623",
"Economic Capital Ratio": "132"
},
"2013": {
"Assets": "45.5",
"Liabilities": "-44.2",
"Stockholders Equity": "8.31",
"ECR before LimitedLiability": "-9.84",
"Intangible Assets": "-11.5",
"Property and Equipment": "-4.08",
"Assets, Current": "64.0",
"Liabilities, Non-Current": "-131",
"Liabilities, Current": "37.5",
"Other Liabilities": "31.2",
"Selling, General and Administrative Expense": "9.85",
"Expenses": "22.0",
"Revenues": "-22.0",
"Net Income": "-15.2",
"Other Expenses": "12.9",
"Research and Development": "-3.90",
"Cost of Goods Sold": "2.91",
"Other Revenues": "-22.0",
"Comprehensive Net Income": "-15.4",
"Other Net Income": "-13.9",
"Economic Capital Ratio": "-37.8"
},
"2014": {
"Other Assets": "-6.77",
"Assets": "51.3",
"Liabilities": "-57.9",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "22.1",
"Property and Equipment": "16.4",
"Assets, Current": "57.1",
"Intangible Assets": "-10.8",
"Other Liabilities": "23.3",
"Liabilities, Current": "41.6",
"Liabilities, Non-Current": "-152",
"Selling, General and Administrative Expense": "12.0",
"Expenses": "33.8",
"Revenues": "-15.1",
"Net Income": "6.79",
"Other Expenses": "9.51",
"Research and Development": "9.47",
"Other Revenues": "-15.1",
"Other Net Income": "-10.0",
"Comprehensive Net Income": "6.94",
"Economic Capital Ratio": "-11.2"
},
"2015": {
"Property and Equipment": "30.1",
"Assets": "42.1",
"Liabilities": "-11.9",
"Stockholders Equity": "63.6",
"ECR before LimitedLiability": "83.0",
"Other Assets": "-4.91",
"Intangible Assets": "-6.48",
"Assets, Current": "22.5",
"Other Liabilities": "24.2",
"Liabilities, Non-Current": "-103",
"Liabilities, Current": "40.7",
"Other Expenses": "8.31",
"Expenses": "28.9",
"Revenues": "-12.3",
"Net Income": "27.6",
"Selling, General and Administrative Expense": "8.14",
"Research and Development": "10.9",
"Other Revenues": "-12.3",
"Other Net Income": "11.1",
"Comprehensive Net Income": "27.7",
"Economic Capital Ratio": "63.9"
},
"2016": {
"Other Assets": "-7.41",
"Assets": "58.4",
"Liabilities": "-33.3",
"Stockholders Equity": "45.8",
"ECR before LimitedLiability": "50.8",
"Assets, Current": "22.4",
"Property and Equipment": "54.5",
"Intangible Assets": "-9.25",
"Other Liabilities": "21.5",
"Liabilities, Non-Current": "-47.7",
"Liabilities, Current": "-9.52",
"Research and Development": "9.79",
"Expenses": "28.4",
"Revenues": "-12.5",
"Net Income": "9.88",
"Selling, General and Administrative Expense": "7.24",
"Other Expenses": "9.13",
"Other Revenues": "-12.5",
"Comprehensive Net Income": "9.87",
"Other Net Income": "-4.97",
"Economic Capital Ratio": "28.4"
},
"2017": {
"Other Assets": "-7.74",
"Assets": "50.5",
"Liabilities": "10.1",
"Stockholders Equity": "82.4",
"ECR before LimitedLiability": "71.4",
"Intangible Assets": "-8.04",
"Assets, Current": "6.05",
"Property and Equipment": "73.9",
"Liabilities, Current": "-7.72",
"Other Liabilities": "2.38",
"Liabilities, Non-Current": "15.1",
"Selling, General and Administrative Expense": "2.48",
"Expenses": "12.9",
"Revenues": "-12.8",
"Net Income": "-3.12",
"Other Expenses": "7.29",
"Cost of Goods Sold": "2.04",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "-3.23",
"Other Net Income": "-3.03",
"Economic Capital Ratio": "51.9"
},
"2018": {
"Assets, Current": "-9.20",
"Assets": "35.3",
"Liabilities": "83.5",
"Stockholders Equity": "151",
"ECR before LimitedLiability": "142",
"Other Assets": "-4.61",
"Intangible Assets": "-4.49",
"Property and Equipment": "93.9",
"Liabilities, Current": "40.7",
"Other Liabilities": "28.6",
"Liabilities, Non-Current": "24.4",
"Research and Development": "-13.4",
"Expenses": "-3.88",
"Revenues": "-15.2",
"Net Income": "-14.0",
"Cost of Goods Sold": "3.66",
"Other Expenses": "6.93",
"Other Revenues": "-15.2",
"Other Net Income": "5.00",
"Comprehensive Net Income": "-14.1",
"Economic Capital Ratio": "125"
},
"2019": {
"Other Assets": "-11.0",
"Assets": "39.7",
"Liabilities": "38.0",
"Stockholders Equity": "90.9",
"ECR before LimitedLiability": "78.2",
"Property and Equipment": "185",
"Assets, Current": "-40.2",
"Intangible Assets": "-7.03",
"Liabilities, Current": "-12.0",
"Other Liabilities": "23.8",
"Liabilities, Non-Current": "26.2",
"Other Expenses": "8.20",
"Expenses": "-8.94",
"Revenues": "-16.0",
"Net Income": "-22.7",
"Cost of Goods Sold": "3.93",
"Research and Development": "-20.3",
"Other Revenues": "-16.0",
"Comprehensive Net Income": "-23.1",
"Other Net Income": "2.10",
"Economic Capital Ratio": "51.0"
},
"2020": {
"Intangible Assets": "-4.40",
"Assets": "31.4",
"Liabilities": "73.7",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "106",
"Other Assets": "-6.48",
"Property and Equipment": "60.3",
"Assets, Current": "-3.07",
"Liabilities, Non-Current": "26.5",
"Liabilities, Current": "27.2",
"Other Liabilities": "26.7",
"Selling, General and Administrative Expense": "2.94",
"Expenses": "12.6",
"Revenues": "-13.7",
"Net Income": "-28.0",
"Cost of Goods Sold": "3.21",
"Other Expenses": "6.25",
"Other Revenues": "-13.7",
"Other Net Income": "-26.8",
"Comprehensive Net Income": "-28.1",
"Economic Capital Ratio": "86.3"
},
"2021": {
"Assets, Current": "9.84",
"Assets": "25.4",
"Liabilities": "87.6",
"Stockholders Equity": "160",
"ECR before LimitedLiability": "149",
"Other Assets": "-3.06",
"Property and Equipment": "18.3",
"Intangible Assets": "-1.51",
"Liabilities, Current": "48.3",
"Other Liabilities": "26.3",
"Liabilities, Non-Current": "25.9",
"Selling, General and Administrative Expense": "4.58",
"Expenses": "6.19",
"Revenues": "-11.7",
"Net Income": "-5.22",
"Other Expenses": "5.38",
"Research and Development": "-6.59",
"Cost of Goods Sold": "2.76",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-5.26",
"Economic Capital Ratio": "141"
},
"2022": {
"Intangible Assets": "-1.47",
"Assets": "37.4",
"Liabilities": "93.6",
"Stockholders Equity": "186",
"ECR before LimitedLiability": "181",
"Assets, Current": "9.77",
"Other Assets": "-3.52",
"Property and Equipment": "29.8",
"Other Liabilities": "28.8",
"Liabilities, Current": "52.8",
"Liabilities, Non-Current": "25.8",
"Other Expenses": "5.10",
"Expenses": "7.86",
"Revenues": "-12.0",
"Net Income": "-4.50",
"Selling, General and Administrative Expense": "7.05",
"Cost of Goods Sold": "3.02",
"Research and Development": "-7.38",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-4.41",
"Economic Capital Ratio": "160"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001379006_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "9,556",
"Cost of Goods Sold": "0",
"Intangible Assets": "399",
"Liabilities, Current": "587",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-48",
"Other Revenues": "0",
"Property and Equipment": "802",
"Research and Development": "4,156",
"Selling, General and Administrative Expense": "2,274"
},
"output_variables": {
"Assets": "10,758",
"Liabilities": "587",
"Expenses": "6,429",
"Revenues": "0",
"Stockholders Equity": "10,171",
"Net Income": "-6,477",
"Comprehensive Net Income": "-6,477",
"BaseVar": "8,911",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "353%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "14,589",
"Cost of Goods Sold": "0",
"Intangible Assets": "426",
"Liabilities, Current": "1,780",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-125",
"Other Revenues": "0",
"Property and Equipment": "615",
"Research and Development": "4,266",
"Selling, General and Administrative Expense": "1,816"
},
"output_variables": {
"Assets": "15,630",
"Liabilities": "1,780",
"Expenses": "6,082",
"Revenues": "0",
"Stockholders Equity": "13,850",
"Net Income": "-6,207",
"Comprehensive Net Income": "-6,207",
"BaseVar": "11,808",
"ECR before LimitedLiability": "276%",
"Economic Capital Ratio": "352%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "14,522",
"Cost of Goods Sold": "0",
"Intangible Assets": "417",
"Liabilities, Current": "1,178",
"Liabilities, Non-Current": "7,220",
"Other Assets": "1,000",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,285",
"Other Revenues": "0",
"Property and Equipment": "469",
"Research and Development": "4,293",
"Selling, General and Administrative Expense": "2,297"
},
"output_variables": {
"Assets": "16,408",
"Liabilities": "8,398",
"Expenses": "6,590",
"Revenues": "0",
"Stockholders Equity": "8,010",
"Net Income": "-8,876",
"Comprehensive Net Income": "-8,876",
"BaseVar": "16,841",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "205%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "36,955",
"Cost of Goods Sold": "0",
"Intangible Assets": "408",
"Liabilities, Current": "518",
"Liabilities, Non-Current": "19,973",
"Other Assets": "1,000",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-18,150",
"Other Revenues": "0",
"Property and Equipment": "5,497",
"Research and Development": "5,156",
"Selling, General and Administrative Expense": "3,405"
},
"output_variables": {
"Assets": "43,860",
"Liabilities": "20,491",
"Expenses": "8,560",
"Revenues": "0",
"Stockholders Equity": "23,369",
"Net Income": "-26,710",
"Comprehensive Net Income": "-26,710",
"BaseVar": "45,531",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "210%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "31,682",
"Cost of Goods Sold": "0",
"Intangible Assets": "400",
"Liabilities, Current": "601",
"Liabilities, Non-Current": "11,800",
"Other Assets": "143",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-4,899",
"Other Revenues": "0",
"Property and Equipment": "11,963",
"Research and Development": "3,719",
"Selling, General and Administrative Expense": "3,417"
},
"output_variables": {
"Assets": "44,187",
"Liabilities": "12,401",
"Expenses": "7,136",
"Revenues": "0",
"Stockholders Equity": "31,786",
"Net Income": "-12,035",
"Comprehensive Net Income": "-12,035",
"BaseVar": "34,312",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "304%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "24,382",
"Cost of Goods Sold": "0",
"Intangible Assets": "391",
"Liabilities, Current": "6,744",
"Liabilities, Non-Current": "6,841",
"Other Assets": "100",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,094",
"Other Revenues": "0",
"Property and Equipment": "11,761",
"Research and Development": "4,864",
"Selling, General and Administrative Expense": "3,783"
},
"output_variables": {
"Assets": "36,633",
"Liabilities": "13,585",
"Expenses": "8,647",
"Revenues": "0",
"Stockholders Equity": "23,048",
"Net Income": "-6,554",
"Comprehensive Net Income": "-6,554",
"BaseVar": "30,480",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "285%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "15,290",
"Cost of Goods Sold": "0",
"Intangible Assets": "383",
"Liabilities, Current": "4,666",
"Liabilities, Non-Current": "0",
"Other Assets": "59",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,015",
"Other Net Income": "-1,184",
"Other Revenues": "0",
"Property and Equipment": "11,271",
"Research and Development": "5,488",
"Selling, General and Administrative Expense": "4,046"
},
"output_variables": {
"Assets": "27,003",
"Liabilities": "6,681",
"Expenses": "9,534",
"Revenues": "0",
"Stockholders Equity": "20,322",
"Net Income": "-10,718",
"Comprehensive Net Income": "-10,718",
"BaseVar": "22,201",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "302%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,322",
"Cost of Goods Sold": "0",
"Intangible Assets": "375",
"Liabilities, Current": "882",
"Liabilities, Non-Current": "0",
"Other Assets": "8.2",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "172",
"Other Revenues": "0",
"Property and Equipment": "10,841",
"Research and Development": "5,884",
"Selling, General and Administrative Expense": "3,486"
},
"output_variables": {
"Assets": "18,546",
"Liabilities": "882",
"Expenses": "9,370",
"Revenues": "0",
"Stockholders Equity": "17,664",
"Net Income": "-9,197",
"Comprehensive Net Income": "-9,197",
"BaseVar": "14,485",
"ECR before LimitedLiability": "302%",
"Economic Capital Ratio": "370%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,825",
"Cost of Goods Sold": "0",
"Intangible Assets": "367",
"Liabilities, Current": "2,848",
"Liabilities, Non-Current": "0",
"Other Assets": "29",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "446",
"Other Revenues": "0",
"Property and Equipment": "10,227",
"Research and Development": "5,921",
"Selling, General and Administrative Expense": "2,778"
},
"output_variables": {
"Assets": "13,449",
"Liabilities": "2,848",
"Expenses": "8,699",
"Revenues": "0",
"Stockholders Equity": "10,600",
"Net Income": "-8,254",
"Comprehensive Net Income": "-8,254",
"BaseVar": "12,721",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "290%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "13,986",
"Cost of Goods Sold": "0",
"Intangible Assets": "358",
"Liabilities, Current": "2,156",
"Liabilities, Non-Current": "0",
"Other Assets": "26",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-3,249",
"Other Revenues": "0",
"Property and Equipment": "9,544",
"Research and Development": "4,791",
"Selling, General and Administrative Expense": "3,247"
},
"output_variables": {
"Assets": "23,914",
"Liabilities": "2,156",
"Expenses": "8,038",
"Revenues": "0",
"Stockholders Equity": "21,758",
"Net Income": "-11,287",
"Comprehensive Net Income": "-11,287",
"BaseVar": "18,679",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "354%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "20,824",
"Cost of Goods Sold": "0",
"Intangible Assets": "350",
"Liabilities, Current": "351",
"Liabilities, Non-Current": "0",
"Other Assets": "3.5",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,388",
"Other Revenues": "0",
"Property and Equipment": "9,085",
"Research and Development": "5,928",
"Selling, General and Administrative Expense": "2,715"
},
"output_variables": {
"Assets": "30,262",
"Liabilities": "351",
"Expenses": "8,643",
"Revenues": "0",
"Stockholders Equity": "29,911",
"Net Income": "-11,030",
"Comprehensive Net Income": "-11,030",
"BaseVar": "20,822",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "406%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "14,416",
"Cost of Goods Sold": "0",
"Intangible Assets": "342",
"Liabilities, Current": "413",
"Liabilities, Non-Current": "0",
"Other Assets": "42",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-25",
"Other Revenues": "0",
"Property and Equipment": "8,694",
"Research and Development": "5,830",
"Selling, General and Administrative Expense": "2,360"
},
"output_variables": {
"Assets": "23,495",
"Liabilities": "413",
"Expenses": "8,190",
"Revenues": "0",
"Stockholders Equity": "23,082",
"Net Income": "-8,215",
"Comprehensive Net Income": "-8,215",
"BaseVar": "16,061",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "405%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 4.051387868976382,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001379006.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001379006.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001379006.svg"
},
{
"company_id": "0001763950",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001763950.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001763950.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001763950.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001763950_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001763950_main_keyfigs.svg",
"name": "Lantern Pharma Inc",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001763950.svg",
"report_text": "The relative strengths and weaknesses of Lantern Pharma 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 Lantern Pharma Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 175% points.The greatest weakness of Lantern Pharma Inc 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 403%, being 158% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001763950_2023_Lantern_Pharma_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.55",
"Assets": "34.3",
"Liabilities": "86.5",
"Stockholders Equity": "171",
"ECR before LimitedLiability": "168",
"Other Assets": "-2.61",
"Property and Equipment": "-1.23",
"Assets, Current": "53.8",
"Liabilities, Non-Current": "26.8",
"Liabilities, Current": "47.4",
"Other Liabilities": "24.5",
"Selling, General and Administrative Expense": "-6.88",
"Expenses": "8.24",
"Revenues": "-12.5",
"Net Income": "-3.32",
"Cost of Goods Sold": "2.90",
"Research and Development": "21.3",
"Other Expenses": "-9.47",
"Other Revenues": "-12.5",
"Comprehensive Net Income": "-3.36",
"Economic Capital Ratio": "148"
},
"2021": {
"Assets, Current": "40.1",
"Assets": "26.8",
"Liabilities": "74.0",
"Stockholders Equity": "161",
"ECR before LimitedLiability": "154",
"Other Assets": "-1.86",
"Intangible Assets": "-1.64",
"Liabilities, Current": "35.5",
"Other Liabilities": "24.4",
"Liabilities, Non-Current": "23.7",
"Selling, General and Administrative Expense": "15.3",
"Expenses": "19.0",
"Revenues": "-10.7",
"Net Income": "9.59",
"Other Expenses": "-19.3",
"Research and Development": "20.0",
"Cost of Goods Sold": "2.53",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "9.56",
"Other Net Income": "0.896",
"Economic Capital Ratio": "147"
},
"2022": {
"Intangible Assets": "-2.17",
"Assets": "41.2",
"Liabilities": "76.5",
"Stockholders Equity": "175",
"ECR before LimitedLiability": "178",
"Assets, Current": "64.9",
"Other Assets": "-3.43",
"Property and Equipment": "-1.13",
"Other Liabilities": "26.6",
"Liabilities, Current": "36.0",
"Liabilities, Non-Current": "23.8",
"Other Expenses": "4.71",
"Expenses": "18.3",
"Revenues": "-11.0",
"Net Income": "7.47",
"Selling, General and Administrative Expense": "5.91",
"Cost of Goods Sold": "2.79",
"Research and Development": "5.12",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "7.25",
"Economic Capital Ratio": "158"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001763950_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "20,237",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "552",
"Liabilities, Non-Current": "0",
"Other Assets": "101",
"Other Compr. Net Income": "0",
"Other Expenses": "2,243",
"Other Liabilities": "108",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "22",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,665"
},
"output_variables": {
"Assets": "20,360",
"Liabilities": "661",
"Expenses": "5,908",
"Revenues": "0",
"Stockholders Equity": "19,699",
"Net Income": "-5,908",
"Comprehensive Net Income": "-5,908",
"BaseVar": "13,464",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "405%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "72,716",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,326",
"Liabilities, Non-Current": "53",
"Other Assets": "1,204",
"Other Compr. Net Income": "0",
"Other Expenses": "12,592",
"Other Liabilities": "0",
"Other Net Income": "228",
"Other Revenues": "0",
"Property and Equipment": "30",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "73,950",
"Liabilities": "2,379",
"Expenses": "12,592",
"Revenues": "0",
"Stockholders Equity": "71,571",
"Net Income": "-12,363",
"Comprehensive Net Income": "-12,363",
"BaseVar": "44,575",
"ECR before LimitedLiability": "376%",
"Economic Capital Ratio": "422%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "58,723",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,798",
"Liabilities, Non-Current": "0",
"Other Assets": "66",
"Other Compr. Net Income": "-279",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "173",
"Other Revenues": "0",
"Property and Equipment": "48",
"Research and Development": "8,603",
"Selling, General and Administrative Expense": "5,830"
},
"output_variables": {
"Assets": "58,836",
"Liabilities": "2,798",
"Expenses": "14,433",
"Revenues": "0",
"Stockholders Equity": "56,038",
"Net Income": "-14,260",
"Comprehensive Net Income": "-14,399",
"BaseVar": "38,259",
"ECR before LimitedLiability": "350%",
"Economic Capital Ratio": "403%"
}
}
},
"top_rated": true,
"trend": -7.0,
"value": 4.027152810298121,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001763950.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001763950.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001763950.svg"
},
{
"company_id": "0001069530",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001069530.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001069530.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001069530.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001069530_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001069530_main_keyfigs.svg",
"name": "Filana Therapeutics INC",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001069530.svg",
"report_text": "The relative strengths and weaknesses of Filana Therapeutics 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 Filana Therapeutics INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 177% points.The greatest weakness of Filana Therapeutics INC is the variable Other Expenses, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 401%, being 156% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001069530_2023_Filana_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-8.41",
"Assets": "77.8",
"Liabilities": "-80.3",
"Stockholders Equity": "19.1",
"ECR before LimitedLiability": "89.2",
"Intangible Assets": "-11.6",
"Property and Equipment": "-7.30",
"Assets, Current": "109",
"Other Liabilities": "-105",
"Liabilities, Non-Current": "9.34",
"Liabilities, Current": "9.09",
"Research and Development": "17.1",
"Expenses": "44.5",
"Revenues": "-9.95",
"Net Income": "35.2",
"Other Expenses": "8.02",
"Cost of Goods Sold": "2.82",
"Selling, General and Administrative Expense": "14.7",
"Other Revenues": "-9.95",
"Comprehensive Net Income": "34.9",
"Economic Capital Ratio": "13.6"
},
"2012": {
"Property and Equipment": "-11.4",
"Assets": "47.2",
"Liabilities": "-106",
"Stockholders Equity": "-35.6",
"ECR before LimitedLiability": "41.2",
"Assets, Current": "53.1",
"Intangible Assets": "-16.0",
"Other Assets": "-10.6",
"Liabilities, Current": "10.9",
"Other Liabilities": "-137",
"Liabilities, Non-Current": "11.8",
"Selling, General and Administrative Expense": "13.6",
"Expenses": "47.2",
"Revenues": "-5.18",
"Net Income": "45.9",
"Research and Development": "13.9",
"Other Expenses": "15.9",
"Cost of Goods Sold": "4.01",
"Other Revenues": "-5.18",
"Comprehensive Net Income": "46.0",
"Economic Capital Ratio": "-31.9"
},
"2013": {
"Other Assets": "4.76",
"Assets": "-17.2",
"Liabilities": "176",
"Stockholders Equity": "165",
"ECR before LimitedLiability": "328",
"Intangible Assets": "5.98",
"Property and Equipment": "3.57",
"Assets, Current": "-47.7",
"Liabilities, Non-Current": "31.2",
"Liabilities, Current": "111",
"Other Liabilities": "78.4",
"Selling, General and Administrative Expense": "21.6",
"Expenses": "64.3",
"Revenues": "97.8",
"Net Income": "155",
"Other Expenses": "18.9",
"Research and Development": "21.4",
"Cost of Goods Sold": "4.33",
"Other Revenues": "97.8",
"Comprehensive Net Income": "155",
"Economic Capital Ratio": "300"
},
"2014": {
"Other Assets": "-2.47",
"Assets": "39.1",
"Liabilities": "83.1",
"Stockholders Equity": "184",
"ECR before LimitedLiability": "189",
"Assets, Current": "64.6",
"Intangible Assets": "-2.96",
"Other Liabilities": "31.4",
"Liabilities, Current": "48.7",
"Liabilities, Non-Current": "13.6",
"Selling, General and Administrative Expense": "2.67",
"Expenses": "10.3",
"Revenues": "-15.4",
"Net Income": "-3.25",
"Cost of Goods Sold": "1.74",
"Other Expenses": "9.28",
"Research and Development": "-3.42",
"Other Revenues": "-15.4",
"Other Net Income": "1.55",
"Comprehensive Net Income": "-3.11",
"Economic Capital Ratio": "155"
},
"2015": {
"Property and Equipment": "-2.33",
"Assets": "40.3",
"Liabilities": "63.2",
"Stockholders Equity": "135",
"ECR before LimitedLiability": "117",
"Other Assets": "-4.49",
"Intangible Assets": "-6.33",
"Assets, Current": "75.4",
"Other Liabilities": "30.0",
"Liabilities, Non-Current": "14.2",
"Liabilities, Current": "24.6",
"Other Expenses": "9.76",
"Expenses": "-1.73",
"Revenues": "-14.5",
"Net Income": "-16.5",
"Cost of Goods Sold": "1.54",
"Selling, General and Administrative Expense": "-0.775",
"Research and Development": "-12.4",
"Other Revenues": "-14.5",
"Comprehensive Net Income": "-16.4",
"Economic Capital Ratio": "98.4"
},
"2016": {
"Other Assets": "-6.60",
"Assets": "33.9",
"Liabilities": "95.3",
"Stockholders Equity": "151",
"ECR before LimitedLiability": "119",
"Assets, Current": "79.5",
"Property and Equipment": "-3.46",
"Intangible Assets": "-8.99",
"Other Liabilities": "32.4",
"Liabilities, Non-Current": "19.3",
"Liabilities, Current": "52.7",
"Research and Development": "-28.7",
"Expenses": "-28.4",
"Revenues": "-16.3",
"Net Income": "-44.8",
"Selling, General and Administrative Expense": "-14.0",
"Other Expenses": "12.1",
"Cost of Goods Sold": "2.04",
"Other Revenues": "-16.3",
"Comprehensive Net Income": "-44.8",
"Economic Capital Ratio": "96.2"
},
"2017": {
"Other Assets": "-14.9",
"Assets": "7.75",
"Liabilities": "93.7",
"Stockholders Equity": "100",
"ECR before LimitedLiability": "38.7",
"Intangible Assets": "-18.0",
"Assets, Current": "74.4",
"Property and Equipment": "-6.41",
"Liabilities, Current": "36.5",
"Other Liabilities": "40.3",
"Liabilities, Non-Current": "22.7",
"Selling, General and Administrative Expense": "-20.7",
"Expenses": "-56.5",
"Revenues": "-20.0",
"Net Income": "-75.7",
"Research and Development": "-50.8",
"Other Expenses": "12.0",
"Cost of Goods Sold": "3.32",
"Other Revenues": "-20.0",
"Comprehensive Net Income": "-75.9",
"Economic Capital Ratio": "19.2"
},
"2018": {
"Assets, Current": "66.7",
"Assets": "38.5",
"Liabilities": "85.1",
"Stockholders Equity": "178",
"ECR before LimitedLiability": "172",
"Other Assets": "-2.81",
"Intangible Assets": "-3.66",
"Property and Equipment": "-1.50",
"Liabilities, Current": "45.8",
"Other Liabilities": "27.6",
"Liabilities, Non-Current": "23.5",
"Research and Development": "5.04",
"Expenses": "10.0",
"Revenues": "-13.1",
"Net Income": "-3.14",
"Cost of Goods Sold": "3.34",
"Other Expenses": "6.32",
"Selling, General and Administrative Expense": "-4.66",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-3.26",
"Economic Capital Ratio": "154"
},
"2019": {
"Other Assets": "-2.92",
"Assets": "45.3",
"Liabilities": "71.2",
"Stockholders Equity": "179",
"ECR before LimitedLiability": "192",
"Property and Equipment": "-1.43",
"Assets, Current": "74.1",
"Intangible Assets": "-2.92",
"Liabilities, Current": "30.4",
"Other Liabilities": "23.7",
"Liabilities, Non-Current": "26.0",
"Other Expenses": "-2.33",
"Expenses": "22.9",
"Revenues": "-11.3",
"Net Income": "12.2",
"Cost of Goods Sold": "3.14",
"Selling, General and Administrative Expense": "-0.971",
"Research and Development": "23.1",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "11.9",
"Economic Capital Ratio": "165"
},
"2020": {
"Intangible Assets": "-0.878",
"Assets": "22.1",
"Liabilities": "84.5",
"Stockholders Equity": "196",
"ECR before LimitedLiability": "205",
"Other Assets": "-0.920",
"Assets, Current": "32.2",
"Liabilities, Non-Current": "24.2",
"Liabilities, Current": "46.7",
"Other Liabilities": "25.7",
"Selling, General and Administrative Expense": "9.87",
"Expenses": "31.7",
"Revenues": "-11.0",
"Net Income": "22.0",
"Cost of Goods Sold": "2.58",
"Research and Development": "18.9",
"Other Expenses": "0.812",
"Other Revenues": "-11.0",
"Other Net Income": "0.718",
"Comprehensive Net Income": "22.0",
"Economic Capital Ratio": "186"
},
"2021": {
"Assets, Current": "33.6",
"Assets": "29.4",
"Liabilities": "64.2",
"Stockholders Equity": "157",
"ECR before LimitedLiability": "152",
"Other Assets": "-2.43",
"Property and Equipment": "2.73",
"Intangible Assets": "-1.50",
"Liabilities, Current": "26.0",
"Other Liabilities": "23.3",
"Liabilities, Non-Current": "22.3",
"Selling, General and Administrative Expense": "10.5",
"Expenses": "23.8",
"Revenues": "-10.2",
"Net Income": "14.7",
"Other Expenses": "-8.17",
"Research and Development": "19.1",
"Cost of Goods Sold": "2.41",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "14.7",
"Economic Capital Ratio": "144"
},
"2022": {
"Intangible Assets": "-2.27",
"Assets": "37.5",
"Liabilities": "88.4",
"Stockholders Equity": "177",
"ECR before LimitedLiability": "176",
"Assets, Current": "42.4",
"Other Assets": "-3.85",
"Property and Equipment": "4.91",
"Other Liabilities": "28.5",
"Liabilities, Current": "47.3",
"Liabilities, Non-Current": "25.1",
"Other Expenses": "-35.3",
"Expenses": "9.29",
"Revenues": "-10.3",
"Net Income": "-0.858",
"Selling, General and Administrative Expense": "13.7",
"Cost of Goods Sold": "3.01",
"Research and Development": "26.2",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "-0.760",
"Economic Capital Ratio": "156"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001069530_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "98,489",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,272",
"Liabilities, Non-Current": "0",
"Other Assets": "352",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "41,298",
"Other Net Income": "0",
"Other Revenues": "12,385",
"Property and Equipment": "122",
"Research and Development": "8,300",
"Selling, General and Administrative Expense": "6,698"
},
"output_variables": {
"Assets": "98,963",
"Liabilities": "54,570",
"Expenses": "14,998",
"Revenues": "12,385",
"Stockholders Equity": "44,393",
"Net Income": "-2,613",
"Comprehensive Net Income": "-2,613",
"BaseVar": "90,458",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "248%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "56,507",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,999",
"Liabilities, Non-Current": "0",
"Other Assets": "352",
"Other Compr. Net Income": "-124",
"Other Expenses": "0",
"Other Liabilities": "33,724",
"Other Net Income": "0",
"Other Revenues": "11,341",
"Property and Equipment": "0",
"Research and Development": "7,605",
"Selling, General and Administrative Expense": "7,182"
},
"output_variables": {
"Assets": "56,859",
"Liabilities": "43,723",
"Expenses": "14,787",
"Revenues": "11,341",
"Stockholders Equity": "13,136",
"Net Income": "-3,446",
"Comprehensive Net Income": "-3,508",
"BaseVar": "63,417",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "188%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "50,103",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,801",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-3.0",
"Other Expenses": "-73",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "41,225",
"Property and Equipment": "0",
"Research and Development": "4,917",
"Selling, General and Administrative Expense": "4,837"
},
"output_variables": {
"Assets": "50,103",
"Liabilities": "1,801",
"Expenses": "9,681",
"Revenues": "41,225",
"Stockholders Equity": "48,302",
"Net Income": "31,544",
"Comprehensive Net Income": "31,542",
"BaseVar": "51,406",
"ECR before LimitedLiability": "527%",
"Economic Capital Ratio": "543%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "40,829",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "850",
"Liabilities, Non-Current": "0",
"Other Assets": "12",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "-71",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "41,129",
"Property and Equipment": "65",
"Research and Development": "7,022",
"Selling, General and Administrative Expense": "5,135"
},
"output_variables": {
"Assets": "40,906",
"Liabilities": "850",
"Expenses": "12,086",
"Revenues": "41,129",
"Stockholders Equity": "40,056",
"Net Income": "29,042",
"Comprehensive Net Income": "29,042",
"BaseVar": "47,486",
"ECR before LimitedLiability": "557%",
"Economic Capital Ratio": "569%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "31,691",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,551",
"Liabilities, Non-Current": "0",
"Other Assets": "12",
"Other Compr. Net Income": "-0.66",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "54",
"Property and Equipment": "215",
"Research and Development": "8,977",
"Selling, General and Administrative Expense": "5,101"
},
"output_variables": {
"Assets": "31,918",
"Liabilities": "2,551",
"Expenses": "14,079",
"Revenues": "54",
"Stockholders Equity": "29,367",
"Net Income": "-14,025",
"Comprehensive Net Income": "-14,025",
"BaseVar": "24,301",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "362%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "19,070",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "665",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-0.34",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "91",
"Property and Equipment": "232",
"Research and Development": "9,171",
"Selling, General and Administrative Expense": "5,800"
},
"output_variables": {
"Assets": "19,302",
"Liabilities": "665",
"Expenses": "14,971",
"Revenues": "91",
"Stockholders Equity": "18,637",
"Net Income": "-14,881",
"Comprehensive Net Income": "-14,881",
"BaseVar": "17,515",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "341%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "10,663",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,132",
"Liabilities, Non-Current": "0",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "60",
"Property and Equipment": "156",
"Research and Development": "7,718",
"Selling, General and Administrative Expense": "4,322"
},
"output_variables": {
"Assets": "10,831",
"Liabilities": "1,132",
"Expenses": "12,040",
"Revenues": "60",
"Stockholders Equity": "9,699",
"Net Income": "-11,979",
"Comprehensive Net Income": "-11,979",
"BaseVar": "12,031",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "270%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "20,040",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "511",
"Liabilities, Non-Current": "0",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "83",
"Property and Equipment": "87",
"Research and Development": "2,903",
"Selling, General and Administrative Expense": "3,676"
},
"output_variables": {
"Assets": "20,139",
"Liabilities": "511",
"Expenses": "6,579",
"Revenues": "83",
"Stockholders Equity": "19,628",
"Net Income": "-6,496",
"Comprehensive Net Income": "-6,496",
"BaseVar": "13,656",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "404%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "23,349",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,387",
"Liabilities, Non-Current": "0",
"Other Assets": "90",
"Other Compr. Net Income": "0",
"Other Expenses": "1,029",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "256",
"Property and Equipment": "47",
"Research and Development": "-472",
"Selling, General and Administrative Expense": "3,382"
},
"output_variables": {
"Assets": "23,486",
"Liabilities": "1,387",
"Expenses": "3,939",
"Revenues": "256",
"Stockholders Equity": "22,099",
"Net Income": "-3,683",
"Comprehensive Net Income": "-3,683",
"BaseVar": "14,534",
"ECR before LimitedLiability": "358%",
"Economic Capital Ratio": "408%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "93,994",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,865",
"Liabilities, Non-Current": "235",
"Other Assets": "295",
"Other Compr. Net Income": "0",
"Other Expenses": "5,078",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "182",
"Property and Equipment": "11",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,749"
},
"output_variables": {
"Assets": "94,300",
"Liabilities": "2,100",
"Expenses": "8,826",
"Revenues": "182",
"Stockholders Equity": "92,200",
"Net Income": "-8,644",
"Comprehensive Net Income": "-8,644",
"BaseVar": "52,704",
"ECR before LimitedLiability": "399%",
"Economic Capital Ratio": "439%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "244,482",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,075",
"Liabilities, Current": "12,534",
"Liabilities, Non-Current": "333",
"Other Assets": "609",
"Other Compr. Net Income": "0",
"Other Expenses": "134,916",
"Other Liabilities": "0",
"Other Net Income": "434",
"Other Revenues": "69",
"Property and Equipment": "20,616",
"Research and Development": "0",
"Selling, General and Administrative Expense": "8,304"
},
"output_variables": {
"Assets": "266,782",
"Liabilities": "12,867",
"Expenses": "143,220",
"Revenues": "69",
"Stockholders Equity": "253,915",
"Net Income": "-142,717",
"Comprehensive Net Income": "-142,717",
"BaseVar": "211,686",
"ECR before LimitedLiability": "294%",
"Economic Capital Ratio": "365%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "211,226",
"Cost of Goods Sold": "0",
"Intangible Assets": "622",
"Liabilities, Current": "7,063",
"Liabilities, Non-Current": "232",
"Other Assets": "122",
"Other Compr. Net Income": "0",
"Other Expenses": "283,983",
"Other Liabilities": "0",
"Other Net Income": "3,808",
"Other Revenues": "1,892",
"Property and Equipment": "22,864",
"Research and Development": "0",
"Selling, General and Administrative Expense": "13,475"
},
"output_variables": {
"Assets": "234,834",
"Liabilities": "7,295",
"Expenses": "297,458",
"Revenues": "1,892",
"Stockholders Equity": "227,539",
"Net Income": "-291,757",
"Comprehensive Net Income": "-291,757",
"BaseVar": "272,644",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "281%"
}
}
},
"top_rated": true,
"trend": -2.0,
"value": 4.006531305201618,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001069530.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001069530.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001069530.svg"
},
{
"company_id": "0001811764",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001811764.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001811764.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001811764_main_keyfigs.svg",
"name": "Point Biopharma Global Inc",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001811764.svg",
"report_text": "The relative strengths and weaknesses of Point Biopharma Global 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 Point Biopharma Global Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 93% points.The greatest weakness of Point Biopharma Global Inc is the variable Other Assets, reducing the Economic Capital Ratio by 3.1% points.
The company's Economic Capital Ratio, given in the ranking table, is 400%, being 156% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001811764_2023_Point_Biopharma_Global_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "32.5",
"Assets": "26.9",
"Liabilities": "74.6",
"Stockholders Equity": "161",
"ECR before LimitedLiability": "154",
"Other Assets": "-2.49",
"Property and Equipment": "2.44",
"Intangible Assets": "-1.65",
"Liabilities, Current": "36.0",
"Other Liabilities": "24.3",
"Liabilities, Non-Current": "24.1",
"Selling, General and Administrative Expense": "9.04",
"Expenses": "18.5",
"Revenues": "-10.7",
"Net Income": "8.59",
"Other Expenses": "4.78",
"Research and Development": "2.38",
"Cost of Goods Sold": "2.53",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "8.56",
"Economic Capital Ratio": "147"
},
"2022": {
"Intangible Assets": "-2.77",
"Assets": "14.5",
"Liabilities": "60.9",
"Stockholders Equity": "93.2",
"ECR before LimitedLiability": "176",
"Assets, Current": "22.2",
"Other Assets": "-3.08",
"Property and Equipment": "1.43",
"Other Liabilities": "31.3",
"Liabilities, Current": "14.0",
"Liabilities, Non-Current": "21.7",
"Other Expenses": "-0.696",
"Expenses": "35.2",
"Revenues": "33.0",
"Net Income": "67.3",
"Selling, General and Administrative Expense": "19.5",
"Cost of Goods Sold": "3.45",
"Research and Development": "13.4",
"Other Revenues": "33.0",
"Comprehensive Net Income": "67.4",
"Economic Capital Ratio": "156"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001811764_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "243,847",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,980",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "306",
"Other Liabilities": "66",
"Other Net Income": "-85",
"Other Revenues": "0",
"Property and Equipment": "19,412",
"Research and Development": "33,505",
"Selling, General and Administrative Expense": "12,006"
},
"output_variables": {
"Assets": "263,259",
"Liabilities": "8,046",
"Expenses": "45,817",
"Revenues": "0",
"Stockholders Equity": "255,213",
"Net Income": "-45,902",
"Comprehensive Net Income": "-45,902",
"BaseVar": "158,603",
"ECR before LimitedLiability": "376%",
"Economic Capital Ratio": "422%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "530,823",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "79,738",
"Liabilities, Non-Current": "10,178",
"Other Assets": "16,119",
"Other Compr. Net Income": "-457",
"Other Expenses": "31,293",
"Other Liabilities": "1,452",
"Other Net Income": "4,064",
"Other Revenues": "226,580",
"Property and Equipment": "31,381",
"Research and Development": "82,050",
"Selling, General and Administrative Expense": "19,007"
},
"output_variables": {
"Assets": "578,323",
"Liabilities": "91,369",
"Expenses": "132,350",
"Revenues": "226,580",
"Stockholders Equity": "486,954",
"Net Income": "98,293",
"Comprehensive Net Income": "98,065",
"BaseVar": "516,571",
"ECR before LimitedLiability": "346%",
"Economic Capital Ratio": "400%"
}
}
},
"top_rated": true,
"trend": -8.0,
"value": 4.003500951777634,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001811764.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001811764.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001811764.svg"
},
{
"company_id": "0001391135",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001391135.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001391135.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001391135_main_keyfigs.svg",
"name": "LFTD Partners INC",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001391135.svg",
"report_text": "The relative strengths and weaknesses of LFTD Partners 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 LFTD Partners INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 160% points.The greatest weakness of LFTD Partners INC is the variable Cost of Goods Sold, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 400%, being 155% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001391135_2023_LFTD_Partners_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-9.65",
"Assets": "-71.5",
"Liabilities": "-21.4",
"Stockholders Equity": "-125",
"ECR before LimitedLiability": "-103",
"Assets, Current": "-60.7",
"Intangible Assets": "1.14",
"Other Assets": "-8.55",
"Liabilities, Current": "-17.0",
"Other Liabilities": "1.04",
"Liabilities, Non-Current": "-2.26",
"Expenses": "9.11",
"Revenues": "-7.14",
"Net Income": "-6.95",
"Research and Development": "9.53",
"Other Expenses": "-1.61",
"Cost of Goods Sold": "1.49",
"Other Revenues": "-7.14",
"Comprehensive Net Income": "-6.88",
"Other Net Income": "-10.1",
"Economic Capital Ratio": "-176"
},
"2022": {
"Intangible Assets": "36.1",
"Assets": "-23.3",
"Liabilities": "160",
"Stockholders Equity": "-43.9",
"ECR before LimitedLiability": "176",
"Assets, Current": "-29.4",
"Other Assets": "-4.52",
"Property and Equipment": "-1.87",
"Other Liabilities": "63.0",
"Liabilities, Current": "79.1",
"Liabilities, Non-Current": "53.5",
"Other Expenses": "-29.4",
"Expenses": "-13.2",
"Revenues": "135",
"Net Income": "121",
"Selling, General and Administrative Expense": "48.7",
"Cost of Goods Sold": "-109",
"Research and Development": "62.3",
"Other Revenues": "135",
"Comprehensive Net Income": "121",
"Economic Capital Ratio": "155"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001391135_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "494",
"Cost of Goods Sold": "0",
"Intangible Assets": "338",
"Liabilities, Current": "3,347",
"Liabilities, Non-Current": "825",
"Other Assets": "30",
"Other Compr. Net Income": "0",
"Other Expenses": "696",
"Other Liabilities": "0",
"Other Net Income": "-962",
"Other Revenues": "250",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "957"
},
"output_variables": {
"Assets": "863",
"Liabilities": "4,172",
"Expenses": "1,653",
"Revenues": "250",
"Stockholders Equity": "-3,309",
"Net Income": "-2,364",
"Comprehensive Net Income": "-2,364",
"BaseVar": "3,950",
"ECR before LimitedLiability": "-380%",
"Economic Capital Ratio": "44%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,854",
"Cost of Goods Sold": "36,423",
"Intangible Assets": "22,293",
"Liabilities, Current": "6,210",
"Liabilities, Non-Current": "384",
"Other Assets": "3,965",
"Other Compr. Net Income": "0",
"Other Expenses": "13,978",
"Other Liabilities": "-0.0010",
"Other Net Income": "181",
"Other Revenues": "57,417",
"Property and Equipment": "1,020",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "41,132",
"Liabilities": "6,595",
"Expenses": "50,401",
"Revenues": "57,417",
"Stockholders Equity": "34,538",
"Net Income": "7,196",
"Comprehensive Net Income": "7,196",
"BaseVar": "77,863",
"ECR before LimitedLiability": "346%",
"Economic Capital Ratio": "400%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.998974902644115,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001391135.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001391135.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001391135.svg"
},
{
"company_id": "0001571934",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001571934.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001571934.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001571934.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001571934_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001571934_main_keyfigs.svg",
"name": "TAO Synergies Inc",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001571934.svg",
"report_text": "The relative strengths and weaknesses of TAO Synergies 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 TAO Synergies Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 121% points.The greatest weakness of TAO Synergies Inc is the variable Revenues, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 398%, being 153% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001571934_2023_TAO_Synergies_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-4.51",
"Assets": "-85.8",
"Liabilities": "13.5",
"Stockholders Equity": "-17.5",
"Other Assets": "-9.08",
"Property and Equipment": "-1.12",
"Assets, Current": "-25.0",
"Liabilities, Non-Current": "4.49",
"Liabilities, Current": "2.04",
"Other Liabilities": "4.53",
"Selling, General and Administrative Expense": "-95.8",
"Expenses": "-118",
"Revenues": "-1.45",
"Net Income": "-139",
"Cost of Goods Sold": "0.734",
"Research and Development": "-0.819",
"Other Expenses": "-1.32",
"Other Revenues": "-1.45",
"ECR before LimitedLiability": "-97.2",
"Comprehensive Net Income": "-139",
"Economic Capital Ratio": "-117"
},
"2021": {
"Assets, Current": "53.9",
"Assets": "29.9",
"Liabilities": "68.5",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "116",
"Other Assets": "-5.06",
"Property and Equipment": "-1.53",
"Intangible Assets": "-3.36",
"Liabilities, Current": "27.6",
"Other Liabilities": "24.5",
"Liabilities, Non-Current": "24.2",
"Selling, General and Administrative Expense": "-13.6",
"Expenses": "0.667",
"Revenues": "-11.5",
"Net Income": "-10.3",
"Other Expenses": "5.31",
"Research and Development": "6.04",
"Cost of Goods Sold": "2.72",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-10.3",
"Economic Capital Ratio": "109"
},
"2022": {
"Intangible Assets": "-3.04",
"Assets": "16.8",
"Liabilities": "89.4",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "173",
"Assets, Current": "35.9",
"Other Assets": "-4.85",
"Other Liabilities": "12.3",
"Liabilities, Current": "57.5",
"Liabilities, Non-Current": "30.4",
"Other Expenses": "6.16",
"Expenses": "13.5",
"Revenues": "-14.5",
"Net Income": "33.1",
"Selling, General and Administrative Expense": "-7.59",
"Cost of Goods Sold": "3.65",
"Research and Development": "11.2",
"Other Revenues": "-14.5",
"Comprehensive Net Income": "33.2",
"Other Net Income": "33.7",
"Economic Capital Ratio": "153"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001571934_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "6,729",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,612",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,728",
"Other Liabilities": "0",
"Other Net Income": "153",
"Other Revenues": "0",
"Property and Equipment": "22",
"Research and Development": "3,069",
"Selling, General and Administrative Expense": "8,059"
},
"output_variables": {
"Assets": "6,751",
"Liabilities": "1,612",
"Expenses": "12,856",
"Revenues": "0",
"Stockholders Equity": "5,139",
"Net Income": "-12,703",
"Comprehensive Net Income": "-12,703",
"BaseVar": "10,687",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "140%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "35,504",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,995",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "7.1",
"Other Revenues": "0",
"Property and Equipment": "20",
"Research and Development": "4,336",
"Selling, General and Administrative Expense": "8,282"
},
"output_variables": {
"Assets": "35,525",
"Liabilities": "1,995",
"Expenses": "12,618",
"Revenues": "0",
"Stockholders Equity": "33,530",
"Net Income": "-12,611",
"Comprehensive Net Income": "-12,611",
"BaseVar": "25,072",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "384%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "38,586",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,313",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,880",
"Other Net Income": "10,561",
"Other Revenues": "0",
"Property and Equipment": "22",
"Research and Development": "6,325",
"Selling, General and Administrative Expense": "9,810"
},
"output_variables": {
"Assets": "38,608",
"Liabilities": "3,193",
"Expenses": "16,135",
"Revenues": "0",
"Stockholders Equity": "35,415",
"Net Income": "-5,574",
"Comprehensive Net Income": "-5,574",
"BaseVar": "34,248",
"ECR before LimitedLiability": "343%",
"Economic Capital Ratio": "398%"
}
}
},
"top_rated": true,
"trend": 50.0,
"value": 3.9783609851964856,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001571934.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001571934.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001571934.svg"
},
{
"company_id": "0001851194",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001851194.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001851194.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001851194.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001851194_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001851194_main_keyfigs.svg",
"name": "Ventyx Biosciences Inc",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001851194.svg",
"report_text": "The relative strengths and weaknesses of Ventyx Biosciences 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 Ventyx Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 171% points.The greatest weakness of Ventyx Biosciences 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 396%, being 152% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001851194_2023_Ventyx_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "34.7",
"Assets": "29.8",
"Liabilities": "72.6",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "132",
"Other Assets": "1.72",
"Intangible Assets": "-2.62",
"Liabilities, Current": "32.6",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "24.4",
"Selling, General and Administrative Expense": "12.2",
"Expenses": "14.5",
"Revenues": "-11.2",
"Net Income": "-3.66",
"Other Expenses": "5.19",
"Research and Development": "-5.60",
"Cost of Goods Sold": "2.66",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "-3.71",
"Other Net Income": "-7.21",
"Economic Capital Ratio": "125"
},
"2022": {
"Intangible Assets": "-2.49",
"Assets": "40.2",
"Liabilities": "79.6",
"Stockholders Equity": "171",
"ECR before LimitedLiability": "172",
"Assets, Current": "43.5",
"Other Assets": "2.74",
"Property and Equipment": "-1.28",
"Other Liabilities": "27.4",
"Liabilities, Current": "39.5",
"Liabilities, Non-Current": "23.1",
"Other Expenses": "4.90",
"Expenses": "13.0",
"Revenues": "-11.5",
"Net Income": "2.88",
"Selling, General and Administrative Expense": "10.9",
"Cost of Goods Sold": "2.90",
"Research and Development": "-5.65",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "2.79",
"Economic Capital Ratio": "152"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001851194_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "263,020",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,283",
"Liabilities, Non-Current": "0",
"Other Assets": "28,208",
"Other Compr. Net Income": "-58",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-16,599",
"Other Revenues": "0",
"Property and Equipment": "254",
"Research and Development": "58,481",
"Selling, General and Administrative Expense": "8,666"
},
"output_variables": {
"Assets": "291,482",
"Liabilities": "12,283",
"Expenses": "67,147",
"Revenues": "0",
"Stockholders Equity": "279,199",
"Net Income": "-83,746",
"Comprehensive Net Income": "-83,775",
"BaseVar": "193,784",
"ECR before LimitedLiability": "346%",
"Economic Capital Ratio": "400%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "330,688",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,359",
"Liabilities, Non-Current": "1,146",
"Other Assets": "40,305",
"Other Compr. Net Income": "-1,065",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,710",
"Other Revenues": "0",
"Property and Equipment": "407",
"Research and Development": "87,738",
"Selling, General and Administrative Expense": "25,398"
},
"output_variables": {
"Assets": "371,400",
"Liabilities": "17,505",
"Expenses": "113,136",
"Revenues": "0",
"Stockholders Equity": "353,895",
"Net Income": "-108,426",
"Comprehensive Net Income": "-108,958",
"BaseVar": "253,908",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "396%"
}
}
},
"top_rated": true,
"trend": 25.0,
"value": 3.964398659664753,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001851194.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001851194.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001851194.svg"
},
{
"company_id": "0001662244",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001662244.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001662244.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001662244.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001662244_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001662244_main_keyfigs.svg",
"name": "Cyteir Therapeutics Inc",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001662244.svg",
"report_text": "The relative strengths and weaknesses of Cyteir Therapeutics 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 Cyteir Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 171% points.The greatest weakness of Cyteir Therapeutics 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 396%, being 152% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001662244_2023_Cyteir_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "46.3",
"Assets": "29.6",
"Liabilities": "70.6",
"Stockholders Equity": "151",
"ECR before LimitedLiability": "142",
"Other Assets": "-3.15",
"Intangible Assets": "-2.13",
"Liabilities, Current": "32.6",
"Other Liabilities": "23.3",
"Liabilities, Non-Current": "23.4",
"Selling, General and Administrative Expense": "7.78",
"Expenses": "14.2",
"Revenues": "-10.8",
"Net Income": "4.17",
"Other Expenses": "5.00",
"Research and Development": "-1.07",
"Cost of Goods Sold": "2.56",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "4.13",
"Other Net Income": "0.561",
"Economic Capital Ratio": "135"
},
"2022": {
"Intangible Assets": "-2.51",
"Assets": "39.9",
"Liabilities": "80.7",
"Stockholders Equity": "171",
"ECR before LimitedLiability": "172",
"Assets, Current": "59.4",
"Other Assets": "-3.16",
"Other Liabilities": "27.5",
"Liabilities, Current": "43.7",
"Liabilities, Non-Current": "19.7",
"Other Expenses": "4.93",
"Expenses": "12.0",
"Revenues": "-11.6",
"Net Income": "1.92",
"Selling, General and Administrative Expense": "8.33",
"Cost of Goods Sold": "2.92",
"Research and Development": "-4.16",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "2.02",
"Other Net Income": "1.27",
"Economic Capital Ratio": "152"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001662244_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "193,077",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,511",
"Liabilities, Non-Current": "201",
"Other Assets": "256",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "384",
"Other Net Income": "133",
"Other Revenues": "0",
"Property and Equipment": "2,055",
"Research and Development": "30,959",
"Selling, General and Administrative Expense": "11,300"
},
"output_variables": {
"Assets": "195,388",
"Liabilities": "8,096",
"Expenses": "42,259",
"Revenues": "0",
"Stockholders Equity": "187,292",
"Net Income": "-42,126",
"Comprehensive Net Income": "-42,126",
"BaseVar": "122,938",
"ECR before LimitedLiability": "360%",
"Economic Capital Ratio": "410%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "149,209",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,315",
"Liabilities, Non-Current": "1,631",
"Other Assets": "2,324",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,109",
"Other Revenues": "0",
"Property and Equipment": "1,699",
"Research and Development": "34,624",
"Selling, General and Administrative Expense": "13,546"
},
"output_variables": {
"Assets": "153,232",
"Liabilities": "6,946",
"Expenses": "48,170",
"Revenues": "0",
"Stockholders Equity": "146,286",
"Net Income": "-46,061",
"Comprehensive Net Income": "-46,061",
"BaseVar": "105,228",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "396%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 3.9641004307789243,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001662244.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001662244.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001662244.svg"
},
{
"company_id": "0001535955",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001535955.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001535955.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001535955.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001535955_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001535955_main_keyfigs.svg",
"name": "Lipocine Inc",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001535955.svg",
"report_text": "The relative strengths and weaknesses of Lipocine 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 Lipocine Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 163% points.The greatest weakness of Lipocine Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 10% points.
The company's Economic Capital Ratio, given in the ranking table, is 395%, being 151% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001535955_2023_Lipocine_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-1.82",
"Assets": "44.6",
"Liabilities": "86.7",
"Stockholders Equity": "207",
"ECR before LimitedLiability": "201",
"Intangible Assets": "-2.36",
"Property and Equipment": "-1.36",
"Assets, Current": "70.7",
"Liabilities, Non-Current": "13.6",
"Liabilities, Current": "49.3",
"Other Liabilities": "35.5",
"Selling, General and Administrative Expense": "8.34",
"Expenses": "18.2",
"Revenues": "-17.6",
"Net Income": "2.46",
"Other Expenses": "3.95",
"Research and Development": "3.90",
"Cost of Goods Sold": "2.21",
"Other Revenues": "-17.6",
"Comprehensive Net Income": "2.26",
"Economic Capital Ratio": "173"
},
"2014": {
"Other Assets": "-7.03",
"Assets": "34.7",
"Liabilities": "82.0",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "115",
"Property and Equipment": "-3.70",
"Assets, Current": "80.0",
"Intangible Assets": "-8.45",
"Other Liabilities": "33.3",
"Liabilities, Current": "41.3",
"Liabilities, Non-Current": "14.2",
"Expenses": "-27.4",
"Revenues": "-18.5",
"Net Income": "-44.0",
"Cost of Goods Sold": "2.11",
"Other Expenses": "11.3",
"Research and Development": "-43.3",
"Other Revenues": "-18.5",
"Other Net Income": "2.36",
"Comprehensive Net Income": "-43.8",
"Economic Capital Ratio": "81.9"
},
"2015": {
"Property and Equipment": "-2.51",
"Assets": "40.8",
"Liabilities": "63.8",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "125",
"Other Assets": "-3.39",
"Intangible Assets": "-5.76",
"Assets, Current": "72.8",
"Other Liabilities": "29.9",
"Liabilities, Non-Current": "14.2",
"Liabilities, Current": "25.8",
"Other Expenses": "9.59",
"Expenses": "1.73",
"Revenues": "-14.5",
"Net Income": "-12.5",
"Cost of Goods Sold": "1.52",
"Selling, General and Administrative Expense": "2.67",
"Research and Development": "-12.2",
"Other Revenues": "-14.5",
"Comprehensive Net Income": "-12.4",
"Economic Capital Ratio": "106"
},
"2016": {
"Other Assets": "-6.04",
"Assets": "36.7",
"Liabilities": "86.9",
"Stockholders Equity": "147",
"ECR before LimitedLiability": "122",
"Assets, Current": "83.3",
"Property and Equipment": "-4.02",
"Intangible Assets": "-8.38",
"Other Liabilities": "31.2",
"Liabilities, Non-Current": "18.7",
"Liabilities, Current": "45.3",
"Research and Development": "-6.45",
"Expenses": "-20.9",
"Revenues": "-16.3",
"Net Income": "-36.2",
"Selling, General and Administrative Expense": "-24.8",
"Other Expenses": "8.25",
"Cost of Goods Sold": "1.95",
"Other Revenues": "-16.3",
"Comprehensive Net Income": "-36.1",
"Economic Capital Ratio": "99.7"
},
"2017": {
"Other Assets": "-14.3",
"Assets": "18.2",
"Liabilities": "34.6",
"Stockholders Equity": "55.0",
"ECR before LimitedLiability": "20.1",
"Intangible Assets": "-17.4",
"Assets, Current": "91.2",
"Property and Equipment": "-7.97",
"Liabilities, Current": "-19.5",
"Other Liabilities": "34.2",
"Liabilities, Non-Current": "19.2",
"Selling, General and Administrative Expense": "-20.9",
"Expenses": "-26.2",
"Revenues": "-17.9",
"Net Income": "-42.5",
"Research and Development": "-18.5",
"Other Expenses": "10.5",
"Cost of Goods Sold": "2.92",
"Other Revenues": "-17.9",
"Comprehensive Net Income": "-42.6",
"Other Net Income": "0.784",
"Economic Capital Ratio": "0.544"
},
"2018": {
"Assets, Current": "53.2",
"Assets": "15.2",
"Liabilities": "-57.9",
"Stockholders Equity": "-31.0",
"ECR before LimitedLiability": "-39.0",
"Other Assets": "-15.9",
"Intangible Assets": "-20.6",
"Property and Equipment": "-9.80",
"Liabilities, Current": "-6.76",
"Other Liabilities": "23.6",
"Liabilities, Non-Current": "-77.8",
"Research and Development": "-2.18",
"Expenses": "8.55",
"Revenues": "-15.2",
"Net Income": "-9.13",
"Cost of Goods Sold": "4.39",
"Other Expenses": "8.37",
"Other Revenues": "-15.2",
"Other Net Income": "-2.14",
"Comprehensive Net Income": "-9.27",
"Economic Capital Ratio": "-56.7"
},
"2019": {
"Other Assets": "-24.3",
"Assets": "3.29",
"Liabilities": "-75.5",
"Stockholders Equity": "-61.0",
"Property and Equipment": "-12.3",
"Assets, Current": "10.7",
"Intangible Assets": "-23.0",
"Liabilities, Current": "-7.42",
"Other Liabilities": "-39.2",
"Liabilities, Non-Current": "-25.6",
"Other Expenses": "4.27",
"Expenses": "4.22",
"Revenues": "-19.8",
"Net Income": "-15.0",
"Cost of Goods Sold": "4.22",
"Selling, General and Administrative Expense": "-3.87",
"Research and Development": "-6.44",
"Other Revenues": "-19.8",
"ECR before LimitedLiability": "-65.6",
"Comprehensive Net Income": "-15.5",
"Economic Capital Ratio": "-92.7"
},
"2020": {
"Intangible Assets": "-16.1",
"Assets": "-6.85",
"Liabilities": "-0.425",
"Stockholders Equity": "-8.70",
"ECR before LimitedLiability": "-30.6",
"Other Assets": "-17.8",
"Property and Equipment": "-8.26",
"Assets, Current": "46.5",
"Liabilities, Current": "-14.4",
"Other Liabilities": "13.4",
"Selling, General and Administrative Expense": "-12.8",
"Expenses": "-14.3",
"Revenues": "-18.1",
"Net Income": "-43.4",
"Cost of Goods Sold": "4.37",
"Research and Development": "-14.2",
"Other Expenses": "8.56",
"Other Revenues": "-18.1",
"Other Net Income": "-12.8",
"Comprehensive Net Income": "-43.5",
"Economic Capital Ratio": "-50.2"
},
"2021": {
"Assets, Current": "13.9",
"Assets": "8.78",
"Liabilities": "58.5",
"Stockholders Equity": "69.4",
"ECR before LimitedLiability": "123",
"Property and Equipment": "-1.67",
"Intangible Assets": "-3.57",
"Liabilities, Current": "17.1",
"Other Liabilities": "18.6",
"Liabilities, Non-Current": "28.5",
"Selling, General and Administrative Expense": "7.20",
"Expenses": "24.2",
"Revenues": "23.7",
"Net Income": "39.5",
"Other Expenses": "6.23",
"Research and Development": "7.82",
"Cost of Goods Sold": "3.20",
"Other Revenues": "23.7",
"Comprehensive Net Income": "39.4",
"Other Net Income": "-8.25",
"Economic Capital Ratio": "116"
},
"2022": {
"Intangible Assets": "-2.64",
"Assets": "35.9",
"Liabilities": "82.0",
"Stockholders Equity": "163",
"ECR before LimitedLiability": "171",
"Assets, Current": "43.0",
"Property and Equipment": "-1.22",
"Other Liabilities": "25.7",
"Liabilities, Current": "41.7",
"Liabilities, Non-Current": "25.5",
"Other Expenses": "5.12",
"Expenses": "11.5",
"Revenues": "-10.2",
"Net Income": "5.66",
"Selling, General and Administrative Expense": "6.60",
"Cost of Goods Sold": "3.03",
"Research and Development": "-3.20",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "5.76",
"Other Net Income": "4.20",
"Economic Capital Ratio": "151"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001535955_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "46,034",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,284",
"Liabilities, Non-Current": "0",
"Other Assets": "45",
"Other Compr. Net Income": "0",
"Other Expenses": "1,870",
"Other Liabilities": "0",
"Other Net Income": "38",
"Other Revenues": "0",
"Property and Equipment": "29",
"Research and Development": "5,123",
"Selling, General and Administrative Expense": "3,636"
},
"output_variables": {
"Assets": "46,108",
"Liabilities": "1,284",
"Expenses": "10,629",
"Revenues": "0",
"Stockholders Equity": "44,824",
"Net Income": "-10,590",
"Comprehensive Net Income": "-10,590",
"BaseVar": "29,029",
"ECR before LimitedLiability": "368%",
"Economic Capital Ratio": "416%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "27,896",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,634",
"Liabilities, Non-Current": "0",
"Other Assets": "24",
"Other Compr. Net Income": "0",
"Other Expenses": "0.20",
"Other Liabilities": "0",
"Other Net Income": "108",
"Other Revenues": "0",
"Property and Equipment": "74",
"Research and Development": "15,479",
"Selling, General and Administrative Expense": "5,001"
},
"output_variables": {
"Assets": "27,994",
"Liabilities": "1,634",
"Expenses": "20,481",
"Revenues": "0",
"Stockholders Equity": "26,360",
"Net Income": "-20,373",
"Comprehensive Net Income": "-20,373",
"BaseVar": "25,108",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "336%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "44,878",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,392",
"Liabilities, Non-Current": "0",
"Other Assets": "424",
"Other Compr. Net Income": "-33",
"Other Expenses": "0.20",
"Other Liabilities": "0",
"Other Net Income": "174",
"Other Revenues": "0",
"Property and Equipment": "76",
"Research and Development": "12,580",
"Selling, General and Administrative Expense": "5,802"
},
"output_variables": {
"Assets": "45,377",
"Liabilities": "3,392",
"Expenses": "18,382",
"Revenues": "0",
"Stockholders Equity": "41,985",
"Net Income": "-18,208",
"Comprehensive Net Income": "-18,225",
"BaseVar": "33,679",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "369%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "27,209",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,326",
"Liabilities, Non-Current": "0",
"Other Assets": "31",
"Other Compr. Net Income": "-33",
"Other Expenses": "479",
"Other Liabilities": "0",
"Other Net Income": "427",
"Other Revenues": "0",
"Property and Equipment": "103",
"Research and Development": "6,542",
"Selling, General and Administrative Expense": "17,136"
},
"output_variables": {
"Assets": "27,343",
"Liabilities": "1,326",
"Expenses": "24,156",
"Revenues": "0",
"Stockholders Equity": "26,017",
"Net Income": "-23,729",
"Comprehensive Net Income": "-23,745",
"BaseVar": "26,643",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "322%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "25,219",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,345",
"Liabilities, Non-Current": "0",
"Other Assets": "31",
"Other Compr. Net Income": "14",
"Other Expenses": "266",
"Other Liabilities": "0",
"Other Net Income": "303",
"Other Revenues": "0",
"Property and Equipment": "75",
"Research and Development": "11,486",
"Selling, General and Administrative Expense": "10,159"
},
"output_variables": {
"Assets": "25,325",
"Liabilities": "6,345",
"Expenses": "21,911",
"Revenues": "0",
"Stockholders Equity": "18,980",
"Net Income": "-21,608",
"Comprehensive Net Income": "-21,601",
"BaseVar": "26,949",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "249%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "20,809",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,492",
"Liabilities, Non-Current": "6,927",
"Other Assets": "24",
"Other Compr. Net Income": "3.7",
"Other Expenses": "0.70",
"Other Liabilities": "0",
"Other Net Income": "-317",
"Other Revenues": "428",
"Property and Equipment": "19",
"Research and Development": "6,194",
"Selling, General and Administrative Expense": "3,504"
},
"output_variables": {
"Assets": "20,852",
"Liabilities": "11,418",
"Expenses": "9,699",
"Revenues": "428",
"Stockholders Equity": "9,434",
"Net Income": "-9,588",
"Comprehensive Net Income": "-9,586",
"BaseVar": "21,359",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "204%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "19,631",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,965",
"Liabilities, Non-Current": "3,814",
"Other Assets": "24",
"Other Compr. Net Income": "2.1",
"Other Expenses": "0.37",
"Other Liabilities": "4,591",
"Other Net Income": "-170",
"Other Revenues": "274",
"Property and Equipment": "3.6",
"Research and Development": "7,495",
"Selling, General and Administrative Expense": "5,645"
},
"output_variables": {
"Assets": "19,658",
"Liabilities": "13,370",
"Expenses": "13,141",
"Revenues": "274",
"Stockholders Equity": "6,288",
"Net Income": "-13,038",
"Comprehensive Net Income": "-13,036",
"BaseVar": "23,308",
"ECR before LimitedLiability": "4.1%",
"Economic Capital Ratio": "145%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "25,329",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,584",
"Liabilities, Non-Current": "2,257",
"Other Assets": "24",
"Other Compr. Net Income": "0.42",
"Other Expenses": "0.20",
"Other Liabilities": "1,170",
"Other Net Income": "-121",
"Other Revenues": "36",
"Property and Equipment": "0",
"Research and Development": "9,839",
"Selling, General and Administrative Expense": "8,711"
},
"output_variables": {
"Assets": "25,353",
"Liabilities": "10,011",
"Expenses": "18,550",
"Revenues": "36",
"Stockholders Equity": "15,342",
"Net Income": "-18,635",
"Comprehensive Net Income": "-18,635",
"BaseVar": "27,035",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "217%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "46,380",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,617",
"Liabilities, Non-Current": "0",
"Other Assets": "6,096",
"Other Compr. Net Income": "-10",
"Other Expenses": "0.20",
"Other Liabilities": "1,296",
"Other Net Income": "-3,958",
"Other Revenues": "201",
"Property and Equipment": "7.2",
"Research and Development": "7,638",
"Selling, General and Administrative Expense": "5,271"
},
"output_variables": {
"Assets": "52,482",
"Liabilities": "6,912",
"Expenses": "12,909",
"Revenues": "201",
"Stockholders Equity": "45,570",
"Net Income": "-16,666",
"Comprehensive Net Income": "-16,671",
"BaseVar": "38,237",
"ECR before LimitedLiability": "278%",
"Economic Capital Ratio": "354%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "34,135",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,678",
"Liabilities, Non-Current": "0",
"Other Assets": "3,276",
"Other Compr. Net Income": "-9.2",
"Other Expenses": "0.52",
"Other Liabilities": "230",
"Other Net Income": "220",
"Other Revenues": "15,173",
"Property and Equipment": "132",
"Research and Development": "8,560",
"Selling, General and Administrative Expense": "3,973"
},
"output_variables": {
"Assets": "37,543",
"Liabilities": "1,908",
"Expenses": "12,534",
"Revenues": "15,173",
"Stockholders Equity": "35,635",
"Net Income": "2,859",
"Comprehensive Net Income": "2,854",
"BaseVar": "33,693",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "445%"
}
}
},
"top_rated": true,
"trend": 37.0,
"value": 3.9543974907365844,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001535955.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001535955.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001535955.svg"
},
{
"company_id": "0001745020",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001745020.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001745020.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001745020_main_keyfigs.svg",
"name": "Theseus Pharmaceuticals Inc",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001745020.svg",
"report_text": "The relative strengths and weaknesses of Theseus Pharmaceuticals 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 Theseus Pharmaceuticals Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 340% points.The greatest weakness of Theseus Pharmaceuticals Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 395%, being 150% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001745020_2023_Theseus_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-8.45",
"Assets": "20.5",
"Liabilities": "79.3",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "171",
"Other Assets": "301",
"Intangible Assets": "-0.990",
"Liabilities, Current": "43.0",
"Other Liabilities": "22.8",
"Liabilities, Non-Current": "24.2",
"Selling, General and Administrative Expense": "9.79",
"Expenses": "25.7",
"Revenues": "-10.4",
"Net Income": "16.2",
"Other Expenses": "4.82",
"Research and Development": "9.02",
"Cost of Goods Sold": "2.47",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "16.2",
"Other Net Income": "0.467",
"Economic Capital Ratio": "164"
},
"2022": {
"Intangible Assets": "-2.43",
"Assets": "42.6",
"Liabilities": "68.7",
"Stockholders Equity": "164",
"ECR before LimitedLiability": "171",
"Assets, Current": "-20.5",
"Other Assets": "340",
"Other Liabilities": "25.1",
"Liabilities, Current": "34.6",
"Liabilities, Non-Current": "16.7",
"Other Expenses": "4.66",
"Expenses": "19.1",
"Revenues": "-10.9",
"Net Income": "9.95",
"Selling, General and Administrative Expense": "8.23",
"Cost of Goods Sold": "2.76",
"Research and Development": "3.61",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "9.92",
"Other Net Income": "1.51",
"Economic Capital Ratio": "150"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001745020_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,680",
"Liabilities, Non-Current": "0",
"Other Assets": "250,918",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "815",
"Other Net Income": "28",
"Other Revenues": "0",
"Property and Equipment": "11",
"Research and Development": "18,328",
"Selling, General and Administrative Expense": "9,008"
},
"output_variables": {
"Assets": "250,929",
"Liabilities": "4,495",
"Expenses": "27,336",
"Revenues": "0",
"Stockholders Equity": "246,434",
"Net Income": "-27,308",
"Comprehensive Net Income": "-27,308",
"BaseVar": "141,394",
"ECR before LimitedLiability": "399%",
"Economic Capital Ratio": "439%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,130",
"Liabilities, Non-Current": "3,236",
"Other Assets": "222,031",
"Other Compr. Net Income": "-386",
"Other Expenses": "0",
"Other Liabilities": "466",
"Other Net Income": "3,478",
"Other Revenues": "0",
"Property and Equipment": "416",
"Research and Development": "35,698",
"Selling, General and Administrative Expense": "18,388"
},
"output_variables": {
"Assets": "222,447",
"Liabilities": "14,832",
"Expenses": "54,086",
"Revenues": "0",
"Stockholders Equity": "207,615",
"Net Income": "-50,608",
"Comprehensive Net Income": "-50,801",
"BaseVar": "147,614",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "395%"
}
}
},
"top_rated": true,
"trend": -30.0,
"value": 3.9501826055499865,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001745020.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001745020.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001745020.svg"
},
{
"company_id": "0001768446",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001768446.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001768446.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001768446_main_keyfigs.svg",
"name": "Climb Bio Inc",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001768446.svg",
"report_text": "The relative strengths and weaknesses of Climb Bio 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 Climb Bio Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 170% points.The greatest weakness of Climb Bio 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 391%, being 146% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001768446_2023_Climb_Bio_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "27.5",
"Assets": "28.9",
"Liabilities": "75.6",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "138",
"Other Assets": "4.61",
"Intangible Assets": "-2.39",
"Liabilities, Current": "35.9",
"Other Liabilities": "25.0",
"Liabilities, Non-Current": "24.6",
"Selling, General and Administrative Expense": "6.58",
"Expenses": "17.3",
"Revenues": "-11.2",
"Net Income": "-2.46",
"Other Expenses": "4.20",
"Research and Development": "4.00",
"Cost of Goods Sold": "2.66",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "-2.50",
"Other Net Income": "-8.89",
"Economic Capital Ratio": "130"
},
"2022": {
"Intangible Assets": "-2.71",
"Assets": "42.0",
"Liabilities": "79.8",
"Stockholders Equity": "170",
"ECR before LimitedLiability": "167",
"Assets, Current": "68.3",
"Other Assets": "-4.07",
"Property and Equipment": "-1.46",
"Other Liabilities": "27.2",
"Liabilities, Current": "39.1",
"Liabilities, Non-Current": "23.8",
"Other Expenses": "4.92",
"Expenses": "9.69",
"Revenues": "-11.5",
"Net Income": "-2.36",
"Selling, General and Administrative Expense": "1.62",
"Cost of Goods Sold": "2.91",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-2.38",
"Other Net Income": "-0.664",
"Economic Capital Ratio": "146"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001768446_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "148,252",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,031",
"Liabilities, Non-Current": "7.0",
"Other Assets": "24,989",
"Other Compr. Net Income": "0",
"Other Expenses": "1,276",
"Other Liabilities": "0",
"Other Net Income": "-11,808",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "22,046",
"Selling, General and Administrative Expense": "12,350"
},
"output_variables": {
"Assets": "173,241",
"Liabilities": "6,038",
"Expenses": "35,672",
"Revenues": "0",
"Stockholders Equity": "167,203",
"Net Income": "-47,480",
"Comprehensive Net Income": "-47,480",
"BaseVar": "113,380",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "406%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "134,393",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,097",
"Liabilities, Non-Current": "180",
"Other Assets": "599",
"Other Compr. Net Income": "-235",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-109",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "26,214",
"Selling, General and Administrative Expense": "18,921"
},
"output_variables": {
"Assets": "134,992",
"Liabilities": "6,277",
"Expenses": "45,135",
"Revenues": "0",
"Stockholders Equity": "128,715",
"Net Income": "-45,244",
"Comprehensive Net Income": "-45,362",
"BaseVar": "93,374",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
}
},
"top_rated": true,
"trend": 6.0,
"value": 3.9111321479634356,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001768446.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001768446.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001768446.svg"
},
{
"company_id": "0001718852",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001718852.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001718852.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001718852_main_keyfigs.svg",
"name": "Prometheus Biosciences Inc",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001718852.svg",
"report_text": "The relative strengths and weaknesses of Prometheus Biosciences 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 Prometheus Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 157% points.The greatest weakness of Prometheus Biosciences Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 9.3% points.
The company's Economic Capital Ratio, given in the ranking table, is 389%, being 145% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001718852_2023_Prometheus_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-2.52",
"Assets": "45.8",
"Liabilities": "58.0",
"Stockholders Equity": "157",
"ECR before LimitedLiability": "165",
"Assets, Current": "61.5",
"Other Assets": "-1.65",
"Property and Equipment": "-1.03",
"Other Liabilities": "15.6",
"Liabilities, Current": "40.5",
"Liabilities, Non-Current": "6.18",
"Other Expenses": "4.47",
"Expenses": "22.5",
"Revenues": "-9.29",
"Net Income": "13.7",
"Selling, General and Administrative Expense": "11.4",
"Cost of Goods Sold": "2.65",
"Research and Development": "4.21",
"Other Revenues": "-9.29",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "145"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001718852_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "708,151",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,817",
"Liabilities, Non-Current": "26,321",
"Other Assets": "28,745",
"Other Compr. Net Income": "-429",
"Other Expenses": "0",
"Other Liabilities": "15,667",
"Other Net Income": "4,026",
"Other Revenues": "6,809",
"Property and Equipment": "3,877",
"Research and Development": "112,848",
"Selling, General and Administrative Expense": "39,739"
},
"output_variables": {
"Assets": "740,773",
"Liabilities": "64,805",
"Expenses": "152,587",
"Revenues": "6,809",
"Stockholders Equity": "675,968",
"Net Income": "-141,752",
"Comprehensive Net Income": "-141,966",
"BaseVar": "484,714",
"ECR before LimitedLiability": "331%",
"Economic Capital Ratio": "389%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.89438289975422,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001718852.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001718852.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001718852.svg"
},
{
"company_id": "0001395937",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001395937.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001395937.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001395937.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001395937_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001395937_main_keyfigs.svg",
"name": "Syndax Pharmaceuticals Inc",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001395937.svg",
"report_text": "The relative strengths and weaknesses of Syndax Pharmaceuticals 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 Syndax Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 165% points.The greatest weakness of Syndax Pharmaceuticals Inc 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 389%, being 144% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001395937_2023_Syndax_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-6.43",
"Assets": "50.9",
"Liabilities": "13.1",
"Stockholders Equity": "86.7",
"ECR before LimitedLiability": "85.2",
"Assets, Current": "104",
"Property and Equipment": "-4.50",
"Intangible Assets": "-9.13",
"Other Liabilities": "24.2",
"Liabilities, Non-Current": "-34.2",
"Liabilities, Current": "19.6",
"Research and Development": "-6.54",
"Expenses": "10.2",
"Revenues": "-12.0",
"Net Income": "-2.38",
"Selling, General and Administrative Expense": "5.60",
"Other Expenses": "9.54",
"Cost of Goods Sold": "1.60",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-2.37",
"Economic Capital Ratio": "62.8"
},
"2017": {
"Other Assets": "-5.77",
"Assets": "42.3",
"Liabilities": "18.5",
"Stockholders Equity": "78.3",
"ECR before LimitedLiability": "67.4",
"Intangible Assets": "-10.5",
"Assets, Current": "91.6",
"Property and Equipment": "-4.82",
"Liabilities, Current": "15.1",
"Other Liabilities": "28.6",
"Liabilities, Non-Current": "-27.6",
"Selling, General and Administrative Expense": "7.56",
"Expenses": "4.05",
"Revenues": "-13.7",
"Net Income": "-7.42",
"Research and Development": "-13.4",
"Other Expenses": "7.85",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "-7.61",
"Other Net Income": "2.34",
"Economic Capital Ratio": "47.8"
},
"2018": {
"Assets, Current": "66.9",
"Assets": "-3.13",
"Liabilities": "4.08",
"ECR before LimitedLiability": "-24.0",
"Other Assets": "-17.4",
"Intangible Assets": "-22.8",
"Property and Equipment": "-10.2",
"Liabilities, Current": "4.95",
"Other Liabilities": "28.7",
"Liabilities, Non-Current": "-31.3",
"Research and Development": "-46.2",
"Expenses": "-27.2",
"Net Income": "-42.1",
"Cost of Goods Sold": "5.18",
"Other Expenses": "9.89",
"Selling, General and Administrative Expense": "6.26",
"Other Revenues": "-18.4",
"Revenues": "-18.4",
"Other Net Income": "2.43",
"Comprehensive Net Income": "-42.2",
"Economic Capital Ratio": "-41.6"
},
"2019": {
"Other Assets": "-22.5",
"Assets": "-9.37",
"Liabilities": "-20.8",
"Stockholders Equity": "-28.5",
"ECR before LimitedLiability": "-43.7",
"Property and Equipment": "-11.9",
"Assets, Current": "27.9",
"Intangible Assets": "-24.0",
"Liabilities, Current": "-15.7",
"Other Liabilities": "26.1",
"Liabilities, Non-Current": "-33.0",
"Other Expenses": "12.1",
"Expenses": "-22.2",
"Revenues": "-20.1",
"Net Income": "-38.4",
"Cost of Goods Sold": "5.77",
"Research and Development": "-39.8",
"Other Revenues": "-20.1",
"Comprehensive Net Income": "-38.8",
"Other Net Income": "3.12",
"Economic Capital Ratio": "-70.8"
},
"2020": {
"Intangible Assets": "-4.43",
"Assets": "45.1",
"Liabilities": "33.4",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "114",
"Other Assets": "-4.55",
"Property and Equipment": "-2.18",
"Assets, Current": "73.7",
"Liabilities, Non-Current": "-17.3",
"Liabilities, Current": "27.7",
"Other Liabilities": "22.0",
"Selling, General and Administrative Expense": "7.28",
"Expenses": "15.0",
"Revenues": "-10.5",
"Net Income": "4.67",
"Cost of Goods Sold": "2.59",
"Research and Development": "0.154",
"Other Expenses": "5.04",
"Other Revenues": "-10.5",
"Comprehensive Net Income": "4.63",
"Economic Capital Ratio": "94.4"
},
"2021": {
"Assets, Current": "20.3",
"Assets": "8.65",
"Liabilities": "74.3",
"Stockholders Equity": "93.3",
"ECR before LimitedLiability": "152",
"Other Assets": "-3.27",
"Property and Equipment": "-1.03",
"Intangible Assets": "-2.23",
"Liabilities, Current": "43.4",
"Other Liabilities": "30.9",
"Liabilities, Non-Current": "8.33",
"Selling, General and Administrative Expense": "12.5",
"Expenses": "22.2",
"Revenues": "26.9",
"Net Income": "48.4",
"Other Expenses": "6.38",
"Research and Development": "0.287",
"Cost of Goods Sold": "3.27",
"Other Revenues": "26.9",
"Comprehensive Net Income": "48.3",
"Economic Capital Ratio": "144"
},
"2022": {
"Intangible Assets": "-2.72",
"Assets": "43.2",
"Liabilities": "73.2",
"Stockholders Equity": "165",
"ECR before LimitedLiability": "165",
"Assets, Current": "66.8",
"Other Assets": "-3.44",
"Property and Equipment": "-1.47",
"Other Liabilities": "26.5",
"Liabilities, Current": "32.4",
"Liabilities, Non-Current": "23.1",
"Other Expenses": "4.81",
"Expenses": "12.8",
"Revenues": "-11.3",
"Net Income": "1.86",
"Selling, General and Administrative Expense": "10.9",
"Cost of Goods Sold": "2.84",
"Research and Development": "-5.70",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "1.84",
"Economic Capital Ratio": "144"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001395937_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "108,510",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,366",
"Liabilities, Non-Current": "14,508",
"Other Assets": "243",
"Other Compr. Net Income": "28",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-706",
"Other Revenues": "1,220",
"Property and Equipment": "260",
"Research and Development": "31,665",
"Selling, General and Administrative Expense": "13,321"
},
"output_variables": {
"Assets": "109,013",
"Liabilities": "24,874",
"Expenses": "44,986",
"Revenues": "1,220",
"Stockholders Equity": "84,139",
"Net Income": "-44,472",
"Comprehensive Net Income": "-44,458",
"BaseVar": "90,414",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "308%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "133,442",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,798",
"Liabilities, Non-Current": "17,069",
"Other Assets": "3,477",
"Other Compr. Net Income": "-199",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,260",
"Other Revenues": "0",
"Property and Equipment": "267",
"Research and Development": "48,201",
"Selling, General and Administrative Expense": "15,861"
},
"output_variables": {
"Assets": "137,186",
"Liabilities": "32,867",
"Expenses": "64,062",
"Revenues": "0",
"Stockholders Equity": "104,319",
"Net Income": "-60,802",
"Comprehensive Net Income": "-60,902",
"BaseVar": "118,787",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "300%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "83,346",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,105",
"Liabilities, Non-Current": "14,786",
"Other Assets": "219",
"Other Compr. Net Income": "118",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,915",
"Other Revenues": "1,517",
"Property and Equipment": "373",
"Research and Development": "60,106",
"Selling, General and Administrative Expense": "17,287"
},
"output_variables": {
"Assets": "83,938",
"Liabilities": "30,891",
"Expenses": "77,393",
"Revenues": "1,517",
"Stockholders Equity": "53,047",
"Net Income": "-73,961",
"Comprehensive Net Income": "-73,902",
"BaseVar": "97,886",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "208%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "62,331",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,368",
"Liabilities, Non-Current": "13,557",
"Other Assets": "913",
"Other Compr. Net Income": "70",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,619",
"Other Revenues": "1,517",
"Property and Equipment": "281",
"Research and Development": "33,244",
"Selling, General and Administrative Expense": "15,771"
},
"output_variables": {
"Assets": "63,525",
"Liabilities": "31,925",
"Expenses": "49,014",
"Revenues": "1,517",
"Stockholders Equity": "31,600",
"Net Income": "-45,879",
"Comprehensive Net Income": "-45,844",
"BaseVar": "73,835",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "187%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "298,864",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,872",
"Liabilities, Non-Current": "29,553",
"Other Assets": "1,557",
"Other Compr. Net Income": "8.8",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-912",
"Other Revenues": "1,517",
"Property and Equipment": "192",
"Research and Development": "52,627",
"Selling, General and Administrative Expense": "23,628"
},
"output_variables": {
"Assets": "300,613",
"Liabilities": "48,425",
"Expenses": "76,255",
"Revenues": "1,517",
"Stockholders Equity": "252,188",
"Net Income": "-75,650",
"Comprehensive Net Income": "-75,645",
"BaseVar": "213,865",
"ECR before LimitedLiability": "272%",
"Economic Capital Ratio": "350%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "448,396",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,683",
"Liabilities, Non-Current": "20,606",
"Other Assets": "983",
"Other Compr. Net Income": "25",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,387",
"Other Revenues": "78,126",
"Property and Equipment": "278",
"Research and Development": "111,225",
"Selling, General and Administrative Expense": "25,918"
},
"output_variables": {
"Assets": "449,657",
"Liabilities": "41,289",
"Expenses": "137,143",
"Revenues": "78,126",
"Stockholders Equity": "408,368",
"Net Income": "-60,404",
"Comprehensive Net Income": "-60,392",
"BaseVar": "353,814",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "395%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "489,786",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "29,065",
"Liabilities, Non-Current": "722",
"Other Assets": "7,430",
"Other Compr. Net Income": "-103",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,780",
"Other Revenues": "137,971",
"Property and Equipment": "20",
"Research and Development": "155,899",
"Selling, General and Administrative Expense": "36,447"
},
"output_variables": {
"Assets": "497,236",
"Liabilities": "29,787",
"Expenses": "192,346",
"Revenues": "137,971",
"Stockholders Equity": "467,449",
"Net Income": "-52,595",
"Comprehensive Net Income": "-52,646",
"BaseVar": "429,612",
"ECR before LimitedLiability": "367%",
"Economic Capital Ratio": "415%"
}
}
},
"top_rated": true,
"trend": -13.0,
"value": 3.8893949405305097,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001395937.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001395937.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001395937.svg"
},
{
"company_id": "0001676725",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001676725.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001676725.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001676725.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001676725_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001676725_main_keyfigs.svg",
"name": "Ideaya Biosciences Inc",
"rank": 42,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001676725.svg",
"report_text": "The relative strengths and weaknesses of Ideaya Biosciences 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 Ideaya Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 133% points.The greatest weakness of Ideaya Biosciences Inc is the variable Other Assets, reducing the Economic Capital Ratio by 3.0% points.
The company's Economic Capital Ratio, given in the ranking table, is 388%, being 144% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001676725_2023_Ideaya_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-6.36",
"Assets": "40.3",
"Liabilities": "-17.9",
"Stockholders Equity": "47.8",
"ECR before LimitedLiability": "65.5",
"Other Assets": "-5.18",
"Property and Equipment": "-1.57",
"Assets, Current": "66.7",
"Liabilities, Non-Current": "-49.9",
"Liabilities, Current": "7.27",
"Other Liabilities": "20.0",
"Selling, General and Administrative Expense": "10.7",
"Expenses": "24.4",
"Revenues": "-4.37",
"Net Income": "20.8",
"Cost of Goods Sold": "2.58",
"Research and Development": "5.74",
"Other Expenses": "5.03",
"Other Revenues": "-4.37",
"Comprehensive Net Income": "20.8",
"Economic Capital Ratio": "45.9"
},
"2021": {
"Assets, Current": "6.67",
"Assets": "30.9",
"Liabilities": "9.54",
"Stockholders Equity": "68.6",
"ECR before LimitedLiability": "76.8",
"Other Assets": "29.9",
"Property and Equipment": "-0.987",
"Intangible Assets": "-4.55",
"Liabilities, Current": "1.78",
"Other Liabilities": "20.5",
"Liabilities, Non-Current": "-14.0",
"Selling, General and Administrative Expense": "9.12",
"Expenses": "19.1",
"Revenues": "-2.14",
"Net Income": "17.5",
"Other Expenses": "4.74",
"Research and Development": "2.82",
"Cost of Goods Sold": "2.43",
"Other Revenues": "-2.14",
"Comprehensive Net Income": "17.4",
"Economic Capital Ratio": "69.2"
},
"2022": {
"Intangible Assets": "-2.95",
"Assets": "30.5",
"Liabilities": "67.2",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "164",
"Assets, Current": "45.6",
"Other Assets": "-3.01",
"Other Liabilities": "28.5",
"Liabilities, Current": "28.2",
"Liabilities, Non-Current": "18.0",
"Other Expenses": "5.19",
"Expenses": "20.0",
"Revenues": "4.35",
"Net Income": "24.8",
"Selling, General and Administrative Expense": "13.4",
"Cost of Goods Sold": "3.07",
"Research and Development": "-1.57",
"Other Revenues": "4.35",
"Comprehensive Net Income": "24.6",
"Other Net Income": "0.653",
"Economic Capital Ratio": "144"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001676725_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "288,605",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "38,640",
"Liabilities, Non-Current": "61,355",
"Other Assets": "5,393",
"Other Compr. Net Income": "-58",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "849",
"Other Revenues": "19,538",
"Property and Equipment": "4,271",
"Research and Development": "39,698",
"Selling, General and Administrative Expense": "15,184"
},
"output_variables": {
"Assets": "298,269",
"Liabilities": "99,995",
"Expenses": "54,882",
"Revenues": "19,538",
"Stockholders Equity": "198,274",
"Net Income": "-34,495",
"Comprehensive Net Income": "-34,524",
"BaseVar": "236,796",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "302%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "250,996",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "45,159",
"Liabilities, Non-Current": "34,674",
"Other Assets": "125,588",
"Other Compr. Net Income": "-719",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "506",
"Other Revenues": "27,941",
"Property and Equipment": "4,763",
"Research and Development": "58,158",
"Selling, General and Administrative Expense": "20,051"
},
"output_variables": {
"Assets": "381,347",
"Liabilities": "79,833",
"Expenses": "78,209",
"Revenues": "27,941",
"Stockholders Equity": "301,514",
"Net Income": "-49,762",
"Comprehensive Net Income": "-50,122",
"BaseVar": "284,278",
"ECR before LimitedLiability": "263%",
"Economic Capital Ratio": "344%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "370,454",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,718",
"Liabilities, Non-Current": "6,796",
"Other Assets": "11,006",
"Other Compr. Net Income": "-2,159",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,847",
"Other Revenues": "50,931",
"Property and Equipment": "6,509",
"Research and Development": "89,536",
"Selling, General and Administrative Expense": "23,897"
},
"output_variables": {
"Assets": "387,969",
"Liabilities": "38,514",
"Expenses": "113,433",
"Revenues": "50,931",
"Stockholders Equity": "349,455",
"Net Income": "-58,655",
"Comprehensive Net Income": "-59,734",
"BaseVar": "298,426",
"ECR before LimitedLiability": "329%",
"Economic Capital Ratio": "388%"
}
}
},
"top_rated": true,
"trend": 112.0,
"value": 3.8849854934353085,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001676725.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001676725.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001676725.svg"
},
{
"company_id": "0001841330",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001841330.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001841330.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001841330_main_keyfigs.svg",
"name": "Pasithea Therapeutics Corp",
"rank": 43,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001841330.svg",
"report_text": "The relative strengths and weaknesses of Pasithea Therapeutics 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 Pasithea Therapeutics Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 160% points.The greatest weakness of Pasithea Therapeutics Corp is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 388%, being 144% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001841330_2023_Pasithea_Therapeutics_Corp.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "14.5",
"Assets": "39.4",
"Liabilities": "76.7",
"Stockholders Equity": "160",
"ECR before LimitedLiability": "164",
"Assets, Current": "24.1",
"Other Assets": "-3.36",
"Property and Equipment": "-0.983",
"Other Liabilities": "27.5",
"Liabilities, Current": "41.5",
"Liabilities, Non-Current": "16.7",
"Other Expenses": "5.00",
"Expenses": "10.7",
"Revenues": "-7.74",
"Net Income": "2.49",
"Selling, General and Administrative Expense": "-15.7",
"Cost of Goods Sold": "2.63",
"Research and Development": "18.4",
"Other Revenues": "-7.74",
"Comprehensive Net Income": "2.60",
"Economic Capital Ratio": "144"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001841330_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "34,077",
"Cost of Goods Sold": "113",
"Intangible Assets": "9,850",
"Liabilities, Current": "1,878",
"Liabilities, Non-Current": "804",
"Other Assets": "874",
"Other Compr. Net Income": "9.9",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,366",
"Property and Equipment": "379",
"Research and Development": "2,665",
"Selling, General and Administrative Expense": "12,524"
},
"output_variables": {
"Assets": "45,180",
"Liabilities": "2,682",
"Expenses": "15,303",
"Revenues": "1,366",
"Stockholders Equity": "42,498",
"Net Income": "-13,936",
"Comprehensive Net Income": "-13,932",
"BaseVar": "32,271",
"ECR before LimitedLiability": "329%",
"Economic Capital Ratio": "388%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.8828085245147697,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001841330.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001841330.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001841330.svg"
},
{
"company_id": "0001369568",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001369568.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001369568.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001369568.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001369568_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001369568_main_keyfigs.svg",
"name": "Catalyst Pharmaceuticals INC",
"rank": 44,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001369568.svg",
"report_text": "The relative strengths and weaknesses of Catalyst Pharmaceuticals 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 Catalyst Pharmaceuticals INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 79% points.The greatest weakness of Catalyst Pharmaceuticals INC is the variable Cost of Goods Sold, reducing the Economic Capital Ratio by 6.6% points.
The company's Economic Capital Ratio, given in the ranking table, is 387%, being 142% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001369568_2023_Catalyst_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-15.1",
"Assets": "-135",
"Liabilities": "-5.35",
"Stockholders Equity": "-41.5",
"ECR before LimitedLiability": "-155",
"Intangible Assets": "-23.3",
"Property and Equipment": "-11.5",
"Assets, Current": "-92.0",
"Other Liabilities": "-2.36",
"Liabilities, Non-Current": "0.705",
"Liabilities, Current": "-3.89",
"Research and Development": "-79.4",
"Expenses": "-117",
"Revenues": "-10.3",
"Net Income": "-135",
"Other Expenses": "1.47",
"Selling, General and Administrative Expense": "-16.2",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "-136",
"Other Net Income": "1.41",
"Economic Capital Ratio": "-231"
},
"2012": {
"Property and Equipment": "-8.48",
"Assets": "-42.2",
"Liabilities": "30.9",
"Stockholders Equity": "16.0",
"ECR before LimitedLiability": "-18.7",
"Intangible Assets": "-10.7",
"Other Assets": "-8.78",
"Liabilities, Current": "18.4",
"Other Liabilities": "12.2",
"Liabilities, Non-Current": "3.75",
"Selling, General and Administrative Expense": "-12.5",
"Expenses": "-130",
"Revenues": "-11.8",
"Net Income": "-161",
"Research and Development": "-106",
"Other Expenses": "12.6",
"Cost of Goods Sold": "2.92",
"Other Revenues": "-11.8",
"Comprehensive Net Income": "-161",
"Other Net Income": "8.93",
"Economic Capital Ratio": "-91.8"
},
"2013": {
"Other Assets": "-5.71",
"Assets": "55.7",
"Liabilities": "47.8",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "113",
"Intangible Assets": "-7.25",
"Property and Equipment": "-4.12",
"Assets, Current": "107",
"Liabilities, Non-Current": "12.3",
"Liabilities, Current": "30.5",
"Other Liabilities": "7.15",
"Other Revenues": "-18.5",
"Revenues": "-18.5",
"Net Income": "-15.2",
"Selling, General and Administrative Expense": "10.9",
"Comprehensive Net Income": "-15.5",
"Other Expenses": "1.86",
"Cost of Goods Sold": "2.38",
"Other Net Income": "3.64",
"Research and Development": "-15.5",
"Economic Capital Ratio": "85.1"
},
"2014": {
"Other Assets": "-6.02",
"Assets": "53.6",
"Liabilities": "16.6",
"Stockholders Equity": "98.9",
"ECR before LimitedLiability": "104",
"Property and Equipment": "-3.19",
"Assets, Current": "99.8",
"Intangible Assets": "-7.19",
"Other Liabilities": "3.05",
"Liabilities, Current": "3.12",
"Liabilities, Non-Current": "10.7",
"Selling, General and Administrative Expense": "7.45",
"Expenses": "9.78",
"Revenues": "-14.2",
"Net Income": "-2.82",
"Other Expenses": "6.19",
"Research and Development": "-5.47",
"Other Revenues": "-14.2",
"Other Net Income": "1.63",
"Comprehensive Net Income": "-2.68",
"Economic Capital Ratio": "70.6"
},
"2015": {
"Property and Equipment": "-2.11",
"Assets": "42.8",
"Liabilities": "60.1",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "132",
"Other Assets": "-3.64",
"Intangible Assets": "-5.12",
"Assets, Current": "75.1",
"Other Liabilities": "21.0",
"Liabilities, Non-Current": "13.8",
"Liabilities, Current": "30.9",
"Other Expenses": "9.34",
"Expenses": "7.70",
"Revenues": "-13.9",
"Net Income": "-6.09",
"Cost of Goods Sold": "1.46",
"Research and Development": "-3.06",
"Other Revenues": "-13.9",
"Comprehensive Net Income": "-6.02",
"Other Compr. Net Income": "0.0675",
"Economic Capital Ratio": "113"
},
"2016": {
"Other Assets": "-4.02",
"Assets": "44.6",
"Liabilities": "73.2",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "151",
"Assets, Current": "81.6",
"Property and Equipment": "-2.43",
"Intangible Assets": "-5.53",
"Other Liabilities": "25.7",
"Liabilities, Non-Current": "17.2",
"Liabilities, Current": "38.1",
"Research and Development": "-8.14",
"Expenses": "2.29",
"Revenues": "-14.2",
"Net Income": "-10.6",
"Selling, General and Administrative Expense": "-4.10",
"Other Expenses": "12.7",
"Cost of Goods Sold": "1.69",
"Other Revenues": "-14.2",
"Comprehensive Net Income": "-10.6",
"Economic Capital Ratio": "128"
},
"2017": {
"Other Assets": "-2.82",
"Assets": "42.2",
"Liabilities": "72.3",
"Stockholders Equity": "175",
"ECR before LimitedLiability": "172",
"Intangible Assets": "-3.41",
"Assets, Current": "72.1",
"Property and Equipment": "-1.50",
"Liabilities, Current": "33.0",
"Other Liabilities": "30.3",
"Liabilities, Non-Current": "17.8",
"Selling, General and Administrative Expense": "6.77",
"Expenses": "19.9",
"Revenues": "-12.7",
"Net Income": "8.12",
"Research and Development": "4.64",
"Other Expenses": "6.77",
"Cost of Goods Sold": "1.99",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "8.02",
"Economic Capital Ratio": "153"
},
"2018": {
"Assets, Current": "60.4",
"Assets": "35.5",
"Liabilities": "45.6",
"Stockholders Equity": "97.0",
"ECR before LimitedLiability": "83.1",
"Other Assets": "2.07",
"Intangible Assets": "-10.0",
"Property and Equipment": "-4.33",
"Other Liabilities": "24.8",
"Liabilities, Non-Current": "21.8",
"Research and Development": "-10.1",
"Expenses": "-7.16",
"Revenues": "-13.9",
"Net Income": "-18.9",
"Cost of Goods Sold": "3.65",
"Other Expenses": "6.94",
"Selling, General and Administrative Expense": "-7.62",
"Other Revenues": "-13.9",
"Other Net Income": "2.17",
"Comprehensive Net Income": "-19.1",
"Economic Capital Ratio": "65.4"
},
"2019": {
"Other Assets": "-6.70",
"Assets": "-9.16",
"Liabilities": "90.5",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "175",
"Assets, Current": "8.66",
"Intangible Assets": "-6.64",
"Liabilities, Current": "20.4",
"Other Liabilities": "40.3",
"Liabilities, Non-Current": "42.1",
"Other Expenses": "10.4",
"Expenses": "22.0",
"Revenues": "-24.3",
"Net Income": "99.8",
"Cost of Goods Sold": "-9.03",
"Selling, General and Administrative Expense": "-3.47",
"Research and Development": "23.9",
"Other Revenues": "-24.3",
"Comprehensive Net Income": "99.3",
"Other Net Income": "101",
"Economic Capital Ratio": "148"
},
"2020": {
"Intangible Assets": "-1.01",
"Assets": "1.39",
"Liabilities": "102",
"Stockholders Equity": "86.9",
"ECR before LimitedLiability": "213",
"Other Assets": "1.55",
"Assets, Current": "1.58",
"Liabilities, Non-Current": "41.5",
"Liabilities, Current": "37.5",
"Other Liabilities": "41.8",
"Selling, General and Administrative Expense": "-4.95",
"Expenses": "38.4",
"Revenues": "62.4",
"Net Income": "98.8",
"Cost of Goods Sold": "-7.80",
"Research and Development": "20.1",
"Other Expenses": "31.0",
"Other Revenues": "62.4",
"Other Net Income": "1.62",
"Comprehensive Net Income": "98.8",
"Economic Capital Ratio": "193"
},
"2021": {
"Assets, Current": "1.41",
"Assets": "-3.02",
"Liabilities": "84.6",
"Stockholders Equity": "37.0",
"ECR before LimitedLiability": "146",
"Property and Equipment": "-1.29",
"Intangible Assets": "-3.08",
"Liabilities, Current": "29.9",
"Other Liabilities": "37.3",
"Liabilities, Non-Current": "29.9",
"Selling, General and Administrative Expense": "-1.51",
"Expenses": "15.3",
"Revenues": "55.6",
"Net Income": "70.7",
"Other Expenses": "0.933",
"Research and Development": "23.2",
"Cost of Goods Sold": "-7.64",
"Other Revenues": "55.6",
"Comprehensive Net Income": "70.6",
"Other Net Income": "0.892",
"Economic Capital Ratio": "138"
},
"2022": {
"Intangible Assets": "1.43",
"Assets": "4.33",
"Liabilities": "62.9",
"Stockholders Equity": "57.1",
"ECR before LimitedLiability": "163",
"Assets, Current": "8.41",
"Other Assets": "-2.83",
"Property and Equipment": "-1.92",
"Other Liabilities": "35.4",
"Liabilities, Current": "20.0",
"Liabilities, Non-Current": "13.6",
"Expenses": "30.7",
"Revenues": "48.6",
"Net Income": "78.8",
"Selling, General and Administrative Expense": "9.14",
"Cost of Goods Sold": "-6.60",
"Research and Development": "28.1",
"Other Revenues": "48.6",
"Comprehensive Net Income": "79.0",
"Other Compr. Net Income": "0.153",
"Economic Capital Ratio": "142"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001369568_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "6,228",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "834",
"Liabilities, Non-Current": "1,645",
"Other Assets": "8.9",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "9.5",
"Other Net Income": "1,647",
"Other Revenues": "0",
"Property and Equipment": "12",
"Research and Development": "25,644",
"Selling, General and Administrative Expense": "14,106"
},
"output_variables": {
"Assets": "6,249",
"Liabilities": "2,489",
"Expenses": "39,749",
"Revenues": "0",
"Stockholders Equity": "3,761",
"Net Income": "-38,103",
"Comprehensive Net Income": "-38,103",
"BaseVar": "25,067",
"ECR before LimitedLiability": "-684%",
"Economic Capital Ratio": "3.3%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "16,727",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,647",
"Liabilities, Non-Current": "499",
"Other Assets": "8.9",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "22",
"Other Net Income": "2,792",
"Other Revenues": "0",
"Property and Equipment": "54",
"Research and Development": "28,303",
"Selling, General and Administrative Expense": "16,667"
},
"output_variables": {
"Assets": "16,789",
"Liabilities": "2,167",
"Expenses": "44,971",
"Revenues": "0",
"Stockholders Equity": "14,622",
"Net Income": "-42,179",
"Comprehensive Net Income": "-42,179",
"BaseVar": "33,359",
"ECR before LimitedLiability": "-109%",
"Economic Capital Ratio": "128%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "25,320",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,140",
"Liabilities, Non-Current": "0",
"Other Assets": "8.9",
"Other Compr. Net Income": "0",
"Other Expenses": "1,890",
"Other Liabilities": "1,839",
"Other Net Income": "536",
"Other Revenues": "0",
"Property and Equipment": "41",
"Research and Development": "8,097",
"Selling, General and Administrative Expense": "2,215"
},
"output_variables": {
"Assets": "25,370",
"Liabilities": "3,978",
"Expenses": "12,202",
"Revenues": "0",
"Stockholders Equity": "21,391",
"Net Income": "-11,666",
"Comprehensive Net Income": "-11,666",
"BaseVar": "21,043",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "328%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "43,828",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,855",
"Liabilities, Non-Current": "0",
"Other Assets": "8.9",
"Other Compr. Net Income": "0",
"Other Expenses": "1,289",
"Other Liabilities": "2,811",
"Other Net Income": "58",
"Other Revenues": "0",
"Property and Equipment": "71",
"Research and Development": "10,069",
"Selling, General and Administrative Expense": "4,305"
},
"output_variables": {
"Assets": "43,908",
"Liabilities": "8,666",
"Expenses": "15,663",
"Revenues": "0",
"Stockholders Equity": "35,242",
"Net Income": "-15,605",
"Comprehensive Net Income": "-15,605",
"BaseVar": "34,148",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "324%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "59,901",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,441",
"Liabilities, Non-Current": "0",
"Other Assets": "8.9",
"Other Compr. Net Income": "0",
"Other Expenses": "89",
"Other Liabilities": "1,185",
"Other Net Income": "101",
"Other Revenues": "0",
"Property and Equipment": "192",
"Research and Development": "11,766",
"Selling, General and Administrative Expense": "8,372"
},
"output_variables": {
"Assets": "60,102",
"Liabilities": "4,625",
"Expenses": "20,227",
"Revenues": "0",
"Stockholders Equity": "55,476",
"Net Income": "-20,126",
"Comprehensive Net Income": "-20,126",
"BaseVar": "42,528",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "376%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "41,454",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,095",
"Liabilities, Non-Current": "0",
"Other Assets": "8.9",
"Other Compr. Net Income": "0",
"Other Expenses": "-905",
"Other Liabilities": "303",
"Other Net Income": "330",
"Other Revenues": "0",
"Property and Equipment": "244",
"Research and Development": "11,379",
"Selling, General and Administrative Expense": "7,950"
},
"output_variables": {
"Assets": "41,707",
"Liabilities": "2,398",
"Expenses": "18,424",
"Revenues": "0",
"Stockholders Equity": "39,309",
"Net Income": "-18,095",
"Comprehensive Net Income": "-18,095",
"BaseVar": "31,430",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "373%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "85,187",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,266",
"Liabilities, Non-Current": "0",
"Other Assets": "8.9",
"Other Compr. Net Income": "0",
"Other Expenses": "70",
"Other Liabilities": "157",
"Other Net Income": "460",
"Other Revenues": "0",
"Property and Equipment": "191",
"Research and Development": "11,375",
"Selling, General and Administrative Expense": "7,339"
},
"output_variables": {
"Assets": "85,387",
"Liabilities": "4,424",
"Expenses": "18,784",
"Revenues": "0",
"Stockholders Equity": "80,964",
"Net Income": "-18,324",
"Comprehensive Net Income": "-18,324",
"BaseVar": "54,527",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "405%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "55,187",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,511",
"Liabilities, Non-Current": "0",
"Other Assets": "5,017",
"Other Compr. Net Income": "-20",
"Other Expenses": "22",
"Other Liabilities": "155",
"Other Net Income": "1,336",
"Other Revenues": "500",
"Property and Equipment": "245",
"Research and Development": "19,736",
"Selling, General and Administrative Expense": "15,295"
},
"output_variables": {
"Assets": "60,450",
"Liabilities": "9,666",
"Expenses": "35,052",
"Revenues": "500",
"Stockholders Equity": "50,784",
"Net Income": "-33,216",
"Comprehensive Net Income": "-33,226",
"BaseVar": "53,512",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "316%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "111,364",
"Cost of Goods Sold": "14,759",
"Intangible Assets": "0",
"Liabilities, Current": "24,099",
"Liabilities, Non-Current": "648",
"Other Assets": "802",
"Other Compr. Net Income": "-20",
"Other Expenses": "1,312",
"Other Liabilities": "0",
"Other Net Income": "607,280",
"Other Revenues": "491",
"Property and Equipment": "210",
"Research and Development": "18,873",
"Selling, General and Administrative Expense": "45,450"
},
"output_variables": {
"Assets": "112,376",
"Liabilities": "24,746",
"Expenses": "80,394",
"Revenues": "491",
"Stockholders Equity": "87,630",
"Net Income": "527,377",
"Comprehensive Net Income": "527,367",
"BaseVar": "412,654",
"ECR before LimitedLiability": "1,048%",
"Economic Capital Ratio": "1,048%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "159,244",
"Cost of Goods Sold": "17,456",
"Intangible Assets": "0",
"Liabilities, Current": "22,756",
"Liabilities, Non-Current": "0",
"Other Assets": "32,980",
"Other Compr. Net Income": "24",
"Other Expenses": "1,330",
"Other Liabilities": "0",
"Other Net Income": "103,318",
"Other Revenues": "2,098",
"Property and Equipment": "130",
"Research and Development": "16,557",
"Selling, General and Administrative Expense": "47,650"
},
"output_variables": {
"Assets": "192,354",
"Liabilities": "22,756",
"Expenses": "82,992",
"Revenues": "2,098",
"Stockholders Equity": "169,598",
"Net Income": "22,424",
"Comprehensive Net Income": "22,436",
"BaseVar": "201,772",
"ECR before LimitedLiability": "365%",
"Economic Capital Ratio": "413%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "210,106",
"Cost of Goods Sold": "23,098",
"Intangible Assets": "0",
"Liabilities, Current": "27,063",
"Liabilities, Non-Current": "3,894",
"Other Assets": "26,723",
"Other Compr. Net Income": "-192",
"Other Expenses": "-33,033",
"Other Liabilities": "0",
"Other Net Income": "386",
"Other Revenues": "145,561",
"Property and Equipment": "959",
"Research and Development": "16,924",
"Selling, General and Administrative Expense": "52,397"
},
"output_variables": {
"Assets": "237,788",
"Liabilities": "30,957",
"Expenses": "59,387",
"Revenues": "145,561",
"Stockholders Equity": "206,831",
"Net Income": "86,560",
"Comprehensive Net Income": "86,464",
"BaseVar": "237,135",
"ECR before LimitedLiability": "400%",
"Economic Capital Ratio": "439%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "320,797",
"Cost of Goods Sold": "43,589",
"Intangible Assets": "32,471",
"Liabilities, Current": "57,588",
"Liabilities, Non-Current": "17,621",
"Other Assets": "21,515",
"Other Compr. Net Income": "-179",
"Other Expenses": "19,304",
"Other Liabilities": "0",
"Other Net Income": "1,996",
"Other Revenues": "242,928",
"Property and Equipment": "847",
"Research and Development": "19,717",
"Selling, General and Administrative Expense": "63,284"
},
"output_variables": {
"Assets": "375,630",
"Liabilities": "75,209",
"Expenses": "145,893",
"Revenues": "242,928",
"Stockholders Equity": "300,421",
"Net Income": "99,031",
"Comprehensive Net Income": "98,941",
"BaseVar": "420,918",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "392%"
}
}
},
"top_rated": true,
"trend": -13.0,
"value": 3.8725182339668907,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001369568.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001369568.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001369568.svg"
},
{
"company_id": "0001815974",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001815974.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001815974.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001815974_main_keyfigs.svg",
"name": "Anebulo Pharmaceuticals Inc",
"rank": 45,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001815974.svg",
"report_text": "The relative strengths and weaknesses of Anebulo Pharmaceuticals 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 Anebulo Pharmaceuticals Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 381% points.The greatest weakness of Anebulo Pharmaceuticals Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 384%, being 140% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001815974_2023_Anebulo_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-93.4",
"Assets": "-32.5",
"Liabilities": "127",
"Stockholders Equity": "56.5",
"Economic Capital Ratio": "-7.30",
"Other Assets": "268",
"Property and Equipment": "-7.23",
"Intangible Assets": "-15.0",
"Liabilities, Current": "74.5",
"Other Liabilities": "34.0",
"Liabilities, Non-Current": "35.8",
"Selling, General and Administrative Expense": "23.1",
"Expenses": "69.5",
"Revenues": "-20.8",
"Net Income": "-123",
"Other Expenses": "10.1",
"Research and Development": "26.9",
"Cost of Goods Sold": "5.14",
"Other Revenues": "-20.8",
"Comprehensive Net Income": "-123",
"Other Net Income": "-165"
},
"2022": {
"Intangible Assets": "-3.15",
"Assets": "39.7",
"Liabilities": "89.4",
"Stockholders Equity": "171",
"ECR before LimitedLiability": "160",
"Assets, Current": "-25.8",
"Other Assets": "381",
"Property and Equipment": "-1.71",
"Other Liabilities": "24.9",
"Liabilities, Current": "50.5",
"Liabilities, Non-Current": "25.6",
"Other Revenues": "-12.3",
"Revenues": "-12.3",
"Net Income": "-13.4",
"Comprehensive Net Income": "-13.3",
"Other Expenses": "5.26",
"Cost of Goods Sold": "3.11",
"Selling, General and Administrative Expense": "-11.5",
"Other Net Income": "-0.548",
"Research and Development": "2.47",
"Economic Capital Ratio": "140"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001815974_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "110",
"Liabilities, Non-Current": "0",
"Other Assets": "21,653",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "132",
"Other Net Income": "-26,639",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "2,270",
"Selling, General and Administrative Expense": "1,344"
},
"output_variables": {
"Assets": "21,653",
"Liabilities": "242",
"Expenses": "3,614",
"Revenues": "0",
"Stockholders Equity": "21,412",
"Net Income": "-30,253",
"Comprehensive Net Income": "-30,253",
"BaseVar": "26,074",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "268%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "381",
"Liabilities, Non-Current": "0",
"Other Assets": "15,579",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "132",
"Other Net Income": "5.6",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "2,962",
"Selling, General and Administrative Expense": "3,870"
},
"output_variables": {
"Assets": "15,579",
"Liabilities": "513",
"Expenses": "6,831",
"Revenues": "0",
"Stockholders Equity": "15,067",
"Net Income": "-6,826",
"Comprehensive Net Income": "-6,826",
"BaseVar": "11,464",
"ECR before LimitedLiability": "323%",
"Economic Capital Ratio": "384%"
}
}
},
"top_rated": true,
"trend": 219.0,
"value": 3.844888140971486,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001815974.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001815974.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001815974.svg"
},
{
"company_id": "0000791908",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000791908.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000791908.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000791908.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000791908_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000791908_main_keyfigs.svg",
"name": "XOMA Royalty Corp",
"rank": 46,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000791908.svg",
"report_text": "The relative strengths and weaknesses of XOMA Royalty 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 XOMA Royalty Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 142% points.The greatest weakness of XOMA Royalty Corp is the variable Other Liabilities, reducing the Economic Capital Ratio by 6.0% points.
The company's Economic Capital Ratio, given in the ranking table, is 384%, being 140% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000791908_2023_XOMA_Royalty_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-21.1",
"Assets": "-64.7",
"Liabilities": "-54.6",
"Stockholders Equity": "-116",
"Intangible Assets": "-35.8",
"Property and Equipment": "0.221",
"Assets, Current": "-30.0",
"Other Liabilities": "0.341",
"Liabilities, Non-Current": "-98.5",
"Liabilities, Current": "0.395",
"Other Revenues": "0.994",
"Revenues": "0.994",
"Net Income": "1.73",
"ECR before LimitedLiability": "-17.5",
"Research and Development": "-35.9",
"Other Compr. Net Income": "-0.490",
"Comprehensive Net Income": "1.68",
"Selling, General and Administrative Expense": "0.282",
"Other Expenses": "0.265",
"Other Net Income": "0.0983",
"Economic Capital Ratio": "-93.0"
},
"2012": {
"Property and Equipment": "-0.118",
"Assets": "-0.682",
"Liabilities": "-45.9",
"Stockholders Equity": "-57.6",
"ECR before LimitedLiability": "-6.66",
"Assets, Current": "3.00",
"Intangible Assets": "-5.19",
"Other Assets": "-0.644",
"Liabilities, Current": "1.39",
"Other Liabilities": "-0.521",
"Liabilities, Non-Current": "-54.9",
"Selling, General and Administrative Expense": "1.83",
"Expenses": "0.875",
"Revenues": "-0.176",
"Comprehensive Net Income": "0.103",
"Research and Development": "-5.80",
"Other Expenses": "1.01",
"Cost of Goods Sold": "0.377",
"Other Revenues": "-0.176",
"Other Net Income": "-0.364",
"Economic Capital Ratio": "-79.7"
},
"2013": {
"Other Assets": "-4.60",
"Assets": "-10.1",
"Liabilities": "-10.1",
"Stockholders Equity": "-78.8",
"ECR before LimitedLiability": "-84.0",
"Intangible Assets": "-5.97",
"Property and Equipment": "-1.74",
"Assets, Current": "-4.63",
"Liabilities, Non-Current": "-6.01",
"Liabilities, Current": "4.62",
"Other Liabilities": "-9.56",
"Selling, General and Administrative Expense": "5.43",
"Expenses": "6.06",
"Revenues": "-1.52",
"Net Income": "-4.25",
"Other Expenses": "3.27",
"Research and Development": "-3.17",
"Other Revenues": "-1.52",
"Comprehensive Net Income": "-4.31",
"Other Net Income": "-6.93",
"Economic Capital Ratio": "-112"
},
"2014": {
"Other Assets": "-1.40",
"Assets": "-76.7",
"Liabilities": "-51.1",
"Stockholders Equity": "-156",
"Property and Equipment": "-0.356",
"Assets, Current": "-33.2",
"Intangible Assets": "-3.23",
"Other Liabilities": "-9.88",
"Liabilities, Current": "-0.748",
"Liabilities, Non-Current": "-1.26",
"Selling, General and Administrative Expense": "2.09",
"Expenses": "-0.474",
"Revenues": "-0.767",
"Net Income": "4.86",
"Other Expenses": "1.45",
"Research and Development": "-11.3",
"Other Revenues": "-0.767",
"ECR before LimitedLiability": "-81.0",
"Other Net Income": "8.08",
"Comprehensive Net Income": "4.91",
"Economic Capital Ratio": "-114"
},
"2015": {
"Property and Equipment": "-0.963",
"Assets": "-85.4",
"Liabilities": "-55.6",
"Stockholders Equity": "-172",
"Other Assets": "-1.55",
"Intangible Assets": "-4.59",
"Assets, Current": "-39.2",
"Other Liabilities": "0.888",
"Liabilities, Non-Current": "-82.2",
"Liabilities, Current": "0.922",
"Other Revenues": "5.57",
"Revenues": "5.57",
"Net Income": "6.52",
"ECR before LimitedLiability": "-105",
"Other Expenses": "3.33",
"Comprehensive Net Income": "6.54",
"Cost of Goods Sold": "0.288",
"Selling, General and Administrative Expense": "1.23",
"Research and Development": "-8.58",
"Other Net Income": "0.628",
"Economic Capital Ratio": "-124"
},
"2016": {
"Other Assets": "-12.1",
"Assets": "-65.0",
"Liabilities": "-39.2",
"Stockholders Equity": "-150",
"ECR before LimitedLiability": "-153",
"Assets, Current": "-50.1",
"Property and Equipment": "-7.06",
"Intangible Assets": "-18.0",
"Other Liabilities": "-5.11",
"Liabilities, Non-Current": "-11.6",
"Liabilities, Current": "-8.66",
"Research and Development": "-13.1",
"Expenses": "-5.17",
"Revenues": "-3.55",
"Net Income": "-8.62",
"Selling, General and Administrative Expense": "-0.193",
"Other Expenses": "6.82",
"Cost of Goods Sold": "0.958",
"Other Revenues": "-3.55",
"Comprehensive Net Income": "-8.62",
"Economic Capital Ratio": "-176"
},
"2017": {
"Other Assets": "-22.6",
"Assets": "-78.6",
"Liabilities": "-48.2",
"Stockholders Equity": "-152",
"ECR before LimitedLiability": "-31.1",
"Intangible Assets": "-29.2",
"Assets, Current": "-38.7",
"Property and Equipment": "-14.2",
"Liabilities, Current": "43.8",
"Other Liabilities": "-44.0",
"Liabilities, Non-Current": "-52.1",
"Selling, General and Administrative Expense": "-11.0",
"Expenses": "27.5",
"Revenues": "61.2",
"Net Income": "64.2",
"Research and Development": "32.9",
"Other Expenses": "2.02",
"Cost of Goods Sold": "4.23",
"Other Revenues": "61.2",
"Comprehensive Net Income": "64.2",
"Economic Capital Ratio": "-50.7"
},
"2018": {
"Assets, Current": "4.82",
"Assets": "7.45",
"Liabilities": "-95.4",
"Stockholders Equity": "-63.8",
"ECR before LimitedLiability": "-43.0",
"Other Assets": "39.7",
"Intangible Assets": "-19.8",
"Property and Equipment": "-9.41",
"Liabilities, Current": "26.7",
"Other Liabilities": "-47.0",
"Liabilities, Non-Current": "-74.5",
"Research and Development": "29.6",
"Expenses": "32.4",
"Revenues": "-8.19",
"Net Income": "30.8",
"Cost of Goods Sold": "4.15",
"Selling, General and Administrative Expense": "-4.90",
"Other Revenues": "-8.19",
"Other Net Income": "6.83",
"Comprehensive Net Income": "30.6",
"Economic Capital Ratio": "-60.6"
},
"2019": {
"Other Assets": "55.9",
"Assets": "26.3",
"Liabilities": "-54.9",
"Stockholders Equity": "-7.36",
"ECR before LimitedLiability": "40.4",
"Property and Equipment": "-6.23",
"Assets, Current": "-0.379",
"Intangible Assets": "-11.8",
"Liabilities, Current": "26.5",
"Other Liabilities": "-23.5",
"Liabilities, Non-Current": "-60.0",
"Other Expenses": "5.64",
"Expenses": "36.5",
"Revenues": "3.65",
"Net Income": "45.0",
"Cost of Goods Sold": "3.65",
"Research and Development": "26.7",
"Other Revenues": "3.65",
"Comprehensive Net Income": "44.6",
"Other Net Income": "4.00",
"Economic Capital Ratio": "13.3"
},
"2020": {
"Intangible Assets": "-5.45",
"Assets": "24.5",
"Liabilities": "-3.59",
"Stockholders Equity": "45.3",
"ECR before LimitedLiability": "96.0",
"Other Assets": "26.7",
"Property and Equipment": "-2.74",
"Assets, Current": "7.43",
"Liabilities, Non-Current": "-12.6",
"Liabilities, Current": "21.1",
"Other Liabilities": "-13.8",
"Selling, General and Administrative Expense": "3.24",
"Expenses": "31.5",
"Revenues": "11.9",
"Net Income": "45.6",
"Cost of Goods Sold": "2.74",
"Research and Development": "20.3",
"Other Expenses": "5.06",
"Other Revenues": "11.9",
"Comprehensive Net Income": "45.5",
"Economic Capital Ratio": "76.4"
},
"2021": {
"Assets, Current": "-0.983",
"Assets": "18.1",
"Liabilities": "38.2",
"Stockholders Equity": "85.6",
"ECR before LimitedLiability": "128",
"Other Assets": "27.5",
"Property and Equipment": "-1.33",
"Intangible Assets": "-2.85",
"Liabilities, Current": "20.9",
"Other Liabilities": "-6.23",
"Liabilities, Non-Current": "24.7",
"Selling, General and Administrative Expense": "1.87",
"Expenses": "30.7",
"Revenues": "16.1",
"Net Income": "45.9",
"Other Expenses": "4.93",
"Research and Development": "21.5",
"Cost of Goods Sold": "2.73",
"Other Revenues": "16.1",
"Comprehensive Net Income": "45.9",
"Economic Capital Ratio": "121"
},
"2022": {
"Intangible Assets": "5.01",
"Assets": "45.2",
"Liabilities": "46.7",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "160",
"Assets, Current": "-1.28",
"Other Assets": "40.6",
"Property and Equipment": "-1.43",
"Other Liabilities": "-5.98",
"Liabilities, Current": "32.8",
"Liabilities, Non-Current": "21.6",
"Other Expenses": "4.32",
"Expenses": "27.1",
"Revenues": "-4.96",
"Net Income": "22.1",
"Selling, General and Administrative Expense": "-2.30",
"Cost of Goods Sold": "2.60",
"Research and Development": "22.6",
"Other Revenues": "-4.96",
"Comprehensive Net Income": "22.2",
"Economic Capital Ratio": "140"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000791908_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "62,695",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,010",
"Liabilities, Non-Current": "34,476",
"Other Assets": "2,632",
"Other Compr. Net Income": "0",
"Other Expenses": "2,477",
"Other Liabilities": "7,539",
"Other Net Income": "3,689",
"Other Revenues": "58,196",
"Property and Equipment": "12,709",
"Research and Development": "68,137",
"Selling, General and Administrative Expense": "24,014"
},
"output_variables": {
"Assets": "78,036",
"Liabilities": "63,025",
"Expenses": "94,628",
"Revenues": "58,196",
"Stockholders Equity": "15,011",
"Net Income": "-32,743",
"Comprehensive Net Income": "-32,743",
"BaseVar": "148,787",
"ECR before LimitedLiability": "-0.027%",
"Economic Capital Ratio": "141%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "95,837",
"Cost of Goods Sold": "143",
"Intangible Assets": "0",
"Liabilities, Current": "23,657",
"Liabilities, Non-Current": "39,060",
"Other Assets": "1,696",
"Other Compr. Net Income": "8.0",
"Other Expenses": "9,387",
"Other Liabilities": "21,316",
"Other Net Income": "-10,128",
"Other Revenues": "33,782",
"Property and Equipment": "8,143",
"Research and Development": "68,231",
"Selling, General and Administrative Expense": "16,782"
},
"output_variables": {
"Assets": "105,676",
"Liabilities": "84,033",
"Expenses": "94,543",
"Revenues": "33,782",
"Stockholders Equity": "21,643",
"Net Income": "-70,889",
"Comprehensive Net Income": "-70,885",
"BaseVar": "164,085",
"ECR before LimitedLiability": "-25%",
"Economic Capital Ratio": "140%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "127,060",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "29,645",
"Liabilities, Non-Current": "35,150",
"Other Assets": "1,266",
"Other Compr. Net Income": "0",
"Other Expenses": "4,945",
"Other Liabilities": "73,974",
"Other Net Income": "-61,236",
"Other Revenues": "35,451",
"Property and Equipment": "6,456",
"Research and Development": "74,851",
"Selling, General and Administrative Expense": "18,477"
},
"output_variables": {
"Assets": "134,782",
"Liabilities": "138,769",
"Expenses": "98,273",
"Revenues": "35,451",
"Stockholders Equity": "-3,987",
"Net Income": "-124,058",
"Comprehensive Net Income": "-124,058",
"BaseVar": "234,256",
"ECR before LimitedLiability": "-97%",
"Economic Capital Ratio": "131%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "83,842",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,475",
"Liabilities, Non-Current": "16,290",
"Other Assets": "669",
"Other Compr. Net Income": "0",
"Other Expenses": "4,460",
"Other Liabilities": "33,767",
"Other Net Income": "-61,063",
"Other Revenues": "23,410",
"Property and Equipment": "5,120",
"Research and Development": "80,807",
"Selling, General and Administrative Expense": "19,553"
},
"output_variables": {
"Assets": "89,631",
"Liabilities": "86,532",
"Expenses": "104,819",
"Revenues": "23,410",
"Stockholders Equity": "3,099",
"Net Income": "-142,472",
"Comprehensive Net Income": "-142,472",
"BaseVar": "182,728",
"ECR before LimitedLiability": "-154%",
"Economic Capital Ratio": "117%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "72,219",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,295",
"Liabilities, Non-Current": "43,430",
"Other Assets": "664",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,525",
"Other Liabilities": "10,464",
"Other Net Income": "24,053",
"Other Revenues": "43,038",
"Property and Equipment": "1,997",
"Research and Development": "70,878",
"Selling, General and Administrative Expense": "20,451"
},
"output_variables": {
"Assets": "74,880",
"Liabilities": "77,189",
"Expenses": "85,803",
"Revenues": "43,038",
"Stockholders Equity": "-2,309",
"Net Income": "-18,712",
"Comprehensive Net Income": "-18,712",
"BaseVar": "152,482",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "140%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "27,160",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "32,506",
"Liabilities, Non-Current": "25,381",
"Other Assets": "481",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,862",
"Other Liabilities": "18,000",
"Other Net Income": "2,096",
"Other Revenues": "29,930",
"Property and Equipment": "1,036",
"Research and Development": "42,771",
"Selling, General and Administrative Expense": "18,840"
},
"output_variables": {
"Assets": "28,677",
"Liabilities": "75,887",
"Expenses": "58,749",
"Revenues": "29,930",
"Stockholders Equity": "-47,210",
"Net Income": "-26,723",
"Comprehensive Net Income": "-26,723",
"BaseVar": "97,669",
"ECR before LimitedLiability": "-248%",
"Economic Capital Ratio": "86%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "44,195",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,422",
"Liabilities, Non-Current": "14,604",
"Other Assets": "657",
"Other Compr. Net Income": "0",
"Other Expenses": "5,779",
"Other Liabilities": "17,123",
"Other Net Income": "-403",
"Other Revenues": "27,882",
"Property and Equipment": "83",
"Research and Development": "-2,406",
"Selling, General and Administrative Expense": "22,911"
},
"output_variables": {
"Assets": "44,935",
"Liabilities": "39,149",
"Expenses": "26,284",
"Revenues": "27,882",
"Stockholders Equity": "5,786",
"Net Income": "1,195",
"Comprehensive Net Income": "1,195",
"BaseVar": "69,327",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "47,626",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,703",
"Liabilities, Non-Current": "22,280",
"Other Assets": "16,100",
"Other Compr. Net Income": "0",
"Other Expenses": "3,245",
"Other Liabilities": "17,017",
"Other Net Income": "2,441",
"Other Revenues": "35,900",
"Property and Equipment": "59",
"Research and Development": "28",
"Selling, General and Administrative Expense": "20,050"
},
"output_variables": {
"Assets": "63,785",
"Liabilities": "45,000",
"Expenses": "23,323",
"Revenues": "35,900",
"Stockholders Equity": "18,785",
"Net Income": "15,018",
"Comprehensive Net Income": "15,018",
"BaseVar": "85,225",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "232%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "59,973",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,875",
"Liabilities, Non-Current": "27,544",
"Other Assets": "35,717",
"Other Compr. Net Income": "0",
"Other Expenses": "2,023",
"Other Liabilities": "15,317",
"Other Net Income": "4,018",
"Other Revenues": "11,794",
"Property and Equipment": "34",
"Research and Development": "1,139",
"Selling, General and Administrative Expense": "20,369"
},
"output_variables": {
"Assets": "95,724",
"Liabilities": "51,736",
"Expenses": "23,531",
"Revenues": "11,794",
"Stockholders Equity": "43,988",
"Net Income": "-7,719",
"Comprehensive Net Income": "-7,719",
"BaseVar": "93,402",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "245%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "88,065",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,302",
"Liabilities, Non-Current": "13,043",
"Other Assets": "37,199",
"Other Compr. Net Income": "0",
"Other Expenses": "539",
"Other Liabilities": "13,516",
"Other Net Income": "2,212",
"Other Revenues": "24,063",
"Property and Equipment": "21",
"Research and Development": "-118",
"Selling, General and Administrative Expense": "17,917"
},
"output_variables": {
"Assets": "125,285",
"Liabilities": "38,861",
"Expenses": "18,338",
"Revenues": "24,063",
"Stockholders Equity": "86,424",
"Net Income": "7,936",
"Comprehensive Net Income": "7,936",
"BaseVar": "104,380",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "328%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "96,973",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,967",
"Liabilities, Non-Current": "34",
"Other Assets": "69,576",
"Other Compr. Net Income": "0",
"Other Expenses": "526",
"Other Liabilities": "11,685",
"Other Net Income": "-267",
"Other Revenues": "34,031",
"Property and Equipment": "13",
"Research and Development": "171",
"Selling, General and Administrative Expense": "19,460"
},
"output_variables": {
"Assets": "166,562",
"Liabilities": "24,686",
"Expenses": "20,158",
"Revenues": "34,031",
"Stockholders Equity": "141,876",
"Net Income": "13,607",
"Comprehensive Net Income": "13,607",
"BaseVar": "122,852",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "394%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "61,253",
"Cost of Goods Sold": "0",
"Intangible Assets": "15,150",
"Liabilities, Current": "6,818",
"Liabilities, Non-Current": "0",
"Other Assets": "63,972",
"Other Compr. Net Income": "0",
"Other Expenses": "141",
"Other Liabilities": "9,550",
"Other Net Income": "-264",
"Other Revenues": "21,657",
"Property and Equipment": "7.0",
"Research and Development": "148",
"Selling, General and Administrative Expense": "22,476"
},
"output_variables": {
"Assets": "140,382",
"Liabilities": "16,368",
"Expenses": "22,765",
"Revenues": "21,657",
"Stockholders Equity": "124,014",
"Net Income": "-1,373",
"Comprehensive Net Income": "-1,373",
"BaseVar": "100,718",
"ECR before LimitedLiability": "343%",
"Economic Capital Ratio": "398%"
}
}
},
"top_rated": true,
"trend": 21.0,
"value": 3.843024934998441,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000791908.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000791908.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000791908.svg"
},
{
"company_id": "0001845337",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001845337.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001845337.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001845337_main_keyfigs.svg",
"name": "Day One Biopharmaceuticals Inc",
"rank": 47,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001845337.svg",
"report_text": "The relative strengths and weaknesses of Day One Biopharmaceuticals 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 Day One Biopharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 162% points.The greatest weakness of Day One Biopharmaceuticals 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 381%, being 136% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001845337_2023_Day_One_Biopharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-3.27",
"Assets": "39.7",
"Liabilities": "82.9",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "156",
"Assets, Current": "68.4",
"Other Assets": "-5.00",
"Property and Equipment": "-1.77",
"Other Liabilities": "28.1",
"Liabilities, Current": "40.7",
"Liabilities, Non-Current": "24.7",
"Other Expenses": "5.19",
"Expenses": "2.19",
"Revenues": "-12.2",
"Net Income": "-8.75",
"Selling, General and Administrative Expense": "-1.57",
"Cost of Goods Sold": "3.07",
"Research and Development": "-4.53",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "-8.66",
"Economic Capital Ratio": "136"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001845337_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "347,874",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,615",
"Liabilities, Non-Current": "408",
"Other Assets": "1,168",
"Other Compr. Net Income": "-71",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,728",
"Other Revenues": "0",
"Property and Equipment": "20",
"Research and Development": "85,618",
"Selling, General and Administrative Expense": "61,291"
},
"output_variables": {
"Assets": "349,062",
"Liabilities": "17,023",
"Expenses": "146,909",
"Revenues": "0",
"Stockholders Equity": "332,039",
"Net Income": "-142,181",
"Comprehensive Net Income": "-142,216",
"BaseVar": "258,896",
"ECR before LimitedLiability": "318%",
"Economic Capital Ratio": "381%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.806433438883068,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001845337.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001845337.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001845337.svg"
},
{
"company_id": "0001326732",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001326732.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001326732.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001326732.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001326732_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001326732_main_keyfigs.svg",
"name": "Xencor Inc",
"rank": 48,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001326732.svg",
"report_text": "The relative strengths and weaknesses of Xencor 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 Xencor Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 108% points.The greatest weakness of Xencor Inc is the variable Intangible Assets, reducing the Economic Capital Ratio by 1.9% points.
The company's Economic Capital Ratio, given in the ranking table, is 380%, being 135% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001326732_2023_Xencor_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-2.07",
"Assets": "35.6",
"Liabilities": "13.5",
"Stockholders Equity": "80.3",
"ECR before LimitedLiability": "103",
"Other Assets": "58.0",
"Intangible Assets": "-2.59",
"Assets, Current": "-5.88",
"Other Liabilities": "25.0",
"Liabilities, Non-Current": "12.6",
"Liabilities, Current": "-27.3",
"Other Expenses": "8.90",
"Expenses": "24.1",
"Revenues": "-13.3",
"Net Income": "25.6",
"Selling, General and Administrative Expense": "10.9",
"Research and Development": "2.89",
"Other Revenues": "-13.3",
"Other Net Income": "14.7",
"Comprehensive Net Income": "25.5",
"Economic Capital Ratio": "83.9"
},
"2016": {
"Other Assets": "103",
"Assets": "37.4",
"Liabilities": "-1.84",
"Stockholders Equity": "70.3",
"ECR before LimitedLiability": "120",
"Assets, Current": "-15.0",
"Property and Equipment": "-2.84",
"Intangible Assets": "-4.65",
"Other Liabilities": "17.8",
"Liabilities, Non-Current": "14.4",
"Liabilities, Current": "-38.7",
"Research and Development": "11.0",
"Expenses": "35.8",
"Revenues": "-12.5",
"Net Income": "45.5",
"Selling, General and Administrative Expense": "14.6",
"Other Expenses": "8.66",
"Other Revenues": "-12.5",
"Comprehensive Net Income": "45.4",
"Other Net Income": "22.0",
"Economic Capital Ratio": "97.8"
},
"2017": {
"Other Assets": "42.5",
"Assets": "43.9",
"Liabilities, Current": "-41.7",
"Stockholders Equity": "71.0",
"ECR before LimitedLiability": "88.2",
"Intangible Assets": "-5.40",
"Assets, Current": "9.06",
"Property and Equipment": "-2.02",
"Selling, General and Administrative Expense": "13.2",
"Expenses": "25.2",
"Revenues": "-12.2",
"Net Income": "23.3",
"Research and Development": "2.83",
"Other Expenses": "7.03",
"Cost of Goods Sold": "1.93",
"Other Revenues": "-12.2",
"Other Liabilities": "20.9",
"Liabilities, Non-Current": "14.8",
"Comprehensive Net Income": "23.1",
"Other Net Income": "10.4",
"Economic Capital Ratio": "68.7"
},
"2018": {
"Assets, Current": "6.34",
"Assets": "37.5",
"Liabilities": "55.8",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "163",
"Other Assets": "32.5",
"Intangible Assets": "-2.81",
"Liabilities, Current": "14.4",
"Other Liabilities": "24.8",
"Liabilities, Non-Current": "21.9",
"Research and Development": "2.43",
"Expenses": "25.5",
"Revenues": "-4.02",
"Net Income": "23.3",
"Cost of Goods Sold": "3.15",
"Other Expenses": "5.96",
"Selling, General and Administrative Expense": "14.3",
"Other Revenues": "-4.02",
"Other Net Income": "1.73",
"Comprehensive Net Income": "23.3",
"Economic Capital Ratio": "145"
},
"2019": {
"Other Assets": "2.78",
"Assets": "24.7",
"Liabilities": "67.4",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "195",
"Assets, Current": "25.1",
"Intangible Assets": "-2.25",
"Liabilities, Current": "24.1",
"Other Liabilities": "27.7",
"Liabilities, Non-Current": "23.6",
"Other Expenses": "7.60",
"Expenses": "32.6",
"Revenues": "14.1",
"Net Income": "48.6",
"Cost of Goods Sold": "3.70",
"Selling, General and Administrative Expense": "16.6",
"Research and Development": "5.23",
"Other Revenues": "14.1",
"Comprehensive Net Income": "48.5",
"Other Net Income": "2.63",
"Economic Capital Ratio": "167"
},
"2020": {
"Intangible Assets": "-2.97",
"Assets": "24.5",
"Liabilities": "39.3",
"Stockholders Equity": "83.3",
"ECR before LimitedLiability": "120",
"Other Assets": "-2.21",
"Assets, Current": "32.9",
"Liabilities, Non-Current": "20.3",
"Liabilities, Current": "-5.31",
"Other Liabilities": "25.5",
"Selling, General and Administrative Expense": "13.4",
"Expenses": "17.3",
"Revenues": "6.78",
"Net Income": "26.1",
"Cost of Goods Sold": "2.98",
"Research and Development": "-4.87",
"Other Expenses": "5.80",
"Other Revenues": "6.78",
"Other Net Income": "2.01",
"Comprehensive Net Income": "25.9",
"Economic Capital Ratio": "101"
},
"2021": {
"Assets, Current": "-8.51",
"Assets": "6.41",
"Liabilities": "65.1",
"Stockholders Equity": "70.9",
"ECR before LimitedLiability": "140",
"Other Assets": "24.7",
"Intangible Assets": "-1.95",
"Liabilities, Current": "28.8",
"Other Liabilities": "30.9",
"Liabilities, Non-Current": "12.4",
"Selling, General and Administrative Expense": "14.5",
"Expenses": "22.0",
"Revenues": "26.8",
"Net Income": "54.1",
"Other Expenses": "6.50",
"Research and Development": "-2.14",
"Cost of Goods Sold": "3.34",
"Other Revenues": "26.8",
"Comprehensive Net Income": "53.9",
"Other Net Income": "6.42",
"Economic Capital Ratio": "132"
},
"2022": {
"Intangible Assets": "-1.94",
"Assets": "24.9",
"Liabilities": "57.5",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "156",
"Assets, Current": "19.9",
"Other Assets": "2.08",
"Property and Equipment": "3.20",
"Other Liabilities": "28.9",
"Liabilities, Current": "33.7",
"Liabilities, Non-Current": "-1.43",
"Other Expenses": "5.27",
"Expenses": "23.4",
"Revenues": "10.7",
"Net Income": "37.1",
"Selling, General and Administrative Expense": "15.1",
"Cost of Goods Sold": "3.17",
"Other Revenues": "10.7",
"Comprehensive Net Income": "36.8",
"Other Net Income": "3.33",
"Economic Capital Ratio": "135"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001326732_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "97,675",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,971",
"Liabilities, Current": "43,429",
"Liabilities, Non-Current": "0",
"Other Assets": "96,954",
"Other Compr. Net Income": "-516",
"Other Expenses": "0",
"Other Liabilities": "1,049",
"Other Net Income": "28,508",
"Other Revenues": "0",
"Property and Equipment": "2,310",
"Research and Development": "34,140",
"Selling, General and Administrative Expense": "11,960"
},
"output_variables": {
"Assets": "206,910",
"Liabilities": "44,478",
"Expenses": "46,100",
"Revenues": "0",
"Stockholders Equity": "162,432",
"Net Income": "-17,592",
"Comprehensive Net Income": "-17,850",
"BaseVar": "163,256",
"ECR before LimitedLiability": "268%",
"Economic Capital Ratio": "347%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "141,653",
"Cost of Goods Sold": "0",
"Intangible Assets": "10,362",
"Liabilities, Current": "106,286",
"Liabilities, Non-Current": "0",
"Other Assets": "273,443",
"Other Compr. Net Income": "-925",
"Other Expenses": "991",
"Other Liabilities": "8,323",
"Other Net Income": "89,596",
"Other Revenues": "0",
"Property and Equipment": "3,105",
"Research and Development": "51,872",
"Selling, General and Administrative Expense": "13,108"
},
"output_variables": {
"Assets": "428,563",
"Liabilities": "114,609",
"Expenses": "65,971",
"Revenues": "0",
"Stockholders Equity": "313,954",
"Net Income": "23,625",
"Comprehensive Net Income": "23,162",
"BaseVar": "349,832",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "342%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "230,879",
"Cost of Goods Sold": "0",
"Intangible Assets": "11,148",
"Liabilities, Current": "101,345",
"Liabilities, Non-Current": "0",
"Other Assets": "140,987",
"Other Compr. Net Income": "-367",
"Other Expenses": "-463",
"Other Liabilities": "6,711",
"Other Net Income": "39,885",
"Other Revenues": "0",
"Property and Equipment": "7,088",
"Research and Development": "71,772",
"Selling, General and Administrative Expense": "17,501"
},
"output_variables": {
"Assets": "390,102",
"Liabilities": "108,056",
"Expenses": "88,810",
"Revenues": "0",
"Stockholders Equity": "282,046",
"Net Income": "-48,925",
"Comprehensive Net Income": "-49,108",
"BaseVar": "313,610",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "320%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "315,727",
"Cost of Goods Sold": "0",
"Intangible Assets": "11,969",
"Liabilities, Current": "53,853",
"Liabilities, Non-Current": "0",
"Other Assets": "237,223",
"Other Compr. Net Income": "4,989",
"Other Expenses": "-216",
"Other Liabilities": "1,198",
"Other Net Income": "7,856",
"Other Revenues": "40,603",
"Property and Equipment": "11,813",
"Research and Development": "163,168",
"Selling, General and Administrative Expense": "24,111"
},
"output_variables": {
"Assets": "576,732",
"Liabilities": "55,051",
"Expenses": "187,064",
"Revenues": "40,603",
"Stockholders Equity": "521,681",
"Net Income": "-138,605",
"Comprehensive Net Income": "-136,110",
"BaseVar": "436,148",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "380%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "558,405",
"Cost of Goods Sold": "0",
"Intangible Assets": "14,421",
"Liabilities, Current": "66,558",
"Liabilities, Non-Current": "10,491",
"Other Assets": "81,619",
"Other Compr. Net Income": "8,545",
"Other Expenses": "187",
"Other Liabilities": "0",
"Other Net Income": "13,422",
"Other Revenues": "736,839",
"Property and Equipment": "15,805",
"Research and Development": "174,062",
"Selling, General and Administrative Expense": "24,934"
},
"output_variables": {
"Assets": "670,250",
"Liabilities": "77,049",
"Expenses": "199,183",
"Revenues": "736,839",
"Stockholders Equity": "593,201",
"Net Income": "551,078",
"Comprehensive Net Income": "555,350",
"BaseVar": "852,644",
"ECR before LimitedLiability": "495%",
"Economic Capital Ratio": "515%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "637,672",
"Cost of Goods Sold": "0",
"Intangible Assets": "15,977",
"Liabilities, Current": "121,061",
"Liabilities, Non-Current": "9,739",
"Other Assets": "27,913",
"Other Compr. Net Income": "28",
"Other Expenses": "127",
"Other Liabilities": "0",
"Other Net Income": "7,404",
"Other Revenues": "120,880",
"Property and Equipment": "21,682",
"Research and Development": "425,248",
"Selling, General and Administrative Expense": "32,110"
},
"output_variables": {
"Assets": "703,244",
"Liabilities": "130,800",
"Expenses": "457,486",
"Revenues": "120,880",
"Stockholders Equity": "572,444",
"Net Income": "-329,201",
"Comprehensive Net Income": "-329,187",
"BaseVar": "709,922",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "316%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "424,368",
"Cost of Goods Sold": "0",
"Intangible Assets": "16,493",
"Liabilities, Current": "70,738",
"Liabilities, Non-Current": "33,969",
"Other Assets": "369,110",
"Other Compr. Net Income": "-1,572",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "38,457",
"Other Revenues": "242,540",
"Property and Equipment": "28,240",
"Research and Development": "246,038",
"Selling, General and Administrative Expense": "47,470"
},
"output_variables": {
"Assets": "838,211",
"Liabilities": "104,707",
"Expenses": "293,508",
"Revenues": "242,540",
"Stockholders Equity": "733,504",
"Net Income": "-12,510",
"Comprehensive Net Income": "-13,296",
"BaseVar": "759,498",
"ECR before LimitedLiability": "336%",
"Economic Capital Ratio": "393%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "675,342",
"Cost of Goods Sold": "0",
"Intangible Assets": "18,500",
"Liabilities, Current": "63,844",
"Liabilities, Non-Current": "54,926",
"Other Assets": "93,241",
"Other Compr. Net Income": "-5,909",
"Other Expenses": "406",
"Other Liabilities": "0",
"Other Net Income": "28,481",
"Other Revenues": "204,995",
"Property and Equipment": "59,183",
"Research and Development": "214,266",
"Selling, General and Administrative Expense": "60,196"
},
"output_variables": {
"Assets": "846,266",
"Liabilities": "118,770",
"Expenses": "274,868",
"Revenues": "204,995",
"Stockholders Equity": "727,496",
"Net Income": "-41,392",
"Comprehensive Net Income": "-44,346",
"BaseVar": "739,644",
"ECR before LimitedLiability": "319%",
"Economic Capital Ratio": "382%"
}
}
},
"top_rated": true,
"trend": -6.0,
"value": 3.7991190764529645,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001326732.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001326732.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001326732.svg"
},
{
"company_id": "0001422143",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001422143.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001422143.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001422143_main_keyfigs.svg",
"name": "Kura Oncology Inc",
"rank": 49,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001422143.svg",
"report_text": "The relative strengths and weaknesses of Kura Oncology 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 Kura Oncology Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 154% points.The greatest weakness of Kura Oncology Inc 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 379%, being 134% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001422143_2023_Kura_Oncology_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "4.84",
"Assets": "-77.8",
"Liabilities": "-10.1",
"Stockholders Equity": "-176",
"ECR before LimitedLiability": "-181",
"Intangible Assets": "-10.1",
"Property and Equipment": "-5.76",
"Assets, Current": "-70.4",
"Liabilities, Current": "0.378",
"Other Liabilities": "-28.0",
"Selling, General and Administrative Expense": "5.76",
"Expenses": "12.2",
"Revenues": "-5.72",
"Net Income": "1.57",
"Other Expenses": "1.11",
"Research and Development": "5.76",
"Cost of Goods Sold": "0.692",
"Other Revenues": "-5.72",
"Comprehensive Net Income": "1.51",
"Other Net Income": "-7.48",
"Economic Capital Ratio": "-209"
},
"2015": {
"Property and Equipment": "-1.77",
"Assets": "39.7",
"Liabilities": "66.4",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "151",
"Other Assets": "-2.63",
"Intangible Assets": "-3.99",
"Assets, Current": "66.6",
"Other Liabilities": "29.8",
"Liabilities, Non-Current": "13.6",
"Liabilities, Current": "30.1",
"Other Expenses": "-27.3",
"Expenses": "13.9",
"Revenues": "-13.8",
"Net Income": "1.97",
"Selling, General and Administrative Expense": "17.5",
"Research and Development": "21.1",
"Other Revenues": "-13.8",
"Other Net Income": "1.63",
"Comprehensive Net Income": "1.97",
"Economic Capital Ratio": "132"
},
"2016": {
"Other Assets": "-4.44",
"Assets": "51.0",
"Liabilities": "25.7",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "102",
"Assets, Current": "96.4",
"Property and Equipment": "-4.14",
"Intangible Assets": "-8.05",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "-26.4",
"Liabilities, Current": "24.8",
"Research and Development": "25.0",
"Expenses": "9.21",
"Revenues": "-13.1",
"Net Income": "-2.37",
"Selling, General and Administrative Expense": "18.8",
"Other Expenses": "-35.8",
"Cost of Goods Sold": "1.58",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-2.32",
"Economic Capital Ratio": "79.7"
},
"2017": {
"Other Assets": "-5.21",
"Assets": "49.1",
"Liabilities": "34.9",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "102",
"Intangible Assets": "-7.73",
"Assets, Current": "95.7",
"Property and Equipment": "-3.68",
"Liabilities, Current": "14.5",
"Other Liabilities": "28.2",
"Liabilities, Non-Current": "-7.53",
"Selling, General and Administrative Expense": "18.7",
"Expenses": "8.44",
"Revenues": "-12.8",
"Net Income": "-3.86",
"Research and Development": "23.1",
"Other Expenses": "-35.4",
"Cost of Goods Sold": "2.03",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "-3.98",
"Economic Capital Ratio": "82.4"
},
"2018": {
"Assets, Current": "85.6",
"Assets": "47.0",
"Liabilities": "47.5",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "127",
"Other Assets": "-4.19",
"Intangible Assets": "-6.09",
"Property and Equipment": "-2.89",
"Liabilities, Current": "23.0",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "3.20",
"Research and Development": "23.6",
"Expenses": "11.1",
"Revenues": "-12.9",
"Comprehensive Net Income": "-0.518",
"Cost of Goods Sold": "3.14",
"Other Expenses": "-35.7",
"Selling, General and Administrative Expense": "19.2",
"Other Revenues": "-12.9",
"Other Net Income": "1.35",
"Economic Capital Ratio": "109"
},
"2019": {
"Other Assets": "-3.85",
"Assets": "50.3",
"Liabilities": "58.7",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "166",
"Property and Equipment": "-2.22",
"Assets, Current": "85.1",
"Intangible Assets": "-4.23",
"Liabilities, Current": "29.3",
"Other Liabilities": "22.9",
"Liabilities, Non-Current": "11.9",
"Other Expenses": "6.58",
"Expenses": "17.3",
"Revenues": "-13.3",
"Net Income": "6.60",
"Cost of Goods Sold": "3.17",
"Selling, General and Administrative Expense": "8.32",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "6.42",
"Other Net Income": "2.30",
"Economic Capital Ratio": "139"
},
"2020": {
"Intangible Assets": "-2.00",
"Assets": "36.2",
"Liabilities": "70.3",
"Stockholders Equity": "170",
"ECR before LimitedLiability": "176",
"Other Assets": "-1.70",
"Assets, Current": "51.7",
"Liabilities, Non-Current": "16.9",
"Liabilities, Current": "36.9",
"Other Liabilities": "24.8",
"Selling, General and Administrative Expense": "9.33",
"Expenses": "23.5",
"Revenues": "-11.3",
"Net Income": "13.8",
"Cost of Goods Sold": "2.62",
"Research and Development": "6.78",
"Other Expenses": "5.08",
"Other Revenues": "-11.3",
"Other Net Income": "1.20",
"Comprehensive Net Income": "13.8",
"Economic Capital Ratio": "156"
},
"2021": {
"Assets, Current": "47.5",
"Assets": "30.8",
"Liabilities": "67.1",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "133",
"Other Assets": "-2.89",
"Property and Equipment": "-0.891",
"Intangible Assets": "-2.52",
"Liabilities, Current": "31.4",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "19.4",
"Selling, General and Administrative Expense": "4.25",
"Expenses": "11.4",
"Revenues": "-10.9",
"Net Income": "1.40",
"Other Expenses": "5.05",
"Cost of Goods Sold": "2.59",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "1.13",
"Other Net Income": "0.670",
"Economic Capital Ratio": "125"
},
"2022": {
"Intangible Assets": "-3.07",
"Assets": "44.2",
"Liabilities": "66.1",
"Stockholders Equity": "154",
"ECR before LimitedLiability": "155",
"Assets, Current": "67.9",
"Other Assets": "-3.82",
"Property and Equipment": "-1.25",
"Other Liabilities": "25.9",
"Liabilities, Current": "34.7",
"Liabilities, Non-Current": "11.9",
"Other Expenses": "4.78",
"Expenses": "13.6",
"Revenues": "-11.2",
"Net Income": "3.18",
"Selling, General and Administrative Expense": "6.53",
"Cost of Goods Sold": "2.83",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "2.41",
"Other Compr. Net Income": "-0.769",
"Economic Capital Ratio": "134"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001422143_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0.35",
"Liabilities, Non-Current": "0",
"Other Assets": "9.1",
"Other Compr. Net Income": "0",
"Other Expenses": "5.9",
"Other Liabilities": "133",
"Other Net Income": "-23",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "9.1",
"Liabilities": "133",
"Expenses": "5.9",
"Revenues": "0",
"Stockholders Equity": "-124",
"Net Income": "-29",
"Comprehensive Net Income": "-29",
"BaseVar": "85",
"ECR before LimitedLiability": "-421%",
"Economic Capital Ratio": "34%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "86,869",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,055",
"Liabilities, Non-Current": "101",
"Other Assets": "319",
"Other Compr. Net Income": "-87",
"Other Expenses": "23,865",
"Other Liabilities": "0",
"Other Net Income": "1,240",
"Other Revenues": "0",
"Property and Equipment": "71",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "87,259",
"Liabilities": "5,156",
"Expenses": "23,865",
"Revenues": "0",
"Stockholders Equity": "82,103",
"Net Income": "-22,625",
"Comprehensive Net Income": "-22,668",
"BaseVar": "58,804",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "395%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "68,810",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,451",
"Liabilities, Non-Current": "7,494",
"Other Assets": "971",
"Other Compr. Net Income": "69",
"Other Expenses": "28,367",
"Other Liabilities": "0",
"Other Net Income": "807",
"Other Revenues": "0",
"Property and Equipment": "40",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "69,821",
"Liabilities": "12,945",
"Expenses": "28,367",
"Revenues": "0",
"Stockholders Equity": "56,876",
"Net Income": "-27,560",
"Comprehensive Net Income": "-27,526",
"BaseVar": "56,004",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "324%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "94,641",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,031",
"Liabilities, Non-Current": "5,955",
"Other Assets": "1,200",
"Other Compr. Net Income": "47",
"Other Expenses": "38,524",
"Other Liabilities": "0",
"Other Net Income": "678",
"Other Revenues": "0",
"Property and Equipment": "10",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "95,851",
"Liabilities": "15,986",
"Expenses": "38,524",
"Revenues": "0",
"Stockholders Equity": "79,865",
"Net Income": "-37,847",
"Comprehensive Net Income": "-37,823",
"BaseVar": "75,543",
"ECR before LimitedLiability": "244%",
"Economic Capital Ratio": "331%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "181,197",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,615",
"Liabilities, Non-Current": "7,779",
"Other Assets": "1,182",
"Other Compr. Net Income": "-62",
"Other Expenses": "92,635",
"Other Liabilities": "0",
"Other Net Income": "1,893",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "182,379",
"Liabilities": "21,394",
"Expenses": "92,635",
"Revenues": "0",
"Stockholders Equity": "160,985",
"Net Income": "-90,741",
"Comprehensive Net Income": "-90,772",
"BaseVar": "149,182",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "339%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "239,603",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,564",
"Liabilities, Non-Current": "7,627",
"Other Assets": "2,325",
"Other Compr. Net Income": "-77",
"Other Expenses": "58,835",
"Other Liabilities": "0",
"Other Net Income": "6,365",
"Other Revenues": "0",
"Property and Equipment": "44",
"Research and Development": "47,826",
"Selling, General and Administrative Expense": "19,653"
},
"output_variables": {
"Assets": "241,972",
"Liabilities": "23,191",
"Expenses": "126,314",
"Revenues": "0",
"Stockholders Equity": "218,781",
"Net Income": "-119,948",
"Comprehensive Net Income": "-119,987",
"BaseVar": "198,960",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "637,292",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,024",
"Liabilities, Non-Current": "10,283",
"Other Assets": "7,899",
"Other Compr. Net Income": "461",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,542",
"Other Revenues": "0",
"Property and Equipment": "2,021",
"Research and Development": "64,874",
"Selling, General and Administrative Expense": "48,059"
},
"output_variables": {
"Assets": "647,212",
"Liabilities": "36,307",
"Expenses": "112,933",
"Revenues": "0",
"Stockholders Equity": "610,905",
"Net Income": "-110,392",
"Comprehensive Net Income": "-110,161",
"BaseVar": "399,727",
"ECR before LimitedLiability": "357%",
"Economic Capital Ratio": "408%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "522,289",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,455",
"Liabilities, Non-Current": "4,987",
"Other Assets": "9,089",
"Other Compr. Net Income": "-5,728",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "556",
"Other Revenues": "0",
"Property and Equipment": "2,673",
"Research and Development": "98,961",
"Selling, General and Administrative Expense": "84,508"
},
"output_variables": {
"Assets": "534,051",
"Liabilities": "27,442",
"Expenses": "183,470",
"Revenues": "0",
"Stockholders Equity": "506,609",
"Net Income": "-182,914",
"Comprehensive Net Income": "-185,778",
"BaseVar": "375,623",
"ECR before LimitedLiability": "327%",
"Economic Capital Ratio": "387%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "446,426",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,057",
"Liabilities, Non-Current": "11,971",
"Other Assets": "7,340",
"Other Compr. Net Income": "-28,262",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,486",
"Other Revenues": "0",
"Property and Equipment": "2,540",
"Research and Development": "97,402",
"Selling, General and Administrative Expense": "47,666"
},
"output_variables": {
"Assets": "456,306",
"Liabilities": "36,028",
"Expenses": "145,068",
"Revenues": "0",
"Stockholders Equity": "420,278",
"Net Income": "-141,582",
"Comprehensive Net Income": "-155,713",
"BaseVar": "334,575",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "375%"
}
}
},
"top_rated": true,
"trend": 9.0,
"value": 3.7927229350463416,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001422143.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001422143.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001422143.svg"
},
{
"company_id": "0001739410",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001739410.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001739410.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001739410_main_keyfigs.svg",
"name": "Rallybio Corp",
"rank": 50,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001739410.svg",
"report_text": "The relative strengths and weaknesses of Rallybio 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 Rallybio Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 159% points.The greatest weakness of Rallybio 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 379%, being 134% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001739410_2023_Rallybio_Corp.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-3.20",
"Assets": "42.4",
"Liabilities": "75.3",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "155",
"Assets, Current": "70.9",
"Other Assets": "-4.91",
"Property and Equipment": "-1.58",
"Other Liabilities": "27.0",
"Liabilities, Current": "33.9",
"Liabilities, Non-Current": "23.3",
"Other Expenses": "4.99",
"Expenses": "6.43",
"Revenues": "-11.7",
"Net Income": "-4.84",
"Selling, General and Administrative Expense": "1.10",
"Cost of Goods Sold": "2.95",
"Research and Development": "-2.61",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-4.82",
"Economic Capital Ratio": "134"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001739410_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "179,496",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,744",
"Liabilities, Non-Current": "374",
"Other Assets": "554",
"Other Compr. Net Income": "-214",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,230",
"Other Revenues": "0",
"Property and Equipment": "385",
"Research and Development": "40,689",
"Selling, General and Administrative Expense": "27,195"
},
"output_variables": {
"Assets": "180,435",
"Liabilities": "11,118",
"Expenses": "67,884",
"Revenues": "0",
"Stockholders Equity": "169,317",
"Net Income": "-66,654",
"Comprehensive Net Income": "-66,761",
"BaseVar": "130,440",
"ECR before LimitedLiability": "316%",
"Economic Capital Ratio": "379%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.7923440836580644,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001739410.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001739410.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001739410.svg"
},
{
"company_id": "0001699382",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001699382.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001699382.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001699382_main_keyfigs.svg",
"name": "PMV Pharmaceuticals Inc",
"rank": 51,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001699382.svg",
"report_text": "The relative strengths and weaknesses of PMV Pharmaceuticals 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 PMV Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 150% points.The greatest weakness of PMV Pharmaceuticals Inc 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 378%, being 133% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001699382_2023_PMV_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-0.937",
"Assets": "22.3",
"Liabilities": "88.0",
"Stockholders Equity": "196",
"ECR before LimitedLiability": "204",
"Other Assets": "-1.04",
"Assets, Current": "32.9",
"Liabilities, Non-Current": "26.1",
"Liabilities, Current": "48.8",
"Other Liabilities": "26.2",
"Selling, General and Administrative Expense": "11.6",
"Expenses": "28.8",
"Revenues": "-11.4",
"Net Income": "18.9",
"Cost of Goods Sold": "2.65",
"Research and Development": "9.92",
"Other Expenses": "5.13",
"Other Revenues": "-11.4",
"Other Net Income": "0.940",
"Comprehensive Net Income": "18.8",
"Economic Capital Ratio": "185"
},
"2021": {
"Assets, Current": "38.5",
"Assets": "33.6",
"Liabilities": "56.2",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "133",
"Other Assets": "1.02",
"Intangible Assets": "-2.37",
"Liabilities, Current": "31.2",
"Other Liabilities": "22.8",
"Liabilities, Non-Current": "6.99",
"Selling, General and Administrative Expense": "6.30",
"Expenses": "18.4",
"Revenues": "-10.3",
"Net Income": "9.05",
"Other Expenses": "4.74",
"Research and Development": "5.11",
"Cost of Goods Sold": "2.44",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "9.00",
"Other Net Income": "0.631",
"Economic Capital Ratio": "126"
},
"2022": {
"Intangible Assets": "-3.04",
"Assets": "45.5",
"Liabilities": "60.5",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "154",
"Assets, Current": "54.2",
"Other Assets": "-1.66",
"Property and Equipment": "1.42",
"Other Liabilities": "25.3",
"Liabilities, Current": "38.5",
"Liabilities, Non-Current": "0.802",
"Other Expenses": "4.67",
"Expenses": "15.4",
"Revenues": "-10.9",
"Net Income": "5.90",
"Selling, General and Administrative Expense": "7.49",
"Cost of Goods Sold": "2.76",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "5.91",
"Other Net Income": "1.18",
"Economic Capital Ratio": "133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001699382_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "364,761",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,410",
"Liabilities, Non-Current": "0",
"Other Assets": "201",
"Other Compr. Net Income": "3.0",
"Other Expenses": "6.0",
"Other Liabilities": "0",
"Other Net Income": "508",
"Other Revenues": "0",
"Property and Equipment": "569",
"Research and Development": "23,933",
"Selling, General and Administrative Expense": "11,009"
},
"output_variables": {
"Assets": "365,531",
"Liabilities": "6,410",
"Expenses": "34,948",
"Revenues": "0",
"Stockholders Equity": "359,121",
"Net Income": "-34,440",
"Comprehensive Net Income": "-34,438",
"BaseVar": "203,700",
"ECR before LimitedLiability": "402%",
"Economic Capital Ratio": "441%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "301,286",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,219",
"Liabilities, Non-Current": "10,790",
"Other Assets": "27,192",
"Other Compr. Net Income": "-78",
"Other Expenses": "23",
"Other Liabilities": "0",
"Other Net Income": "470",
"Other Revenues": "0",
"Property and Equipment": "3,090",
"Research and Development": "36,493",
"Selling, General and Administrative Expense": "21,800"
},
"output_variables": {
"Assets": "331,568",
"Liabilities": "23,009",
"Expenses": "58,316",
"Revenues": "0",
"Stockholders Equity": "308,559",
"Net Income": "-57,846",
"Comprehensive Net Income": "-57,885",
"BaseVar": "206,720",
"ECR before LimitedLiability": "347%",
"Economic Capital Ratio": "401%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "247,006",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,832",
"Liabilities, Non-Current": "13,448",
"Other Assets": "12,347",
"Other Compr. Net Income": "-367",
"Other Expenses": "-9.0",
"Other Liabilities": "0",
"Other Net Income": "3,714",
"Other Revenues": "0",
"Property and Equipment": "10,955",
"Research and Development": "51,988",
"Selling, General and Administrative Expense": "25,052"
},
"output_variables": {
"Assets": "270,308",
"Liabilities": "24,280",
"Expenses": "77,031",
"Revenues": "0",
"Stockholders Equity": "246,028",
"Net Income": "-73,317",
"Comprehensive Net Income": "-73,500",
"BaseVar": "187,850",
"ECR before LimitedLiability": "314%",
"Economic Capital Ratio": "378%"
}
}
},
"top_rated": true,
"trend": 6.0,
"value": 3.7824785256371323,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001699382.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001699382.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001699382.svg"
},
{
"company_id": "0001439222",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001439222.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001439222.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001439222.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001439222_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001439222_main_keyfigs.svg",
"name": "Agios Pharmaceuticals INC",
"rank": 52,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001439222.svg",
"report_text": "The relative strengths and weaknesses of Agios Pharmaceuticals 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 Agios Pharmaceuticals INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 125% points.The greatest weakness of Agios Pharmaceuticals INC 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 378%, being 133% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001439222_2023_Agios_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "8.58",
"Assets": "46.7",
"Liabilities": "37.9",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "132",
"Intangible Assets": "-5.98",
"Property and Equipment": "-1.86",
"Assets, Current": "47.1",
"Liabilities, Non-Current": "12.4",
"Liabilities, Current": "-6.94",
"Other Liabilities": "32.8",
"Selling, General and Administrative Expense": "14.6",
"Expenses": "16.4",
"Revenues": "-3.74",
"Net Income": "13.9",
"Other Expenses": "9.63",
"Research and Development": "-10.1",
"Cost of Goods Sold": "2.29",
"Other Revenues": "-3.74",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "104"
},
"2014": {
"Other Assets": "17.0",
"Assets": "36.2",
"Liabilities": "45.4",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "162",
"Property and Equipment": "-1.16",
"Assets, Current": "21.1",
"Intangible Assets": "-4.37",
"Other Liabilities": "29.6",
"Liabilities, Current": "5.75",
"Liabilities, Non-Current": "12.7",
"Selling, General and Administrative Expense": "15.0",
"Expenses": "22.3",
"Revenues": "1.02",
"Net Income": "24.8",
"Cost of Goods Sold": "1.72",
"Other Expenses": "9.27",
"Research and Development": "-3.61",
"Other Revenues": "1.02",
"Other Net Income": "1.58",
"Comprehensive Net Income": "24.9",
"Economic Capital Ratio": "128"
},
"2015": {
"Property and Equipment": "1.65",
"Assets": "26.8",
"Liabilities": "54.3",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "117",
"Other Assets": "7.84",
"Intangible Assets": "-6.73",
"Assets, Current": "24.2",
"Other Liabilities": "31.7",
"Liabilities, Non-Current": "15.0",
"Liabilities, Current": "11.5",
"Other Expenses": "10.4",
"Expenses": "6.43",
"Revenues": "1.14",
"Net Income": "7.57",
"Cost of Goods Sold": "1.64",
"Selling, General and Administrative Expense": "9.96",
"Research and Development": "-15.7",
"Other Revenues": "1.14",
"Comprehensive Net Income": "7.61",
"Economic Capital Ratio": "97.9"
},
"2016": {
"Other Assets": "-0.292",
"Assets": "35.5",
"Liabilities": "47.7",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "127",
"Assets, Current": "51.2",
"Intangible Assets": "-7.18",
"Other Liabilities": "28.1",
"Liabilities, Non-Current": "16.8",
"Liabilities, Current": "5.52",
"Research and Development": "-13.9",
"Expenses": "9.19",
"Revenues": "-1.38",
"Net Income": "8.59",
"Selling, General and Administrative Expense": "11.0",
"Other Expenses": "10.3",
"Cost of Goods Sold": "1.73",
"Other Revenues": "-1.38",
"Comprehensive Net Income": "8.59",
"Other Net Income": "0.772",
"Economic Capital Ratio": "105"
},
"2017": {
"Other Assets": "30.7",
"Assets": "20.4",
"Liabilities": "-11.6",
"Stockholders Equity": "16.5",
"ECR before LimitedLiability": "11.9",
"Intangible Assets": "-16.4",
"Assets, Current": "12.3",
"Property and Equipment": "-1.38",
"Liabilities, Current": "10.9",
"Other Liabilities": "-41.7",
"Liabilities, Non-Current": "17.1",
"Selling, General and Administrative Expense": "11.6",
"Expenses": "0.904",
"Revenues": "-8.81",
"Net Income": "-7.15",
"Research and Development": "-21.9",
"Other Expenses": "9.49",
"Cost of Goods Sold": "2.64",
"Other Revenues": "-8.81",
"Comprehensive Net Income": "-7.38",
"Economic Capital Ratio": "-7.60"
},
"2018": {
"Assets, Current": "13.9",
"Assets": "26.9",
"Liabilities": "35.9",
"Stockholders Equity": "75.4",
"ECR before LimitedLiability": "86.5",
"Other Assets": "26.3",
"Intangible Assets": "-9.85",
"Property and Equipment": "-1.56",
"Liabilities, Current": "20.0",
"Other Liabilities": "19.2",
"Liabilities, Non-Current": "-2.33",
"Research and Development": "-16.0",
"Expenses": "2.29",
"Revenues": "-2.93",
"Net Income": "1.20",
"Cost of Goods Sold": "3.50",
"Other Expenses": "6.99",
"Selling, General and Administrative Expense": "7.92",
"Other Revenues": "-2.93",
"Other Net Income": "1.84",
"Economic Capital Ratio": "68.8"
},
"2019": {
"Other Assets": "32.2",
"Assets": "23.8",
"Liabilities": "24.0",
"Stockholders Equity": "55.3",
"ECR before LimitedLiability": "73.1",
"Property and Equipment": "-1.21",
"Assets, Current": "7.75",
"Intangible Assets": "-11.3",
"Liabilities, Current": "28.6",
"Other Liabilities": "24.3",
"Liabilities, Non-Current": "-31.4",
"Other Expenses": "8.56",
"Expenses": "0.512",
"Revenues": "-2.54",
"Comprehensive Net Income": "-0.343",
"Cost of Goods Sold": "3.94",
"Selling, General and Administrative Expense": "7.62",
"Research and Development": "-19.1",
"Other Revenues": "-2.54",
"Other Net Income": "1.93",
"Economic Capital Ratio": "45.9"
},
"2020": {
"Intangible Assets": "-14.9",
"Assets": "-20.2",
"Liabilities": "-30.2",
"Stockholders Equity": "-48.9",
"ECR before LimitedLiability": "-20.1",
"Other Assets": "25.5",
"Assets, Current": "-24.8",
"Liabilities, Non-Current": "-4.77",
"Liabilities, Current": "32.6",
"Other Liabilities": "-61.9",
"Selling, General and Administrative Expense": "6.70",
"Expenses": "0.953",
"Revenues": "7.92",
"Net Income": "10.9",
"Cost of Goods Sold": "3.83",
"Research and Development": "-15.0",
"Other Expenses": "5.91",
"Other Revenues": "7.92",
"Other Net Income": "1.99",
"Comprehensive Net Income": "10.9",
"Economic Capital Ratio": "-39.7"
},
"2021": {
"Assets, Current": "26.0",
"Assets": "27.0",
"Liabilities": "182",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "303",
"Other Assets": "-10.6",
"Intangible Assets": "8.47",
"Liabilities, Current": "119",
"Other Liabilities": "73.5",
"Liabilities, Non-Current": "32.6",
"Selling, General and Administrative Expense": "26.8",
"Expenses": "68.6",
"Revenues": "-28.2",
"Net Income": "229",
"Other Expenses": "13.0",
"Research and Development": "24.1",
"Cost of Goods Sold": "6.65",
"Other Revenues": "-28.2",
"Comprehensive Net Income": "229",
"Other Net Income": "197",
"Economic Capital Ratio": "295"
},
"2022": {
"Intangible Assets": "-3.38",
"Assets": "31.0",
"Liabilities": "63.6",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "154",
"Assets, Current": "10.8",
"Other Assets": "21.5",
"Property and Equipment": "-0.490",
"Other Liabilities": "28.1",
"Liabilities, Current": "40.8",
"Liabilities, Non-Current": "-0.958",
"Other Expenses": "5.22",
"Expenses": "17.2",
"Revenues": "-10.8",
"Net Income": "21.3",
"Selling, General and Administrative Expense": "9.27",
"Cost of Goods Sold": "2.92",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "20.8",
"Other Net Income": "14.8",
"Economic Capital Ratio": "133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001439222_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "169,747",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,930",
"Liabilities, Non-Current": "0",
"Other Assets": "27,700",
"Other Compr. Net Income": "16",
"Other Expenses": "579",
"Other Liabilities": "0",
"Other Net Income": "55",
"Other Revenues": "25,548",
"Property and Equipment": "3,758",
"Research and Development": "54,502",
"Selling, General and Administrative Expense": "9,929"
},
"output_variables": {
"Assets": "201,205",
"Liabilities": "36,930",
"Expenses": "65,010",
"Revenues": "25,548",
"Stockholders Equity": "164,275",
"Net Income": "-39,407",
"Comprehensive Net Income": "-39,399",
"BaseVar": "164,382",
"ECR before LimitedLiability": "268%",
"Economic Capital Ratio": "347%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "359,546",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "61,089",
"Liabilities, Non-Current": "0",
"Other Assets": "125,972",
"Other Compr. Net Income": "-71",
"Other Expenses": "-426",
"Other Liabilities": "0",
"Other Net Income": "203",
"Other Revenues": "65,358",
"Property and Equipment": "6,386",
"Research and Development": "100,371",
"Selling, General and Administrative Expense": "19,120"
},
"output_variables": {
"Assets": "491,904",
"Liabilities": "61,089",
"Expenses": "119,065",
"Revenues": "65,358",
"Stockholders Equity": "430,815",
"Net Income": "-53,504",
"Comprehensive Net Income": "-53,540",
"BaseVar": "368,845",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "382%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "337,329",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "52,888",
"Liabilities, Non-Current": "0",
"Other Assets": "59,516",
"Other Compr. Net Income": "-261",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "968",
"Other Revenues": "59,119",
"Property and Equipment": "23,220",
"Research and Development": "141,827",
"Selling, General and Administrative Expense": "35,992"
},
"output_variables": {
"Assets": "420,065",
"Liabilities": "52,888",
"Expenses": "177,819",
"Revenues": "59,119",
"Stockholders Equity": "367,177",
"Net Income": "-117,732",
"Comprehensive Net Income": "-117,862",
"BaseVar": "355,560",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "361%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "559,892",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "88,433",
"Liabilities, Non-Current": "0",
"Other Assets": "33,865",
"Other Compr. Net Income": "-154",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "10,241",
"Other Revenues": "74,677",
"Property and Equipment": "25,337",
"Research and Development": "611,494",
"Selling, General and Administrative Expense": "124,229"
},
"output_variables": {
"Assets": "619,094",
"Liabilities": "88,433",
"Expenses": "735,724",
"Revenues": "74,677",
"Stockholders Equity": "530,661",
"Net Income": "-650,806",
"Comprehensive Net Income": "-650,883",
"BaseVar": "764,161",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "263%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "445,261",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "94,941",
"Liabilities, Non-Current": "0",
"Other Assets": "144,705",
"Other Compr. Net Income": "3.6",
"Other Expenses": "0",
"Other Liabilities": "143,953",
"Other Net Income": "24,174",
"Other Revenues": "37,421",
"Property and Equipment": "24,431",
"Research and Development": "654,629",
"Selling, General and Administrative Expense": "173,119"
},
"output_variables": {
"Assets": "614,397",
"Liabilities": "238,894",
"Expenses": "827,748",
"Revenues": "37,421",
"Stockholders Equity": "375,503",
"Net Income": "-766,152",
"Comprehensive Net Income": "-766,151",
"BaseVar": "871,319",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "153%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "613,780",
"Cost of Goods Sold": "1,397",
"Intangible Assets": "0",
"Liabilities, Current": "93,503",
"Liabilities, Non-Current": "59,809",
"Other Assets": "220,357",
"Other Compr. Net Income": "-883",
"Other Expenses": "0",
"Other Liabilities": "17,608",
"Other Net Income": "68,086",
"Other Revenues": "82,161",
"Property and Equipment": "24,320",
"Research and Development": "536,072",
"Selling, General and Administrative Expense": "329,137"
},
"output_variables": {
"Assets": "858,457",
"Liabilities": "170,920",
"Expenses": "866,605",
"Revenues": "82,161",
"Stockholders Equity": "687,537",
"Net Income": "-716,359",
"Comprehensive Net Income": "-716,800",
"BaseVar": "1,023,556",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "269%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "611,704",
"Cost of Goods Sold": "1,321",
"Intangible Assets": "0",
"Liabilities, Current": "92,886",
"Liabilities, Non-Current": "156,654",
"Other Assets": "247,565",
"Other Compr. Net Income": "3,208",
"Other Expenses": "0",
"Other Liabilities": "673",
"Other Net Income": "14,397",
"Other Revenues": "118,934",
"Property and Equipment": "31,472",
"Research and Development": "742,943",
"Selling, General and Administrative Expense": "184,564"
},
"output_variables": {
"Assets": "890,741",
"Liabilities": "250,213",
"Expenses": "928,829",
"Revenues": "118,934",
"Stockholders Equity": "640,528",
"Net Income": "-795,498",
"Comprehensive Net Income": "-793,894",
"BaseVar": "1,103,161",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "235%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "636,677",
"Cost of Goods Sold": "2,648",
"Intangible Assets": "0",
"Liabilities, Current": "94,394",
"Liabilities, Non-Current": "97,458",
"Other Assets": "183,984",
"Other Compr. Net Income": "1,014",
"Other Expenses": "9,832",
"Other Liabilities": "261,600",
"Other Net Income": "2,628",
"Other Revenues": "250,076",
"Property and Equipment": "32,291",
"Research and Development": "289,106",
"Selling, General and Administrative Expense": "201,067"
},
"output_variables": {
"Assets": "852,952",
"Liabilities": "453,452",
"Expenses": "502,653",
"Revenues": "250,076",
"Stockholders Equity": "399,500",
"Net Income": "-249,949",
"Comprehensive Net Income": "-249,442",
"BaseVar": "1,031,388",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "226%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,064,231",
"Cost of Goods Sold": "2,787",
"Intangible Assets": "0",
"Liabilities, Current": "59,826",
"Liabilities, Non-Current": "85,659",
"Other Assets": "344,582",
"Other Compr. Net Income": "-1,054",
"Other Expenses": "17,705",
"Other Liabilities": "276",
"Other Net Income": "41,503",
"Other Revenues": "202,260",
"Property and Equipment": "28,923",
"Research and Development": "-47,037",
"Selling, General and Administrative Expense": "77,722"
},
"output_variables": {
"Assets": "1,437,736",
"Liabilities": "145,761",
"Expenses": "51,177",
"Revenues": "202,260",
"Stockholders Equity": "1,291,975",
"Net Income": "192,586",
"Comprehensive Net Income": "192,059",
"BaseVar": "939,745",
"ECR before LimitedLiability": "380%",
"Economic Capital Ratio": "424%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "832,772",
"Cost of Goods Sold": "776",
"Intangible Assets": "0",
"Liabilities, Current": "62,629",
"Liabilities, Non-Current": "75,275",
"Other Assets": "382,959",
"Other Compr. Net Income": "-17,991",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,640,570",
"Other Revenues": "10,713",
"Property and Equipment": "22,987",
"Research and Development": "301,596",
"Selling, General and Administrative Expense": "121,915"
},
"output_variables": {
"Assets": "1,238,718",
"Liabilities": "137,904",
"Expenses": "424,287",
"Revenues": "10,713",
"Stockholders Equity": "1,100,814",
"Net Income": "1,226,995",
"Comprehensive Net Income": "1,217,999",
"BaseVar": "1,735,091",
"ECR before LimitedLiability": "526%",
"Economic Capital Ratio": "541%"
}
}
},
"top_rated": true,
"trend": -51.0,
"value": 3.781918834079004,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001439222.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001439222.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001439222.svg"
},
{
"company_id": "0001309057",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001309057.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001309057.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001309057.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001309057_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001309057_main_keyfigs.svg",
"name": "China Health Industries Holdings Inc",
"rank": 53,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001309057.svg",
"report_text": "The relative strengths and weaknesses of China Health Industries 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 China Health Industries Holdings Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 132% points.The greatest weakness of China Health Industries Holdings Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 378%, being 133% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001309057_2023_China_Health_Industries_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "3.93",
"Assets": "29.3",
"Liabilities": "71.2",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "186",
"Intangible Assets": "5.18",
"Property and Equipment": "-2.08",
"Assets, Current": "17.6",
"Liabilities, Non-Current": "15.2",
"Liabilities, Current": "24.6",
"Other Liabilities": "39.4",
"Selling, General and Administrative Expense": "16.5",
"Expenses": "26.6",
"Revenues": "7.24",
"Net Income": "35.2",
"Other Expenses": "-13.4",
"Research and Development": "20.8",
"Cost of Goods Sold": "2.55",
"Other Revenues": "7.24",
"Comprehensive Net Income": "36.8",
"Economic Capital Ratio": "158"
},
"2014": {
"Other Assets": "3.43",
"Assets": "24.7",
"Liabilities": "56.8",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "176",
"Assets, Current": "16.3",
"Intangible Assets": "3.92",
"Other Liabilities": "33.4",
"Liabilities, Current": "14.0",
"Liabilities, Non-Current": "14.4",
"Selling, General and Administrative Expense": "15.8",
"Expenses": "25.4",
"Revenues": "12.7",
"Net Income": "39.5",
"Cost of Goods Sold": "1.91",
"Other Expenses": "-15.2",
"Research and Development": "22.6",
"Other Revenues": "12.7",
"Other Net Income": "1.88",
"Comprehensive Net Income": "39.1",
"Economic Capital Ratio": "142"
},
"2015": {
"Property and Equipment": "-2.03",
"Assets": "21.6",
"Liabilities": "55.4",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "152",
"Other Assets": "3.97",
"Intangible Assets": "2.57",
"Assets, Current": "15.0",
"Other Liabilities": "33.5",
"Liabilities, Non-Current": "16.0",
"Liabilities, Current": "10.4",
"Other Expenses": "-13.9",
"Expenses": "25.5",
"Revenues": "14.8",
"Net Income": "39.7",
"Cost of Goods Sold": "1.64",
"Selling, General and Administrative Expense": "13.7",
"Research and Development": "23.9",
"Other Revenues": "14.8",
"Comprehensive Net Income": "39.8",
"Economic Capital Ratio": "133"
},
"2016": {
"Other Assets": "4.19",
"Assets": "28.9",
"Liabilities": "44.9",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "158",
"Assets, Current": "23.6",
"Property and Equipment": "-2.65",
"Intangible Assets": "1.91",
"Other Liabilities": "29.3",
"Liabilities, Non-Current": "17.5",
"Research and Development": "26.4",
"Expenses": "33.5",
"Revenues": "8.69",
"Net Income": "44.5",
"Selling, General and Administrative Expense": "14.3",
"Other Expenses": "-8.94",
"Other Revenues": "8.69",
"Comprehensive Net Income": "41.0",
"Other Net Income": "2.60",
"Other Compr. Net Income": "-3.65",
"Economic Capital Ratio": "136"
},
"2018": {
"Assets, Current": "31.0",
"Assets": "34.6",
"Liabilities": "27.9",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "139",
"Other Assets": "-2.21",
"Property and Equipment": "4.11",
"Liabilities, Current": "-18.9",
"Other Liabilities": "24.5",
"Liabilities, Non-Current": "20.8",
"Research and Development": "23.4",
"Expenses": "32.1",
"Revenues": "4.60",
"Net Income": "37.4",
"Cost of Goods Sold": "-8.29",
"Other Expenses": "3.90",
"Selling, General and Administrative Expense": "13.1",
"Other Revenues": "4.60",
"Comprehensive Net Income": "38.4",
"Other Compr. Net Income": "1.02",
"Economic Capital Ratio": "122"
},
"2019": {
"Other Assets": "-3.56",
"Assets": "35.3",
"Liabilities": "32.6",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "163",
"Property and Equipment": "3.62",
"Assets, Current": "36.4",
"Liabilities, Current": "-17.4",
"Other Liabilities": "23.3",
"Liabilities, Non-Current": "25.6",
"Other Expenses": "1.83",
"Expenses": "37.5",
"Revenues": "9.50",
"Net Income": "47.2",
"Cost of Goods Sold": "-2.30",
"Selling, General and Administrative Expense": "14.1",
"Research and Development": "24.1",
"Other Revenues": "9.50",
"Comprehensive Net Income": "45.3",
"Other Compr. Net Income": "-2.00",
"Economic Capital Ratio": "136"
},
"2020": {
"Assets": "25.6",
"Liabilities": "37.6",
"Stockholders Equity": "93.6",
"ECR before LimitedLiability": "142",
"Other Assets": "-3.40",
"Property and Equipment": "3.58",
"Assets, Current": "26.7",
"Liabilities, Non-Current": "25.3",
"Liabilities, Current": "-13.2",
"Other Liabilities": "25.4",
"Selling, General and Administrative Expense": "13.1",
"Expenses": "31.1",
"Net Income": "43.4",
"Cost of Goods Sold": "-3.49",
"Research and Development": "21.0",
"Other Revenues": "11.4",
"Revenues": "11.4",
"Other Net Income": "1.09",
"Comprehensive Net Income": "42.1",
"Other Compr. Net Income": "-1.31",
"Economic Capital Ratio": "123"
},
"2021": {
"Assets, Current": "27.6",
"Assets": "23.6",
"Liabilities": "25.3",
"Stockholders Equity": "82.7",
"ECR before LimitedLiability": "115",
"Other Assets": "-4.21",
"Property and Equipment": "3.14",
"Liabilities, Current": "-22.6",
"Other Liabilities": "22.9",
"Liabilities, Non-Current": "22.6",
"Selling, General and Administrative Expense": "13.0",
"Expenses": "31.4",
"Revenues": "3.41",
"Net Income": "35.5",
"Other Expenses": "2.08",
"Research and Development": "20.2",
"Cost of Goods Sold": "-3.63",
"Other Revenues": "3.41",
"Comprehensive Net Income": "39.4",
"Other Compr. Net Income": "4.08",
"Economic Capital Ratio": "107"
},
"2022": {
"Assets": "52.5",
"Liabilities": "24.4",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "154",
"Assets, Current": "55.7",
"Other Assets": "-3.41",
"Property and Equipment": "3.14",
"Other Liabilities": "21.6",
"Liabilities, Current": "-17.9",
"Liabilities, Non-Current": "19.3",
"Other Expenses": "2.30",
"Expenses": "38.6",
"Revenues": "-9.22",
"Net Income": "32.2",
"Selling, General and Administrative Expense": "13.8",
"Cost of Goods Sold": "2.33",
"Research and Development": "20.5",
"Other Revenues": "-9.22",
"Comprehensive Net Income": "30.4",
"Other Net Income": "2.55",
"Economic Capital Ratio": "133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001309057_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "30,480",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,317",
"Liabilities, Current": "4,600",
"Liabilities, Non-Current": "0",
"Other Assets": "4,906",
"Other Compr. Net Income": "1,295",
"Other Expenses": "8,036",
"Other Liabilities": "0",
"Other Net Income": "126",
"Other Revenues": "8,996",
"Property and Equipment": "0",
"Research and Development": "445",
"Selling, General and Administrative Expense": "1,888"
},
"output_variables": {
"Assets": "41,703",
"Liabilities": "4,600",
"Expenses": "10,368",
"Revenues": "8,996",
"Stockholders Equity": "37,103",
"Net Income": "-1,247",
"Comprehensive Net Income": "-599",
"BaseVar": "33,544",
"ECR before LimitedLiability": "347%",
"Economic Capital Ratio": "401%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "30,755",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,452",
"Liabilities, Current": "4,819",
"Liabilities, Non-Current": "0",
"Other Assets": "4,663",
"Other Compr. Net Income": "-393",
"Other Expenses": "8,302",
"Other Liabilities": "0",
"Other Net Income": "62",
"Other Revenues": "9,709",
"Property and Equipment": "0",
"Research and Development": "157",
"Selling, General and Administrative Expense": "1,970"
},
"output_variables": {
"Assets": "40,870",
"Liabilities": "4,819",
"Expenses": "10,429",
"Revenues": "9,709",
"Stockholders Equity": "36,052",
"Net Income": "-659",
"Comprehensive Net Income": "-855",
"BaseVar": "33,141",
"ECR before LimitedLiability": "340%",
"Economic Capital Ratio": "396%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "31,571",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,012",
"Liabilities, Current": "5,161",
"Liabilities, Non-Current": "0",
"Other Assets": "4,923",
"Other Compr. Net Income": "21",
"Other Expenses": "8,111",
"Other Liabilities": "0",
"Other Net Income": "11",
"Other Revenues": "10,226",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,123"
},
"output_variables": {
"Assets": "41,505",
"Liabilities": "5,161",
"Expenses": "10,234",
"Revenues": "10,226",
"Stockholders Equity": "36,345",
"Net Income": "2.5",
"Comprehensive Net Income": "13",
"BaseVar": "33,579",
"ECR before LimitedLiability": "340%",
"Economic Capital Ratio": "396%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "31,547",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,191",
"Liabilities, Current": "6,029",
"Liabilities, Non-Current": "0",
"Other Assets": "4,540",
"Other Compr. Net Income": "-883",
"Other Expenses": "6,419",
"Other Liabilities": "0",
"Other Net Income": "16",
"Other Revenues": "7,641",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,953"
},
"output_variables": {
"Assets": "40,279",
"Liabilities": "6,029",
"Expenses": "8,372",
"Revenues": "7,641",
"Stockholders Equity": "34,250",
"Net Income": "-714",
"Comprehensive Net Income": "-1,156",
"BaseVar": "31,610",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "380%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "34,669",
"Cost of Goods Sold": "4,280",
"Intangible Assets": "3,373",
"Liabilities, Current": "7,688",
"Liabilities, Non-Current": "0",
"Other Assets": "1,167",
"Other Compr. Net Income": "-30",
"Other Expenses": "547",
"Other Liabilities": "0",
"Other Net Income": "438",
"Other Revenues": "6,470",
"Property and Equipment": "3,724",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,258"
},
"output_variables": {
"Assets": "42,933",
"Liabilities": "7,688",
"Expenses": "7,085",
"Revenues": "6,470",
"Stockholders Equity": "35,244",
"Net Income": "-178",
"Comprehensive Net Income": "-193",
"BaseVar": "32,322",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "371%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,405",
"Cost of Goods Sold": "2,914",
"Intangible Assets": "2,783",
"Liabilities, Current": "8,572",
"Liabilities, Non-Current": "0",
"Other Assets": "847",
"Other Compr. Net Income": "-588",
"Other Expenses": "1,939",
"Other Liabilities": "0",
"Other Net Income": "104",
"Other Revenues": "9,341",
"Property and Equipment": "3,719",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,861"
},
"output_variables": {
"Assets": "45,755",
"Liabilities": "8,572",
"Expenses": "6,714",
"Revenues": "9,341",
"Stockholders Equity": "37,182",
"Net Income": "2,731",
"Comprehensive Net Income": "2,437",
"BaseVar": "35,537",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "374%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "41,791",
"Cost of Goods Sold": "2,530",
"Intangible Assets": "2,250",
"Liabilities, Current": "8,568",
"Liabilities, Non-Current": "0",
"Other Assets": "517",
"Other Compr. Net Income": "-1,160",
"Other Expenses": "2,064",
"Other Liabilities": "0",
"Other Net Income": "125",
"Other Revenues": "9,960",
"Property and Equipment": "3,678",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,780"
},
"output_variables": {
"Assets": "48,236",
"Liabilities": "8,568",
"Expenses": "6,374",
"Revenues": "9,960",
"Stockholders Equity": "39,668",
"Net Income": "3,710",
"Comprehensive Net Income": "3,129",
"BaseVar": "37,211",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "379%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "47,731",
"Cost of Goods Sold": "2,793",
"Intangible Assets": "1,964",
"Liabilities, Current": "9,113",
"Liabilities, Non-Current": "0",
"Other Assets": "564",
"Other Compr. Net Income": "2,438",
"Other Expenses": "1,372",
"Other Liabilities": "0",
"Other Net Income": "160",
"Other Revenues": "6,434",
"Property and Equipment": "3,630",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,149"
},
"output_variables": {
"Assets": "53,888",
"Liabilities": "9,113",
"Expenses": "5,314",
"Revenues": "6,434",
"Stockholders Equity": "44,775",
"Net Income": "1,280",
"Comprehensive Net Income": "2,499",
"BaseVar": "38,674",
"ECR before LimitedLiability": "318%",
"Economic Capital Ratio": "381%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "45,597",
"Cost of Goods Sold": "892",
"Intangible Assets": "1,413",
"Liabilities, Current": "7,945",
"Liabilities, Non-Current": "0",
"Other Assets": "579",
"Other Compr. Net Income": "1,137",
"Other Expenses": "739",
"Other Liabilities": "0",
"Other Net Income": "1,450",
"Other Revenues": "-1,834",
"Property and Equipment": "3,158",
"Research and Development": "0",
"Selling, General and Administrative Expense": "920"
},
"output_variables": {
"Assets": "50,748",
"Liabilities": "7,945",
"Expenses": "2,551",
"Revenues": "-1,834",
"Stockholders Equity": "42,803",
"Net Income": "-2,934",
"Comprehensive Net Income": "-2,366",
"BaseVar": "32,832",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "375%"
}
}
},
"top_rated": true,
"trend": 36.0,
"value": 3.780926640350802,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001309057.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001309057.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001309057.svg"
},
{
"company_id": "0001673772",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001673772.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001673772.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001673772.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001673772_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001673772_main_keyfigs.svg",
"name": "RAPT Therapeutics Inc",
"rank": 54,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001673772.svg",
"report_text": "The relative strengths and weaknesses of RAPT Therapeutics 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 RAPT Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 153% points.The greatest weakness of RAPT Therapeutics Inc 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 378%, being 133% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001673772_2023_RAPT_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-5.78",
"Assets": "28.3",
"Liabilities": "62.1",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "106",
"Other Assets": "-6.19",
"Assets, Current": "52.4",
"Liabilities, Non-Current": "26.1",
"Liabilities, Current": "24.1",
"Other Liabilities": "16.7",
"Selling, General and Administrative Expense": "6.73",
"Expenses": "-6.22",
"Revenues": "-8.54",
"Net Income": "-12.6",
"Cost of Goods Sold": "3.16",
"Research and Development": "-21.4",
"Other Expenses": "5.18",
"Other Revenues": "-8.54",
"Other Net Income": "2.17",
"Comprehensive Net Income": "-12.7",
"Economic Capital Ratio": "86.0"
},
"2021": {
"Assets, Current": "46.3",
"Assets": "27.8",
"Liabilities": "68.1",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "114",
"Other Assets": "-4.29",
"Property and Equipment": "-0.639",
"Intangible Assets": "-3.50",
"Liabilities, Current": "31.8",
"Other Liabilities": "19.1",
"Liabilities, Non-Current": "24.5",
"Other Revenues": "-9.19",
"Revenues": "-9.19",
"Net Income": "-8.38",
"Research and Development": "-14.7",
"Comprehensive Net Income": "-8.44",
"Other Net Income": "0.510",
"Cost of Goods Sold": "2.77",
"Other Expenses": "5.41",
"Selling, General and Administrative Expense": "6.62",
"Economic Capital Ratio": "107"
},
"2022": {
"Intangible Assets": "-3.14",
"Assets": "43.9",
"Liabilities": "66.6",
"Stockholders Equity": "153",
"ECR before LimitedLiability": "154",
"Assets, Current": "60.8",
"Other Assets": "-2.12",
"Property and Equipment": "-0.990",
"Other Liabilities": "26.1",
"Liabilities, Current": "34.8",
"Liabilities, Non-Current": "12.3",
"Other Expenses": "4.82",
"Expenses": "11.4",
"Revenues": "-10.5",
"Net Income": "1.38",
"Selling, General and Administrative Expense": "10.1",
"Cost of Goods Sold": "2.85",
"Research and Development": "-6.36",
"Other Revenues": "-10.5",
"Comprehensive Net Income": "1.52",
"Economic Capital Ratio": "133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001673772_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "115,598",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,742",
"Liabilities, Non-Current": "0",
"Other Assets": "389",
"Other Compr. Net Income": "-197",
"Other Expenses": "990",
"Other Liabilities": "3,048",
"Other Net Income": "1,312",
"Other Revenues": "5,042",
"Property and Equipment": "2,982",
"Research and Development": "45,485",
"Selling, General and Administrative Expense": "12,771"
},
"output_variables": {
"Assets": "118,969",
"Liabilities": "14,790",
"Expenses": "59,246",
"Revenues": "5,042",
"Stockholders Equity": "104,179",
"Net Income": "-52,892",
"Comprehensive Net Income": "-52,990",
"BaseVar": "99,778",
"ECR before LimitedLiability": "260%",
"Economic Capital Ratio": "342%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "192,973",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,595",
"Liabilities, Non-Current": "0",
"Other Assets": "2,922",
"Other Compr. Net Income": "-29",
"Other Expenses": "0",
"Other Liabilities": "2,661",
"Other Net Income": "5.0",
"Other Revenues": "3,813",
"Property and Equipment": "2,741",
"Research and Development": "56,985",
"Selling, General and Administrative Expense": "16,037"
},
"output_variables": {
"Assets": "198,636",
"Liabilities": "12,256",
"Expenses": "73,022",
"Revenues": "3,813",
"Stockholders Equity": "186,380",
"Net Income": "-69,204",
"Comprehensive Net Income": "-69,218",
"BaseVar": "143,880",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "382%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "252,694",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,224",
"Liabilities, Non-Current": "6,819",
"Other Assets": "10,976",
"Other Compr. Net Income": "180",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,957",
"Other Revenues": "1,527",
"Property and Equipment": "2,539",
"Research and Development": "67,082",
"Selling, General and Administrative Expense": "20,240"
},
"output_variables": {
"Assets": "266,209",
"Liabilities": "21,043",
"Expenses": "87,322",
"Revenues": "1,527",
"Stockholders Equity": "245,166",
"Net Income": "-83,838",
"Comprehensive Net Income": "-83,748",
"BaseVar": "189,119",
"ECR before LimitedLiability": "314%",
"Economic Capital Ratio": "378%"
}
}
},
"top_rated": true,
"trend": 36.0,
"value": 3.7796426381153587,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001673772.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001673772.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001673772.svg"
},
{
"company_id": "0001419041",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001419041.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001419041.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001419041_main_keyfigs.svg",
"name": "Forte Biosciences Inc",
"rank": 55,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001419041.svg",
"report_text": "The relative strengths and weaknesses of Forte Biosciences 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 Forte Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 156% points.The greatest weakness of Forte Biosciences Inc is the variable Revenues, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 378%, being 133% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001419041_2023_Forte_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "47.7",
"Assets": "25.0",
"Liabilities": "80.3",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "105",
"Other Assets": "-4.95",
"Property and Equipment": "-1.97",
"Intangible Assets": "-4.19",
"Liabilities, Current": "37.8",
"Other Liabilities": "26.2",
"Liabilities, Non-Current": "25.8",
"Selling, General and Administrative Expense": "-4.57",
"Expenses": "-13.4",
"Revenues": "-12.5",
"Net Income": "-26.3",
"Other Expenses": "5.81",
"Research and Development": "-17.7",
"Cost of Goods Sold": "2.98",
"Other Revenues": "-12.5",
"Comprehensive Net Income": "-26.3",
"Economic Capital Ratio": "97.3"
},
"2022": {
"Intangible Assets": "-3.13",
"Assets": "45.4",
"Liabilities": "67.1",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "153",
"Assets, Current": "72.5",
"Other Assets": "-4.22",
"Property and Equipment": "-1.70",
"Other Liabilities": "25.9",
"Liabilities, Current": "25.2",
"Liabilities, Non-Current": "23.2",
"Other Expenses": "4.78",
"Expenses": "10.6",
"Revenues": "-11.2",
"Net Income": "-0.973",
"Selling, General and Administrative Expense": "-5.39",
"Cost of Goods Sold": "2.83",
"Research and Development": "8.32",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "-0.881",
"Economic Capital Ratio": "133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001419041_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "42,520",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,758",
"Liabilities, Non-Current": "0",
"Other Assets": "786",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-222",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "13,853",
"Selling, General and Administrative Expense": "7,633"
},
"output_variables": {
"Assets": "43,306",
"Liabilities": "1,758",
"Expenses": "21,486",
"Revenues": "0",
"Stockholders Equity": "41,548",
"Net Income": "-21,708",
"Comprehensive Net Income": "-21,708",
"BaseVar": "33,386",
"ECR before LimitedLiability": "306%",
"Economic Capital Ratio": "372%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "41,511",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,179",
"Liabilities, Non-Current": "0",
"Other Assets": "486",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "17",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "5,594",
"Selling, General and Administrative Expense": "8,302"
},
"output_variables": {
"Assets": "41,997",
"Liabilities": "3,179",
"Expenses": "13,896",
"Revenues": "0",
"Stockholders Equity": "38,818",
"Net Income": "-13,879",
"Comprehensive Net Income": "-13,879",
"BaseVar": "29,544",
"ECR before LimitedLiability": "313%",
"Economic Capital Ratio": "378%"
}
}
},
"top_rated": true,
"trend": 46.0,
"value": 3.7754620222587887,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001419041.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001419041.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001419041.svg"
},
{
"company_id": "0001806952",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001806952.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001806952.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001806952.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001806952_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001806952_main_keyfigs.svg",
"name": "Lyell Immunopharma Inc",
"rank": 56,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001806952.svg",
"report_text": "The relative strengths and weaknesses of Lyell Immunopharma 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 Lyell Immunopharma Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 132% points.The greatest weakness of Lyell Immunopharma Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 7.5% points.
The company's Economic Capital Ratio, given in the ranking table, is 377%, being 133% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001806952_2023_Lyell_Immunopharma_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets": "37.0",
"Liabilities": "18.2",
"Stockholders Equity": "86.1",
"ECR before LimitedLiability": "80.0",
"Other Assets": "32.1",
"Property and Equipment": "8.58",
"Intangible Assets": "-4.34",
"Liabilities, Current": "28.0",
"Other Liabilities": "20.2",
"Liabilities, Non-Current": "-34.9",
"Selling, General and Administrative Expense": "5.68",
"Expenses": "18.1",
"Revenues": "-8.88",
"Net Income": "6.22",
"Other Expenses": "4.87",
"Research and Development": "5.23",
"Cost of Goods Sold": "2.38",
"Other Revenues": "-8.88",
"Comprehensive Net Income": "6.09",
"Other Net Income": "-3.10",
"Economic Capital Ratio": "72.3"
},
"2022": {
"Intangible Assets": "-3.24",
"Assets": "36.6",
"Liabilities": "58.6",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "153",
"Assets, Current": "16.0",
"Other Assets": "8.25",
"Property and Equipment": "8.86",
"Other Liabilities": "26.7",
"Liabilities, Current": "42.0",
"Liabilities, Non-Current": "-7.51",
"Other Expenses": "5.56",
"Expenses": "18.5",
"Revenues": "-0.466",
"Net Income": "18.0",
"Selling, General and Administrative Expense": "4.91",
"Cost of Goods Sold": "2.92",
"Research and Development": "5.26",
"Other Revenues": "-0.466",
"Comprehensive Net Income": "17.7",
"Economic Capital Ratio": "133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001806952_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "626,286",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "46,738",
"Liabilities, Non-Current": "150,881",
"Other Assets": "381,022",
"Other Compr. Net Income": "-1,879",
"Other Expenses": "-2,324",
"Other Liabilities": "0",
"Other Net Income": "-35,443",
"Other Revenues": "10,650",
"Property and Equipment": "120,098",
"Research and Development": "138,693",
"Selling, General and Administrative Expense": "89,057"
},
"output_variables": {
"Assets": "1,127,406",
"Liabilities": "197,619",
"Expenses": "225,426",
"Revenues": "10,650",
"Stockholders Equity": "929,787",
"Net Income": "-250,219",
"Comprehensive Net Income": "-251,158",
"BaseVar": "799,212",
"ECR before LimitedLiability": "268%",
"Economic Capital Ratio": "347%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "651,295",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "37,028",
"Liabilities, Non-Current": "67,281",
"Other Assets": "163,243",
"Other Compr. Net Income": "-5,976",
"Other Expenses": "-4,754",
"Other Liabilities": "0",
"Other Net Income": "3,940",
"Other Revenues": "84,683",
"Property and Equipment": "123,023",
"Research and Development": "159,188",
"Selling, General and Administrative Expense": "117,307"
},
"output_variables": {
"Assets": "937,561",
"Liabilities": "104,309",
"Expenses": "271,741",
"Revenues": "84,683",
"Stockholders Equity": "833,252",
"Net Income": "-183,118",
"Comprehensive Net Income": "-186,106",
"BaseVar": "704,105",
"ECR before LimitedLiability": "313%",
"Economic Capital Ratio": "377%"
}
}
},
"top_rated": true,
"trend": 91.0,
"value": 3.7739621588311976,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001806952.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001806952.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001806952.svg"
},
{
"company_id": "0001798749",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001798749.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001798749.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001798749.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001798749_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001798749_main_keyfigs.svg",
"name": "Jade Biosciences Inc",
"rank": 57,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001798749.svg",
"report_text": "The relative strengths and weaknesses of Jade Biosciences 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 Jade Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 157% points.The greatest weakness of Jade Biosciences Inc is the variable Revenues, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 377%, being 132% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001798749_2023_Jade_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "32.8",
"Assets": "21.4",
"Liabilities": "80.7",
"Stockholders Equity": "174",
"ECR before LimitedLiability": "169",
"Other Assets": "-1.54",
"Intangible Assets": "-1.10",
"Liabilities, Current": "43.7",
"Other Liabilities": "24.8",
"Liabilities, Non-Current": "23.3",
"Selling, General and Administrative Expense": "8.62",
"Expenses": "23.3",
"Revenues": "-10.6",
"Net Income": "13.6",
"Other Expenses": "4.89",
"Research and Development": "7.57",
"Cost of Goods Sold": "2.51",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "13.5",
"Other Net Income": "0.510",
"Economic Capital Ratio": "161"
},
"2022": {
"Intangible Assets": "-3.34",
"Assets": "41.4",
"Liabilities": "75.9",
"Stockholders Equity": "157",
"ECR before LimitedLiability": "153",
"Assets, Current": "64.3",
"Other Assets": "-3.47",
"Property and Equipment": "-1.67",
"Other Liabilities": "27.0",
"Liabilities, Current": "35.5",
"Liabilities, Non-Current": "22.2",
"Other Expenses": "5.04",
"Expenses": "5.21",
"Revenues": "-11.8",
"Net Income": "-5.48",
"Selling, General and Administrative Expense": "6.89",
"Cost of Goods Sold": "2.99",
"Research and Development": "-9.81",
"Other Revenues": "-11.8",
"Comprehensive Net Income": "-5.57",
"Economic Capital Ratio": "132"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001798749_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "174,333",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,550",
"Liabilities, Non-Current": "382",
"Other Assets": "844",
"Other Compr. Net Income": "-59",
"Other Expenses": "3.0",
"Other Liabilities": "13",
"Other Net Income": "62",
"Other Revenues": "0",
"Property and Equipment": "186",
"Research and Development": "14,987",
"Selling, General and Administrative Expense": "8,035"
},
"output_variables": {
"Assets": "175,363",
"Liabilities": "2,945",
"Expenses": "23,025",
"Revenues": "0",
"Stockholders Equity": "172,418",
"Net Income": "-22,963",
"Comprehensive Net Income": "-22,992",
"BaseVar": "100,727",
"ECR before LimitedLiability": "396%",
"Economic Capital Ratio": "436%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "131,496",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,782",
"Liabilities, Non-Current": "705",
"Other Assets": "3,563",
"Other Compr. Net Income": "-407",
"Other Expenses": "25",
"Other Liabilities": "71",
"Other Net Income": "1,751",
"Other Revenues": "0",
"Property and Equipment": "242",
"Research and Development": "38,622",
"Selling, General and Administrative Expense": "14,615"
},
"output_variables": {
"Assets": "135,301",
"Liabilities": "8,558",
"Expenses": "53,262",
"Revenues": "0",
"Stockholders Equity": "126,743",
"Net Income": "-51,511",
"Comprehensive Net Income": "-51,714",
"BaseVar": "99,640",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "377%"
}
}
},
"top_rated": true,
"trend": -47.0,
"value": 3.7689317861074123,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001798749.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001798749.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001798749.svg"
},
{
"company_id": "0001817713",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001817713.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001817713.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001817713.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001817713_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001817713_main_keyfigs.svg",
"name": "Janux Therapeutics Inc",
"rank": 58,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001817713.svg",
"report_text": "The relative strengths and weaknesses of Janux Therapeutics 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 Janux Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 139% points.The greatest weakness of Janux Therapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 377%, being 132% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001817713_2023_Janux_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "36.3",
"Assets": "24.1",
"Liabilities": "70.5",
"Stockholders Equity": "166",
"ECR before LimitedLiability": "164",
"Other Assets": "-1.76",
"Intangible Assets": "-1.24",
"Liabilities, Current": "32.8",
"Other Liabilities": "23.9",
"Liabilities, Non-Current": "22.6",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "27.2",
"Revenues": "-8.87",
"Net Income": "19.3",
"Other Expenses": "4.74",
"Research and Development": "9.58",
"Cost of Goods Sold": "2.43",
"Other Revenues": "-8.87",
"Comprehensive Net Income": "19.2",
"Other Net Income": "0.540",
"Economic Capital Ratio": "156"
},
"2022": {
"Intangible Assets": "-2.95",
"Assets": "46.3",
"Liabilities": "47.1",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "152",
"Assets, Current": "54.4",
"Property and Equipment": "-0.167",
"Other Liabilities": "24.2",
"Liabilities, Current": "34.6",
"Liabilities, Non-Current": "-10.7",
"Other Expenses": "4.46",
"Expenses": "23.3",
"Revenues": "-7.53",
"Net Income": "16.8",
"Selling, General and Administrative Expense": "10.7",
"Cost of Goods Sold": "2.64",
"Research and Development": "5.65",
"Other Revenues": "-7.53",
"Comprehensive Net Income": "16.6",
"Other Net Income": "0.836",
"Economic Capital Ratio": "132"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001817713_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "377,019",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,797",
"Liabilities, Non-Current": "700",
"Other Assets": "1,393",
"Other Compr. Net Income": "-270",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "257",
"Other Revenues": "3,637",
"Property and Equipment": "1,412",
"Research and Development": "26,237",
"Selling, General and Administrative Expense": "10,329"
},
"output_variables": {
"Assets": "379,824",
"Liabilities": "13,497",
"Expenses": "36,566",
"Revenues": "3,637",
"Stockholders Equity": "366,327",
"Net Income": "-32,672",
"Comprehensive Net Income": "-32,807",
"BaseVar": "217,026",
"ECR before LimitedLiability": "389%",
"Economic Capital Ratio": "431%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "332,439",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,507",
"Liabilities, Non-Current": "26,763",
"Other Assets": "24,485",
"Other Compr. Net Income": "-1,265",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,032",
"Other Revenues": "8,612",
"Property and Equipment": "7,086",
"Research and Development": "53,441",
"Selling, General and Administrative Expense": "22,262"
},
"output_variables": {
"Assets": "364,010",
"Liabilities": "43,270",
"Expenses": "75,703",
"Revenues": "8,612",
"Stockholders Equity": "320,740",
"Net Income": "-63,059",
"Comprehensive Net Income": "-63,692",
"BaseVar": "248,446",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "377%"
}
}
},
"top_rated": true,
"trend": -44.0,
"value": 3.7679252541227664,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001817713.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001817713.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001817713.svg"
},
{
"company_id": "0001347178",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001347178.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001347178.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001347178.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001347178_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001347178_main_keyfigs.svg",
"name": "Vanda Pharmaceuticals Inc",
"rank": 59,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001347178.svg",
"report_text": "The relative strengths and weaknesses of Vanda Pharmaceuticals 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 Vanda Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 76% points.The greatest weakness of Vanda Pharmaceuticals Inc is the variable Intangible Assets, reducing the Economic Capital Ratio by 2.1% points.
The company's Economic Capital Ratio, given in the ranking table, is 376%, being 132% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001347178_2023_Vanda_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "7.36",
"Assets": "36.7",
"Liabilities": "-128",
"Stockholders Equity": "-52.0",
"ECR before LimitedLiability": "19.0",
"Intangible Assets": "-10.5",
"Property and Equipment": "-10.9",
"Assets, Current": "38.1",
"Other Liabilities": "-152",
"Liabilities, Non-Current": "9.95",
"Liabilities, Current": "7.24",
"Research and Development": "15.6",
"Expenses": "36.7",
"Revenues": "-10.6",
"Net Income": "36.5",
"Other Expenses": "9.51",
"Cost of Goods Sold": "3.55",
"Selling, General and Administrative Expense": "20.6",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "36.5",
"Economic Capital Ratio": "-56.6"
},
"2012": {
"Property and Equipment": "-7.54",
"Assets": "0.668",
"Liabilities": "-119",
"Stockholders Equity": "-77.6",
"Assets, Current": "6.15",
"Intangible Assets": "-7.62",
"Other Assets": "-10.7",
"Liabilities, Current": "0.0748",
"Other Liabilities": "-143",
"Liabilities, Non-Current": "0.308",
"Selling, General and Administrative Expense": "0.719",
"Expenses": "2.37",
"Revenues": "-0.530",
"Net Income": "2.09",
"Other Expenses": "0.534",
"Cost of Goods Sold": "0.0773",
"Other Revenues": "-0.530",
"ECR before LimitedLiability": "-5.98",
"Comprehensive Net Income": "2.11",
"Other Net Income": "0.0316",
"Economic Capital Ratio": "-79.1"
},
"2013": {
"Other Assets": "-12.7",
"Assets": "16.6",
"Liabilities": "-78.0",
"Stockholders Equity": "-42.6",
"ECR before LimitedLiability": "-15.5",
"Intangible Assets": "-10.8",
"Property and Equipment": "-7.27",
"Assets, Current": "58.3",
"Liabilities, Non-Current": "11.5",
"Liabilities, Current": "1.40",
"Other Liabilities": "-93.7",
"Selling, General and Administrative Expense": "8.58",
"Expenses": "30.4",
"Revenues": "1.08",
"Net Income": "33.3",
"Other Expenses": "12.0",
"Research and Development": "6.00",
"Cost of Goods Sold": "2.97",
"Other Revenues": "1.08",
"Comprehensive Net Income": "33.0",
"Other Net Income": "1.53",
"Economic Capital Ratio": "-43.5"
},
"2014": {
"Other Assets": "-1.04",
"Assets": "10.7",
"Liabilities": "84.5",
"Stockholders Equity": "147",
"ECR before LimitedLiability": "223",
"Assets, Current": "9.80",
"Intangible Assets": "2.04",
"Other Liabilities": "29.5",
"Liabilities, Current": "49.7",
"Liabilities, Non-Current": "16.8",
"Selling, General and Administrative Expense": "-48.2",
"Expenses": "36.0",
"Revenues": "23.1",
"Net Income": "59.4",
"Cost of Goods Sold": "2.05",
"Other Expenses": "68.0",
"Research and Development": "9.31",
"Other Revenues": "23.1",
"Other Net Income": "1.83",
"Comprehensive Net Income": "59.6",
"Economic Capital Ratio": "190"
},
"2015": {
"Property and Equipment": "-4.53",
"Assets": "-19.0",
"Liabilities": "11.6",
"Stockholders Equity": "-26.4",
"ECR before LimitedLiability": "38.3",
"Other Assets": "-9.35",
"Intangible Assets": "7.73",
"Assets, Current": "-13.1",
"Other Liabilities": "1.63",
"Liabilities, Non-Current": "11.6",
"Liabilities, Current": "-1.64",
"Other Expenses": "-3.61",
"Expenses": "2.90",
"Revenues": "33.2",
"Net Income": "35.9",
"Cost of Goods Sold": "2.16",
"Selling, General and Administrative Expense": "-13.5",
"Research and Development": "18.4",
"Other Revenues": "33.2",
"Comprehensive Net Income": "36.0",
"Economic Capital Ratio": "19.3"
},
"2016": {
"Other Assets": "-9.46",
"Assets": "-22.2",
"Liabilities": "24.8",
"Stockholders Equity": "-26.8",
"ECR before LimitedLiability": "70.3",
"Assets, Current": "-9.38",
"Property and Equipment": "-5.35",
"Other Liabilities": "1.48",
"Liabilities, Non-Current": "16.3",
"Liabilities, Current": "7.38",
"Research and Development": "26.2",
"Expenses": "8.74",
"Revenues": "51.0",
"Net Income": "61.4",
"Selling, General and Administrative Expense": "-17.2",
"Other Expenses": "-1.97",
"Cost of Goods Sold": "2.51",
"Other Revenues": "51.0",
"Comprehensive Net Income": "61.4",
"Other Net Income": "0.438",
"Economic Capital Ratio": "47.8"
},
"2017": {
"Other Assets": "-11.7",
"Assets": "-31.2",
"Liabilities": "46.9",
"Stockholders Equity": "-35.4",
"ECR before LimitedLiability": "66.0",
"Intangible Assets": "-3.13",
"Assets, Current": "-16.1",
"Property and Equipment": "-5.21",
"Liabilities, Current": "-19.4",
"Other Liabilities": "45.0",
"Liabilities, Non-Current": "20.3",
"Other Revenues": "62.1",
"Revenues": "62.1",
"Net Income": "62.0",
"Selling, General and Administrative Expense": "-27.1",
"Comprehensive Net Income": "61.8",
"Research and Development": "21.7",
"Other Net Income": "-0.397",
"Other Expenses": "3.04",
"Cost of Goods Sold": "3.54",
"Economic Capital Ratio": "46.5"
},
"2018": {
"Assets, Current": "12.0",
"Assets": "0.589",
"Liabilities": "74.0",
"Stockholders Equity": "52.2",
"ECR before LimitedLiability": "152",
"Other Assets": "-4.59",
"Intangible Assets": "-2.41",
"Property and Equipment": "-2.45",
"Liabilities, Current": "18.3",
"Other Liabilities": "36.9",
"Liabilities, Non-Current": "27.3",
"Research and Development": "20.4",
"Expenses": "18.5",
"Revenues": "48.4",
"Net Income": "66.2",
"Cost of Goods Sold": "4.74",
"Other Expenses": "1.25",
"Selling, General and Administrative Expense": "-7.97",
"Other Revenues": "48.4",
"Comprehensive Net Income": "66.0",
"Economic Capital Ratio": "134"
},
"2019": {
"Other Assets": "6.48",
"Assets": "11.7",
"Liabilities": "72.3",
"Stockholders Equity": "99.8",
"ECR before LimitedLiability": "202",
"Property and Equipment": "-1.42",
"Assets, Current": "7.66",
"Intangible Assets": "-1.35",
"Liabilities, Current": "25.7",
"Other Liabilities": "32.2",
"Liabilities, Non-Current": "23.6",
"Other Expenses": "24.0",
"Expenses": "38.8",
"Revenues": "40.8",
"Net Income": "78.0",
"Cost of Goods Sold": "4.29",
"Selling, General and Administrative Expense": "-8.49",
"Research and Development": "19.3",
"Other Revenues": "40.8",
"Comprehensive Net Income": "77.7",
"Economic Capital Ratio": "175"
},
"2020": {
"Intangible Assets": "-1.98",
"Assets": "3.06",
"Liabilities": "79.8",
"Stockholders Equity": "65.6",
"ECR before LimitedLiability": "152",
"Other Assets": "7.16",
"Property and Equipment": "-1.74",
"Liabilities, Non-Current": "24.2",
"Liabilities, Current": "31.1",
"Other Liabilities": "34.9",
"Selling, General and Administrative Expense": "-7.41",
"Expenses": "13.6",
"Revenues": "38.8",
"Net Income": "53.1",
"Cost of Goods Sold": "3.95",
"Research and Development": "16.7",
"Other Expenses": "0.265",
"Other Revenues": "38.8",
"Other Net Income": "1.10",
"Comprehensive Net Income": "53.0",
"Economic Capital Ratio": "132"
},
"2021": {
"Liabilities, Current": "17.5",
"Liabilities": "64.5",
"Stockholders Equity": "43.3",
"ECR before LimitedLiability": "123",
"Other Liabilities": "32.0",
"Liabilities, Non-Current": "21.8",
"Selling, General and Administrative Expense": "-3.12",
"Expenses": "13.5",
"Net Income": "52.1",
"Other Expenses": "-0.333",
"Research and Development": "13.4",
"Cost of Goods Sold": "3.58",
"Other Revenues": "38.4",
"Revenues": "38.4",
"Assets, Current": "0.784",
"Intangible Assets": "-2.04",
"Other Assets": "3.35",
"Property and Equipment": "-1.57",
"Comprehensive Net Income": "52.0",
"Other Net Income": "0.653",
"Economic Capital Ratio": "115"
},
"2022": {
"Intangible Assets": "-2.10",
"Assets": "10.9",
"Liabilities": "64.1",
"Stockholders Equity": "76.4",
"ECR before LimitedLiability": "152",
"Assets, Current": "11.5",
"Other Assets": "3.84",
"Property and Equipment": "-1.93",
"Other Liabilities": "32.8",
"Liabilities, Current": "17.6",
"Liabilities, Non-Current": "20.0",
"Other Expenses": "0.574",
"Expenses": "21.2",
"Revenues": "32.5",
"Net Income": "52.6",
"Cost of Goods Sold": "3.65",
"Research and Development": "16.7",
"Other Revenues": "32.5",
"Comprehensive Net Income": "52.6",
"Other Net Income": "-0.699",
"Economic Capital Ratio": "132"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001347178_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "153,501",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,027",
"Liabilities, Current": "31,619",
"Liabilities, Non-Current": "0",
"Other Assets": "20,126",
"Other Compr. Net Income": "0",
"Other Expenses": "1,051",
"Other Liabilities": "117,525",
"Other Net Income": "461",
"Other Revenues": "31,270",
"Property and Equipment": "964",
"Research and Development": "28,996",
"Selling, General and Administrative Expense": "11,486"
},
"output_variables": {
"Assets": "182,618",
"Liabilities": "149,144",
"Expenses": "41,533",
"Revenues": "31,270",
"Stockholders Equity": "33,474",
"Net Income": "-9,802",
"Comprehensive Net Income": "-9,802",
"BaseVar": "202,513",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "178%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "125,968",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,532",
"Liabilities, Current": "32,263",
"Liabilities, Non-Current": "0",
"Other Assets": "600",
"Other Compr. Net Income": "-11",
"Other Expenses": "1,624",
"Other Liabilities": "93,280",
"Other Net Income": "0",
"Other Revenues": "33,288",
"Property and Equipment": "2,348",
"Research and Development": "45,446",
"Selling, General and Administrative Expense": "13,882"
},
"output_variables": {
"Assets": "135,448",
"Liabilities": "125,543",
"Expenses": "60,952",
"Revenues": "33,288",
"Stockholders Equity": "9,905",
"Net Income": "-27,664",
"Comprehensive Net Income": "-27,670",
"BaseVar": "177,621",
"ECR before LimitedLiability": "-4.7%",
"Economic Capital Ratio": "141%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "135,614",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,037",
"Liabilities, Current": "32,851",
"Liabilities, Non-Current": "0",
"Other Assets": "500",
"Other Compr. Net Income": "11",
"Other Expenses": "1,495",
"Other Liabilities": "66,374",
"Other Net Income": "0",
"Other Revenues": "34,024",
"Property and Equipment": "2,198",
"Research and Development": "28,190",
"Selling, General and Administrative Expense": "24,594"
},
"output_variables": {
"Assets": "143,349",
"Liabilities": "99,225",
"Expenses": "54,279",
"Revenues": "34,024",
"Stockholders Equity": "44,124",
"Net Income": "-20,255",
"Comprehensive Net Income": "-20,250",
"BaseVar": "165,444",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "199%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "141,730",
"Cost of Goods Sold": "0",
"Intangible Assets": "26,724",
"Liabilities, Current": "7,786",
"Liabilities, Non-Current": "0",
"Other Assets": "813",
"Other Compr. Net Income": "10",
"Other Expenses": "-426,721",
"Other Liabilities": "3,101",
"Other Net Income": "0",
"Other Revenues": "51,655",
"Property and Equipment": "2,437",
"Research and Development": "16,297",
"Selling, General and Administrative Expense": "384,894"
},
"output_variables": {
"Assets": "171,704",
"Liabilities": "10,887",
"Expenses": "-25,530",
"Revenues": "51,655",
"Stockholders Equity": "160,817",
"Net Income": "77,185",
"Comprehensive Net Income": "77,190",
"BaseVar": "129,893",
"ECR before LimitedLiability": "469%",
"Economic Capital Ratio": "493%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "166,547",
"Cost of Goods Sold": "0",
"Intangible Assets": "38,752",
"Liabilities, Current": "51,317",
"Liabilities, Non-Current": "3,706",
"Other Assets": "3,181",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "-73,646",
"Other Liabilities": "25,000",
"Other Net Income": "0",
"Other Revenues": "295,333",
"Property and Equipment": "4,570",
"Research and Development": "31,231",
"Selling, General and Administrative Expense": "84,506"
},
"output_variables": {
"Assets": "213,050",
"Liabilities": "80,023",
"Expenses": "42,092",
"Revenues": "295,333",
"Stockholders Equity": "133,027",
"Net Income": "253,242",
"Comprehensive Net Income": "253,239",
"BaseVar": "315,252",
"ECR before LimitedLiability": "371%",
"Economic Capital Ratio": "418%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "174,175",
"Cost of Goods Sold": "0",
"Intangible Assets": "27,819",
"Liabilities, Current": "50,320",
"Liabilities, Non-Current": "3,724",
"Other Assets": "3,365",
"Other Compr. Net Income": "21",
"Other Expenses": "35,973",
"Other Liabilities": "25,000",
"Other Net Income": "0",
"Other Revenues": "210,314",
"Property and Equipment": "5,015",
"Research and Development": "29,158",
"Selling, General and Administrative Expense": "103,097"
},
"output_variables": {
"Assets": "210,374",
"Liabilities": "79,044",
"Expenses": "168,228",
"Revenues": "210,314",
"Stockholders Equity": "131,330",
"Net Income": "42,086",
"Comprehensive Net Income": "42,097",
"BaseVar": "333,990",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "320%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "169,857",
"Cost of Goods Sold": "0",
"Intangible Assets": "26,069",
"Liabilities, Current": "70,363",
"Liabilities, Non-Current": "3,675",
"Other Assets": "4,193",
"Other Compr. Net Income": "-58",
"Other Expenses": "24,961",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "198,293",
"Property and Equipment": "5,306",
"Research and Development": "40,378",
"Selling, General and Administrative Expense": "132,189"
},
"output_variables": {
"Assets": "205,425",
"Liabilities": "74,038",
"Expenses": "197,528",
"Revenues": "198,293",
"Stockholders Equity": "131,387",
"Net Income": "765",
"Comprehensive Net Income": "736",
"BaseVar": "337,671",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "306%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "299,132",
"Cost of Goods Sold": "0",
"Intangible Assets": "24,542",
"Liabilities, Current": "53,015",
"Liabilities, Non-Current": "3,693",
"Other Assets": "4,039",
"Other Compr. Net Income": "-91",
"Other Expenses": "21,357",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "254,251",
"Property and Equipment": "4,417",
"Research and Development": "44,723",
"Selling, General and Administrative Expense": "102,983"
},
"output_variables": {
"Assets": "332,130",
"Liabilities": "56,708",
"Expenses": "169,063",
"Revenues": "254,251",
"Stockholders Equity": "275,422",
"Net Income": "85,187",
"Comprehensive Net Income": "85,142",
"BaseVar": "406,122",
"ECR before LimitedLiability": "353%",
"Economic Capital Ratio": "405%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "354,136",
"Cost of Goods Sold": "0",
"Intangible Assets": "23,037",
"Liabilities, Current": "59,505",
"Liabilities, Non-Current": "13,298",
"Other Assets": "102,711",
"Other Compr. Net Income": "392",
"Other Expenses": "-33,263",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "319,563",
"Property and Equipment": "3,864",
"Research and Development": "49,874",
"Selling, General and Administrative Expense": "130,663"
},
"output_variables": {
"Assets": "483,748",
"Liabilities": "72,803",
"Expenses": "147,274",
"Revenues": "319,563",
"Stockholders Equity": "410,945",
"Net Income": "172,289",
"Comprehensive Net Income": "172,485",
"BaseVar": "511,890",
"ECR before LimitedLiability": "384%",
"Economic Capital Ratio": "427%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "409,145",
"Cost of Goods Sold": "0",
"Intangible Assets": "21,559",
"Liabilities, Current": "65,936",
"Liabilities, Non-Current": "14,254",
"Other Assets": "98,616",
"Other Compr. Net Income": "89",
"Other Expenses": "-8,439",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "292,643",
"Property and Equipment": "4,136",
"Research and Development": "57,446",
"Selling, General and Administrative Expense": "141,444"
},
"output_variables": {
"Assets": "533,456",
"Liabilities": "80,190",
"Expenses": "190,450",
"Revenues": "292,643",
"Stockholders Equity": "453,266",
"Net Income": "102,193",
"Comprehensive Net Income": "102,237",
"BaseVar": "548,414",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "407%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "478,301",
"Cost of Goods Sold": "0",
"Intangible Assets": "20,081",
"Liabilities, Current": "74,419",
"Liabilities, Non-Current": "14,445",
"Other Assets": "92,297",
"Other Compr. Net Income": "-718",
"Other Expenses": "35,275",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "303,499",
"Property and Equipment": "3,113",
"Research and Development": "83,198",
"Selling, General and Administrative Expense": "123,236"
},
"output_variables": {
"Assets": "593,792",
"Liabilities": "88,864",
"Expenses": "241,709",
"Revenues": "303,499",
"Stockholders Equity": "504,928",
"Net Income": "61,790",
"Comprehensive Net Income": "61,431",
"BaseVar": "614,291",
"ECR before LimitedLiability": "340%",
"Economic Capital Ratio": "396%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "519,292",
"Cost of Goods Sold": "0",
"Intangible Assets": "18,565",
"Liabilities, Current": "91,436",
"Liabilities, Non-Current": "15,613",
"Other Assets": "93,817",
"Other Compr. Net Income": "-3,984",
"Other Expenses": "32,640",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "241,437",
"Property and Equipment": "2,573",
"Research and Development": "90,825",
"Selling, General and Administrative Expense": "136,616"
},
"output_variables": {
"Assets": "634,247",
"Liabilities": "107,049",
"Expenses": "260,081",
"Revenues": "241,437",
"Stockholders Equity": "527,198",
"Net Income": "-18,644",
"Comprehensive Net Income": "-20,636",
"BaseVar": "623,399",
"ECR before LimitedLiability": "305%",
"Economic Capital Ratio": "372%"
}
}
},
"top_rated": true,
"trend": 16.0,
"value": 3.7648865756969254,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001347178.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001347178.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001347178.svg"
},
{
"company_id": "0001744659",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001744659.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001744659.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001744659_main_keyfigs.svg",
"name": "Akero Therapeutics Inc",
"rank": 60,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001744659.svg",
"report_text": "The relative strengths and weaknesses of Akero Therapeutics 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 Akero Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 151% points.The greatest weakness of Akero Therapeutics Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 376%, being 131% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001744659_2023_Akero_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-3.20",
"Assets": "44.8",
"Liabilities": "64.2",
"Stockholders Equity": "151",
"ECR before LimitedLiability": "151",
"Assets, Current": "73.9",
"Other Assets": "-4.87",
"Property and Equipment": "-1.72",
"Other Liabilities": "14.2",
"Liabilities, Current": "34.3",
"Liabilities, Non-Current": "21.8",
"Other Expenses": "4.52",
"Expenses": "51.0",
"Revenues": "-9.81",
"Comprehensive Net Income": "1.55",
"Selling, General and Administrative Expense": "19.3",
"Cost of Goods Sold": "2.83",
"Research and Development": "24.8",
"Other Revenues": "-9.81",
"Other Net Income": "-42.1",
"Economic Capital Ratio": "131"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001744659_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "355,173",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,083",
"Liabilities, Non-Current": "1,079",
"Other Assets": "1,350",
"Other Compr. Net Income": "64",
"Other Expenses": "739",
"Other Liabilities": "9,846",
"Other Net Income": "-115,156",
"Other Revenues": "3,862",
"Property and Equipment": "47",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "356,570",
"Liabilities": "30,008",
"Expenses": "739",
"Revenues": "3,862",
"Stockholders Equity": "326,562",
"Net Income": "-112,033",
"Comprehensive Net Income": "-112,001",
"BaseVar": "253,200",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "376%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.7563283031070194,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001744659.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001744659.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001744659.svg"
},
{
"company_id": "0001599901",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001599901.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001599901.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001599901.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001599901_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001599901_main_keyfigs.svg",
"name": "Avidity Biosciences Inc",
"rank": 61,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001599901.svg",
"report_text": "The relative strengths and weaknesses of Avidity Biosciences 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 Avidity Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 146% points.The greatest weakness of Avidity Biosciences Inc is the variable Revenues, reducing the Economic Capital Ratio by 9.2% points.
The company's Economic Capital Ratio, given in the ranking table, is 376%, being 131% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001599901_2023_Avidity_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.51",
"Assets": "38.8",
"Liabilities": "60.0",
"Stockholders Equity": "153",
"ECR before LimitedLiability": "162",
"Other Assets": "-2.70",
"Property and Equipment": "-1.02",
"Assets, Current": "58.1",
"Liabilities, Non-Current": "5.73",
"Liabilities, Current": "35.3",
"Other Liabilities": "24.1",
"Selling, General and Administrative Expense": "10.6",
"Expenses": "22.9",
"Revenues": "-8.58",
"Net Income": "15.3",
"Cost of Goods Sold": "2.61",
"Research and Development": "4.84",
"Other Expenses": "5.07",
"Other Revenues": "-8.58",
"Comprehensive Net Income": "15.3",
"Economic Capital Ratio": "143"
},
"2021": {
"Assets, Current": "49.4",
"Assets": "31.6",
"Liabilities": "46.6",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "102",
"Other Assets": "-3.69",
"Property and Equipment": "-0.879",
"Intangible Assets": "-3.78",
"Liabilities, Current": "20.6",
"Other Liabilities": "22.7",
"Liabilities, Non-Current": "6.41",
"Selling, General and Administrative Expense": "8.37",
"Expenses": "8.05",
"Revenues": "-8.18",
"Net Income": "0.419",
"Other Expenses": "5.04",
"Research and Development": "-8.00",
"Cost of Goods Sold": "2.58",
"Other Revenues": "-8.18",
"Other Net Income": "0.483",
"Economic Capital Ratio": "94.3"
},
"2022": {
"Intangible Assets": "-3.17",
"Assets": "44.5",
"Liabilities": "59.6",
"Stockholders Equity": "146",
"ECR before LimitedLiability": "151",
"Assets, Current": "67.6",
"Other Assets": "-4.02",
"Property and Equipment": "-0.976",
"Other Liabilities": "25.4",
"Liabilities, Current": "22.7",
"Liabilities, Non-Current": "17.0",
"Other Expenses": "4.72",
"Expenses": "15.1",
"Revenues": "-9.22",
"Net Income": "6.44",
"Selling, General and Administrative Expense": "11.9",
"Cost of Goods Sold": "2.79",
"Research and Development": "-4.29",
"Other Revenues": "-9.22",
"Comprehensive Net Income": "6.29",
"Economic Capital Ratio": "131"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001599901_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "331,678",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,587",
"Liabilities, Non-Current": "13,088",
"Other Assets": "752",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-78",
"Other Revenues": "6,787",
"Property and Equipment": "1,468",
"Research and Development": "37,602",
"Selling, General and Administrative Expense": "13,462"
},
"output_variables": {
"Assets": "333,898",
"Liabilities": "27,675",
"Expenses": "51,064",
"Revenues": "6,787",
"Stockholders Equity": "306,223",
"Net Income": "-44,355",
"Comprehensive Net Income": "-44,358",
"BaseVar": "209,754",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "399%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "411,141",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "29,658",
"Liabilities, Non-Current": "16,492",
"Other Assets": "11,634",
"Other Compr. Net Income": "-182",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "42",
"Other Revenues": "9,326",
"Property and Equipment": "4,805",
"Research and Development": "101,182",
"Selling, General and Administrative Expense": "26,195"
},
"output_variables": {
"Assets": "427,580",
"Liabilities": "46,150",
"Expenses": "127,377",
"Revenues": "9,326",
"Stockholders Equity": "381,430",
"Net Income": "-118,009",
"Comprehensive Net Income": "-118,100",
"BaseVar": "305,328",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "369%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "622,942",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "51,908",
"Liabilities, Non-Current": "8,817",
"Other Assets": "9,604",
"Other Compr. Net Income": "-2,511",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,918",
"Other Revenues": "9,224",
"Property and Equipment": "6,254",
"Research and Development": "150,404",
"Selling, General and Administrative Expense": "37,733"
},
"output_variables": {
"Assets": "638,800",
"Liabilities": "60,725",
"Expenses": "188,137",
"Revenues": "9,224",
"Stockholders Equity": "578,075",
"Net Income": "-173,995",
"Comprehensive Net Income": "-175,250",
"BaseVar": "452,158",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "376%"
}
}
},
"top_rated": true,
"trend": 44.0,
"value": 3.755183665626152,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001599901.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001599901.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001599901.svg"
},
{
"company_id": "0001014763",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001014763.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001014763.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001014763.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001014763_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001014763_main_keyfigs.svg",
"name": "Ainos Inc",
"rank": 62,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001014763.svg",
"report_text": "The relative strengths and weaknesses of Ainos 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 Ainos Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 256% points.The greatest weakness of Ainos Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 375%, being 131% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001014763_2023_Ainos_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "10.6",
"Assets": "-53.6",
"Liabilities": "-50.9",
"Stockholders Equity": "-140",
"ECR before LimitedLiability": "-147",
"Assets, Current": "-50.7",
"Property and Equipment": "-1.86",
"Intangible Assets": "-15.0",
"Other Liabilities": "2.95",
"Liabilities, Non-Current": "1.76",
"Liabilities, Current": "-63.9",
"Research and Development": "12.7",
"Expenses": "2.44",
"Revenues": "-6.93",
"Net Income": "-4.30",
"Selling, General and Administrative Expense": "-16.3",
"Other Expenses": "4.76",
"Cost of Goods Sold": "0.825",
"Other Revenues": "-6.93",
"Comprehensive Net Income": "-4.31",
"Economic Capital Ratio": "-170"
},
"2017": {
"Other Assets": "-2.33",
"Assets": "10.1",
"Liabilities": "-114",
"Stockholders Equity": "-76.6",
"ECR before LimitedLiability": "-63.0",
"Intangible Assets": "-21.4",
"Assets, Current": "28.8",
"Property and Equipment": "-8.03",
"Liabilities, Current": "-171",
"Other Liabilities": "26.0",
"Liabilities, Non-Current": "14.5",
"Selling, General and Administrative Expense": "-10.4",
"Expenses": "28.3",
"Revenues": "-5.37",
"Net Income": "28.2",
"Research and Development": "28.2",
"Other Expenses": "16.8",
"Other Revenues": "-5.37",
"Comprehensive Net Income": "28.2",
"Other Net Income": "-0.300",
"Economic Capital Ratio": "-82.6"
},
"2018": {
"Assets, Current": "18.9",
"Assets": "-23.0",
"Liabilities": "-26.6",
"Stockholders Equity": "-48.0",
"ECR before LimitedLiability": "-68.4",
"Other Assets": "1.52",
"Intangible Assets": "-28.6",
"Property and Equipment": "-11.7",
"Liabilities, Current": "-87.3",
"Other Liabilities": "22.5",
"Liabilities, Non-Current": "22.4",
"Research and Development": "22.9",
"Expenses": "-26.7",
"Revenues": "-16.3",
"Net Income": "-42.3",
"Other Expenses": "10.6",
"Selling, General and Administrative Expense": "-71.3",
"Other Revenues": "-16.3",
"Other Net Income": "-0.429",
"Comprehensive Net Income": "-42.5",
"Economic Capital Ratio": "-86.1"
},
"2019": {
"Other Assets": "2.57",
"Assets": "-64.2",
"Liabilities": "-11.0",
"Stockholders Equity": "-67.4",
"ECR before LimitedLiability": "-137",
"Property and Equipment": "-10.2",
"Assets, Current": "-56.9",
"Intangible Assets": "-20.5",
"Liabilities, Current": "-27.6",
"Other Liabilities": "3.84",
"Liabilities, Non-Current": "4.20",
"Other Expenses": "5.58",
"Expenses": "-34.9",
"Revenues": "-10.8",
"Net Income": "-44.3",
"Cost of Goods Sold": "2.27",
"Selling, General and Administrative Expense": "-55.5",
"Research and Development": "16.9",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "-44.5",
"Economic Capital Ratio": "-164"
},
"2020": {
"Intangible Assets": "8.26",
"Assets": "-112",
"Liabilities": "5.52",
"Stockholders Equity": "-165",
"ECR before LimitedLiability": "-215",
"Other Assets": "-14.4",
"Property and Equipment": "-5.56",
"Assets, Current": "-109",
"Liabilities, Non-Current": "-0.619",
"Liabilities, Current": "9.84",
"Other Liabilities": "-0.622",
"Selling, General and Administrative Expense": "-43.2",
"Expenses": "-22.8",
"Revenues": "-4.78",
"Net Income": "-30.1",
"Cost of Goods Sold": "0.847",
"Research and Development": "7.31",
"Other Expenses": "2.14",
"Other Revenues": "-4.78",
"Comprehensive Net Income": "-30.1",
"Economic Capital Ratio": "-234"
},
"2021": {
"Assets, Current": "-85.5",
"Assets": "13.8",
"Liabilities": "-128",
"Stockholders Equity": "-76.9",
"ECR before LimitedLiability": "-78.0",
"Other Assets": "-17.2",
"Intangible Assets": "125",
"Liabilities, Current": "-181",
"Other Liabilities": "17.2",
"Liabilities, Non-Current": "16.8",
"Selling, General and Administrative Expense": "11.7",
"Expenses": "39.3",
"Revenues": "-10.2",
"Net Income": "28.6",
"Other Expenses": "5.59",
"Research and Development": "18.4",
"Cost of Goods Sold": "2.39",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "28.5",
"Other Net Income": "0.465",
"Economic Capital Ratio": "-85.7"
},
"2022": {
"Intangible Assets": "256",
"Assets": "30.3",
"Liabilities": "83.9",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "151",
"Assets, Current": "-27.1",
"Other Assets": "-5.83",
"Property and Equipment": "0.887",
"Other Liabilities": "29.9",
"Liabilities, Current": "37.8",
"Liabilities, Non-Current": "26.7",
"Other Expenses": "5.60",
"Expenses": "1.57",
"Revenues": "-1.00",
"Comprehensive Net Income": "-0.415",
"Selling, General and Administrative Expense": "-6.27",
"Cost of Goods Sold": "-3.91",
"Research and Development": "6.07",
"Other Revenues": "-1.00",
"Other Net Income": "-0.738",
"Economic Capital Ratio": "131"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001014763_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "262",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,273",
"Liabilities, Non-Current": "0",
"Other Assets": "156",
"Other Compr. Net Income": "0",
"Other Expenses": "2.9",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "44",
"Research and Development": "0",
"Selling, General and Administrative Expense": "667"
},
"output_variables": {
"Assets": "463",
"Liabilities": "1,273",
"Expenses": "670",
"Revenues": "0",
"Stockholders Equity": "-810",
"Net Income": "-670",
"Comprehensive Net Income": "-670",
"BaseVar": "1,203",
"ECR before LimitedLiability": "-281%",
"Economic Capital Ratio": "75%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,084",
"Cost of Goods Sold": "60",
"Intangible Assets": "0",
"Liabilities, Current": "1,823",
"Liabilities, Non-Current": "0",
"Other Assets": "182",
"Other Compr. Net Income": "0",
"Other Expenses": "-153",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "251",
"Property and Equipment": "27",
"Research and Development": "0",
"Selling, General and Administrative Expense": "770"
},
"output_variables": {
"Assets": "2,294",
"Liabilities": "1,823",
"Expenses": "678",
"Revenues": "251",
"Stockholders Equity": "471",
"Net Income": "-427",
"Comprehensive Net Income": "-427",
"BaseVar": "2,523",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "169%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,303",
"Cost of Goods Sold": "65",
"Intangible Assets": "0",
"Liabilities, Current": "734",
"Liabilities, Non-Current": "0",
"Other Assets": "146",
"Other Compr. Net Income": "0",
"Other Expenses": "4.0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "78",
"Property and Equipment": "14",
"Research and Development": "33",
"Selling, General and Administrative Expense": "1,315"
},
"output_variables": {
"Assets": "1,464",
"Liabilities": "734",
"Expenses": "1,416",
"Revenues": "78",
"Stockholders Equity": "730",
"Net Income": "-1,339",
"Comprehensive Net Income": "-1,339",
"BaseVar": "1,846",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "163%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "445",
"Cost of Goods Sold": "8.5",
"Intangible Assets": "0",
"Liabilities, Current": "753",
"Liabilities, Non-Current": "0",
"Other Assets": "146",
"Other Compr. Net Income": "0",
"Other Expenses": "1.4",
"Other Liabilities": "0",
"Other Net Income": "-0.89",
"Other Revenues": "29",
"Property and Equipment": "5.1",
"Research and Development": "81",
"Selling, General and Administrative Expense": "1,633"
},
"output_variables": {
"Assets": "597",
"Liabilities": "753",
"Expenses": "1,724",
"Revenues": "29",
"Stockholders Equity": "-157",
"Net Income": "-1,696",
"Comprehensive Net Income": "-1,696",
"BaseVar": "1,552",
"ECR before LimitedLiability": "-302%",
"Economic Capital Ratio": "68%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "76",
"Cost of Goods Sold": "11",
"Intangible Assets": "181",
"Liabilities, Current": "1,099",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-57",
"Other Revenues": "15",
"Property and Equipment": "3.2",
"Research and Development": "11",
"Selling, General and Administrative Expense": "1,412"
},
"output_variables": {
"Assets": "260",
"Liabilities": "1,099",
"Expenses": "1,435",
"Revenues": "15",
"Stockholders Equity": "-838",
"Net Income": "-1,476",
"Comprehensive Net Income": "-1,476",
"BaseVar": "1,433",
"ECR before LimitedLiability": "-486%",
"Economic Capital Ratio": "21%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,218",
"Cost of Goods Sold": "192",
"Intangible Assets": "37,329",
"Liabilities, Current": "30,595",
"Liabilities, Non-Current": "30",
"Other Assets": "88",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-76",
"Other Revenues": "460",
"Property and Equipment": "1,188",
"Research and Development": "7.3",
"Selling, General and Administrative Expense": "2,559"
},
"output_variables": {
"Assets": "40,822",
"Liabilities": "30,625",
"Expenses": "2,759",
"Revenues": "460",
"Stockholders Equity": "10,197",
"Net Income": "-2,376",
"Comprehensive Net Income": "-2,376",
"BaseVar": "37,371",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "193%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,846",
"Cost of Goods Sold": "11,755",
"Intangible Assets": "32,807",
"Liabilities, Current": "2,473",
"Liabilities, Non-Current": "8.1",
"Other Assets": "81",
"Other Compr. Net Income": "-207",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-77",
"Other Revenues": "18,127",
"Property and Equipment": "1,376",
"Research and Development": "31,457",
"Selling, General and Administrative Expense": "39,389"
},
"output_variables": {
"Assets": "37,109",
"Liabilities": "2,481",
"Expenses": "82,601",
"Revenues": "18,127",
"Stockholders Equity": "34,628",
"Net Income": "-64,551",
"Comprehensive Net Income": "-64,655",
"BaseVar": "70,301",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "192%"
}
}
},
"top_rated": true,
"trend": 295.0,
"value": 3.7543334202693517,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001014763.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001014763.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001014763.svg"
},
{
"company_id": "0001703057",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001703057.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001703057.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001703057.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001703057_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001703057_main_keyfigs.svg",
"name": "Abcellera Biologics Inc",
"rank": 63,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001703057.svg",
"report_text": "The relative strengths and weaknesses of Abcellera Biologics 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 Abcellera Biologics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 81% points.The greatest weakness of Abcellera Biologics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 374%, being 129% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001703057_2023_Abcellera_Biologics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "2.52",
"Assets": "13.5",
"Liabilities": "17.4",
"Stockholders Equity": "47.3",
"ECR before LimitedLiability": "98.9",
"Other Assets": "-2.00",
"Property and Equipment": "4.67",
"Intangible Assets": "7.52",
"Liabilities, Current": "18.6",
"Other Liabilities": "24.2",
"Liabilities, Non-Current": "-29.1",
"Selling, General and Administrative Expense": "13.4",
"Expenses": "27.5",
"Revenues": "19.4",
"Net Income": "48.5",
"Other Expenses": "-5.60",
"Research and Development": "17.0",
"Cost of Goods Sold": "2.77",
"Other Revenues": "19.4",
"Comprehensive Net Income": "48.5",
"Economic Capital Ratio": "91.2"
},
"2022": {
"Intangible Assets": "4.85",
"Assets": "20.4",
"Liabilities": "39.6",
"Stockholders Equity": "81.2",
"ECR before LimitedLiability": "150",
"Assets, Current": "4.81",
"Property and Equipment": "8.94",
"Other Liabilities": "28.5",
"Liabilities, Current": "34.2",
"Liabilities, Non-Current": "-25.8",
"Other Expenses": "-8.28",
"Expenses": "32.3",
"Revenues": "22.8",
"Net Income": "55.9",
"Selling, General and Administrative Expense": "17.6",
"Cost of Goods Sold": "3.15",
"Research and Development": "20.0",
"Other Revenues": "22.8",
"Comprehensive Net Income": "55.9",
"Other Net Income": "1.04",
"Economic Capital Ratio": "129"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001703057_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "929,800",
"Cost of Goods Sold": "0",
"Intangible Assets": "196,198",
"Liabilities, Current": "120,676",
"Liabilities, Non-Current": "172,160",
"Other Assets": "80,955",
"Other Compr. Net Income": "280",
"Other Expenses": "132,565",
"Other Liabilities": "0",
"Other Net Income": "14,736",
"Other Revenues": "375,203",
"Property and Equipment": "111,616",
"Research and Development": "62,062",
"Selling, General and Administrative Expense": "41,848"
},
"output_variables": {
"Assets": "1,318,569",
"Liabilities": "292,836",
"Expenses": "236,475",
"Revenues": "375,203",
"Stockholders Equity": "1,025,733",
"Net Income": "153,464",
"Comprehensive Net Income": "153,604",
"BaseVar": "1,119,050",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "366%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,025,491",
"Cost of Goods Sold": "0",
"Intangible Assets": "179,308",
"Liabilities, Current": "118,320",
"Liabilities, Non-Current": "189,310",
"Other Assets": "118,853",
"Other Compr. Net Income": "-1,671",
"Other Expenses": "186,129",
"Other Liabilities": "0",
"Other Net Income": "22,588",
"Other Revenues": "485,424",
"Property and Equipment": "217,255",
"Research and Development": "107,879",
"Selling, General and Administrative Expense": "55,485"
},
"output_variables": {
"Assets": "1,540,907",
"Liabilities": "307,630",
"Expenses": "349,493",
"Revenues": "485,424",
"Stockholders Equity": "1,233,277",
"Net Income": "158,519",
"Comprehensive Net Income": "157,684",
"BaseVar": "1,353,856",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "374%"
}
}
},
"top_rated": true,
"trend": 49.0,
"value": 3.7399701487716004,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001703057.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001703057.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001703057.svg"
},
{
"company_id": "0001720580",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001720580.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001720580.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001720580.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001720580_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001720580_main_keyfigs.svg",
"name": "Adicet Bio Inc",
"rank": 64,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001720580.svg",
"report_text": "The relative strengths and weaknesses of Adicet Bio 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 Adicet Bio Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 130% points.The greatest weakness of Adicet Bio Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 0.89% points.
The company's Economic Capital Ratio, given in the ranking table, is 374%, being 129% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001720580_2023_Adicet_Bio_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "8.73",
"Assets": "25.5",
"Liabilities": "8.86",
"Stockholders Equity": "48.8",
"ECR before LimitedLiability": "69.0",
"Other Assets": "17.4",
"Property and Equipment": "-1.51",
"Assets, Current": "-0.619",
"Liabilities, Non-Current": "-21.3",
"Liabilities, Current": "7.79",
"Other Liabilities": "20.9",
"Selling, General and Administrative Expense": "2.68",
"Expenses": "12.1",
"Other Net Income": "0.178",
"Net Income": "12.3",
"Cost of Goods Sold": "2.97",
"Research and Development": "-1.23",
"Other Expenses": "7.62",
"Comprehensive Net Income": "12.2",
"Other Compr. Net Income": "-0.0382",
"Economic Capital Ratio": "49.4"
},
"2021": {
"Assets, Current": "29.0",
"Assets": "33.1",
"Liabilities": "44.3",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "114",
"Other Assets": "-0.280",
"Property and Equipment": "1.64",
"Intangible Assets": "0.869",
"Liabilities, Current": "27.3",
"Other Liabilities": "22.2",
"Liabilities, Non-Current": "-3.31",
"Selling, General and Administrative Expense": "7.07",
"Expenses": "16.3",
"Revenues": "-6.81",
"Net Income": "9.87",
"Other Expenses": "4.81",
"Research and Development": "2.06",
"Cost of Goods Sold": "2.48",
"Other Revenues": "-6.81",
"Comprehensive Net Income": "9.83",
"Economic Capital Ratio": "107"
},
"2022": {
"Intangible Assets": "1.10",
"Assets": "37.9",
"Liabilities": "56.2",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "149",
"Assets, Current": "28.0",
"Other Assets": "-0.657",
"Property and Equipment": "5.16",
"Other Liabilities": "26.3",
"Liabilities, Current": "33.8",
"Liabilities, Non-Current": "-0.359",
"Other Expenses": "4.87",
"Expenses": "17.7",
"Revenues": "-0.863",
"Net Income": "16.0",
"Selling, General and Administrative Expense": "10.3",
"Cost of Goods Sold": "2.89",
"Other Revenues": "-0.863",
"Comprehensive Net Income": "16.1",
"Other Net Income": "-0.890",
"Economic Capital Ratio": "129"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001720580_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "100,336",
"Cost of Goods Sold": "0",
"Intangible Assets": "20,089",
"Liabilities, Current": "22,479",
"Liabilities, Non-Current": "20,424",
"Other Assets": "30,620",
"Other Compr. Net Income": "1.0",
"Other Expenses": "-2,681",
"Other Liabilities": "1,105",
"Other Net Income": "-953",
"Other Revenues": "18,688",
"Property and Equipment": "2,790",
"Research and Development": "34,334",
"Selling, General and Administrative Expense": "22,760"
},
"output_variables": {
"Assets": "153,835",
"Liabilities": "44,008",
"Expenses": "54,413",
"Revenues": "18,688",
"Stockholders Equity": "109,827",
"Net Income": "-36,678",
"Comprehensive Net Income": "-36,678",
"BaseVar": "135,949",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "306%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "282,438",
"Cost of Goods Sold": "0",
"Intangible Assets": "19,462",
"Liabilities, Current": "16,317",
"Liabilities, Non-Current": "19,377",
"Other Assets": "22,395",
"Other Compr. Net Income": "-24",
"Other Expenses": "51",
"Other Liabilities": "115",
"Other Net Income": "-606",
"Other Revenues": "9,821",
"Property and Equipment": "14,643",
"Research and Development": "48,943",
"Selling, General and Administrative Expense": "22,220"
},
"output_variables": {
"Assets": "338,938",
"Liabilities": "35,809",
"Expenses": "71,214",
"Revenues": "9,821",
"Stockholders Equity": "303,129",
"Net Income": "-61,999",
"Comprehensive Net Income": "-62,011",
"BaseVar": "228,206",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "382%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "261,038",
"Cost of Goods Sold": "0",
"Intangible Assets": "19,462",
"Liabilities, Current": "19,707",
"Liabilities, Non-Current": "18,645",
"Other Assets": "21,480",
"Other Compr. Net Income": "0",
"Other Expenses": "80",
"Other Liabilities": "0",
"Other Net Income": "-919",
"Other Revenues": "28,750",
"Property and Equipment": "28,710",
"Research and Development": "71,246",
"Selling, General and Administrative Expense": "26,295"
},
"output_variables": {
"Assets": "330,690",
"Liabilities": "38,352",
"Expenses": "97,621",
"Revenues": "28,750",
"Stockholders Equity": "292,338",
"Net Income": "-69,790",
"Comprehensive Net Income": "-69,790",
"BaseVar": "248,166",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "374%"
}
}
},
"top_rated": true,
"trend": 27.0,
"value": 3.73736002772604,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001720580.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001720580.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001720580.svg"
},
{
"company_id": "0001082554",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001082554.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001082554.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001082554.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001082554_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001082554_main_keyfigs.svg",
"name": "United Therapeutics Corp",
"rank": 65,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001082554.svg",
"report_text": "The relative strengths and weaknesses of United Therapeutics 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 United Therapeutics Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 81% points.The greatest weakness of United Therapeutics Corp is the variable Other Liabilities, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 373%, being 128% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001082554_2023_United_Therapeutics_Corp.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "18.3",
"Assets": "11.4",
"Liabilities": "-6.47",
"Stockholders Equity": "16.0",
"ECR before LimitedLiability": "27.3",
"Assets, Current": "8.10",
"Property and Equipment": "10.8",
"Intangible Assets": "-20.0",
"Liabilities, Current": "-44.9",
"Other Liabilities": "16.8",
"Liabilities, Non-Current": "16.9",
"Selling, General and Administrative Expense": "5.49",
"Expenses": "13.8",
"Revenues": "2.11",
"Net Income": "15.4",
"Research and Development": "0.872",
"Cost of Goods Sold": "4.52",
"Other Expenses": "2.85",
"Other Revenues": "2.11",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "21.0"
},
"2011": {
"Other Assets": "43.4",
"Assets": "27.8",
"Liabilities": "-7.97",
"Stockholders Equity": "42.7",
"ECR before LimitedLiability": "159",
"Intangible Assets": "-9.44",
"Property and Equipment": "21.6",
"Assets, Current": "-15.9",
"Other Liabilities": "-25.4",
"Liabilities, Non-Current": "-3.59",
"Liabilities, Current": "19.2",
"Research and Development": "18.5",
"Expenses": "36.4",
"Revenues": "20.9",
"Net Income": "59.7",
"Other Expenses": "-1.37",
"Cost of Goods Sold": "3.38",
"Selling, General and Administrative Expense": "15.3",
"Other Revenues": "20.9",
"Comprehensive Net Income": "59.4",
"Economic Capital Ratio": "83.2"
},
"2012": {
"Property and Equipment": "23.9",
"Assets": "21.8",
"Liabilities": "19.8",
"Stockholders Equity": "57.5",
"ECR before LimitedLiability": "188",
"Assets, Current": "-14.0",
"Intangible Assets": "-7.86",
"Other Assets": "28.0",
"Liabilities, Current": "37.2",
"Other Liabilities": "-20.9",
"Liabilities, Non-Current": "0.415",
"Selling, General and Administrative Expense": "14.2",
"Expenses": "35.6",
"Revenues": "30.4",
"Net Income": "70.9",
"Research and Development": "16.9",
"Cost of Goods Sold": "4.04",
"Other Revenues": "30.4",
"Comprehensive Net Income": "71.0",
"Other Net Income": "3.16",
"Economic Capital Ratio": "115"
},
"2013": {
"Other Assets": "37.0",
"Assets": "6.83",
"Liabilities": "12.9",
"Stockholders Equity": "21.8",
"ECR before LimitedLiability": "94.5",
"Intangible Assets": "-9.89",
"Property and Equipment": "21.0",
"Assets, Current": "-24.9",
"Liabilities, Non-Current": "0.902",
"Liabilities, Current": "-29.6",
"Other Liabilities": "37.8",
"Selling, General and Administrative Expense": "7.00",
"Expenses": "23.2",
"Revenues": "30.0",
"Net Income": "55.6",
"Other Expenses": "1.61",
"Research and Development": "11.5",
"Cost of Goods Sold": "2.89",
"Other Revenues": "30.0",
"Comprehensive Net Income": "55.4",
"Economic Capital Ratio": "66.6"
},
"2014": {
"Other Assets": "14.3",
"Assets": "-6.78",
"Liabilities": "21.6",
"Stockholders Equity": "-2.15",
"ECR before LimitedLiability": "113",
"Property and Equipment": "22.6",
"Assets, Current": "-23.4",
"Intangible Assets": "-9.52",
"Other Liabilities": "36.8",
"Liabilities, Current": "-13.2",
"Liabilities, Non-Current": "-4.31",
"Selling, General and Administrative Expense": "7.14",
"Expenses": "22.1",
"Revenues": "47.8",
"Net Income": "73.0",
"Cost of Goods Sold": "2.36",
"Other Expenses": "-3.71",
"Research and Development": "16.3",
"Other Revenues": "47.8",
"Comprehensive Net Income": "73.1",
"Economic Capital Ratio": "80.0"
},
"2015": {
"Property and Equipment": "14.1",
"Assets": "-11.2",
"Liabilities": "51.8",
"Stockholders Equity": "-5.47",
"ECR before LimitedLiability": "124",
"Other Assets": "7.76",
"Intangible Assets": "-8.50",
"Assets, Current": "-18.5",
"Other Liabilities": "43.3",
"Liabilities, Non-Current": "-3.66",
"Liabilities, Current": "13.7",
"Other Expenses": "-7.92",
"Expenses": "22.1",
"Revenues": "48.7",
"Net Income": "87.8",
"Selling, General and Administrative Expense": "6.03",
"Research and Development": "21.7",
"Other Revenues": "48.7",
"Other Net Income": "16.2",
"Comprehensive Net Income": "87.8",
"Economic Capital Ratio": "105"
},
"2016": {
"Other Assets": "5.89",
"Assets": "2.21",
"Liabilities": "63.3",
"Stockholders Equity": "50.2",
"ECR before LimitedLiability": "175",
"Assets, Current": "-5.46",
"Property and Equipment": "9.69",
"Intangible Assets": "-5.39",
"Other Liabilities": "40.0",
"Liabilities, Non-Current": "0.377",
"Liabilities, Current": "27.9",
"Research and Development": "28.6",
"Expenses": "35.3",
"Revenues": "58.4",
"Net Income": "93.1",
"Selling, General and Administrative Expense": "11.7",
"Other Expenses": "-7.15",
"Cost of Goods Sold": "2.33",
"Other Revenues": "58.4",
"Comprehensive Net Income": "93.2",
"Economic Capital Ratio": "153"
},
"2017": {
"Liabilities, Current": "21.2",
"Liabilities": "44.3",
"Stockholders Equity": "28.6",
"ECR before LimitedLiability": "121",
"Other Liabilities": "10.7",
"Liabilities, Non-Current": "15.1",
"Selling, General and Administrative Expense": "13.8",
"Expenses": "24.6",
"Net Income": "68.2",
"Research and Development": "22.2",
"Other Expenses": "-14.3",
"Cost of Goods Sold": "2.82",
"Other Revenues": "44.9",
"Revenues": "44.9",
"Intangible Assets": "-8.89",
"Assets, Current": "-16.7",
"Other Assets": "21.1",
"Property and Equipment": "12.6",
"Comprehensive Net Income": "68.0",
"Other Net Income": "-1.97",
"Economic Capital Ratio": "102"
},
"2018": {
"Assets, Current": "-6.44",
"Assets": "9.80",
"Liabilities": "57.3",
"Stockholders Equity": "72.6",
"ECR before LimitedLiability": "161",
"Other Assets": "14.1",
"Intangible Assets": "-5.23",
"Property and Equipment": "10.9",
"Liabilities, Current": "38.4",
"Other Liabilities": "2.53",
"Liabilities, Non-Current": "20.3",
"Research and Development": "18.7",
"Expenses": "33.6",
"Revenues": "38.5",
"Net Income": "69.3",
"Cost of Goods Sold": "-2.76",
"Other Expenses": "1.97",
"Selling, General and Administrative Expense": "16.0",
"Other Revenues": "38.5",
"Comprehensive Net Income": "69.4",
"Economic Capital Ratio": "144"
},
"2019": {
"Other Assets": "30.9",
"Assets": "15.3",
"Liabilities": "23.3",
"Stockholders Equity": "46.7",
"ECR before LimitedLiability": "115",
"Property and Equipment": "16.7",
"Assets, Current": "-15.1",
"Intangible Assets": "-8.26",
"Liabilities, Current": "25.6",
"Other Liabilities": "-27.5",
"Liabilities, Non-Current": "22.4",
"Other Expenses": "0.916",
"Expenses": "22.7",
"Revenues": "21.9",
"Net Income": "46.0",
"Cost of Goods Sold": "0.834",
"Selling, General and Administrative Expense": "22.8",
"Research and Development": "-1.75",
"Other Revenues": "21.9",
"Comprehensive Net Income": "45.5",
"Economic Capital Ratio": "88.3"
},
"2020": {
"Intangible Assets": "-5.24",
"Assets": "15.4",
"Liabilities": "20.1",
"Stockholders Equity": "48.9",
"ECR before LimitedLiability": "113",
"Other Assets": "33.7",
"Property and Equipment": "12.1",
"Assets, Current": "-15.3",
"Liabilities, Non-Current": "18.5",
"Liabilities, Current": "35.5",
"Other Liabilities": "-40.7",
"Selling, General and Administrative Expense": "18.6",
"Expenses": "27.3",
"Revenues": "20.5",
"Net Income": "49.9",
"Research and Development": "14.5",
"Other Expenses": "-6.47",
"Other Revenues": "20.5",
"Other Net Income": "1.87",
"Comprehensive Net Income": "49.9",
"Economic Capital Ratio": "93.3"
},
"2021": {
"Assets, Current": "-18.0",
"Assets": "8.69",
"Liabilities": "19.0",
"Stockholders Equity": "35.0",
"ECR before LimitedLiability": "91.4",
"Other Assets": "32.7",
"Property and Equipment": "11.0",
"Intangible Assets": "-4.73",
"Liabilities, Current": "32.5",
"Other Liabilities": "-36.8",
"Liabilities, Non-Current": "17.5",
"Selling, General and Administrative Expense": "17.7",
"Expenses": "23.6",
"Revenues": "22.8",
"Net Income": "47.8",
"Other Expenses": "-6.51",
"Research and Development": "12.0",
"Other Revenues": "22.8",
"Comprehensive Net Income": "47.6",
"Other Net Income": "1.32",
"Economic Capital Ratio": "83.7"
},
"2022": {
"Intangible Assets": "-3.60",
"Assets": "21.7",
"Liabilities": "35.4",
"Stockholders Equity": "80.7",
"ECR before LimitedLiability": "149",
"Assets, Current": "-2.42",
"Other Assets": "18.6",
"Property and Equipment": "9.16",
"Other Liabilities": "-26.7",
"Liabilities, Current": "40.0",
"Liabilities, Non-Current": "18.5",
"Other Expenses": "-7.83",
"Expenses": "34.8",
"Revenues": "23.4",
"Net Income": "56.8",
"Selling, General and Administrative Expense": "21.1",
"Research and Development": "21.2",
"Other Revenues": "23.4",
"Comprehensive Net Income": "56.6",
"Other Net Income": "-1.13",
"Economic Capital Ratio": "128"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001082554_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "764,487",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "428,686",
"Liabilities, Non-Current": "39,252",
"Other Assets": "361,104",
"Other Compr. Net Income": "0",
"Other Expenses": "115,388",
"Other Liabilities": "68,929",
"Other Net Income": "-16,166",
"Other Revenues": "603,831",
"Property and Equipment": "306,044",
"Research and Development": "166,761",
"Selling, General and Administrative Expense": "199,600"
},
"output_variables": {
"Assets": "1,431,635",
"Liabilities": "536,867",
"Expenses": "481,749",
"Revenues": "603,831",
"Stockholders Equity": "894,768",
"Net Income": "105,916",
"Comprehensive Net Income": "105,916",
"BaseVar": "1,535,124",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "308%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "562,455",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "212,577",
"Liabilities, Non-Current": "80,500",
"Other Assets": "589,578",
"Other Compr. Net Income": "0",
"Other Expenses": "170,778",
"Other Liabilities": "265,632",
"Other Net Income": "-18,665",
"Other Revenues": "743,183",
"Property and Equipment": "366,046",
"Research and Development": "180,015",
"Selling, General and Administrative Expense": "156,482"
},
"output_variables": {
"Assets": "1,518,079",
"Liabilities": "558,709",
"Expenses": "507,275",
"Revenues": "743,183",
"Stockholders Equity": "959,370",
"Net Income": "217,243",
"Comprehensive Net Income": "217,243",
"BaseVar": "1,672,956",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "317%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "668,470",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "176,755",
"Liabilities, Non-Current": "79,967",
"Other Assets": "504,440",
"Other Compr. Net Income": "-4,072",
"Other Expenses": "255,526",
"Other Liabilities": "275,010",
"Other Net Income": "19,025",
"Other Revenues": "916,076",
"Property and Equipment": "453,685",
"Research and Development": "173,387",
"Selling, General and Administrative Expense": "201,746"
},
"output_variables": {
"Assets": "1,626,595",
"Liabilities": "531,732",
"Expenses": "630,659",
"Revenues": "916,076",
"Stockholders Equity": "1,094,863",
"Net Income": "304,442",
"Comprehensive Net Income": "302,406",
"BaseVar": "1,864,080",
"ECR before LimitedLiability": "249%",
"Economic Capital Ratio": "335%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "909,013",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "687,674",
"Liabilities, Non-Current": "91,858",
"Other Assets": "713,604",
"Other Compr. Net Income": "-4,061",
"Other Expenses": "222,326",
"Other Liabilities": "3,724",
"Other Net Income": "4,068",
"Other Revenues": "1,222,479",
"Property and Equipment": "464,950",
"Research and Development": "305,414",
"Selling, General and Administrative Expense": "386,188"
},
"output_variables": {
"Assets": "2,087,567",
"Liabilities": "783,256",
"Expenses": "913,928",
"Revenues": "1,222,479",
"Stockholders Equity": "1,304,311",
"Net Income": "312,619",
"Comprehensive Net Income": "310,589",
"BaseVar": "2,507,680",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "316%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "974,197",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "504,310",
"Liabilities, Non-Current": "114,526",
"Other Assets": "431,792",
"Other Compr. Net Income": "1,761",
"Other Expenses": "347,780",
"Other Liabilities": "0",
"Other Net Income": "-13,612",
"Other Revenues": "1,397,460",
"Property and Equipment": "478,421",
"Research and Development": "249,246",
"Selling, General and Administrative Expense": "381,931"
},
"output_variables": {
"Assets": "1,884,410",
"Liabilities": "618,836",
"Expenses": "978,956",
"Revenues": "1,397,460",
"Stockholders Equity": "1,265,574",
"Net Income": "404,892",
"Comprehensive Net Income": "405,772",
"BaseVar": "2,447,518",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "337%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,275,335",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "440,824",
"Liabilities, Non-Current": "143,974",
"Other Assets": "413,336",
"Other Compr. Net Income": "-3,613",
"Other Expenses": "708,833",
"Other Liabilities": "0",
"Other Net Income": "228,008",
"Other Revenues": "1,597,340",
"Property and Equipment": "495,774",
"Research and Development": "244,810",
"Selling, General and Administrative Expense": "448,296"
},
"output_variables": {
"Assets": "2,184,445",
"Liabilities": "584,798",
"Expenses": "1,401,939",
"Revenues": "1,597,340",
"Stockholders Equity": "1,599,647",
"Net Income": "423,408",
"Comprehensive Net Income": "421,602",
"BaseVar": "3,000,071",
"ECR before LimitedLiability": "282%",
"Economic Capital Ratio": "357%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,424,800",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "332,500",
"Liabilities, Non-Current": "130,900",
"Other Assets": "411,500",
"Other Compr. Net Income": "124",
"Other Expenses": "405,394",
"Other Liabilities": "0",
"Other Net Income": "303,408",
"Other Revenues": "1,705,334",
"Property and Equipment": "489,300",
"Research and Development": "159,033",
"Selling, General and Administrative Expense": "336,861"
},
"output_variables": {
"Assets": "2,325,600",
"Liabilities": "463,400",
"Expenses": "901,288",
"Revenues": "1,705,334",
"Stockholders Equity": "1,862,200",
"Net Income": "1,107,454",
"Comprehensive Net Income": "1,107,516",
"BaseVar": "2,849,577",
"ECR before LimitedLiability": "371%",
"Economic Capital Ratio": "418%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,447,900",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "444,700",
"Liabilities, Non-Current": "63,700",
"Other Assets": "885,800",
"Other Compr. Net Income": "742",
"Other Expenses": "678,059",
"Other Liabilities": "250,000",
"Other Net Income": "-31,790",
"Other Revenues": "1,833,231",
"Property and Equipment": "545,700",
"Research and Development": "236,698",
"Selling, General and Administrative Expense": "328,266"
},
"output_variables": {
"Assets": "2,879,400",
"Liabilities": "758,400",
"Expenses": "1,243,023",
"Revenues": "1,833,231",
"Stockholders Equity": "2,121,000",
"Net Income": "558,417",
"Comprehensive Net Income": "558,789",
"BaseVar": "3,373,293",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "359%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,768,000",
"Cost of Goods Sold": "198,700",
"Intangible Assets": "0",
"Liabilities, Current": "276,600",
"Liabilities, Non-Current": "66,600",
"Other Assets": "933,300",
"Other Compr. Net Income": "-2,757",
"Other Expenses": "663,886",
"Other Liabilities": "250,000",
"Other Net Income": "-46,161",
"Other Revenues": "1,555,368",
"Property and Equipment": "699,700",
"Research and Development": "349,728",
"Selling, General and Administrative Expense": "275,044"
},
"output_variables": {
"Assets": "3,401,000",
"Liabilities": "593,200",
"Expenses": "1,487,357",
"Revenues": "1,555,368",
"Stockholders Equity": "2,807,800",
"Net Income": "21,850",
"Comprehensive Net Income": "20,471",
"BaseVar": "3,542,922",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "374%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,864,500",
"Cost of Goods Sold": "141,373",
"Intangible Assets": "0",
"Liabilities, Current": "463,000",
"Liabilities, Non-Current": "70,000",
"Other Assets": "1,310,400",
"Other Compr. Net Income": "11,680",
"Other Expenses": "240,524",
"Other Liabilities": "600,000",
"Other Net Income": "1,300",
"Other Revenues": "1,302,945",
"Property and Equipment": "738,500",
"Research and Development": "4,111,856",
"Selling, General and Administrative Expense": "1,134"
},
"output_variables": {
"Assets": "3,913,400",
"Liabilities": "1,133,000",
"Expenses": "4,494,887",
"Revenues": "1,302,945",
"Stockholders Equity": "2,780,400",
"Net Income": "-3,190,642",
"Comprehensive Net Income": "-3,184,802",
"BaseVar": "5,428,606",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "241%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,167,200",
"Cost of Goods Sold": "110,484",
"Intangible Assets": "0",
"Liabilities, Current": "323,300",
"Liabilities, Non-Current": "96,500",
"Other Assets": "1,716,200",
"Other Compr. Net Income": "-3,755",
"Other Expenses": "471,325",
"Other Liabilities": "800,000",
"Other Net Income": "38,478",
"Other Revenues": "1,507,831",
"Property and Equipment": "731,600",
"Research and Development": "848,465",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "4,615,000",
"Liabilities": "1,219,800",
"Expenses": "1,430,274",
"Revenues": "1,507,831",
"Stockholders Equity": "3,395,200",
"Net Income": "116,035",
"Comprehensive Net Income": "114,158",
"BaseVar": "4,407,569",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "341%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,323,600",
"Cost of Goods Sold": "118,867",
"Intangible Assets": "0",
"Liabilities, Current": "305,400",
"Liabilities, Non-Current": "104,800",
"Other Assets": "2,064,600",
"Other Compr. Net Income": "-3,158",
"Other Expenses": "576,500",
"Other Liabilities": "800,000",
"Other Net Income": "40,193",
"Other Revenues": "1,835,593",
"Property and Equipment": "780,900",
"Research and Development": "474,452",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "5,169,100",
"Liabilities": "1,210,200",
"Expenses": "1,169,820",
"Revenues": "1,835,593",
"Stockholders Equity": "3,958,900",
"Net Income": "705,966",
"Comprehensive Net Income": "704,387",
"BaseVar": "4,714,032",
"ECR before LimitedLiability": "293%",
"Economic Capital Ratio": "364%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,380,300",
"Cost of Goods Sold": "144,438",
"Intangible Assets": "0",
"Liabilities, Current": "343,200",
"Liabilities, Non-Current": "104,600",
"Other Assets": "1,802,700",
"Other Compr. Net Income": "-24,295",
"Other Expenses": "678,305",
"Other Liabilities": "800,000",
"Other Net Income": "-9,015",
"Other Revenues": "2,163,650",
"Property and Equipment": "861,500",
"Research and Development": "402,979",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "6,044,500",
"Liabilities": "1,247,800",
"Expenses": "1,225,722",
"Revenues": "2,163,650",
"Stockholders Equity": "4,796,700",
"Net Income": "928,913",
"Comprehensive Net Income": "916,766",
"BaseVar": "5,357,491",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "377%"
}
}
},
"top_rated": true,
"trend": 63.0,
"value": 3.728833675955828,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001082554.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001082554.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001082554.svg"
},
{
"company_id": "0001799788",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001799788.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001799788.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001799788.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001799788_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001799788_main_keyfigs.svg",
"name": "Greenwich Lifesciences Inc",
"rank": 66,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001799788.svg",
"report_text": "The relative strengths and weaknesses of Greenwich Lifesciences 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 Greenwich Lifesciences Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 372% points.The greatest weakness of Greenwich Lifesciences Inc is the variable Research and Development, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 372%, being 128% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001799788_2023_Greenwich_Lifesciences_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-1.14",
"Assets": "27.9",
"Liabilities": "76.7",
"Stockholders Equity": "188",
"ECR before LimitedLiability": "197",
"Other Assets": "-1.30",
"Assets, Current": "40.9",
"Liabilities, Non-Current": "24.8",
"Liabilities, Current": "37.3",
"Other Liabilities": "24.9",
"Selling, General and Administrative Expense": "11.4",
"Expenses": "31.6",
"Revenues": "-10.9",
"Net Income": "22.0",
"Cost of Goods Sold": "2.53",
"Research and Development": "13.4",
"Other Expenses": "4.92",
"Other Revenues": "-10.9",
"Other Net Income": "0.709",
"Comprehensive Net Income": "22.0",
"Economic Capital Ratio": "178"
},
"2021": {
"Assets, Current": "-10.7",
"Assets": "22.4",
"Liabilities": "83.2",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "165",
"Other Assets": "319",
"Intangible Assets": "-1.26",
"Liabilities, Current": "44.8",
"Other Liabilities": "25.3",
"Liabilities, Non-Current": "24.9",
"Selling, General and Administrative Expense": "10.1",
"Expenses": "19.1",
"Revenues": "-10.9",
"Net Income": "9.23",
"Other Expenses": "5.02",
"Research and Development": "1.59",
"Cost of Goods Sold": "2.58",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "9.19",
"Other Net Income": "0.617",
"Economic Capital Ratio": "157"
},
"2022": {
"Intangible Assets": "-3.97",
"Assets": "33.8",
"Liabilities": "102",
"Stockholders Equity": "166",
"ECR before LimitedLiability": "148",
"Assets, Current": "-31.8",
"Other Assets": "372",
"Property and Equipment": "-2.18",
"Other Liabilities": "30.8",
"Liabilities, Current": "57.2",
"Liabilities, Non-Current": "27.6",
"Other Expenses": "5.82",
"Expenses": "-15.3",
"Revenues": "-13.6",
"Net Income": "-27.7",
"Selling, General and Administrative Expense": "8.38",
"Cost of Goods Sold": "3.44",
"Research and Development": "-33.6",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "-27.6",
"Economic Capital Ratio": "128"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001799788_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "28,660",
"Cost of Goods Sold": "0",
"Intangible Assets": "16",
"Liabilities, Current": "1,045",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0.83",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,058",
"Selling, General and Administrative Expense": "806"
},
"output_variables": {
"Assets": "28,677",
"Liabilities": "1,045",
"Expenses": "1,864",
"Revenues": "0",
"Stockholders Equity": "27,631",
"Net Income": "-1,863",
"Comprehensive Net Income": "-1,863",
"BaseVar": "15,793",
"ECR before LimitedLiability": "393%",
"Economic Capital Ratio": "434%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "13",
"Liabilities, Current": "385",
"Liabilities, Non-Current": "0",
"Other Assets": "27,204",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "27",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,560",
"Selling, General and Administrative Expense": "1,038"
},
"output_variables": {
"Assets": "27,217",
"Liabilities": "385",
"Expenses": "4,598",
"Revenues": "0",
"Stockholders Equity": "26,832",
"Net Income": "-4,571",
"Comprehensive Net Income": "-4,571",
"BaseVar": "16,114",
"ECR before LimitedLiability": "391%",
"Economic Capital Ratio": "432%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "9.0",
"Liabilities, Current": "263",
"Liabilities, Non-Current": "0",
"Other Assets": "13,468",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "215",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "6,476",
"Selling, General and Administrative Expense": "1,565"
},
"output_variables": {
"Assets": "13,477",
"Liabilities": "263",
"Expenses": "8,040",
"Revenues": "0",
"Stockholders Equity": "13,214",
"Net Income": "-7,825",
"Comprehensive Net Income": "-7,825",
"BaseVar": "10,998",
"ECR before LimitedLiability": "305%",
"Economic Capital Ratio": "372%"
}
}
},
"top_rated": true,
"trend": -53.0,
"value": 3.72289463093783,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001799788.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001799788.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001799788.svg"
},
{
"company_id": "0001880438",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001880438.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001880438.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001880438_main_keyfigs.svg",
"name": "AN2 Therapeutics Inc",
"rank": 67,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001880438.svg",
"report_text": "The relative strengths and weaknesses of AN2 Therapeutics 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 AN2 Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 152% points.The greatest weakness of AN2 Therapeutics 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 371%, being 127% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001880438_2023_AN2_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-3.57",
"Assets": "41.6",
"Liabilities": "73.8",
"Stockholders Equity": "152",
"ECR before LimitedLiability": "147",
"Assets, Current": "63.0",
"Other Assets": "-2.81",
"Property and Equipment": "-1.94",
"Other Liabilities": "27.1",
"Liabilities, Current": "30.7",
"Liabilities, Non-Current": "24.3",
"Other Expenses": "3.86",
"Expenses": "3.78",
"Revenues": "-11.9",
"Net Income": "-7.02",
"Selling, General and Administrative Expense": "5.11",
"Cost of Goods Sold": "3.01",
"Research and Development": "-8.27",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "-7.14",
"Economic Capital Ratio": "127"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001880438_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "98,621",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,186",
"Liabilities, Non-Current": "0",
"Other Assets": "3,939",
"Other Compr. Net Income": "-347",
"Other Expenses": "1,000",
"Other Liabilities": "2.0",
"Other Net Income": "1,306",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "28,511",
"Selling, General and Administrative Expense": "12,751"
},
"output_variables": {
"Assets": "102,560",
"Liabilities": "7,188",
"Expenses": "42,262",
"Revenues": "0",
"Stockholders Equity": "95,372",
"Net Income": "-40,956",
"Comprehensive Net Income": "-41,130",
"BaseVar": "76,832",
"ECR before LimitedLiability": "304%",
"Economic Capital Ratio": "371%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.7129741079796594,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001880438.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001880438.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001880438.svg"
},
{
"company_id": "0001816736",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001816736.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001816736.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001816736_main_keyfigs.svg",
"name": "Disc Medicine Inc",
"rank": 68,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001816736.svg",
"report_text": "The relative strengths and weaknesses of Disc Medicine 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 Disc Medicine Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 141% points.The greatest weakness of Disc Medicine Inc is the variable Revenues, reducing the Economic Capital Ratio by 10% points.
The company's Economic Capital Ratio, given in the ranking table, is 370%, being 125% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001816736_2023_Disc_Medicine_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "56.1",
"Assets": "24.7",
"Liabilities": "53.3",
"Stockholders Equity": "90.9",
"ECR before LimitedLiability": "72.5",
"Other Assets": "-8.11",
"Property and Equipment": "-2.61",
"Intangible Assets": "-5.54",
"Liabilities, Current": "11.4",
"Other Liabilities": "21.9",
"Liabilities, Non-Current": "23.5",
"Expenses": "-11.6",
"Revenues": "-12.0",
"Net Income": "-23.1",
"Other Expenses": "3.19",
"Research and Development": "-18.1",
"Cost of Goods Sold": "2.87",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-23.2",
"Other Net Income": "0.525",
"Economic Capital Ratio": "64.8"
},
"2022": {
"Intangible Assets": "-3.15",
"Assets": "50.5",
"Liabilities": "46.3",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "146",
"Assets, Current": "79.1",
"Other Assets": "-4.50",
"Property and Equipment": "-1.64",
"Other Liabilities": "23.6",
"Liabilities, Current": "6.73",
"Liabilities, Non-Current": "19.1",
"Other Expenses": "4.41",
"Expenses": "19.5",
"Revenues": "-10.3",
"Net Income": "9.29",
"Selling, General and Administrative Expense": "9.51",
"Cost of Goods Sold": "2.61",
"Research and Development": "3.08",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "9.37",
"Economic Capital Ratio": "125"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001816736_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "140,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,834",
"Liabilities, Non-Current": "0",
"Other Assets": "337",
"Other Compr. Net Income": "0",
"Other Expenses": "2,869",
"Other Liabilities": "762",
"Other Net Income": "2.0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "48,717",
"Selling, General and Administrative Expense": "20,285"
},
"output_variables": {
"Assets": "140,437",
"Liabilities": "15,596",
"Expenses": "71,871",
"Revenues": "0",
"Stockholders Equity": "124,841",
"Net Income": "-71,869",
"Comprehensive Net Income": "-71,869",
"BaseVar": "113,953",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "340%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "198,491",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,578",
"Liabilities, Non-Current": "1,027",
"Other Assets": "1,546",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "648",
"Other Revenues": "0",
"Property and Equipment": "168",
"Research and Development": "33,437",
"Selling, General and Administrative Expense": "14,038"
},
"output_variables": {
"Assets": "200,205",
"Liabilities": "23,605",
"Expenses": "47,475",
"Revenues": "0",
"Stockholders Equity": "176,600",
"Net Income": "-46,827",
"Comprehensive Net Income": "-46,827",
"BaseVar": "135,966",
"ECR before LimitedLiability": "302%",
"Economic Capital Ratio": "370%"
}
}
},
"top_rated": true,
"trend": 96.0,
"value": 3.701217765950303,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001816736.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001816736.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001816736.svg"
},
{
"company_id": "0000001800",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000001800.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000001800.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000001800.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000001800_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000001800_main_keyfigs.svg",
"name": "Abbott Laboratories",
"rank": 69,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000001800.svg",
"report_text": "The relative strengths and weaknesses of Abbott Laboratories 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 Abbott Laboratories compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Abbott Laboratories is the variable Assets, Current, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 370%, being 125% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000001800_2023_Abbott_Laboratories.pdf",
"shrinked_graph_json": {
"2009": {
"Assets, Current": "1.92",
"Assets": "-3.13",
"Liabilities": "25.3",
"Stockholders Equity": "7.40",
"ECR before LimitedLiability": "17.4",
"Other Assets": "-3.10",
"Intangible Assets": "-0.953",
"Property and Equipment": "-0.937",
"Liabilities, Current": "-27.0",
"Other Liabilities": "20.7",
"Liabilities, Non-Current": "28.4",
"Cost of Goods Sold": "0.654",
"Expenses": "-6.03",
"Revenues": "3.65",
"Net Income": "0.406",
"Selling, General and Administrative Expense": "2.14",
"Other Expenses": "-12.3",
"Research and Development": "3.40",
"Other Revenues": "3.65",
"Other Net Income": "2.77",
"Economic Capital Ratio": "18.3"
},
"2010": {
"Other Assets": "-8.74",
"Assets": "-1.21",
"Liabilities": "34.8",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "55.7",
"Assets, Current": "-12.2",
"Intangible Assets": "27.2",
"Liabilities, Current": "-39.2",
"Other Liabilities": "37.6",
"Liabilities, Non-Current": "30.6",
"Selling, General and Administrative Expense": "4.56",
"Expenses": "1.86",
"Revenues": "14.6",
"Net Income": "17.5",
"Research and Development": "7.94",
"Cost of Goods Sold": "5.31",
"Other Expenses": "-16.0",
"Other Revenues": "14.6",
"Comprehensive Net Income": "17.5",
"Other Net Income": "0.937",
"Economic Capital Ratio": "49.3"
},
"2011": {
"Other Assets": "-2.98",
"Assets": "11.8",
"Liabilities": "43.9",
"Stockholders Equity": "58.2",
"ECR before LimitedLiability": "189",
"Intangible Assets": "37.0",
"Property and Equipment": "5.62",
"Assets, Current": "-16.5",
"Other Liabilities": "38.0",
"Liabilities, Non-Current": "16.8",
"Liabilities, Current": "-10.8",
"Research and Development": "28.1",
"Expenses": "23.8",
"Revenues": "35.0",
"Net Income": "61.9",
"Other Expenses": "-17.2",
"Cost of Goods Sold": "4.13",
"Selling, General and Administrative Expense": "8.61",
"Other Revenues": "35.0",
"Comprehensive Net Income": "60.4",
"Economic Capital Ratio": "114"
},
"2012": {
"Property and Equipment": "4.31",
"Assets": "16.8",
"Liabilities": "68.3",
"Stockholders Equity": "94.1",
"ECR before LimitedLiability": "226",
"Assets, Current": "-8.04",
"Intangible Assets": "25.4",
"Other Assets": "-0.982",
"Liabilities, Current": "12.5",
"Other Liabilities": "41.8",
"Liabilities, Non-Current": "20.1",
"Selling, General and Administrative Expense": "10.0",
"Expenses": "29.2",
"Revenues": "36.9",
"Net Income": "66.1",
"Research and Development": "23.4",
"Other Expenses": "-8.84",
"Cost of Goods Sold": "4.61",
"Other Revenues": "36.9",
"Comprehensive Net Income": "65.5",
"Economic Capital Ratio": "152"
},
"2013": {
"Other Assets": "-1.38",
"Assets": "11.1",
"Liabilities": "57.6",
"Stockholders Equity": "69.1",
"ECR before LimitedLiability": "146",
"Intangible Assets": "27.8",
"Property and Equipment": "7.36",
"Assets, Current": "-14.8",
"Liabilities, Non-Current": "16.5",
"Other Liabilities": "43.1",
"Selling, General and Administrative Expense": "8.81",
"Expenses": "19.4",
"Revenues": "31.6",
"Net Income": "52.7",
"Other Expenses": "-15.2",
"Research and Development": "22.6",
"Cost of Goods Sold": "3.01",
"Other Revenues": "31.6",
"Comprehensive Net Income": "53.2",
"Other Net Income": "1.68",
"Economic Capital Ratio": "118"
},
"2014": {
"Other Liabilities": "36.0",
"Liabilities": "35.1",
"Stockholders Equity": "28.9",
"ECR before LimitedLiability": "123",
"Liabilities, Current": "-17.8",
"Liabilities, Non-Current": "15.5",
"Selling, General and Administrative Expense": "9.53",
"Expenses": "21.2",
"Net Income": "57.1",
"Cost of Goods Sold": "2.27",
"Other Expenses": "-15.2",
"Research and Development": "24.5",
"Other Revenues": "31.6",
"Revenues": "31.6",
"Assets, Current": "-26.8",
"Intangible Assets": "35.2",
"Property and Equipment": "9.75",
"Other Net Income": "3.62",
"Comprehensive Net Income": "53.2",
"Other Compr. Net Income": "-3.68",
"Economic Capital Ratio": "89.3"
},
"2015": {
"Other Liabilities": "38.5",
"Liabilities": "48.5",
"Stockholders Equity": "30.2",
"ECR before LimitedLiability": "119",
"Liabilities, Non-Current": "18.4",
"Liabilities, Current": "-7.25",
"Other Expenses": "-14.0",
"Expenses": "21.0",
"Net Income": "61.4",
"Selling, General and Administrative Expense": "6.81",
"Research and Development": "26.0",
"Other Revenues": "34.5",
"Revenues": "34.5",
"Property and Equipment": "7.64",
"Assets, Current": "-25.4",
"Other Assets": "6.02",
"Intangible Assets": "25.6",
"Other Net Income": "5.73",
"Comprehensive Net Income": "59.2",
"Other Compr. Net Income": "-2.20",
"Economic Capital Ratio": "99.7"
},
"2016": {
"Other Assets": "5.43",
"Assets": "13.5",
"Liabilities": "71.6",
"Stockholders Equity": "96.6",
"ECR before LimitedLiability": "175",
"Assets, Current": "-5.23",
"Property and Equipment": "3.86",
"Intangible Assets": "9.40",
"Other Liabilities": "36.0",
"Liabilities, Non-Current": "21.8",
"Liabilities, Current": "22.3",
"Research and Development": "28.7",
"Expenses": "27.9",
"Revenues": "31.0",
"Net Income": "56.1",
"Selling, General and Administrative Expense": "8.90",
"Other Expenses": "-12.1",
"Cost of Goods Sold": "2.08",
"Other Revenues": "31.0",
"Comprehensive Net Income": "55.4",
"Economic Capital Ratio": "152"
},
"2017": {
"Assets": "12.1",
"Liabilities": "81.0",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "169",
"Intangible Assets": "49.2",
"Assets, Current": "-14.6",
"Property and Equipment": "3.29",
"Liabilities, Current": "26.2",
"Other Liabilities": "41.5",
"Liabilities, Non-Current": "24.0",
"Selling, General and Administrative Expense": "10.1",
"Expenses": "21.6",
"Revenues": "27.2",
"Net Income": "50.2",
"Research and Development": "26.8",
"Other Expenses": "-18.6",
"Cost of Goods Sold": "2.74",
"Other Revenues": "27.2",
"Comprehensive Net Income": "50.9",
"Other Net Income": "2.21",
"Economic Capital Ratio": "149"
},
"2018": {
"Assets, Current": "-19.5",
"Assets": "7.85",
"Liabilities": "76.6",
"Stockholders Equity": "80.8",
"ECR before LimitedLiability": "162",
"Other Assets": "-2.02",
"Intangible Assets": "57.8",
"Property and Equipment": "4.27",
"Liabilities, Current": "20.9",
"Other Liabilities": "35.3",
"Liabilities, Non-Current": "30.1",
"Research and Development": "28.8",
"Expenses": "21.9",
"Revenues": "36.6",
"Net Income": "57.5",
"Cost of Goods Sold": "-19.0",
"Other Expenses": "1.97",
"Selling, General and Administrative Expense": "9.47",
"Other Revenues": "36.6",
"Comprehensive Net Income": "56.4",
"Economic Capital Ratio": "145"
},
"2019": {
"Other Assets": "-2.18",
"Assets": "10.1",
"Liabilities": "74.2",
"Stockholders Equity": "83.9",
"ECR before LimitedLiability": "174",
"Property and Equipment": "5.21",
"Assets, Current": "-20.4",
"Intangible Assets": "57.8",
"Liabilities, Current": "15.6",
"Other Liabilities": "32.0",
"Liabilities, Non-Current": "35.1",
"Other Expenses": "4.13",
"Expenses": "23.6",
"Revenues": "36.1",
"Net Income": "59.7",
"Cost of Goods Sold": "-18.8",
"Selling, General and Administrative Expense": "8.98",
"Research and Development": "28.8",
"Other Revenues": "36.1",
"Comprehensive Net Income": "58.5",
"Economic Capital Ratio": "147"
},
"2020": {
"Intangible Assets": "48.8",
"Assets": "2.71",
"Liabilities": "74.6",
"Stockholders Equity": "60.2",
"ECR before LimitedLiability": "148",
"Property and Equipment": "6.32",
"Assets, Current": "-23.2",
"Liabilities, Non-Current": "34.1",
"Liabilities, Current": "14.8",
"Other Liabilities": "34.3",
"Selling, General and Administrative Expense": "8.12",
"Expenses": "15.2",
"Revenues": "38.5",
"Net Income": "54.6",
"Cost of Goods Sold": "-20.7",
"Research and Development": "24.7",
"Other Expenses": "2.47",
"Other Revenues": "38.5",
"Other Net Income": "1.38",
"Comprehensive Net Income": "54.2",
"Economic Capital Ratio": "128"
},
"2021": {
"Assets, Current": "-25.6",
"Assets": "-6.96",
"Liabilities": "66.8",
"Stockholders Equity": "15.9",
"ECR before LimitedLiability": "117",
"Other Assets": "-2.32",
"Property and Equipment": "5.95",
"Intangible Assets": "39.4",
"Liabilities, Current": "4.74",
"Other Liabilities": "34.2",
"Liabilities, Non-Current": "33.8",
"Selling, General and Administrative Expense": "6.32",
"Expenses": "10.3",
"Revenues": "49.2",
"Net Income": "60.4",
"Other Expenses": "1.86",
"Research and Development": "26.6",
"Cost of Goods Sold": "-25.3",
"Other Revenues": "49.2",
"Comprehensive Net Income": "60.7",
"Economic Capital Ratio": "109"
},
"2022": {
"Intangible Assets": "40.5",
"Assets": "-0.621",
"Liabilities": "66.7",
"Stockholders Equity": "43.6",
"ECR before LimitedLiability": "145",
"Assets, Current": "-24.9",
"Other Assets": "-1.58",
"Property and Equipment": "6.93",
"Other Liabilities": "36.0",
"Liabilities, Current": "3.88",
"Liabilities, Non-Current": "32.3",
"Other Expenses": "1.05",
"Expenses": "19.9",
"Revenues": "48.4",
"Net Income": "68.2",
"Selling, General and Administrative Expense": "11.4",
"Cost of Goods Sold": "-24.9",
"Research and Development": "31.6",
"Other Revenues": "48.4",
"Comprehensive Net Income": "68.6",
"Economic Capital Ratio": "125"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000001800_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "23,313,891",
"Cost of Goods Sold": "0",
"Intangible Assets": "19,492,163",
"Liabilities, Current": "13,049,489",
"Liabilities, Non-Current": "0",
"Other Assets": "1,991,080",
"Other Compr. Net Income": "0",
"Other Expenses": "15,346,921",
"Other Liabilities": "0",
"Other Net Income": "1,477,689",
"Other Revenues": "30,764,707",
"Property and Equipment": "7,619,489",
"Research and Development": "2,743,733",
"Selling, General and Administrative Expense": "8,405,904"
},
"output_variables": {
"Assets": "52,416,623",
"Liabilities": "13,049,489",
"Expenses": "26,496,558",
"Revenues": "30,764,707",
"Stockholders Equity": "39,367,134",
"Net Income": "5,745,838",
"Comprehensive Net Income": "5,745,838",
"BaseVar": "62,102,533",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "355%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "22,317,529",
"Cost of Goods Sold": "0",
"Intangible Assets": "28,081,705",
"Liabilities, Current": "17,262,434",
"Liabilities, Non-Current": "0",
"Other Assets": "1,092,076",
"Other Compr. Net Income": "0",
"Other Expenses": "16,618,189",
"Other Liabilities": "0",
"Other Net Income": "178,388",
"Other Revenues": "35,166,721",
"Property and Equipment": "7,970,956",
"Research and Development": "3,724,424",
"Selling, General and Administrative Expense": "10,376,324"
},
"output_variables": {
"Assets": "59,462,266",
"Liabilities": "17,262,434",
"Expenses": "30,718,937",
"Revenues": "35,166,721",
"Stockholders Equity": "42,199,832",
"Net Income": "4,626,172",
"Comprehensive Net Income": "4,626,172",
"BaseVar": "71,394,373",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "337%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "23,768,774",
"Cost of Goods Sold": "0",
"Intangible Assets": "25,695,016",
"Liabilities, Current": "15,480,228",
"Liabilities, Non-Current": "0",
"Other Assets": "2,939,148",
"Other Compr. Net Income": "-1,230,339",
"Other Expenses": "16,540,914",
"Other Liabilities": "0",
"Other Net Income": "-23,165",
"Other Revenues": "38,851,259",
"Property and Equipment": "7,873,955",
"Research and Development": "4,801,914",
"Selling, General and Administrative Expense": "12,756,817"
},
"output_variables": {
"Assets": "60,276,893",
"Liabilities": "15,480,228",
"Expenses": "34,099,645",
"Revenues": "38,851,259",
"Stockholders Equity": "44,796,665",
"Net Income": "4,728,449",
"Comprehensive Net Income": "4,113,280",
"BaseVar": "74,980,764",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "31,322,583",
"Cost of Goods Sold": "0",
"Intangible Assets": "24,362,412",
"Liabilities, Current": "13,280,176",
"Liabilities, Non-Current": "0",
"Other Assets": "3,486,902",
"Other Compr. Net Income": "-1,033,850",
"Other Expenses": "15,964,534",
"Other Liabilities": "0",
"Other Net Income": "-907,114",
"Other Revenues": "40,066,777",
"Property and Equipment": "8,063,047",
"Research and Development": "4,499,806",
"Selling, General and Administrative Expense": "11,834,275"
},
"output_variables": {
"Assets": "67,234,944",
"Liabilities": "13,280,176",
"Expenses": "32,298,615",
"Revenues": "40,066,777",
"Stockholders Equity": "53,954,768",
"Net Income": "6,861,048",
"Comprehensive Net Income": "6,344,123",
"BaseVar": "77,410,738",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "374%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "19,247,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "15,507,000",
"Liabilities, Current": "9,507,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,294,000",
"Other Compr. Net Income": "655,278",
"Other Expenses": "10,626,084",
"Other Liabilities": "0",
"Other Net Income": "-428,213",
"Other Revenues": "18,920,717",
"Property and Equipment": "5,905,000",
"Research and Development": "-877,299",
"Selling, General and Administrative Expense": "4,876,751"
},
"output_variables": {
"Assets": "42,953,000",
"Liabilities": "9,507,000",
"Expenses": "14,625,537",
"Revenues": "18,920,717",
"Stockholders Equity": "33,446,000",
"Net Income": "3,866,968",
"Comprehensive Net Income": "4,194,607",
"BaseVar": "43,544,872",
"ECR before LimitedLiability": "294%",
"Economic Capital Ratio": "365%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "15,261,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "16,265,000",
"Liabilities, Current": "10,532,000",
"Liabilities, Non-Current": "0",
"Other Assets": "3,814,000",
"Other Compr. Net Income": "561,751",
"Other Expenses": "10,678,896",
"Other Liabilities": "0",
"Other Net Income": "491,609",
"Other Revenues": "20,014,006",
"Property and Equipment": "5,935,000",
"Research and Development": "1,313,405",
"Selling, General and Administrative Expense": "6,404,628"
},
"output_variables": {
"Assets": "41,275,000",
"Liabilities": "10,532,000",
"Expenses": "18,396,929",
"Revenues": "20,014,006",
"Stockholders Equity": "30,743,000",
"Net Income": "2,108,686",
"Comprehensive Net Income": "2,389,562",
"BaseVar": "45,635,647",
"ECR before LimitedLiability": "268%",
"Economic Capital Ratio": "347%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "14,155,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "15,200,000",
"Liabilities, Current": "9,186,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,162,000",
"Other Compr. Net Income": "-2,264,517",
"Other Expenses": "10,023,307",
"Other Liabilities": "0",
"Other Net Income": "2,055,255",
"Other Revenues": "20,427,902",
"Property and Equipment": "5,730,000",
"Research and Development": "1,422,671",
"Selling, General and Administrative Expense": "6,863,167"
},
"output_variables": {
"Assets": "41,247,000",
"Liabilities": "9,186,000",
"Expenses": "18,309,144",
"Revenues": "20,427,902",
"Stockholders Equity": "32,061,000",
"Net Income": "4,174,013",
"Comprehensive Net Income": "3,041,754",
"BaseVar": "46,744,909",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "361%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "26,776,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,222,000",
"Liabilities, Current": "6,660,000",
"Liabilities, Non-Current": "0",
"Other Assets": "7,963,000",
"Other Compr. Net Income": "-973,863",
"Other Expenses": "10,382,076",
"Other Liabilities": "0",
"Other Net Income": "487,888",
"Other Revenues": "20,917,968",
"Property and Equipment": "5,705,000",
"Research and Development": "1,427,007",
"Selling, General and Administrative Expense": "6,637,429"
},
"output_variables": {
"Assets": "52,666,000",
"Liabilities": "6,660,000",
"Expenses": "18,446,513",
"Revenues": "20,917,968",
"Stockholders Equity": "46,006,000",
"Net Income": "2,959,343",
"Comprehensive Net Income": "2,472,412",
"BaseVar": "50,076,116",
"ECR before LimitedLiability": "346%",
"Economic Capital Ratio": "400%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "20,147,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "45,493,000",
"Liabilities, Current": "8,912,000",
"Liabilities, Non-Current": "0",
"Other Assets": "3,003,000",
"Other Compr. Net Income": "622,439",
"Other Expenses": "17,833,768",
"Other Liabilities": "0",
"Other Net Income": "267,334",
"Other Revenues": "28,357,048",
"Property and Equipment": "7,607,000",
"Research and Development": "2,475,407",
"Selling, General and Administrative Expense": "9,853,978"
},
"output_variables": {
"Assets": "76,250,000",
"Liabilities": "8,912,000",
"Expenses": "30,163,154",
"Revenues": "28,357,048",
"Stockholders Equity": "67,338,000",
"Net Income": "-1,538,772",
"Comprehensive Net Income": "-1,227,552",
"BaseVar": "72,285,987",
"ECR before LimitedLiability": "342%",
"Economic Capital Ratio": "397%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "14,632,000",
"Cost of Goods Sold": "12,706,000",
"Intangible Assets": "42,196,000",
"Liabilities, Current": "9,012,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,782,000",
"Other Compr. Net Income": "-459,623",
"Other Expenses": "5,921,897",
"Other Liabilities": "0",
"Other Net Income": "760,877",
"Other Revenues": "31,097,916",
"Property and Equipment": "7,563,000",
"Research and Development": "2,318,699",
"Selling, General and Administrative Expense": "9,934,379"
},
"output_variables": {
"Assets": "67,173,000",
"Liabilities": "9,012,000",
"Expenses": "30,880,975",
"Revenues": "31,097,916",
"Stockholders Equity": "58,161,000",
"Net Income": "977,818",
"Comprehensive Net Income": "748,007",
"BaseVar": "69,692,196",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "392%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "15,667,000",
"Cost of Goods Sold": "13,253,627",
"Intangible Assets": "40,220,000",
"Liabilities, Current": "10,863,000",
"Liabilities, Non-Current": "0",
"Other Assets": "3,962,000",
"Other Compr. Net Income": "-970,932",
"Other Expenses": "3,053,790",
"Other Liabilities": "0",
"Other Net Income": "157,726",
"Other Revenues": "32,123,953",
"Property and Equipment": "8,038,000",
"Research and Development": "2,480,368",
"Selling, General and Administrative Expense": "9,771,352"
},
"output_variables": {
"Assets": "67,887,000",
"Liabilities": "10,863,000",
"Expenses": "28,559,137",
"Revenues": "32,123,953",
"Stockholders Equity": "57,024,000",
"Net Income": "3,722,542",
"Comprehensive Net Income": "3,237,076",
"BaseVar": "70,280,874",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "385%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "20,441,000",
"Cost of Goods Sold": "15,090,394",
"Intangible Assets": "38,528,000",
"Liabilities, Current": "11,907,000",
"Liabilities, Non-Current": "0",
"Other Assets": "4,550,000",
"Other Compr. Net Income": "-596,607",
"Other Expenses": "3,156,071",
"Other Liabilities": "0",
"Other Net Income": "195,747",
"Other Revenues": "35,065,540",
"Property and Equipment": "9,029,000",
"Research and Development": "2,414,245",
"Selling, General and Administrative Expense": "9,675,132"
},
"output_variables": {
"Assets": "72,548,000",
"Liabilities": "11,907,000",
"Expenses": "30,335,841",
"Revenues": "35,065,540",
"Stockholders Equity": "60,641,000",
"Net Income": "4,925,446",
"Comprehensive Net Income": "4,627,143",
"BaseVar": "75,324,367",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "385%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "24,239,000",
"Cost of Goods Sold": "18,861,464",
"Intangible Assets": "35,970,000",
"Liabilities, Current": "13,105,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,028,000",
"Other Compr. Net Income": "276,151",
"Other Expenses": "3,662,456",
"Other Liabilities": "0",
"Other Net Income": "259,132",
"Other Revenues": "44,695,642",
"Property and Equipment": "8,959,000",
"Research and Development": "2,834,487",
"Selling, General and Administrative Expense": "11,813,623"
},
"output_variables": {
"Assets": "75,196,000",
"Liabilities": "13,105,000",
"Expenses": "37,172,030",
"Revenues": "44,695,642",
"Stockholders Equity": "62,091,000",
"Net Income": "7,782,745",
"Comprehensive Net Income": "7,920,820",
"BaseVar": "85,351,978",
"ECR before LimitedLiability": "325%",
"Economic Capital Ratio": "385%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "25,224,000",
"Cost of Goods Sold": "19,202,000",
"Intangible Assets": "33,253,000",
"Liabilities, Current": "15,489,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,799,000",
"Other Compr. Net Income": "392,171",
"Other Expenses": "3,920,406",
"Other Liabilities": "0",
"Other Net Income": "422,783",
"Other Revenues": "43,759,885",
"Property and Equipment": "9,162,000",
"Research and Development": "2,930,217",
"Selling, General and Administrative Expense": "11,225,949"
},
"output_variables": {
"Assets": "74,438,000",
"Liabilities": "15,489,000",
"Expenses": "37,278,572",
"Revenues": "43,759,885",
"Stockholders Equity": "58,949,000",
"Net Income": "6,904,095",
"Comprehensive Net Income": "7,100,180",
"BaseVar": "85,890,205",
"ECR before LimitedLiability": "302%",
"Economic Capital Ratio": "370%"
}
}
},
"top_rated": true,
"trend": 14.0,
"value": 3.6971864413972106,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000001800.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000001800.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000001800.svg"
},
{
"company_id": "0001657312",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001657312.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001657312.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001657312.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001657312_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001657312_main_keyfigs.svg",
"name": "Verona Pharma plc",
"rank": 70,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001657312.svg",
"report_text": "The relative strengths and weaknesses of Verona Pharma plc 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 Verona Pharma plc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 138% points.The greatest weakness of Verona Pharma plc 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 369%, being 124% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001657312_2023_Verona_Pharma_plc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-4.02",
"Assets": "33.1",
"Liabilities": "66.9",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "133",
"Other Assets": "-4.36",
"Property and Equipment": "-2.09",
"Assets, Current": "57.2",
"Liabilities, Non-Current": "15.6",
"Liabilities, Current": "31.7",
"Other Liabilities": "26.1",
"Expenses": "4.61",
"Revenues": "-12.9",
"Net Income": "-1.74",
"Cost of Goods Sold": "2.99",
"Research and Development": "-4.51",
"Other Expenses": "5.72",
"Other Revenues": "-12.9",
"Other Net Income": "6.38",
"Comprehensive Net Income": "-2.48",
"Economic Capital Ratio": "113"
},
"2021": {
"Assets, Current": "8.02",
"Assets": "-5.88",
"Liabilities": "43.3",
"Stockholders Equity": "17.0",
"ECR before LimitedLiability": "59.7",
"Other Assets": "-2.67",
"Property and Equipment": "-3.43",
"Intangible Assets": "-7.05",
"Liabilities, Current": "-1.40",
"Other Liabilities": "27.9",
"Liabilities, Non-Current": "18.2",
"Expenses": "-7.10",
"Revenues": "8.97",
"Net Income": "12.9",
"Other Expenses": "6.79",
"Research and Development": "-18.7",
"Cost of Goods Sold": "3.47",
"Other Revenues": "8.97",
"Comprehensive Net Income": "12.8",
"Other Net Income": "11.0",
"Economic Capital Ratio": "52.0"
},
"2022": {
"Intangible Assets": "-3.22",
"Assets": "45.0",
"Liabilities": "53.4",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "145",
"Assets, Current": "59.6",
"Property and Equipment": "-1.81",
"Other Liabilities": "25.0",
"Liabilities, Current": "25.9",
"Liabilities, Non-Current": "6.45",
"Other Expenses": "4.56",
"Expenses": "15.5",
"Revenues": "-10.7",
"Net Income": "7.78",
"Selling, General and Administrative Expense": "6.72",
"Cost of Goods Sold": "2.61",
"Research and Development": "1.67",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "7.87",
"Other Net Income": "2.86",
"Economic Capital Ratio": "124"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001657312_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "202,504",
"Cost of Goods Sold": "0",
"Intangible Assets": "545",
"Liabilities, Current": "14,203",
"Liabilities, Non-Current": "5,149",
"Other Assets": "1,050",
"Other Compr. Net Income": "-2,321",
"Other Expenses": "146",
"Other Liabilities": "0",
"Other Net Income": "9,277",
"Other Revenues": "0",
"Property and Equipment": "107",
"Research and Development": "44,505",
"Selling, General and Administrative Expense": "29,772"
},
"output_variables": {
"Assets": "204,206",
"Liabilities": "19,352",
"Expenses": "74,423",
"Revenues": "0",
"Stockholders Equity": "184,854",
"Net Income": "-65,146",
"Comprehensive Net Income": "-66,306",
"BaseVar": "154,790",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "369%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "170,063",
"Cost of Goods Sold": "0",
"Intangible Assets": "545",
"Liabilities, Current": "33,422",
"Liabilities, Non-Current": "5,160",
"Other Assets": "15,899",
"Other Compr. Net Income": "0",
"Other Expenses": "-18",
"Other Liabilities": "0",
"Other Net Income": "17,726",
"Other Revenues": "40,000",
"Property and Equipment": "80",
"Research and Development": "79,406",
"Selling, General and Administrative Expense": "33,907"
},
"output_variables": {
"Assets": "186,587",
"Liabilities": "38,582",
"Expenses": "113,295",
"Revenues": "40,000",
"Stockholders Equity": "148,005",
"Net Income": "-55,569",
"Comprehensive Net Income": "-55,569",
"BaseVar": "198,095",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "327%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "242,996",
"Cost of Goods Sold": "346",
"Intangible Assets": "545",
"Liabilities, Current": "19,029",
"Liabilities, Non-Current": "9,973",
"Other Assets": "15,854",
"Other Compr. Net Income": "0",
"Other Expenses": "253",
"Other Liabilities": "0",
"Other Net Income": "7,302",
"Other Revenues": "458",
"Property and Equipment": "73",
"Research and Development": "49,283",
"Selling, General and Administrative Expense": "26,579"
},
"output_variables": {
"Assets": "259,468",
"Liabilities": "29,002",
"Expenses": "76,461",
"Revenues": "458",
"Stockholders Equity": "230,466",
"Net Income": "-68,701",
"Comprehensive Net Income": "-68,701",
"BaseVar": "186,346",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "369%"
}
}
},
"top_rated": true,
"trend": 108.0,
"value": 3.6912468505883123,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001657312.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001657312.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001657312.svg"
},
{
"company_id": "0000875320",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000875320.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000875320.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000875320.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000875320_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000875320_main_keyfigs.svg",
"name": "Vertex Pharmaceuticals INC MA",
"rank": 71,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000875320.svg",
"report_text": "The relative strengths and weaknesses of Vertex Pharmaceuticals INC MA 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 Vertex Pharmaceuticals INC MA compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Vertex Pharmaceuticals INC MA is the variable Cost of Goods Sold, reducing the Economic Capital Ratio by 2.9% points.
The company's Economic Capital Ratio, given in the ranking table, is 369%, being 124% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000875320_2023_Vertex_Pharmaceuticals_INC_MA.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "24.2",
"Assets": "5.83",
"Liabilities": "-90.6",
"Stockholders Equity": "-66.5",
"ECR before LimitedLiability": "-117",
"Assets, Current": "22.8",
"Property and Equipment": "-19.2",
"Intangible Assets": "-41.0",
"Liabilities, Current": "-24.5",
"Other Liabilities": "-89.3",
"Liabilities, Non-Current": "22.2",
"Selling, General and Administrative Expense": "11.5",
"Expenses": "1.90",
"Revenues": "-36.8",
"Net Income": "-36.8",
"Research and Development": "-25.2",
"Cost of Goods Sold": "5.60",
"Other Expenses": "11.1",
"Other Revenues": "-36.8",
"Comprehensive Net Income": "-36.8",
"Economic Capital Ratio": "-124"
},
"2011": {
"Other Liabilities": "-75.4",
"Liabilities": "-34.2",
"Stockholders Equity": "-24.2",
"ECR before LimitedLiability": "90.7",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "21.5",
"Research and Development": "7.20",
"Expenses": "28.5",
"Net Income": "62.0",
"Other Expenses": "1.38",
"Cost of Goods Sold": "4.32",
"Selling, General and Administrative Expense": "14.9",
"Other Revenues": "28.7",
"Revenues": "28.7",
"Other Assets": "42.1",
"Property and Equipment": "-2.75",
"Assets, Current": "-13.0",
"Intangible Assets": "-15.3",
"Comprehensive Net Income": "61.6",
"Other Net Income": "1.98",
"Economic Capital Ratio": "15.1"
},
"2012": {
"Property and Equipment": "13.6",
"Assets": "9.23",
"Liabilities": "-26.9",
"Stockholders Equity": "-8.12",
"ECR before LimitedLiability": "100",
"Assets, Current": "-15.2",
"Intangible Assets": "-13.5",
"Other Assets": "32.3",
"Liabilities, Current": "29.1",
"Other Liabilities": "-78.2",
"Liabilities, Non-Current": "14.5",
"Selling, General and Administrative Expense": "15.5",
"Expenses": "30.7",
"Revenues": "25.1",
"Net Income": "61.0",
"Research and Development": "3.33",
"Other Expenses": "6.36",
"Cost of Goods Sold": "4.70",
"Other Revenues": "25.1",
"Comprehensive Net Income": "60.0",
"Economic Capital Ratio": "27.1"
},
"2013": {
"Other Assets": "-12.5",
"Assets": "-18.4",
"Liabilities": "26.0",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "49.9",
"Intangible Assets": "-14.2",
"Property and Equipment": "43.6",
"Assets, Current": "-22.6",
"Liabilities, Non-Current": "15.1",
"Liabilities, Current": "34.2",
"Other Liabilities": "-24.8",
"Selling, General and Administrative Expense": "16.6",
"Expenses": "3.77",
"Revenues": "25.5",
"Net Income": "28.1",
"Other Expenses": "-7.96",
"Research and Development": "-8.10",
"Other Revenues": "25.5",
"Comprehensive Net Income": "33.5",
"Other Compr. Net Income": "5.05",
"Economic Capital Ratio": "22.0"
},
"2014": {
"Other Assets": "-12.2",
"Assets": "-0.789",
"Liabilities": "-47.2",
"Stockholders Equity": "-36.3",
"ECR before LimitedLiability": "3.48",
"Property and Equipment": "61.5",
"Assets, Current": "-17.6",
"Intangible Assets": "-14.4",
"Other Liabilities": "-76.7",
"Liabilities, Current": "15.5",
"Liabilities, Non-Current": "9.82",
"Selling, General and Administrative Expense": "13.4",
"Expenses": "13.1",
"Revenues": "5.70",
"Net Income": "19.1",
"Cost of Goods Sold": "2.34",
"Other Expenses": "7.23",
"Research and Development": "-9.70",
"Other Revenues": "5.70",
"Comprehensive Net Income": "19.5",
"Economic Capital Ratio": "-29.8"
},
"2015": {
"Property and Equipment": "48.9",
"Assets": "-27.3",
"Liabilities": "-40.2",
"Stockholders Equity": "-65.9",
"ECR before LimitedLiability": "-19.6",
"Other Assets": "8.68",
"Intangible Assets": "-17.5",
"Assets, Current": "-46.2",
"Other Liabilities": "-64.8",
"Liabilities, Non-Current": "11.9",
"Liabilities, Current": "9.84",
"Other Expenses": "7.74",
"Expenses": "13.9",
"Revenues": "22.2",
"Net Income": "32.5",
"Selling, General and Administrative Expense": "12.0",
"Research and Development": "-7.98",
"Other Revenues": "22.2",
"Other Net Income": "-4.08",
"Comprehensive Net Income": "33.3",
"Economic Capital Ratio": "-38.6"
},
"2016": {
"Other Assets": "2.41",
"Assets": "-21.5",
"Liabilities": "-27.4",
"Stockholders Equity": "-51.8",
"ECR before LimitedLiability": "28.7",
"Assets, Current": "-30.2",
"Property and Equipment": "31.0",
"Intangible Assets": "-15.5",
"Other Liabilities": "-31.3",
"Liabilities, Non-Current": "9.18",
"Liabilities, Current": "-5.62",
"Expenses": "24.8",
"Revenues": "39.6",
"Net Income": "64.8",
"Selling, General and Administrative Expense": "13.6",
"Other Expenses": "6.41",
"Cost of Goods Sold": "2.37",
"Other Revenues": "39.6",
"Comprehensive Net Income": "64.6",
"Other Net Income": "-2.18",
"Economic Capital Ratio": "6.25"
},
"2017": {
"Other Assets": "-11.4",
"Assets": "-23.9",
"Liabilities": "17.3",
"Stockholders Equity": "-35.4",
"ECR before LimitedLiability": "58.5",
"Intangible Assets": "-14.2",
"Assets, Current": "-17.3",
"Property and Equipment": "21.9",
"Liabilities, Current": "10.2",
"Other Liabilities": "-14.2",
"Liabilities, Non-Current": "20.6",
"Selling, General and Administrative Expense": "15.9",
"Expenses": "18.6",
"Revenues": "50.0",
"Net Income": "66.3",
"Cost of Goods Sold": "3.18",
"Other Revenues": "50.0",
"Comprehensive Net Income": "68.3",
"Other Net Income": "-4.11",
"Other Compr. Net Income": "1.72",
"Economic Capital Ratio": "38.9"
},
"2018": {
"Assets, Current": "-1.26",
"Assets": "13.2",
"Liabilities": "9.89",
"Stockholders Equity": "41.0",
"ECR before LimitedLiability": "132",
"Other Assets": "14.9",
"Intangible Assets": "-6.04",
"Property and Equipment": "6.86",
"Liabilities, Current": "-2.52",
"Other Liabilities": "-10.9",
"Liabilities, Non-Current": "22.0",
"Research and Development": "3.68",
"Expenses": "43.8",
"Revenues": "35.4",
"Net Income": "79.1",
"Cost of Goods Sold": "-3.20",
"Other Expenses": "30.7",
"Selling, General and Administrative Expense": "12.7",
"Other Revenues": "35.4",
"Comprehensive Net Income": "79.3",
"Economic Capital Ratio": "114"
},
"2019": {
"Other Assets": "5.57",
"Assets": "7.54",
"Liabilities": "38.3",
"Stockholders Equity": "44.6",
"ECR before LimitedLiability": "140",
"Property and Equipment": "3.86",
"Assets, Current": "-7.89",
"Intangible Assets": "6.94",
"Liabilities, Current": "16.9",
"Liabilities, Non-Current": "24.1",
"Other Expenses": "5.23",
"Expenses": "28.0",
"Revenues": "34.6",
"Net Income": "66.8",
"Cost of Goods Sold": "-2.65",
"Selling, General and Administrative Expense": "16.1",
"Research and Development": "9.42",
"Other Revenues": "34.6",
"Comprehensive Net Income": "66.4",
"Other Net Income": "3.32",
"Economic Capital Ratio": "113"
},
"2020": {
"Liabilities, Non-Current": "17.5",
"Liabilities": "41.5",
"Stockholders Equity": "28.0",
"ECR before LimitedLiability": "126",
"Liabilities, Current": "17.1",
"Other Liabilities": "9.49",
"Selling, General and Administrative Expense": "15.3",
"Expenses": "25.7",
"Net Income": "69.7",
"Cost of Goods Sold": "-2.97",
"Research and Development": "10.6",
"Other Expenses": "2.82",
"Other Revenues": "39.9",
"Revenues": "39.9",
"Property and Equipment": "-2.77",
"Assets, Current": "-7.49",
"Other Assets": "8.53",
"Intangible Assets": "3.45",
"Other Net Income": "3.88",
"Comprehensive Net Income": "69.4",
"Economic Capital Ratio": "107"
},
"2021": {
"Assets, Current": "-11.3",
"Assets": "-7.11",
"Liabilities": "35.5",
"ECR before LimitedLiability": "95.2",
"Other Assets": "5.65",
"Property and Equipment": "-2.58",
"Intangible Assets": "2.37",
"Liabilities, Current": "8.68",
"Other Liabilities": "11.9",
"Liabilities, Non-Current": "16.9",
"Selling, General and Administrative Expense": "14.8",
"Expenses": "18.9",
"Net Income": "64.4",
"Other Expenses": "3.81",
"Research and Development": "3.96",
"Cost of Goods Sold": "-3.67",
"Other Revenues": "45.1",
"Revenues": "45.1",
"Comprehensive Net Income": "64.7",
"Other Compr. Net Income": "0.283",
"Economic Capital Ratio": "87.6"
},
"2022": {
"Intangible Assets": "2.45",
"Assets": "8.84",
"Liabilities": "42.8",
"Stockholders Equity": "53.4",
"ECR before LimitedLiability": "145",
"Assets, Current": "2.40",
"Other Assets": "6.11",
"Property and Equipment": "-2.33",
"Other Liabilities": "23.1",
"Liabilities, Current": "15.8",
"Liabilities, Non-Current": "6.57",
"Expenses": "31.8",
"Revenues": "39.1",
"Net Income": "69.9",
"Selling, General and Administrative Expense": "18.6",
"Cost of Goods Sold": "-2.94",
"Research and Development": "16.1",
"Other Revenues": "39.1",
"Comprehensive Net Income": "69.9",
"Other Net Income": "-1.13",
"Economic Capital Ratio": "124"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000875320_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,057,039",
"Cost of Goods Sold": "0",
"Intangible Assets": "26,102",
"Liabilities, Current": "474,783",
"Liabilities, Non-Current": "0",
"Other Assets": "569,972",
"Other Compr. Net Income": "0",
"Other Expenses": "33,506",
"Other Liabilities": "746,690",
"Other Net Income": "-39,274",
"Other Revenues": "143,370",
"Property and Equipment": "72,333",
"Research and Development": "637,416",
"Selling, General and Administrative Expense": "187,800"
},
"output_variables": {
"Assets": "1,725,446",
"Liabilities": "1,221,473",
"Expenses": "858,722",
"Revenues": "143,370",
"Stockholders Equity": "503,973",
"Net Income": "-754,626",
"Comprehensive Net Income": "-754,626",
"BaseVar": "1,994,142",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "164%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,331,254",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,992",
"Liabilities, Current": "392,348",
"Liabilities, Non-Current": "7,287",
"Other Assets": "708,858",
"Other Compr. Net Income": "0",
"Other Expenses": "246,097",
"Other Liabilities": "839,133",
"Other Net Income": "-14,923",
"Other Revenues": "1,410,626",
"Property and Equipment": "133,176",
"Research and Development": "707,706",
"Selling, General and Administrative Expense": "400,721"
},
"output_variables": {
"Assets": "2,204,280",
"Liabilities": "1,238,768",
"Expenses": "1,354,524",
"Revenues": "1,410,626",
"Stockholders Equity": "965,512",
"Net Income": "41,179",
"Comprehensive Net Income": "41,179",
"BaseVar": "3,111,560",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "249%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,589,585",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,992",
"Liabilities, Current": "432,624",
"Liabilities, Non-Current": "13,902",
"Other Assets": "705,102",
"Other Compr. Net Income": "-55,394",
"Other Expenses": "337,136",
"Other Liabilities": "1,078,380",
"Other Net Income": "1,940",
"Other Revenues": "1,527,042",
"Property and Equipment": "433,609",
"Research and Development": "806,185",
"Selling, General and Administrative Expense": "436,796"
},
"output_variables": {
"Assets": "2,759,288",
"Liabilities": "1,524,906",
"Expenses": "1,580,117",
"Revenues": "1,527,042",
"Stockholders Equity": "1,234,382",
"Net Income": "-51,135",
"Comprehensive Net Income": "-78,832",
"BaseVar": "3,724,344",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "247%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,588,576",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,992",
"Liabilities, Current": "397,829",
"Liabilities, Non-Current": "11,590",
"Other Assets": "2,562",
"Other Compr. Net Income": "-55,286",
"Other Expenses": "1,168,246",
"Other Liabilities": "553,217",
"Other Net Income": "-33,470",
"Other Revenues": "1,143,588",
"Property and Equipment": "696,911",
"Research and Development": "938,532",
"Selling, General and Administrative Expense": "276,170"
},
"output_variables": {
"Assets": "2,319,041",
"Liabilities": "962,636",
"Expenses": "2,382,948",
"Revenues": "1,143,588",
"Stockholders Equity": "1,356,405",
"Net Income": "-1,272,829",
"Comprehensive Net Income": "-1,300,472",
"BaseVar": "3,448,485",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "231%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,546,511",
"Cost of Goods Sold": "0",
"Intangible Assets": "39,915",
"Liabilities, Current": "368,254",
"Liabilities, Non-Current": "21,707",
"Other Assets": "32,441",
"Other Compr. Net Income": "209,991",
"Other Expenses": "252,415",
"Other Liabilities": "848,535",
"Other Net Income": "-53,437",
"Other Revenues": "332,079",
"Property and Equipment": "715,812",
"Research and Development": "846,182",
"Selling, General and Administrative Expense": "236,245"
},
"output_variables": {
"Assets": "2,334,679",
"Liabilities": "1,238,496",
"Expenses": "1,334,842",
"Revenues": "332,079",
"Stockholders Equity": "1,096,183",
"Net Income": "-1,056,201",
"Comprehensive Net Income": "-951,205",
"BaseVar": "2,751,762",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "214%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,407,153",
"Cost of Goods Sold": "0",
"Intangible Assets": "50,384",
"Liabilities, Current": "506,349",
"Liabilities, Non-Current": "31,778",
"Other Assets": "343,623",
"Other Compr. Net Income": "21,092",
"Other Expenses": "150,366",
"Other Liabilities": "867,120",
"Other Net Income": "-71,432",
"Other Revenues": "1,080,547",
"Property and Equipment": "697,715",
"Research and Development": "1,012,739",
"Selling, General and Administrative Expense": "445,027"
},
"output_variables": {
"Assets": "2,498,875",
"Liabilities": "1,405,247",
"Expenses": "1,608,132",
"Revenues": "1,080,547",
"Stockholders Equity": "1,093,628",
"Net Income": "-599,016",
"Comprehensive Net Income": "-588,470",
"BaseVar": "3,342,662",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,831,540",
"Cost of Goods Sold": "0",
"Intangible Assets": "50,384",
"Liabilities, Current": "792,537",
"Liabilities, Non-Current": "102,122",
"Other Assets": "316,501",
"Other Compr. Net Income": "9,131",
"Other Expenses": "216,360",
"Other Liabilities": "663,937",
"Other Net Income": "-82,321",
"Other Revenues": "1,887,972",
"Property and Equipment": "698,362",
"Research and Development": "1,054,632",
"Selling, General and Administrative Expense": "490,091"
},
"output_variables": {
"Assets": "2,896,787",
"Liabilities": "1,558,596",
"Expenses": "1,761,082",
"Revenues": "1,887,972",
"Stockholders Equity": "1,338,191",
"Net Income": "44,570",
"Comprehensive Net Income": "49,135",
"BaseVar": "4,097,945",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "256%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,648,963",
"Cost of Goods Sold": "0",
"Intangible Assets": "50,384",
"Liabilities, Current": "807,260",
"Liabilities, Non-Current": "26,048",
"Other Assets": "57,230",
"Other Compr. Net Income": "71,800",
"Other Expenses": "410,541",
"Other Liabilities": "670,400",
"Other Net Income": "-113,676",
"Other Revenues": "2,949,377",
"Property and Equipment": "789,437",
"Research and Development": "1,373,001",
"Selling, General and Administrative Expense": "565,179"
},
"output_variables": {
"Assets": "3,546,014",
"Liabilities": "1,503,708",
"Expenses": "2,348,721",
"Revenues": "2,949,377",
"Stockholders Equity": "2,042,306",
"Net Income": "486,979",
"Comprehensive Net Income": "522,879",
"BaseVar": "5,266,648",
"ECR before LimitedLiability": "197%",
"Economic Capital Ratio": "300%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,843,109",
"Cost of Goods Sold": "409,539",
"Intangible Assets": "50,384",
"Liabilities, Current": "1,120,292",
"Liabilities, Non-Current": "26,280",
"Other Assets": "1,540,400",
"Other Compr. Net Income": "88,094",
"Other Expenses": "424,803",
"Other Liabilities": "664,123",
"Other Net Income": "-109,308",
"Other Revenues": "3,467,406",
"Property and Equipment": "812,005",
"Research and Development": "1,435,938",
"Selling, General and Administrative Expense": "629,084"
},
"output_variables": {
"Assets": "6,245,898",
"Liabilities": "1,810,695",
"Expenses": "2,899,364",
"Revenues": "3,467,406",
"Stockholders Equity": "4,435,203",
"Net Income": "458,735",
"Comprehensive Net Income": "502,781",
"BaseVar": "7,310,382",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "337%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,822,829",
"Cost of Goods Sold": "617,863",
"Intangible Assets": "1,402,158",
"Liabilities, Current": "1,334,827",
"Liabilities, Non-Current": "183,318",
"Other Assets": "1,335,393",
"Other Compr. Net Income": "17,349",
"Other Expenses": "-1,230,748",
"Other Liabilities": "715,076",
"Other Net Income": "741,035",
"Other Revenues": "5,522,297",
"Property and Equipment": "758,085",
"Research and Development": "1,854,952",
"Selling, General and Administrative Expense": "792,738"
},
"output_variables": {
"Assets": "8,318,465",
"Liabilities": "2,233,221",
"Expenses": "2,034,805",
"Revenues": "5,522,297",
"Stockholders Equity": "6,085,244",
"Net Income": "4,228,528",
"Comprehensive Net Income": "4,237,202",
"BaseVar": "9,433,586",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "390%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,133,379",
"Cost of Goods Sold": "883,397",
"Intangible Assets": "1,402,158",
"Liabilities, Current": "1,877,533",
"Liabilities, Non-Current": "458,818",
"Other Assets": "2,216,271",
"Other Compr. Net Income": "-41,384",
"Other Expenses": "410,497",
"Other Liabilities": "728,642",
"Other Net Income": "347,973",
"Other Revenues": "13,311,775",
"Property and Equipment": "0",
"Research and Development": "1,851,654",
"Selling, General and Administrative Expense": "944,635"
},
"output_variables": {
"Assets": "11,751,808",
"Liabilities": "3,064,993",
"Expenses": "4,090,183",
"Revenues": "13,311,775",
"Stockholders Equity": "8,686,815",
"Net Income": "9,569,564",
"Comprehensive Net Income": "9,548,872",
"BaseVar": "16,304,058",
"ECR before LimitedLiability": "385%",
"Economic Capital Ratio": "428%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "9,560,600",
"Cost of Goods Sold": "1,075,463",
"Intangible Assets": "1,402,200",
"Liabilities, Current": "2,142,000",
"Liabilities, Non-Current": "494,200",
"Other Assets": "2,469,700",
"Other Compr. Net Income": "21,141",
"Other Expenses": "415,965",
"Other Liabilities": "696,300",
"Other Net Income": "-94,968",
"Other Revenues": "11,080,621",
"Property and Equipment": "0",
"Research and Development": "3,744,913",
"Selling, General and Administrative Expense": "948,016"
},
"output_variables": {
"Assets": "13,432,500",
"Liabilities": "3,332,500",
"Expenses": "6,184,357",
"Revenues": "11,080,621",
"Stockholders Equity": "10,100,000",
"Net Income": "4,801,295",
"Comprehensive Net Income": "4,811,866",
"BaseVar": "17,073,044",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "382%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,234,800",
"Cost of Goods Sold": "1,302,998",
"Intangible Assets": "1,691,600",
"Liabilities, Current": "2,742,100",
"Liabilities, Non-Current": "1,065,300",
"Other Assets": "3,224,500",
"Other Compr. Net Income": "26,893",
"Other Expenses": "769,379",
"Other Liabilities": "430,800",
"Other Net Income": "-77,078",
"Other Revenues": "12,817,725",
"Property and Equipment": "0",
"Research and Development": "2,617,173",
"Selling, General and Administrative Expense": "1,124,967"
},
"output_variables": {
"Assets": "18,150,900",
"Liabilities": "4,238,200",
"Expenses": "5,814,518",
"Revenues": "12,817,725",
"Stockholders Equity": "13,912,700",
"Net Income": "6,926,129",
"Comprehensive Net Income": "6,939,576",
"BaseVar": "20,562,657",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
}
},
"top_rated": true,
"trend": 52.0,
"value": 3.6901746699027704,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000875320.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000875320.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000875320.svg"
},
{
"company_id": "0001597553",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001597553.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001597553.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001597553.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001597553_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001597553_main_keyfigs.svg",
"name": "Sage Therapeutics Inc",
"rank": 72,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001597553.svg",
"report_text": "The relative strengths and weaknesses of Sage Therapeutics 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 Sage Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 149% points.The greatest weakness of Sage Therapeutics Inc 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 369%, being 124% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001597553_2023_Sage_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "63.2",
"Assets": "29.1",
"Liabilities": "70.2",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "130",
"Other Assets": "-5.23",
"Intangible Assets": "-6.97",
"Property and Equipment": "-2.84",
"Liabilities, Current": "26.0",
"Other Liabilities": "28.5",
"Liabilities, Non-Current": "22.8",
"Other Revenues": "-3.81",
"Revenues": "-3.81",
"Net Income": "-1.13",
"Cost of Goods Sold": "3.74",
"Comprehensive Net Income": "-1.29",
"Research and Development": "-7.76",
"Other Net Income": "2.32",
"Other Expenses": "7.08",
"Selling, General and Administrative Expense": "-2.75",
"Economic Capital Ratio": "112"
},
"2019": {
"Other Assets": "-5.28",
"Assets": "37.9",
"Liabilities": "65.7",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "109",
"Property and Equipment": "-3.68",
"Assets, Current": "77.6",
"Intangible Assets": "-8.76",
"Liabilities, Current": "25.8",
"Other Liabilities": "25.4",
"Liabilities, Non-Current": "18.9",
"Other Expenses": "8.17",
"Expenses": "-12.9",
"Revenues": "-15.5",
"Net Income": "-25.3",
"Cost of Goods Sold": "3.95",
"Selling, General and Administrative Expense": "-14.5",
"Research and Development": "-10.4",
"Other Revenues": "-15.5",
"Comprehensive Net Income": "-25.5",
"Economic Capital Ratio": "81.4"
},
"2020": {
"Intangible Assets": "0.934",
"Assets": "-3.04",
"Liabilities": "136",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "246",
"Other Assets": "0.855",
"Assets, Current": "-7.03",
"Liabilities, Non-Current": "40.1",
"Liabilities, Current": "80.6",
"Other Liabilities": "45.5",
"Selling, General and Administrative Expense": "13.1",
"Expenses": "35.8",
"Revenues": "57.9",
"Net Income": "92.1",
"Cost of Goods Sold": "4.48",
"Research and Development": "12.2",
"Other Expenses": "6.68",
"Other Revenues": "57.9",
"Other Net Income": "1.95",
"Comprehensive Net Income": "92.0",
"Economic Capital Ratio": "227"
},
"2021": {
"Assets, Current": "49.0",
"Assets": "30.5",
"Liabilities": "67.1",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "132",
"Other Assets": "-3.27",
"Property and Equipment": "-1.12",
"Intangible Assets": "-2.59",
"Liabilities, Current": "29.7",
"Other Liabilities": "24.2",
"Liabilities, Non-Current": "21.0",
"Selling, General and Administrative Expense": "2.62",
"Expenses": "10.5",
"Revenues": "-10.5",
"Net Income": "0.869",
"Other Expenses": "5.04",
"Cost of Goods Sold": "2.61",
"Other Revenues": "-10.5",
"Comprehensive Net Income": "0.718",
"Other Net Income": "0.695",
"Economic Capital Ratio": "124"
},
"2022": {
"Intangible Assets": "-3.65",
"Assets": "41.5",
"Liabilities": "71.4",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "145",
"Assets, Current": "69.4",
"Other Assets": "-4.93",
"Property and Equipment": "-1.81",
"Other Liabilities": "26.9",
"Liabilities, Current": "29.4",
"Liabilities, Non-Current": "22.7",
"Other Expenses": "5.00",
"Expenses": "4.46",
"Revenues": "-11.1",
"Net Income": "-5.88",
"Cost of Goods Sold": "3.00",
"Research and Development": "-3.33",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "-6.13",
"Other Net Income": "0.731",
"Economic Capital Ratio": "124"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001597553_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "944,695",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "86,030",
"Liabilities, Non-Current": "3,704",
"Other Assets": "2,367",
"Other Compr. Net Income": "-486",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "20,356",
"Other Revenues": "90,273",
"Property and Equipment": "5,643",
"Research and Development": "282,107",
"Selling, General and Administrative Expense": "201,404"
},
"output_variables": {
"Assets": "952,705",
"Liabilities": "89,734",
"Expenses": "483,511",
"Revenues": "90,273",
"Stockholders Equity": "862,971",
"Net Income": "-372,882",
"Comprehensive Net Income": "-373,125",
"BaseVar": "818,532",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "362%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,035,093",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "112,128",
"Liabilities, Non-Current": "27,367",
"Other Assets": "39,931",
"Other Compr. Net Income": "1,810",
"Other Expenses": "400",
"Other Liabilities": "0",
"Other Net Income": "27,886",
"Other Revenues": "6,868",
"Property and Equipment": "9,126",
"Research and Development": "368,815",
"Selling, General and Administrative Expense": "345,777"
},
"output_variables": {
"Assets": "1,084,150",
"Liabilities": "139,495",
"Expenses": "714,992",
"Revenues": "6,868",
"Stockholders Equity": "944,655",
"Net Income": "-680,238",
"Comprehensive Net Income": "-679,333",
"BaseVar": "987,600",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "319%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,122,370",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "67,204",
"Liabilities, Non-Current": "19,708",
"Other Assets": "30,121",
"Other Compr. Net Income": "-880",
"Other Expenses": "28,308",
"Other Liabilities": "0",
"Other Net Income": "9,847",
"Other Revenues": "1,114,200",
"Property and Equipment": "6,755",
"Research and Development": "292,714",
"Selling, General and Administrative Expense": "196,952"
},
"output_variables": {
"Assets": "2,159,246",
"Liabilities": "86,912",
"Expenses": "517,974",
"Revenues": "1,114,200",
"Stockholders Equity": "2,072,334",
"Net Income": "606,073",
"Comprehensive Net Income": "605,633",
"BaseVar": "1,944,530",
"ECR before LimitedLiability": "456%",
"Economic Capital Ratio": "483%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,800,643",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "85,193",
"Liabilities, Non-Current": "11,064",
"Other Assets": "21,629",
"Other Compr. Net Income": "-2,859",
"Other Expenses": "26,707",
"Other Liabilities": "0",
"Other Net Income": "1,552",
"Other Revenues": "1,107,860",
"Property and Equipment": "3,016",
"Research and Development": "280,778",
"Selling, General and Administrative Expense": "181,753"
},
"output_variables": {
"Assets": "1,825,288",
"Liabilities": "96,257",
"Expenses": "489,237",
"Revenues": "1,107,860",
"Stockholders Equity": "1,729,031",
"Net Income": "620,175",
"Comprehensive Net Income": "618,745",
"BaseVar": "1,761,527",
"ECR before LimitedLiability": "457%",
"Economic Capital Ratio": "483%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,336,980",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "99,259",
"Liabilities, Non-Current": "4,591",
"Other Assets": "16,571",
"Other Compr. Net Income": "-11,566",
"Other Expenses": "724",
"Other Liabilities": "0",
"Other Net Income": "15,128",
"Other Revenues": "7,182",
"Property and Equipment": "2,898",
"Research and Development": "336,609",
"Selling, General and Administrative Expense": "233,021"
},
"output_variables": {
"Assets": "1,356,449",
"Liabilities": "103,850",
"Expenses": "570,354",
"Revenues": "7,182",
"Stockholders Equity": "1,252,599",
"Net Income": "-548,044",
"Comprehensive Net Income": "-553,827",
"BaseVar": "1,032,264",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "367%"
}
}
},
"top_rated": true,
"trend": -10.0,
"value": 3.6899130570900667,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001597553.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001597553.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001597553.svg"
},
{
"company_id": "0000872589",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000872589.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000872589.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000872589.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000872589_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000872589_main_keyfigs.svg",
"name": "Regeneron Pharmaceuticals INC",
"rank": 73,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000872589.svg",
"report_text": "The relative strengths and weaknesses of Regeneron Pharmaceuticals 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 Regeneron Pharmaceuticals INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 64% points.The greatest weakness of Regeneron Pharmaceuticals INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 8.6% points.
The company's Economic Capital Ratio, given in the ranking table, is 369%, being 124% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000872589_2023_Regeneron_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "44.3",
"Assets": "-5.23",
"Liabilities": "-31.6",
"Stockholders Equity": "-30.1",
"ECR before LimitedLiability": "-30.3",
"Assets, Current": "-26.5",
"Property and Equipment": "32.3",
"Intangible Assets": "-30.7",
"Liabilities, Current": "25.0",
"Other Liabilities": "-91.4",
"Liabilities, Non-Current": "23.9",
"Selling, General and Administrative Expense": "16.6",
"Expenses": "3.55",
"Revenues": "-3.58",
"Net Income": "-0.0762",
"Research and Development": "-29.1",
"Cost of Goods Sold": "5.29",
"Other Expenses": "12.4",
"Other Revenues": "-3.58",
"Comprehensive Net Income": "-0.0618",
"Economic Capital Ratio": "-36.7"
},
"2011": {
"Other Assets": "30.5",
"Assets": "25.9",
"Liabilities": "-69.5",
"Stockholders Equity": "-26.0",
"ECR before LimitedLiability": "53.4",
"Intangible Assets": "-18.4",
"Property and Equipment": "46.6",
"Assets, Current": "-19.6",
"Other Liabilities": "-121",
"Liabilities, Non-Current": "10.9",
"Liabilities, Current": "29.4",
"Research and Development": "-5.45",
"Expenses": "31.7",
"Revenues": "2.79",
"Net Income": "35.9",
"Other Expenses": "11.2",
"Cost of Goods Sold": "4.02",
"Selling, General and Administrative Expense": "21.4",
"Other Revenues": "2.79",
"Comprehensive Net Income": "35.5",
"Economic Capital Ratio": "-22.2"
},
"2012": {
"Property and Equipment": "12.0",
"Assets": "18.6",
"Liabilities": "-0.382",
"Stockholders Equity": "35.9",
"ECR before LimitedLiability": "180",
"Assets, Current": "-1.90",
"Intangible Assets": "-8.16",
"Other Assets": "18.2",
"Liabilities, Current": "45.3",
"Other Liabilities": "-77.8",
"Liabilities, Non-Current": "14.9",
"Selling, General and Administrative Expense": "16.4",
"Expenses": "46.7",
"Revenues": "37.8",
"Net Income": "88.0",
"Research and Development": "-1.38",
"Other Expenses": "27.0",
"Cost of Goods Sold": "3.96",
"Other Revenues": "37.8",
"Comprehensive Net Income": "88.2",
"Economic Capital Ratio": "107"
},
"2013": {
"Other Assets": "13.9",
"Assets": "-4.12",
"Liabilities": "38.3",
"Stockholders Equity": "17.5",
"ECR before LimitedLiability": "112",
"Intangible Assets": "-9.77",
"Property and Equipment": "12.5",
"Assets, Current": "-15.5",
"Liabilities, Non-Current": "15.5",
"Liabilities, Current": "49.9",
"Other Liabilities": "-31.6",
"Selling, General and Administrative Expense": "17.6",
"Expenses": "20.0",
"Revenues": "45.8",
"Net Income": "67.4",
"Other Expenses": "-0.697",
"Cost of Goods Sold": "3.25",
"Other Revenues": "45.8",
"Comprehensive Net Income": "67.1",
"Other Compr. Net Income": "-0.286",
"Economic Capital Ratio": "84.2"
},
"2014": {
"Other Assets": "9.82",
"Assets": "-15.0",
"Liabilities": "26.2",
"Stockholders Equity": "-17.3",
"ECR before LimitedLiability": "100",
"Property and Equipment": "24.0",
"Assets, Current": "-27.2",
"Intangible Assets": "-11.2",
"Other Liabilities": "-12.4",
"Liabilities, Current": "24.8",
"Liabilities, Non-Current": "13.2",
"Selling, General and Administrative Expense": "16.5",
"Expenses": "15.4",
"Revenues": "51.0",
"Net Income": "68.5",
"Cost of Goods Sold": "2.53",
"Other Expenses": "-2.50",
"Research and Development": "-1.15",
"Other Revenues": "51.0",
"Comprehensive Net Income": "69.5",
"Economic Capital Ratio": "66.8"
},
"2015": {
"Property and Equipment": "28.1",
"Assets": "-18.5",
"Liabilities": "25.7",
"Stockholders Equity": "-26.9",
"ECR before LimitedLiability": "76.2",
"Other Assets": "11.5",
"Intangible Assets": "-12.3",
"Assets, Current": "-31.9",
"Other Liabilities": "-18.7",
"Liabilities, Non-Current": "11.9",
"Liabilities, Current": "30.9",
"Other Expenses": "-3.35",
"Expenses": "14.8",
"Revenues": "52.9",
"Net Income": "68.3",
"Cost of Goods Sold": "2.18",
"Selling, General and Administrative Expense": "12.1",
"Research and Development": "3.89",
"Other Revenues": "52.9",
"Comprehensive Net Income": "68.0",
"Economic Capital Ratio": "57.2"
},
"2016": {
"Other Assets": "18.4",
"Assets": "-10.9",
"Liabilities": "18.8",
"Stockholders Equity": "-11.2",
"ECR before LimitedLiability": "95.4",
"Assets, Current": "-30.7",
"Property and Equipment": "30.0",
"Intangible Assets": "-11.8",
"Other Liabilities": "-18.5",
"Liabilities, Non-Current": "16.1",
"Liabilities, Current": "19.9",
"Research and Development": "6.90",
"Expenses": "22.9",
"Revenues": "50.6",
"Net Income": "76.5",
"Selling, General and Administrative Expense": "10.4",
"Other Expenses": "3.20",
"Cost of Goods Sold": "2.26",
"Other Revenues": "50.6",
"Comprehensive Net Income": "76.3",
"Economic Capital Ratio": "73.0"
},
"2017": {
"Other Assets": "13.5",
"Assets": "-7.36",
"Liabilities": "41.0",
"Stockholders Equity": "9.07",
"ECR before LimitedLiability": "108",
"Intangible Assets": "-10.4",
"Assets, Current": "-22.6",
"Property and Equipment": "23.0",
"Liabilities, Current": "33.3",
"Other Liabilities": "-9.55",
"Liabilities, Non-Current": "17.5",
"Selling, General and Administrative Expense": "11.8",
"Expenses": "19.8",
"Revenues": "49.9",
"Net Income": "70.6",
"Research and Development": "9.35",
"Other Expenses": "-4.26",
"Cost of Goods Sold": "2.95",
"Other Revenues": "49.9",
"Comprehensive Net Income": "70.5",
"Economic Capital Ratio": "88.0"
},
"2018": {
"Assets, Current": "-11.2",
"Assets": "3.67",
"Liabilities": "37.1",
"Stockholders Equity": "34.7",
"ECR before LimitedLiability": "132",
"Other Assets": "12.8",
"Intangible Assets": "-7.55",
"Property and Equipment": "14.9",
"Liabilities, Current": "26.3",
"Other Liabilities": "10.6",
"Liabilities, Non-Current": "1.62",
"Research and Development": "11.7",
"Expenses": "30.2",
"Revenues": "43.3",
"Net Income": "73.8",
"Cost of Goods Sold": "4.17",
"Other Expenses": "2.99",
"Selling, General and Administrative Expense": "11.5",
"Other Revenues": "43.3",
"Comprehensive Net Income": "73.6",
"Economic Capital Ratio": "114"
},
"2019": {
"Other Assets": "44.1",
"Assets": "6.71",
"Liabilities": "45.6",
"Stockholders Equity": "48.6",
"ECR before LimitedLiability": "147",
"Property and Equipment": "-3.68",
"Assets, Current": "-11.8",
"Intangible Assets": "-6.92",
"Liabilities, Current": "24.4",
"Other Liabilities": "12.8",
"Liabilities, Non-Current": "11.3",
"Expenses": "27.5",
"Revenues": "38.3",
"Net Income": "67.9",
"Cost of Goods Sold": "4.31",
"Selling, General and Administrative Expense": "11.8",
"Research and Development": "10.4",
"Other Revenues": "38.3",
"Comprehensive Net Income": "67.7",
"Other Net Income": "1.70",
"Economic Capital Ratio": "120"
},
"2020": {
"Intangible Assets": "-7.00",
"Assets": "-0.789",
"Liabilities": "8.60",
"Stockholders Equity": "3.95",
"ECR before LimitedLiability": "89.9",
"Other Assets": "45.5",
"Property and Equipment": "-3.56",
"Assets, Current": "-19.6",
"Liabilities, Non-Current": "-9.19",
"Liabilities, Current": "16.2",
"Other Liabilities": "0.996",
"Selling, General and Administrative Expense": "13.1",
"Expenses": "26.6",
"Revenues": "34.0",
"Net Income": "64.6",
"Cost of Goods Sold": "3.40",
"Research and Development": "9.75",
"Other Revenues": "34.0",
"Other Net Income": "2.26",
"Comprehensive Net Income": "64.6",
"Economic Capital Ratio": "70.3"
},
"2021": {
"Assets, Current": "-18.8",
"Assets": "-7.39",
"Liabilities": "33.1",
"Stockholders Equity": "-5.60",
"ECR before LimitedLiability": "105",
"Other Assets": "31.1",
"Property and Equipment": "-2.36",
"Intangible Assets": "-4.99",
"Liabilities, Current": "11.7",
"Other Liabilities": "30.9",
"Liabilities, Non-Current": "-9.76",
"Selling, General and Administrative Expense": "14.1",
"Expenses": "25.6",
"Revenues": "51.6",
"Net Income": "79.6",
"Other Expenses": "-8.34",
"Research and Development": "16.3",
"Cost of Goods Sold": "3.56",
"Other Revenues": "51.6",
"Comprehensive Net Income": "79.4",
"Economic Capital Ratio": "96.9"
},
"2022": {
"Intangible Assets": "-1.91",
"Assets": "13.5",
"Liabilities": "39.8",
"Stockholders Equity": "63.0",
"ECR before LimitedLiability": "144",
"Assets, Current": "-7.91",
"Other Assets": "33.3",
"Property and Equipment": "-2.23",
"Other Liabilities": "21.2",
"Liabilities, Current": "27.9",
"Liabilities, Non-Current": "-8.56",
"Other Expenses": "-2.72",
"Expenses": "32.0",
"Revenues": "32.0",
"Net Income": "63.8",
"Selling, General and Administrative Expense": "15.2",
"Cost of Goods Sold": "3.36",
"Research and Development": "16.3",
"Other Revenues": "32.0",
"Comprehensive Net Income": "63.5",
"Economic Capital Ratio": "124"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000872589_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "357,622",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "109,056",
"Liabilities, Non-Current": "7,350",
"Other Assets": "384,360",
"Other Compr. Net Income": "0",
"Other Expenses": "2,093",
"Other Liabilities": "445,211",
"Other Net Income": "-6,996",
"Other Revenues": "459,074",
"Property and Equipment": "347,450",
"Research and Development": "489,252",
"Selling, General and Administrative Expense": "65,201"
},
"output_variables": {
"Assets": "1,089,432",
"Liabilities": "561,617",
"Expenses": "556,546",
"Revenues": "459,074",
"Stockholders Equity": "527,815",
"Net Income": "-104,468",
"Comprehensive Net Income": "-104,468",
"BaseVar": "1,336,832",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "652,875",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "148,271",
"Liabilities, Non-Current": "6,443",
"Other Assets": "302,753",
"Other Compr. Net Income": "0",
"Other Expenses": "3,084",
"Other Liabilities": "683,137",
"Other Net Income": "-17,733",
"Other Revenues": "445,824",
"Property and Equipment": "367,955",
"Research and Development": "529,506",
"Selling, General and Administrative Expense": "117,261"
},
"output_variables": {
"Assets": "1,323,583",
"Liabilities": "837,851",
"Expenses": "649,851",
"Revenues": "445,824",
"Stockholders Equity": "485,732",
"Net Income": "-221,760",
"Comprehensive Net Income": "-221,760",
"BaseVar": "1,637,421",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "212%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,206,012",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "163,550",
"Liabilities, Non-Current": "7,259",
"Other Assets": "494,538",
"Other Compr. Net Income": "696",
"Other Expenses": "-251,393",
"Other Liabilities": "664,296",
"Other Net Income": "-43,292",
"Other Revenues": "1,378,477",
"Property and Equipment": "379,940",
"Research and Development": "625,554",
"Selling, General and Administrative Expense": "210,755"
},
"output_variables": {
"Assets": "2,080,490",
"Liabilities": "835,105",
"Expenses": "584,916",
"Revenues": "1,378,477",
"Stockholders Equity": "1,245,385",
"Net Income": "750,269",
"Comprehensive Net Income": "750,617",
"BaseVar": "2,461,488",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "327%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,796,934",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "298,835",
"Liabilities, Non-Current": "11,330",
"Other Assets": "627,096",
"Other Compr. Net Income": "690",
"Other Expenses": "-250,973",
"Other Liabilities": "688,772",
"Other Net Income": "-50,357",
"Other Revenues": "3,143,605",
"Property and Equipment": "526,983",
"Research and Development": "912,838",
"Selling, General and Administrative Expense": "922,531"
},
"output_variables": {
"Assets": "2,951,013",
"Liabilities": "998,937",
"Expenses": "1,584,396",
"Revenues": "3,143,605",
"Stockholders Equity": "1,952,076",
"Net Income": "1,508,852",
"Comprehensive Net Income": "1,509,197",
"BaseVar": "4,364,499",
"ECR before LimitedLiability": "292%",
"Economic Capital Ratio": "363%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,167,461",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "654,660",
"Liabilities, Non-Current": "40,855",
"Other Assets": "730,057",
"Other Compr. Net Income": "408",
"Other Expenses": "618,048",
"Other Liabilities": "633,987",
"Other Net Income": "-84,162",
"Other Revenues": "4,364,277",
"Property and Equipment": "974,309",
"Research and Development": "1,623,804",
"Selling, General and Administrative Expense": "1,381,349"
},
"output_variables": {
"Assets": "3,871,827",
"Liabilities": "1,329,502",
"Expenses": "3,623,201",
"Revenues": "4,364,277",
"Stockholders Equity": "2,542,325",
"Net Income": "656,914",
"Comprehensive Net Income": "657,118",
"BaseVar": "6,636,689",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "328%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,915,095",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "811,162",
"Liabilities, Non-Current": "115,535",
"Other Assets": "1,099,917",
"Other Compr. Net Income": "53,371",
"Other Expenses": "993,784",
"Other Liabilities": "1,027,598",
"Other Net Income": "-29,410",
"Other Revenues": "10,278,146",
"Property and Equipment": "1,594,120",
"Research and Development": "2,109,120",
"Selling, General and Administrative Expense": "2,507,129"
},
"output_variables": {
"Assets": "5,609,132",
"Liabilities": "1,954,295",
"Expenses": "5,610,033",
"Revenues": "10,278,146",
"Stockholders Equity": "3,654,837",
"Net Income": "4,638,704",
"Comprehensive Net Income": "4,665,389",
"BaseVar": "11,767,194",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "392%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,180,188",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,241,495",
"Liabilities, Non-Current": "100,385",
"Other Assets": "1,709,857",
"Other Compr. Net Income": "-30,434",
"Other Expenses": "755,462",
"Other Liabilities": "1,182,341",
"Other Net Income": "13,301",
"Other Revenues": "6,989,013",
"Property and Equipment": "2,083,421",
"Research and Development": "2,985,723",
"Selling, General and Administrative Expense": "2,872,766"
},
"output_variables": {
"Assets": "6,973,466",
"Liabilities": "2,524,221",
"Expenses": "6,613,951",
"Revenues": "6,989,013",
"Stockholders Equity": "4,449,245",
"Net Income": "388,363",
"Comprehensive Net Income": "373,146",
"BaseVar": "11,572,193",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "311%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,335,030",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,135,483",
"Liabilities, Non-Current": "152,073",
"Other Assets": "2,070,651",
"Other Compr. Net Income": "1,141",
"Other Expenses": "1,163,964",
"Other Liabilities": "1,332,652",
"Other Net Income": "-1,139",
"Other Revenues": "9,410,296",
"Property and Equipment": "2,358,605",
"Research and Development": "2,103,688",
"Selling, General and Administrative Expense": "1,858,157"
},
"output_variables": {
"Assets": "8,764,286",
"Liabilities": "2,620,208",
"Expenses": "5,125,809",
"Revenues": "9,410,296",
"Stockholders Equity": "6,144,078",
"Net Income": "4,283,349",
"Comprehensive Net Income": "4,283,920",
"BaseVar": "12,961,439",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "376%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "6,447,600",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,442,800",
"Liabilities, Non-Current": "825,900",
"Other Assets": "2,711,100",
"Other Compr. Net Income": "744",
"Other Expenses": "823,318",
"Other Liabilities": "708,500",
"Other Net Income": "26,748",
"Other Revenues": "9,549,763",
"Property and Equipment": "2,575,800",
"Research and Development": "2,326,133",
"Selling, General and Administrative Expense": "2,589,943"
},
"output_variables": {
"Assets": "11,734,500",
"Liabilities": "2,977,200",
"Expenses": "5,739,394",
"Revenues": "9,549,763",
"Stockholders Equity": "8,757,300",
"Net Income": "3,837,118",
"Comprehensive Net Income": "3,837,490",
"BaseVar": "15,014,174",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "377%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "7,689,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,096,600",
"Liabilities, Non-Current": "905,000",
"Other Assets": "7,116,100",
"Other Compr. Net Income": "18,313",
"Other Expenses": "861,644",
"Other Liabilities": "713,900",
"Other Net Income": "1,214,139",
"Other Revenues": "12,535,880",
"Property and Equipment": "0",
"Research and Development": "4,599,000",
"Selling, General and Administrative Expense": "3,192,001"
},
"output_variables": {
"Assets": "14,805,200",
"Liabilities": "3,715,500",
"Expenses": "8,652,645",
"Revenues": "12,535,880",
"Stockholders Equity": "11,089,700",
"Net Income": "5,097,374",
"Comprehensive Net Income": "5,106,530",
"BaseVar": "20,470,838",
"ECR before LimitedLiability": "316%",
"Economic Capital Ratio": "380%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "9,779,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,697,400",
"Liabilities, Non-Current": "1,978,500",
"Other Assets": "7,384,200",
"Other Compr. Net Income": "17,888",
"Other Expenses": "1,122,174",
"Other Liabilities": "1,462,100",
"Other Net Income": "236,955",
"Other Revenues": "10,574,371",
"Property and Equipment": "0",
"Research and Development": "2,664,691",
"Selling, General and Administrative Expense": "859,705"
},
"output_variables": {
"Assets": "17,163,300",
"Liabilities": "6,138,000",
"Expenses": "4,646,570",
"Revenues": "10,574,371",
"Stockholders Equity": "11,025,300",
"Net Income": "6,164,755",
"Comprehensive Net Income": "6,173,700",
"BaseVar": "19,388,542",
"ECR before LimitedLiability": "259%",
"Economic Capital Ratio": "342%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "14,014,900",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,932,500",
"Liabilities, Non-Current": "2,733,500",
"Other Assets": "11,419,900",
"Other Compr. Net Income": "-35,337",
"Other Expenses": "2,835,324",
"Other Liabilities": "0",
"Other Net Income": "421,374",
"Other Revenues": "53,790,241",
"Property and Equipment": "0",
"Research and Development": "2,937,685",
"Selling, General and Administrative Expense": "1,817,528"
},
"output_variables": {
"Assets": "25,434,800",
"Liabilities": "6,666,000",
"Expenses": "7,590,537",
"Revenues": "53,790,241",
"Stockholders Equity": "18,768,800",
"Net Income": "46,621,078",
"Comprehensive Net Income": "46,603,410",
"BaseVar": "46,969,144",
"ECR before LimitedLiability": "545%",
"Economic Capital Ratio": "558%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "15,884,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "915,500",
"Liabilities, Current": "3,141,300",
"Liabilities, Non-Current": "2,689,200",
"Other Assets": "12,414,900",
"Other Compr. Net Income": "-234,420",
"Other Expenses": "2,753,898",
"Other Liabilities": "720,000",
"Other Net Income": "198,654",
"Other Revenues": "13,031,089",
"Property and Equipment": "0",
"Research and Development": "3,780,473",
"Selling, General and Administrative Expense": "2,163,922"
},
"output_variables": {
"Assets": "29,214,500",
"Liabilities": "6,550,500",
"Expenses": "8,698,293",
"Revenues": "13,031,089",
"Stockholders Equity": "22,664,000",
"Net Income": "4,531,450",
"Comprehensive Net Income": "4,414,240",
"BaseVar": "28,963,728",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "369%"
}
}
},
"top_rated": true,
"trend": 29.0,
"value": 3.686255947136197,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000872589.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000872589.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000872589.svg"
},
{
"company_id": "0000310158",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000310158.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000310158.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000310158.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000310158_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000310158_main_keyfigs.svg",
"name": "Merck Co Inc",
"rank": 74,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000310158.svg",
"report_text": "The relative strengths and weaknesses of Merck Co 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 Merck Co Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Merck Co Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 368%, being 123% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000310158_2023_Merck_Co_Inc.pdf",
"shrinked_graph_json": {
"2009": {
"Assets, Current": "-0.847",
"Assets": "25.1",
"Liabilities": "28.6",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "64.5",
"Intangible Assets": "20.2",
"Property and Equipment": "3.56",
"Liabilities, Current": "-12.0",
"Other Liabilities": "16.9",
"Liabilities, Non-Current": "23.3",
"Cost of Goods Sold": "0.485",
"Expenses": "19.2",
"Revenues": "-13.5",
"Net Income": "5.96",
"Selling, General and Administrative Expense": "4.80",
"Other Expenses": "13.8",
"Research and Development": "0.222",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "5.94",
"Other Net Income": "-0.165",
"Economic Capital Ratio": "65.3"
},
"2010": {
"Other Assets": "-1.65",
"Assets": "11.6",
"Liabilities": "70.0",
"Stockholders Equity": "85.2",
"ECR before LimitedLiability": "105",
"Assets, Current": "-9.35",
"Property and Equipment": "3.19",
"Intangible Assets": "25.5",
"Liabilities, Current": "4.33",
"Other Liabilities": "39.7",
"Liabilities, Non-Current": "32.4",
"Selling, General and Administrative Expense": "6.91",
"Expenses": "2.59",
"Revenues": "7.15",
"Net Income": "10.3",
"Research and Development": "1.62",
"Cost of Goods Sold": "5.18",
"Other Expenses": "-11.2",
"Other Revenues": "7.15",
"Comprehensive Net Income": "10.3",
"Economic Capital Ratio": "98.4"
},
"2011": {
"Assets": "24.2",
"Liabilities": "61.6",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "230",
"Intangible Assets": "31.5",
"Property and Equipment": "6.81",
"Assets, Current": "-9.95",
"Other Liabilities": "37.4",
"Liabilities, Non-Current": "16.6",
"Liabilities, Current": "13.2",
"Research and Development": "23.5",
"Expenses": "28.5",
"Revenues": "24.1",
"Net Income": "54.2",
"Other Expenses": "-11.5",
"Cost of Goods Sold": "3.78",
"Selling, General and Administrative Expense": "12.6",
"Other Revenues": "24.1",
"Comprehensive Net Income": "53.9",
"Other Net Income": "2.31",
"Economic Capital Ratio": "155"
},
"2012": {
"Property and Equipment": "7.16",
"Assets": "26.9",
"Liabilities": "62.8",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "233",
"Assets, Current": "-11.1",
"Intangible Assets": "28.6",
"Other Assets": "5.54",
"Liabilities, Current": "11.4",
"Other Liabilities": "38.4",
"Liabilities, Non-Current": "18.4",
"Selling, General and Administrative Expense": "13.2",
"Expenses": "30.7",
"Revenues": "24.9",
"Net Income": "57.1",
"Research and Development": "19.1",
"Other Expenses": "-5.67",
"Cost of Goods Sold": "4.15",
"Other Revenues": "24.9",
"Comprehensive Net Income": "56.4",
"Economic Capital Ratio": "160"
},
"2013": {
"Other Assets": "8.63",
"Assets": "17.3",
"Liabilities": "67.2",
"Stockholders Equity": "97.6",
"ECR before LimitedLiability": "167",
"Intangible Assets": "22.5",
"Property and Equipment": "6.98",
"Assets, Current": "-14.6",
"Liabilities, Non-Current": "16.6",
"Liabilities, Current": "13.8",
"Other Liabilities": "43.0",
"Selling, General and Administrative Expense": "12.3",
"Expenses": "22.7",
"Revenues": "25.5",
"Net Income": "49.2",
"Other Expenses": "-9.59",
"Research and Development": "17.1",
"Cost of Goods Sold": "2.90",
"Other Revenues": "25.5",
"Comprehensive Net Income": "50.2",
"Economic Capital Ratio": "139"
},
"2014": {
"Other Assets": "9.03",
"Assets": "13.2",
"Liabilities": "44.1",
"Stockholders Equity": "68.3",
"ECR before LimitedLiability": "158",
"Property and Equipment": "7.08",
"Assets, Current": "-16.8",
"Intangible Assets": "22.0",
"Other Liabilities": "35.4",
"Liabilities, Current": "-5.55",
"Liabilities, Non-Current": "15.3",
"Selling, General and Administrative Expense": "10.7",
"Expenses": "27.9",
"Revenues": "30.0",
"Net Income": "59.3",
"Cost of Goods Sold": "2.10",
"Other Expenses": "-2.09",
"Research and Development": "17.3",
"Other Revenues": "30.0",
"Comprehensive Net Income": "58.3",
"Economic Capital Ratio": "125"
},
"2015": {
"Property and Equipment": "6.44",
"Assets": "11.8",
"Liabilities": "44.2",
"Stockholders Equity": "62.8",
"ECR before LimitedLiability": "128",
"Other Assets": "10.1",
"Intangible Assets": "29.6",
"Assets, Current": "-21.0",
"Other Liabilities": "34.9",
"Liabilities, Non-Current": "16.6",
"Liabilities, Current": "-6.12",
"Other Expenses": "-8.77",
"Expenses": "22.2",
"Revenues": "26.8",
"Net Income": "48.5",
"Cost of Goods Sold": "1.78",
"Selling, General and Administrative Expense": "10.4",
"Research and Development": "18.8",
"Other Revenues": "26.8",
"Comprehensive Net Income": "48.6",
"Economic Capital Ratio": "109"
},
"2016": {
"Other Assets": "9.09",
"Assets": "13.3",
"Liabilities": "51.9",
"Stockholders Equity": "73.0",
"ECR before LimitedLiability": "152",
"Assets, Current": "-18.1",
"Property and Equipment": "6.10",
"Intangible Assets": "26.1",
"Other Liabilities": "33.6",
"Liabilities, Non-Current": "20.2",
"Liabilities, Current": "1.16",
"Research and Development": "19.2",
"Expenses": "25.9",
"Revenues": "30.6",
"Net Income": "56.5",
"Selling, General and Administrative Expense": "12.0",
"Other Expenses": "-7.27",
"Cost of Goods Sold": "2.00",
"Other Revenues": "30.6",
"Comprehensive Net Income": "55.8",
"Economic Capital Ratio": "130"
},
"2017": {
"Other Assets": "10.8",
"Assets": "7.73",
"Liabilities": "51.4",
"Stockholders Equity": "55.8",
"ECR before LimitedLiability": "129",
"Intangible Assets": "27.2",
"Assets, Current": "-24.2",
"Property and Equipment": "8.13",
"Liabilities, Current": "-7.14",
"Other Liabilities": "38.2",
"Liabilities, Non-Current": "21.9",
"Selling, General and Administrative Expense": "12.3",
"Expenses": "19.9",
"Revenues": "32.9",
"Net Income": "52.6",
"Research and Development": "17.5",
"Other Expenses": "-12.6",
"Cost of Goods Sold": "2.68",
"Other Revenues": "32.9",
"Comprehensive Net Income": "52.6",
"Economic Capital Ratio": "109"
},
"2018": {
"Assets, Current": "-28.2",
"Assets": "3.14",
"Liabilities": "31.9",
"Stockholders Equity": "29.1",
"ECR before LimitedLiability": "112",
"Other Assets": "8.06",
"Intangible Assets": "28.1",
"Property and Equipment": "10.9",
"Liabilities, Current": "-27.5",
"Other Liabilities": "30.4",
"Liabilities, Non-Current": "25.9",
"Research and Development": "19.0",
"Expenses": "23.2",
"Revenues": "36.3",
"Net Income": "59.9",
"Cost of Goods Sold": "-12.9",
"Other Expenses": "4.39",
"Selling, General and Administrative Expense": "12.6",
"Other Revenues": "36.3",
"Comprehensive Net Income": "59.5",
"Economic Capital Ratio": "94.4"
},
"2019": {
"Assets": "4.67",
"Liabilities": "44.0",
"Stockholders Equity": "41.8",
"ECR before LimitedLiability": "139",
"Property and Equipment": "12.4",
"Assets, Current": "-25.2",
"Intangible Assets": "34.2",
"Liabilities, Current": "-18.6",
"Other Liabilities": "29.5",
"Liabilities, Non-Current": "32.4",
"Other Expenses": "6.02",
"Expenses": "25.3",
"Revenues": "39.9",
"Net Income": "66.2",
"Cost of Goods Sold": "-13.2",
"Selling, General and Administrative Expense": "12.1",
"Research and Development": "20.3",
"Other Revenues": "39.9",
"Comprehensive Net Income": "65.4",
"Other Compr. Net Income": "-0.765",
"Economic Capital Ratio": "112"
},
"2020": {
"Intangible Assets": "37.8",
"Assets": "-5.15",
"Liabilities": "33.7",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "96.9",
"Other Assets": "2.89",
"Property and Equipment": "17.1",
"Assets, Current": "-36.9",
"Liabilities, Non-Current": "29.9",
"Liabilities, Current": "-29.6",
"Other Liabilities": "30.1",
"Selling, General and Administrative Expense": "11.1",
"Expenses": "15.9",
"Revenues": "37.7",
"Net Income": "55.4",
"Cost of Goods Sold": "-13.4",
"Research and Development": "12.6",
"Other Expenses": "5.68",
"Other Revenues": "37.7",
"Comprehensive Net Income": "55.1",
"Economic Capital Ratio": "77.3"
},
"2021": {
"Assets, Current": "-28.5",
"Assets": "-1.66",
"Liabilities": "35.8",
"Stockholders Equity": "17.8",
"ECR before LimitedLiability": "99.1",
"Property and Equipment": "13.0",
"Intangible Assets": "36.6",
"Liabilities, Current": "-23.9",
"Other Liabilities": "28.9",
"Liabilities, Non-Current": "28.5",
"Selling, General and Administrative Expense": "10.5",
"Expenses": "19.5",
"Revenues": "35.9",
"Net Income": "56.7",
"Other Expenses": "5.65",
"Research and Development": "14.1",
"Cost of Goods Sold": "-10.8",
"Other Revenues": "35.9",
"Comprehensive Net Income": "57.5",
"Other Net Income": "1.34",
"Economic Capital Ratio": "91.4"
},
"2022": {
"Intangible Assets": "31.5",
"Assets": "3.69",
"Liabilities": "54.7",
"Stockholders Equity": "47.7",
"ECR before LimitedLiability": "144",
"Assets, Current": "-23.8",
"Other Assets": "-0.750",
"Property and Equipment": "13.9",
"Other Liabilities": "33.6",
"Liabilities, Current": "-6.73",
"Liabilities, Non-Current": "30.1",
"Other Expenses": "2.68",
"Expenses": "25.3",
"Revenues": "44.0",
"Net Income": "68.6",
"Selling, General and Administrative Expense": "16.1",
"Cost of Goods Sold": "-13.8",
"Research and Development": "20.1",
"Other Revenues": "44.0",
"Comprehensive Net Income": "68.6",
"Economic Capital Ratio": "123"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000310158_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "28,428,600",
"Cost of Goods Sold": "0",
"Intangible Assets": "59,578,900",
"Liabilities, Current": "15,750,700",
"Liabilities, Non-Current": "0",
"Other Assets": "5,808,700",
"Other Compr. Net Income": "0",
"Other Expenses": "15,900",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "27,428,300",
"Property and Equipment": "18,273,500",
"Research and Development": "5,845,000",
"Selling, General and Administrative Expense": "8,543,200"
},
"output_variables": {
"Assets": "112,089,700",
"Liabilities": "15,750,700",
"Expenses": "14,404,100",
"Revenues": "27,428,300",
"Stockholders Equity": "96,339,000",
"Net Income": "13,024,200",
"Comprehensive Net Income": "13,024,200",
"BaseVar": "84,836,400",
"ECR before LimitedLiability": "349%",
"Economic Capital Ratio": "402%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "29,064,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "51,834,000",
"Liabilities, Current": "15,641,000",
"Liabilities, Non-Current": "0",
"Other Assets": "7,801,000",
"Other Compr. Net Income": "0",
"Other Expenses": "20,769,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "45,987,000",
"Property and Equipment": "17,082,000",
"Research and Development": "10,991,000",
"Selling, General and Administrative Expense": "13,245,000"
},
"output_variables": {
"Assets": "105,781,000",
"Liabilities": "15,641,000",
"Expenses": "45,005,000",
"Revenues": "45,987,000",
"Stockholders Equity": "90,140,000",
"Net Income": "982,000",
"Comprehensive Net Income": "982,000",
"BaseVar": "106,207,000",
"ECR before LimitedLiability": "325%",
"Economic Capital Ratio": "386%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "33,181,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "46,457,000",
"Liabilities, Current": "16,245,000",
"Liabilities, Non-Current": "0",
"Other Assets": "9,193,000",
"Other Compr. Net Income": "0",
"Other Expenses": "19,455,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "48,047,000",
"Property and Equipment": "16,297,000",
"Research and Development": "8,467,000",
"Selling, General and Administrative Expense": "13,733,000"
},
"output_variables": {
"Assets": "105,128,000",
"Liabilities": "16,245,000",
"Expenses": "41,655,000",
"Revenues": "48,047,000",
"Stockholders Equity": "88,883,000",
"Net Income": "6,392,000",
"Comprehensive Net Income": "6,392,000",
"BaseVar": "105,537,500",
"ECR before LimitedLiability": "330%",
"Economic Capital Ratio": "389%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "34,857,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "41,217,000",
"Liabilities, Current": "18,348,000",
"Liabilities, Non-Current": "0",
"Other Assets": "14,028,000",
"Other Compr. Net Income": "-1,681,000",
"Other Expenses": "19,989,762",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "46,523,484",
"Property and Equipment": "16,030,000",
"Research and Development": "8,059,634",
"Selling, General and Administrative Expense": "12,034,957"
},
"output_variables": {
"Assets": "106,132,000",
"Liabilities": "18,348,000",
"Expenses": "40,084,354",
"Revenues": "46,523,484",
"Stockholders Equity": "87,784,000",
"Net Income": "6,439,131",
"Comprehensive Net Income": "5,598,631",
"BaseVar": "106,384,419",
"ECR before LimitedLiability": "316%",
"Economic Capital Ratio": "380%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "35,685,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "36,102,000",
"Liabilities, Current": "17,868,000",
"Liabilities, Non-Current": "0",
"Other Assets": "18,885,000",
"Other Compr. Net Income": "-1,678,469",
"Other Expenses": "20,097,317",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "40,927,271",
"Property and Equipment": "14,973,000",
"Research and Development": "7,258,773",
"Selling, General and Administrative Expense": "11,229,706"
},
"output_variables": {
"Assets": "105,645,000",
"Liabilities": "17,868,000",
"Expenses": "38,585,796",
"Revenues": "40,927,271",
"Stockholders Equity": "87,777,000",
"Net Income": "2,341,475",
"Comprehensive Net Income": "1,502,240",
"BaseVar": "102,352,268",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "377%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "33,173,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "33,378,000",
"Liabilities, Current": "18,766,000",
"Liabilities, Non-Current": "0",
"Other Assets": "18,648,000",
"Other Compr. Net Income": "2,367,796",
"Other Expenses": "12,044,145",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "40,508,783",
"Property and Equipment": "13,136,000",
"Research and Development": "7,060,522",
"Selling, General and Administrative Expense": "11,366,433"
},
"output_variables": {
"Assets": "98,335,000",
"Liabilities": "18,766,000",
"Expenses": "30,471,100",
"Revenues": "40,508,783",
"Stockholders Equity": "79,569,000",
"Net Income": "10,037,683",
"Comprehensive Net Income": "11,221,581",
"BaseVar": "95,224,340",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "379%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "29,764,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "40,325,000",
"Liabilities, Current": "19,203,000",
"Liabilities, Non-Current": "0",
"Other Assets": "19,183,000",
"Other Compr. Net Income": "-1,552,562",
"Other Expenses": "17,094,984",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "36,833,423",
"Property and Equipment": "12,507,000",
"Research and Development": "6,526,275",
"Selling, General and Administrative Expense": "9,283,091"
},
"output_variables": {
"Assets": "101,779,000",
"Liabilities": "19,203,000",
"Expenses": "32,904,350",
"Revenues": "36,833,423",
"Stockholders Equity": "82,576,000",
"Net Income": "3,929,073",
"Comprehensive Net Income": "3,152,792",
"BaseVar": "96,136,167",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "371%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "30,614,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "35,467,000",
"Liabilities, Current": "17,204,000",
"Liabilities, Non-Current": "0",
"Other Assets": "17,270,000",
"Other Compr. Net Income": "-256,058",
"Other Expenses": "16,287,959",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "40,103,100",
"Property and Equipment": "12,026,000",
"Research and Development": "11,246,420",
"Selling, General and Administrative Expense": "9,323,733"
},
"output_variables": {
"Assets": "95,377,000",
"Liabilities": "17,204,000",
"Expenses": "36,858,112",
"Revenues": "40,103,100",
"Stockholders Equity": "78,173,000",
"Net Income": "3,244,988",
"Comprehensive Net Income": "3,116,959",
"BaseVar": "94,899,135",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "374%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "24,766,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "32,467,000",
"Liabilities, Current": "18,614,000",
"Liabilities, Non-Current": "0",
"Other Assets": "18,200,000",
"Other Compr. Net Income": "-660,848",
"Other Expenses": "17,405,804",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "40,423,899",
"Property and Equipment": "12,439,000",
"Research and Development": "10,230,933",
"Selling, General and Administrative Expense": "9,883,725"
},
"output_variables": {
"Assets": "87,872,000",
"Liabilities": "18,614,000",
"Expenses": "37,520,462",
"Revenues": "40,423,899",
"Stockholders Equity": "69,258,000",
"Net Income": "2,903,437",
"Comprehensive Net Income": "2,573,014",
"BaseVar": "92,545,604",
"ECR before LimitedLiability": "288%",
"Economic Capital Ratio": "361%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "25,875,000",
"Cost of Goods Sold": "13,509,000",
"Intangible Assets": "29,684,000",
"Liabilities, Current": "22,206,000",
"Liabilities, Non-Current": "0",
"Other Assets": "13,787,000",
"Other Compr. Net Income": "77,727",
"Other Expenses": "5,499,406",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "44,380,007",
"Property and Equipment": "13,291,000",
"Research and Development": "9,627,877",
"Selling, General and Administrative Expense": "10,317,037"
},
"output_variables": {
"Assets": "82,637,000",
"Liabilities": "22,206,000",
"Expenses": "38,953,320",
"Revenues": "44,380,007",
"Stockholders Equity": "60,431,000",
"Net Income": "5,426,687",
"Comprehensive Net Income": "5,465,551",
"BaseVar": "94,127,027",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "343%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "27,483,000",
"Cost of Goods Sold": "14,140,174",
"Intangible Assets": "33,621,000",
"Liabilities, Current": "22,220,000",
"Liabilities, Non-Current": "0",
"Other Assets": "8,240,000",
"Other Compr. Net Income": "-422,762",
"Other Expenses": "2,501,109",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "51,314,420",
"Property and Equipment": "15,053,000",
"Research and Development": "9,904,423",
"Selling, General and Administrative Expense": "11,022,244"
},
"output_variables": {
"Assets": "84,397,000",
"Liabilities": "22,220,000",
"Expenses": "37,567,950",
"Revenues": "51,314,420",
"Stockholders Equity": "62,177,000",
"Net Income": "13,746,470",
"Comprehensive Net Income": "13,535,089",
"BaseVar": "97,961,066",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "355%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "27,764,000",
"Cost of Goods Sold": "15,555,859",
"Intangible Assets": "34,842,000",
"Liabilities, Current": "27,327,000",
"Liabilities, Non-Current": "0",
"Other Assets": "10,996,000",
"Other Compr. Net Income": "-536,824",
"Other Expenses": "1,544,658",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "49,111,185",
"Property and Equipment": "17,986,000",
"Research and Development": "14,586,832",
"Selling, General and Administrative Expense": "10,352,173"
},
"output_variables": {
"Assets": "91,588,000",
"Liabilities": "27,327,000",
"Expenses": "42,039,521",
"Revenues": "49,111,185",
"Stockholders Equity": "64,261,000",
"Net Income": "7,071,664",
"Comprehensive Net Income": "6,803,252",
"BaseVar": "105,301,264",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "334%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "30,266,000",
"Cost of Goods Sold": "13,559,056",
"Intangible Assets": "44,197,000",
"Liabilities, Current": "23,872,000",
"Liabilities, Non-Current": "0",
"Other Assets": "11,952,000",
"Other Compr. Net Income": "357,077",
"Other Expenses": "927,525",
"Other Liabilities": "0",
"Other Net Income": "704,000",
"Other Revenues": "49,391,688",
"Property and Equipment": "19,279,000",
"Research and Development": "12,040,587",
"Selling, General and Administrative Expense": "8,973,978"
},
"output_variables": {
"Assets": "105,694,000",
"Liabilities": "23,872,000",
"Expenses": "35,501,146",
"Revenues": "49,391,688",
"Stockholders Equity": "81,822,000",
"Net Income": "14,594,542",
"Comprehensive Net Income": "14,773,080",
"BaseVar": "107,759,955",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "367%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "35,722,000",
"Cost of Goods Sold": "17,398,674",
"Intangible Assets": "41,473,000",
"Liabilities, Current": "24,239,000",
"Liabilities, Non-Current": "0",
"Other Assets": "10,543,000",
"Other Compr. Net Income": "1,019,971",
"Other Expenses": "3,367,674",
"Other Liabilities": "0",
"Other Net Income": "690,919",
"Other Revenues": "69,769,588",
"Property and Equipment": "21,422,000",
"Research and Development": "13,716,131",
"Selling, General and Administrative Expense": "10,356,897"
},
"output_variables": {
"Assets": "109,160,000",
"Liabilities": "24,239,000",
"Expenses": "44,839,376",
"Revenues": "69,769,588",
"Stockholders Equity": "84,921,000",
"Net Income": "25,621,132",
"Comprehensive Net Income": "26,131,117",
"BaseVar": "124,859,427",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "380%"
}
}
},
"top_rated": true,
"trend": 37.0,
"value": 3.6803090381107197,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000310158.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000310158.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000310158.svg"
},
{
"company_id": "0001797768",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001797768.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001797768.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001797768.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001797768_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001797768_main_keyfigs.svg",
"name": "Kinnate Biopharma Inc",
"rank": 75,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001797768.svg",
"report_text": "The relative strengths and weaknesses of Kinnate Biopharma 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 Kinnate Biopharma Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 150% points.The greatest weakness of Kinnate Biopharma Inc is the variable Research and Development, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 368%, being 123% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001797768_2023_Kinnate_Biopharma_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "12.6",
"Assets": "28.5",
"Liabilities": "75.4",
"Stockholders Equity": "152",
"ECR before LimitedLiability": "143",
"Other Assets": "14.9",
"Property and Equipment": "-0.887",
"Intangible Assets": "-2.18",
"Liabilities, Current": "35.9",
"Other Liabilities": "24.9",
"Liabilities, Non-Current": "24.5",
"Selling, General and Administrative Expense": "7.49",
"Expenses": "11.1",
"Revenues": "-11.1",
"Net Income": "0.843",
"Other Expenses": "5.13",
"Research and Development": "-4.10",
"Cost of Goods Sold": "2.63",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "0.707",
"Economic Capital Ratio": "135"
},
"2022": {
"Intangible Assets": "-3.72",
"Assets": "42.1",
"Liabilities": "72.8",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "143",
"Assets, Current": "37.0",
"Other Assets": "8.11",
"Property and Equipment": "-1.10",
"Other Liabilities": "27.0",
"Liabilities, Current": "34.1",
"Liabilities, Non-Current": "19.4",
"Other Expenses": "5.09",
"Expenses": "2.54",
"Revenues": "-11.9",
"Net Income": "-8.88",
"Selling, General and Administrative Expense": "7.14",
"Cost of Goods Sold": "3.01",
"Research and Development": "-12.8",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "-8.98",
"Economic Capital Ratio": "123"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001797768_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "258,690",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,387",
"Liabilities, Non-Current": "0",
"Other Assets": "107,218",
"Other Compr. Net Income": "-515",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "348",
"Other Revenues": "0",
"Property and Equipment": "956",
"Research and Development": "67,166",
"Selling, General and Administrative Expense": "22,945"
},
"output_variables": {
"Assets": "366,864",
"Liabilities": "12,387",
"Expenses": "90,111",
"Revenues": "0",
"Stockholders Equity": "354,477",
"Net Income": "-89,763",
"Comprehensive Net Income": "-90,020",
"BaseVar": "235,112",
"ECR before LimitedLiability": "360%",
"Economic Capital Ratio": "410%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "230,837",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,167",
"Liabilities, Non-Current": "3,191",
"Other Assets": "44,918",
"Other Compr. Net Income": "-886",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,250",
"Other Revenues": "0",
"Property and Equipment": "3,071",
"Research and Development": "88,150",
"Selling, General and Administrative Expense": "30,371"
},
"output_variables": {
"Assets": "278,826",
"Liabilities": "20,358",
"Expenses": "118,521",
"Revenues": "0",
"Stockholders Equity": "258,468",
"Net Income": "-116,271",
"Comprehensive Net Income": "-116,714",
"BaseVar": "210,420",
"ECR before LimitedLiability": "299%",
"Economic Capital Ratio": "368%"
}
}
},
"top_rated": true,
"trend": -37.0,
"value": 3.6774586292578344,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001797768.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001797768.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001797768.svg"
},
{
"company_id": "0001937653",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001937653.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001937653.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001937653_main_keyfigs.svg",
"name": "Zymeworks Inc",
"rank": 76,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001937653.svg",
"report_text": "The relative strengths and weaknesses of Zymeworks 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 Zymeworks Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 78% points.The greatest weakness of Zymeworks Inc is the variable Intangible Assets, reducing the Economic Capital Ratio by 2.7% points.
The company's Economic Capital Ratio, given in the ranking table, is 367%, being 123% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001937653_2023_Zymeworks_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-2.73",
"Assets": "-1.54",
"Liabilities": "56.7",
"Stockholders Equity": "33.3",
"ECR before LimitedLiability": "143",
"Assets, Current": "3.05",
"Other Assets": "-1.76",
"Other Liabilities": "34.4",
"Liabilities, Current": "27.0",
"Liabilities, Non-Current": "-1.39",
"Other Expenses": "5.00",
"Expenses": "25.4",
"Revenues": "52.2",
"Net Income": "78.0",
"Selling, General and Administrative Expense": "15.5",
"Cost of Goods Sold": "4.02",
"Research and Development": "1.04",
"Other Revenues": "52.2",
"Comprehensive Net Income": "78.1",
"Other Compr. Net Income": "0.131",
"Economic Capital Ratio": "123"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001937653_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "544,706",
"Cost of Goods Sold": "0",
"Intangible Assets": "20,771",
"Liabilities, Current": "95,625",
"Liabilities, Non-Current": "58,356",
"Other Assets": "58,535",
"Other Compr. Net Income": "0",
"Other Expenses": "10,893",
"Other Liabilities": "1,788",
"Other Net Income": "4,706",
"Other Revenues": "412,482",
"Property and Equipment": "24,713",
"Research and Development": "208,596",
"Selling, General and Administrative Expense": "73,358"
},
"output_variables": {
"Assets": "648,725",
"Liabilities": "155,769",
"Expenses": "292,847",
"Revenues": "412,482",
"Stockholders Equity": "492,956",
"Net Income": "124,341",
"Comprehensive Net Income": "124,341",
"BaseVar": "757,264",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "367%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.6736328920178734,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001937653.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001937653.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001937653.svg"
},
{
"company_id": "0001664710",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001664710.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001664710.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001664710.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001664710_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001664710_main_keyfigs.svg",
"name": "Keros Therapeutics Inc",
"rank": 77,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001664710.svg",
"report_text": "The relative strengths and weaknesses of Keros Therapeutics 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 Keros Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 140% points.The greatest weakness of Keros Therapeutics 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 367%, being 122% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001664710_2023_Keros_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-1.65",
"Assets": "30.3",
"Liabilities": "84.9",
"Stockholders Equity": "183",
"ECR before LimitedLiability": "187",
"Other Assets": "-1.72",
"Assets, Current": "45.2",
"Liabilities, Non-Current": "25.2",
"Liabilities, Current": "45.6",
"Other Liabilities": "26.4",
"Selling, General and Administrative Expense": "9.97",
"Expenses": "20.5",
"Revenues": "-11.9",
"Net Income": "10.4",
"Cost of Goods Sold": "2.74",
"Research and Development": "2.61",
"Other Expenses": "5.42",
"Other Revenues": "-11.9",
"Other Net Income": "1.35",
"Comprehensive Net Income": "10.4",
"Economic Capital Ratio": "167"
},
"2021": {
"Assets, Current": "37.7",
"Assets": "21.7",
"Liabilities": "77.4",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "137",
"Other Assets": "-3.44",
"Property and Equipment": "-0.939",
"Intangible Assets": "-2.60",
"Liabilities, Current": "34.9",
"Other Liabilities": "26.8",
"Liabilities, Non-Current": "26.0",
"Selling, General and Administrative Expense": "6.39",
"Expenses": "7.88",
"Revenues": "-1.45",
"Net Income": "6.79",
"Other Expenses": "4.57",
"Research and Development": "-6.00",
"Cost of Goods Sold": "2.88",
"Other Revenues": "-1.45",
"Comprehensive Net Income": "6.74",
"Economic Capital Ratio": "130"
},
"2022": {
"Intangible Assets": "-3.65",
"Assets": "41.6",
"Liabilities": "63.4",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "143",
"Assets, Current": "56.1",
"Other Assets": "-0.977",
"Property and Equipment": "-1.44",
"Other Liabilities": "26.3",
"Liabilities, Current": "36.0",
"Liabilities, Non-Current": "6.13",
"Other Expenses": "4.96",
"Expenses": "8.44",
"Revenues": "-11.6",
"Comprehensive Net Income": "0.526",
"Selling, General and Administrative Expense": "9.23",
"Cost of Goods Sold": "2.93",
"Research and Development": "-8.75",
"Other Revenues": "-11.6",
"Other Net Income": "3.46",
"Economic Capital Ratio": "122"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001664710_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "267,726",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,184",
"Liabilities, Non-Current": "538",
"Other Assets": "993",
"Other Compr. Net Income": "0",
"Other Expenses": "-172",
"Other Liabilities": "0",
"Other Net Income": "1,124",
"Other Revenues": "0",
"Property and Equipment": "724",
"Research and Development": "33,860",
"Selling, General and Administrative Expense": "12,797"
},
"output_variables": {
"Assets": "269,443",
"Liabilities": "7,722",
"Expenses": "46,485",
"Revenues": "0",
"Stockholders Equity": "261,721",
"Net Income": "-45,361",
"Comprehensive Net Income": "-45,361",
"BaseVar": "162,387",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "424%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "251,440",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,846",
"Liabilities, Non-Current": "231",
"Other Assets": "2,476",
"Other Compr. Net Income": "0",
"Other Expenses": "2,011",
"Other Liabilities": "0",
"Other Net Income": "-360",
"Other Revenues": "20,100",
"Property and Equipment": "1,335",
"Research and Development": "55,143",
"Selling, General and Administrative Expense": "21,330"
},
"output_variables": {
"Assets": "255,251",
"Liabilities": "12,077",
"Expenses": "78,484",
"Revenues": "20,100",
"Stockholders Equity": "243,174",
"Net Income": "-58,744",
"Comprehensive Net Income": "-58,744",
"BaseVar": "183,136",
"ECR before LimitedLiability": "353%",
"Economic Capital Ratio": "405%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "285,767",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,547",
"Liabilities, Non-Current": "12,811",
"Other Assets": "18,993",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "10,111",
"Other Revenues": "0",
"Property and Equipment": "2,021",
"Research and Development": "87,265",
"Selling, General and Administrative Expense": "27,525"
},
"output_variables": {
"Assets": "306,781",
"Liabilities": "29,358",
"Expenses": "114,790",
"Revenues": "0",
"Stockholders Equity": "277,423",
"Net Income": "-104,679",
"Comprehensive Net Income": "-104,679",
"BaseVar": "230,520",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "367%"
}
}
},
"top_rated": true,
"trend": -30.0,
"value": 3.6701886812913114,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001664710.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001664710.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001664710.svg"
},
{
"company_id": "0001551152",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001551152.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001551152.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001551152.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001551152_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001551152_main_keyfigs.svg",
"name": "Abbvie Inc",
"rank": 78,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001551152.svg",
"report_text": "The relative strengths and weaknesses of Abbvie 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 Abbvie Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 112% points.The greatest weakness of Abbvie Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 367%, being 122% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001551152_2023_Abbvie_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-3.48",
"Assets": "3.51",
"Liabilities": "64.0",
"Stockholders Equity": "54.3",
"ECR before LimitedLiability": "150",
"Intangible Assets": "16.1",
"Property and Equipment": "1.69",
"Assets, Current": "-7.86",
"Liabilities, Non-Current": "18.0",
"Liabilities, Current": "3.33",
"Other Liabilities": "46.6",
"Selling, General and Administrative Expense": "8.79",
"Expenses": "21.5",
"Revenues": "43.6",
"Net Income": "65.7",
"Other Expenses": "-7.24",
"Research and Development": "16.7",
"Cost of Goods Sold": "3.26",
"Other Revenues": "43.6",
"Comprehensive Net Income": "66.5",
"Economic Capital Ratio": "122"
},
"2014": {
"Other Assets": "-5.38",
"Assets": "-22.8",
"Liabilities": "10.2",
"Stockholders Equity": "-38.5",
"ECR before LimitedLiability": "72.2",
"Property and Equipment": "4.14",
"Assets, Current": "-33.3",
"Intangible Assets": "19.5",
"Other Liabilities": "37.9",
"Liabilities, Current": "-50.2",
"Liabilities, Non-Current": "16.0",
"Selling, General and Administrative Expense": "2.99",
"Expenses": "18.9",
"Revenues": "49.5",
"Net Income": "69.4",
"Cost of Goods Sold": "2.61",
"Other Expenses": "-6.22",
"Research and Development": "19.6",
"Other Revenues": "49.5",
"Comprehensive Net Income": "66.4",
"Economic Capital Ratio": "38.9"
},
"2015": {
"Assets": "9.40",
"Liabilities": "41.0",
"Stockholders Equity": "53.9",
"ECR before LimitedLiability": "126",
"Other Assets": "-3.13",
"Intangible Assets": "67.7",
"Assets, Current": "-21.3",
"Other Liabilities": "35.2",
"Liabilities, Non-Current": "16.8",
"Liabilities, Current": "-10.9",
"Other Expenses": "-1.13",
"Expenses": "26.6",
"Revenues": "30.5",
"Net Income": "54.9",
"Cost of Goods Sold": "1.81",
"Selling, General and Administrative Expense": "8.74",
"Research and Development": "17.3",
"Other Revenues": "30.5",
"Other Net Income": "-2.16",
"Comprehensive Net Income": "54.4",
"Economic Capital Ratio": "107"
},
"2016": {
"Other Assets": "-0.988",
"Assets": "16.1",
"Liabilities": "59.0",
"Stockholders Equity": "93.9",
"ECR before LimitedLiability": "173",
"Assets, Current": "-15.5",
"Intangible Assets": "67.0",
"Other Liabilities": "34.1",
"Liabilities, Non-Current": "20.5",
"Liabilities, Current": "9.69",
"Research and Development": "22.1",
"Expenses": "33.6",
"Revenues": "30.0",
"Net Income": "60.4",
"Selling, General and Administrative Expense": "12.4",
"Other Expenses": "-2.56",
"Cost of Goods Sold": "1.96",
"Other Revenues": "30.0",
"Comprehensive Net Income": "60.4",
"Other Net Income": "-2.41",
"Economic Capital Ratio": "151"
},
"2017": {
"Other Assets": "-2.62",
"Assets": "14.1",
"Liabilities": "34.9",
"Stockholders Equity": "58.1",
"ECR before LimitedLiability": "124",
"Intangible Assets": "73.2",
"Assets, Current": "-21.5",
"Liabilities, Current": "-22.0",
"Other Liabilities": "34.8",
"Liabilities, Non-Current": "19.9",
"Selling, General and Administrative Expense": "12.9",
"Expenses": "29.1",
"Revenues": "27.2",
"Net Income": "53.4",
"Research and Development": "19.5",
"Other Expenses": "-5.65",
"Cost of Goods Sold": "2.44",
"Other Revenues": "27.2",
"Comprehensive Net Income": "53.2",
"Other Net Income": "-3.11",
"Economic Capital Ratio": "105"
},
"2018": {
"Liabilities, Current": "-32.5",
"Liabilities": "28.4",
"Stockholders Equity": "18.8",
"ECR before LimitedLiability": "107",
"Other Liabilities": "30.6",
"Liabilities, Non-Current": "26.1",
"Research and Development": "13.3",
"Expenses": "25.4",
"Net Income": "63.4",
"Cost of Goods Sold": "-9.07",
"Other Expenses": "7.95",
"Selling, General and Administrative Expense": "13.1",
"Other Revenues": "39.4",
"Revenues": "39.4",
"Assets, Current": "-31.8",
"Other Assets": "-3.74",
"Intangible Assets": "80.5",
"Property and Equipment": "-0.292",
"Other Net Income": "-2.35",
"Comprehensive Net Income": "63.4",
"Economic Capital Ratio": "89.2"
},
"2019": {
"Other Assets": "-3.59",
"Assets": "18.7",
"Liabilities": "55.8",
"Stockholders Equity": "92.6",
"ECR before LimitedLiability": "171",
"Assets, Current": "-1.17",
"Intangible Assets": "27.5",
"Other Liabilities": "28.3",
"Liabilities, Non-Current": "31.0",
"Other Expenses": "8.62",
"Expenses": "36.7",
"Revenues": "26.6",
"Net Income": "57.1",
"Cost of Goods Sold": "-5.76",
"Selling, General and Administrative Expense": "13.7",
"Research and Development": "20.4",
"Other Revenues": "26.6",
"Comprehensive Net Income": "56.0",
"Other Net Income": "-5.84",
"Other Compr. Net Income": "-1.09",
"Economic Capital Ratio": "144"
},
"2020": {
"Intangible Assets": "136",
"Assets": "15.6",
"Liabilities": "45.8",
"Stockholders Equity": "73.1",
"ECR before LimitedLiability": "133",
"Other Assets": "-2.67",
"Assets, Current": "-27.0",
"Liabilities, Non-Current": "27.8",
"Liabilities, Current": "-8.60",
"Other Liabilities": "27.9",
"Selling, General and Administrative Expense": "11.1",
"Expenses": "27.8",
"Revenues": "20.4",
"Net Income": "43.0",
"Cost of Goods Sold": "-8.35",
"Research and Development": "17.9",
"Other Expenses": "7.15",
"Other Revenues": "20.4",
"Other Net Income": "-5.09",
"Comprehensive Net Income": "43.1",
"Economic Capital Ratio": "114"
},
"2021": {
"Assets, Current": "-33.3",
"Assets": "3.40",
"Liabilities": "23.1",
"Stockholders Equity": "24.0",
"ECR before LimitedLiability": "87.8",
"Other Assets": "-5.16",
"Intangible Assets": "130",
"Liabilities, Current": "-33.6",
"Other Liabilities": "26.2",
"Liabilities, Non-Current": "25.8",
"Selling, General and Administrative Expense": "9.83",
"Expenses": "23.6",
"Revenues": "28.0",
"Net Income": "48.6",
"Other Expenses": "4.65",
"Research and Development": "18.7",
"Cost of Goods Sold": "-9.68",
"Other Revenues": "28.0",
"Comprehensive Net Income": "48.7",
"Other Net Income": "-3.04",
"Economic Capital Ratio": "80.2"
},
"2022": {
"Intangible Assets": "112",
"Assets": "11.9",
"Liabilities": "46.3",
"Stockholders Equity": "63.5",
"ECR before LimitedLiability": "143",
"Assets, Current": "-26.3",
"Other Assets": "-4.00",
"Other Liabilities": "30.8",
"Liabilities, Current": "-11.2",
"Liabilities, Non-Current": "27.5",
"Other Expenses": "4.53",
"Expenses": "30.7",
"Revenues": "32.2",
"Net Income": "58.6",
"Selling, General and Administrative Expense": "11.8",
"Cost of Goods Sold": "-10.4",
"Research and Development": "24.8",
"Other Revenues": "32.2",
"Comprehensive Net Income": "59.0",
"Other Net Income": "-4.36",
"Economic Capital Ratio": "122"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001551152_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "17,848,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,167,000",
"Liabilities, Current": "6,879,000",
"Liabilities, Non-Current": "0",
"Other Assets": "885,000",
"Other Compr. Net Income": "570,000",
"Other Expenses": "5,785,000",
"Other Liabilities": "0",
"Other Net Income": "-332,000",
"Other Revenues": "18,790,000",
"Property and Equipment": "2,298,000",
"Research and Development": "3,193,000",
"Selling, General and Administrative Expense": "5,352,000"
},
"output_variables": {
"Assets": "29,198,000",
"Liabilities": "6,879,000",
"Expenses": "14,330,000",
"Revenues": "18,790,000",
"Stockholders Equity": "22,319,000",
"Net Income": "4,128,000",
"Comprehensive Net Income": "4,413,000",
"BaseVar": "35,049,500",
"ECR before LimitedLiability": "294%",
"Economic Capital Ratio": "365%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "16,088,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,375,000",
"Liabilities, Current": "11,400,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,599,000",
"Other Compr. Net Income": "-1,589,000",
"Other Expenses": "5,771,000",
"Other Liabilities": "0",
"Other Net Income": "-1,042,000",
"Other Revenues": "19,960,000",
"Property and Equipment": "2,485,000",
"Research and Development": "3,649,000",
"Selling, General and Administrative Expense": "7,724,000"
},
"output_variables": {
"Assets": "27,547,000",
"Liabilities": "11,400,000",
"Expenses": "17,144,000",
"Revenues": "19,960,000",
"Stockholders Equity": "16,147,000",
"Net Income": "1,774,000",
"Comprehensive Net Income": "979,500",
"BaseVar": "39,341,000",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "16,314,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "32,877,000",
"Liabilities, Current": "10,894,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,294,000",
"Other Compr. Net Income": "-530,000",
"Other Expenses": "6,001,000",
"Other Liabilities": "0",
"Other Net Income": "-892,000",
"Other Revenues": "22,859,000",
"Property and Equipment": "2,565,000",
"Research and Development": "4,435,000",
"Selling, General and Administrative Expense": "6,387,000"
},
"output_variables": {
"Assets": "53,050,000",
"Liabilities": "10,894,000",
"Expenses": "16,823,000",
"Revenues": "22,859,000",
"Stockholders Equity": "42,156,000",
"Net Income": "5,144,000",
"Comprehensive Net Income": "4,879,000",
"BaseVar": "52,524,000",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "370%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "16,187,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "44,313,000",
"Liabilities, Current": "9,781,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,995,000",
"Other Compr. Net Income": "-195,278",
"Other Expenses": "7,781,071",
"Other Liabilities": "0",
"Other Net Income": "-1,538,609",
"Other Revenues": "25,920,065",
"Property and Equipment": "2,604,000",
"Research and Development": "4,593,588",
"Selling, General and Administrative Expense": "5,644,527"
},
"output_variables": {
"Assets": "66,099,000",
"Liabilities": "9,781,000",
"Expenses": "18,019,186",
"Revenues": "25,920,065",
"Stockholders Equity": "56,318,000",
"Net Income": "6,362,270",
"Comprehensive Net Income": "6,264,631",
"BaseVar": "60,776,569",
"ECR before LimitedLiability": "340%",
"Economic Capital Ratio": "396%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "21,223,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "43,344,000",
"Liabilities, Current": "16,641,000",
"Liabilities, Non-Current": "0",
"Other Assets": "3,416,000",
"Other Compr. Net Income": "-102,554",
"Other Expenses": "9,626,180",
"Other Liabilities": "0",
"Other Net Income": "-1,991,946",
"Other Revenues": "28,533,192",
"Property and Equipment": "2,803,000",
"Research and Development": "5,474,867",
"Selling, General and Administrative Expense": "6,434,450"
},
"output_variables": {
"Assets": "70,786,000",
"Liabilities": "16,641,000",
"Expenses": "21,535,497",
"Revenues": "28,533,192",
"Stockholders Equity": "54,145,000",
"Net Income": "5,005,749",
"Comprehensive Net Income": "4,954,472",
"BaseVar": "69,795,095",
"ECR before LimitedLiability": "281%",
"Economic Capital Ratio": "356%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "16,945,000",
"Cost of Goods Sold": "7,718,000",
"Intangible Assets": "36,896,000",
"Liabilities, Current": "17,239,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,628,000",
"Other Compr. Net Income": "117,104",
"Other Expenses": "2,316,252",
"Other Liabilities": "0",
"Other Net Income": "-1,178,708",
"Other Revenues": "33,483,196",
"Property and Equipment": "2,883,000",
"Research and Development": "16,485,126",
"Selling, General and Administrative Expense": "7,850,750"
},
"output_variables": {
"Assets": "59,352,000",
"Liabilities": "17,239,000",
"Expenses": "34,370,127",
"Revenues": "33,483,196",
"Stockholders Equity": "42,113,000",
"Net Income": "-2,065,640",
"Comprehensive Net Income": "-2,007,088",
"BaseVar": "72,870,067",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "325%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "49,519,000",
"Cost of Goods Sold": "7,448,734",
"Intangible Assets": "34,253,000",
"Liabilities, Current": "15,585,000",
"Liabilities, Non-Current": "0",
"Other Assets": "2,381,000",
"Other Compr. Net Income": "-604,879",
"Other Expenses": "-321,940",
"Other Liabilities": "0",
"Other Net Income": "-1,199,846",
"Other Revenues": "33,347,651",
"Property and Equipment": "2,962,000",
"Research and Development": "7,882,610",
"Selling, General and Administrative Expense": "6,778,377"
},
"output_variables": {
"Assets": "89,115,000",
"Liabilities": "15,585,000",
"Expenses": "21,787,780",
"Revenues": "33,347,651",
"Stockholders Equity": "73,530,000",
"Net Income": "10,360,024",
"Comprehensive Net Income": "10,057,585",
"BaseVar": "80,820,078",
"ECR before LimitedLiability": "325%",
"Economic Capital Ratio": "386%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "24,173,000",
"Cost of Goods Sold": "14,844,336",
"Intangible Assets": "116,000,000",
"Liabilities, Current": "28,661,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,144,000",
"Other Compr. Net Income": "-276,439",
"Other Expenses": "-1,166,571",
"Other Liabilities": "0",
"Other Net Income": "-14,814,627",
"Other Revenues": "48,075,330",
"Property and Equipment": "5,248,000",
"Research and Development": "7,509,873",
"Selling, General and Administrative Expense": "12,456,904"
},
"output_variables": {
"Assets": "150,565,000",
"Liabilities": "28,661,000",
"Expenses": "33,644,541",
"Revenues": "48,075,330",
"Stockholders Equity": "121,904,000",
"Net Income": "-383,839",
"Comprehensive Net Income": "-522,058",
"BaseVar": "138,018,468",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "366%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "27,928,000",
"Cost of Goods Sold": "17,668,841",
"Intangible Assets": "108,330,000",
"Liabilities, Current": "35,194,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,161,000",
"Other Compr. Net Income": "311,522",
"Other Expenses": "1,614,972",
"Other Liabilities": "0",
"Other Net Income": "-5,066,433",
"Other Revenues": "61,635,827",
"Property and Equipment": "5,110,000",
"Research and Development": "7,973,663",
"Selling, General and Administrative Expense": "12,645,598"
},
"output_variables": {
"Assets": "146,529,000",
"Liabilities": "35,194,000",
"Expenses": "39,903,074",
"Revenues": "61,635,827",
"Stockholders Equity": "111,335,000",
"Net Income": "16,666,320",
"Comprehensive Net Income": "16,822,082",
"BaseVar": "144,319,929",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "359%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "28,463,000",
"Cost of Goods Sold": "17,410,685",
"Intangible Assets": "99,595,000",
"Liabilities, Current": "29,538,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,812,000",
"Other Compr. Net Income": "504,469",
"Other Expenses": "1,702,944",
"Other Liabilities": "0",
"Other Net Income": "-4,641,916",
"Other Revenues": "58,915,547",
"Property and Equipment": "4,935,000",
"Research and Development": "7,417,382",
"Selling, General and Administrative Expense": "16,328,596"
},
"output_variables": {
"Assets": "138,805,000",
"Liabilities": "29,538,000",
"Expenses": "42,859,606",
"Revenues": "58,915,547",
"Stockholders Equity": "109,267,000",
"Net Income": "11,414,025",
"Comprehensive Net Income": "11,666,259",
"BaseVar": "137,632,269",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "367%"
}
}
},
"top_rated": true,
"trend": 56.0,
"value": 3.6696645276263578,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001551152.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001551152.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001551152.svg"
},
{
"company_id": "0001485003",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001485003.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001485003.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001485003.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001485003_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001485003_main_keyfigs.svg",
"name": "Carisma Therapeutics Inc",
"rank": 79,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001485003.svg",
"report_text": "The relative strengths and weaknesses of Carisma Therapeutics 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 Carisma Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 96% points.The greatest weakness of Carisma Therapeutics Inc is the variable Other Assets, reducing the Economic Capital Ratio by 6.4% points.
The company's Economic Capital Ratio, given in the ranking table, is 365%, being 121% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001485003_2023_Carisma_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-6.82",
"Assets": "33.6",
"Liabilities": "67.9",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "113",
"Property and Equipment": "-2.98",
"Assets, Current": "74.4",
"Intangible Assets": "-8.35",
"Other Liabilities": "32.2",
"Liabilities, Current": "27.0",
"Liabilities, Non-Current": "13.7",
"Selling, General and Administrative Expense": "5.04",
"Expenses": "-15.2",
"Revenues": "-13.0",
"Net Income": "-29.2",
"Cost of Goods Sold": "2.04",
"Other Expenses": "11.0",
"Research and Development": "-33.4",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "-29.1",
"Economic Capital Ratio": "79.8"
},
"2015": {
"Property and Equipment": "-6.66",
"Assets": "-2.03",
"Liabilities": "51.3",
"Stockholders Equity": "40.2",
"ECR before LimitedLiability": "13.9",
"Other Assets": "-12.6",
"Intangible Assets": "-18.1",
"Assets, Current": "50.2",
"Other Liabilities": "35.9",
"Liabilities, Non-Current": "16.7",
"Other Expenses": "14.6",
"Expenses": "-40.1",
"Revenues": "-19.3",
"Net Income": "-51.6",
"Cost of Goods Sold": "2.27",
"Selling, General and Administrative Expense": "-4.83",
"Research and Development": "-50.8",
"Other Revenues": "-19.3",
"Other Net Income": "7.13",
"Comprehensive Net Income": "-51.5",
"Economic Capital Ratio": "-5.13"
},
"2016": {
"Other Assets": "21.9",
"Assets": "10.1",
"Liabilities": "101",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "222",
"Assets, Current": "-4.25",
"Intangible Assets": "1.98",
"Other Liabilities": "38.1",
"Liabilities, Non-Current": "23.0",
"Liabilities, Current": "56.8",
"Research and Development": "12.9",
"Expenses": "31.2",
"Revenues": "-16.6",
"Net Income": "53.6",
"Selling, General and Administrative Expense": "3.41",
"Other Expenses": "13.4",
"Cost of Goods Sold": "2.03",
"Other Revenues": "-16.6",
"Comprehensive Net Income": "53.6",
"Other Net Income": "39.0",
"Economic Capital Ratio": "200"
},
"2017": {
"Other Assets": "-4.41",
"Assets": "42.9",
"Liabilities": "74.2",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "144",
"Intangible Assets": "186",
"Assets, Current": "-17.2",
"Property and Equipment": "-2.08",
"Liabilities, Current": "31.9",
"Other Liabilities": "32.2",
"Liabilities, Non-Current": "18.4",
"Selling, General and Administrative Expense": "6.21",
"Expenses": "4.02",
"Revenues": "-13.8",
"Net Income": "-8.86",
"Research and Development": "3.33",
"Other Expenses": "-7.74",
"Cost of Goods Sold": "2.17",
"Other Revenues": "-13.8",
"Comprehensive Net Income": "-8.97",
"Economic Capital Ratio": "125"
},
"2018": {
"Assets, Current": "1.13",
"Assets": "42.8",
"Liabilities": "71.0",
"Stockholders Equity": "164",
"ECR before LimitedLiability": "160",
"Other Assets": "-3.28",
"Intangible Assets": "54.4",
"Property and Equipment": "-1.83",
"Liabilities, Current": "31.2",
"Other Liabilities": "26.0",
"Liabilities, Non-Current": "22.2",
"Research and Development": "7.74",
"Expenses": "12.7",
"Revenues": "-13.3",
"Net Income": "0.386",
"Cost of Goods Sold": "3.21",
"Other Expenses": "-4.25",
"Selling, General and Administrative Expense": "6.06",
"Other Revenues": "-13.3",
"Other Net Income": "0.705",
"Economic Capital Ratio": "142"
},
"2019": {
"Other Assets": "-7.70",
"Assets": "-14.3",
"Liabilities": "-21.3",
"Stockholders Equity": "-80.6",
"ECR before LimitedLiability": "-87.5",
"Property and Equipment": "-3.98",
"Assets, Current": "-17.1",
"Intangible Assets": "37.1",
"Liabilities, Current": "7.82",
"Other Liabilities": "-135",
"Liabilities, Non-Current": "4.60",
"Other Expenses": "-9.92",
"Expenses": "0.293",
"Revenues": "-5.22",
"Net Income": "-4.75",
"Cost of Goods Sold": "1.37",
"Selling, General and Administrative Expense": "5.66",
"Research and Development": "5.40",
"Other Revenues": "-5.22",
"Comprehensive Net Income": "-4.86",
"Economic Capital Ratio": "-115"
},
"2020": {
"Intangible Assets": "20.5",
"Assets": "-1.22",
"Liabilities": "-126",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "-97.0",
"Other Assets": "-1.06",
"Property and Equipment": "-0.594",
"Assets, Current": "-41.2",
"Liabilities, Non-Current": "1.46",
"Liabilities, Current": "1.51",
"Other Liabilities": "-181",
"Selling, General and Administrative Expense": "1.04",
"Expenses": "4.07",
"Revenues": "-0.489",
"Net Income": "3.17",
"Cost of Goods Sold": "0.299",
"Research and Development": "0.421",
"Other Expenses": "1.37",
"Other Revenues": "-0.489",
"Comprehensive Net Income": "3.17",
"Economic Capital Ratio": "-117"
},
"2021": {
"Assets, Current": "32.1",
"Assets": "31.1",
"Liabilities": "-17.7",
"Stockholders Equity": "45.5",
"ECR before LimitedLiability": "62.5",
"Other Assets": "-4.60",
"Property and Equipment": "-2.26",
"Intangible Assets": "6.76",
"Liabilities, Current": "25.2",
"Other Liabilities": "19.0",
"Liabilities, Non-Current": "-75.4",
"Selling, General and Administrative Expense": "1.63",
"Expenses": "28.2",
"Revenues": "1.66",
"Net Income": "30.3",
"Other Expenses": "16.4",
"Research and Development": "7.73",
"Cost of Goods Sold": "2.31",
"Other Revenues": "1.66",
"Comprehensive Net Income": "30.3",
"Economic Capital Ratio": "54.8"
},
"2022": {
"Intangible Assets": "-3.99",
"Assets": "25.4",
"Liabilities": "49.7",
"Stockholders Equity": "96.3",
"ECR before LimitedLiability": "141",
"Assets, Current": "50.9",
"Other Assets": "-6.36",
"Property and Equipment": "-2.16",
"Other Liabilities": "28.0",
"Liabilities, Non-Current": "25.1",
"Other Expenses": "15.2",
"Expenses": "20.4",
"Revenues": "11.9",
"Net Income": "32.8",
"Selling, General and Administrative Expense": "-2.42",
"Cost of Goods Sold": "3.15",
"Research and Development": "4.54",
"Other Revenues": "11.9",
"Comprehensive Net Income": "32.7",
"Other Net Income": "0.703",
"Economic Capital Ratio": "121"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001485003_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "54,401",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,202",
"Liabilities, Non-Current": "0",
"Other Assets": "113",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,225",
"Other Revenues": "2,243",
"Property and Equipment": "486",
"Research and Development": "26,703",
"Selling, General and Administrative Expense": "8,471"
},
"output_variables": {
"Assets": "55,000",
"Liabilities": "5,202",
"Expenses": "35,174",
"Revenues": "2,243",
"Stockholders Equity": "49,798",
"Net Income": "-34,156",
"Comprehensive Net Income": "-34,156",
"BaseVar": "49,422",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "334%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "36,311",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,580",
"Liabilities, Non-Current": "0",
"Other Assets": "107",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,244",
"Other Revenues": "490",
"Property and Equipment": "407",
"Research and Development": "26,336",
"Selling, General and Administrative Expense": "9,850"
},
"output_variables": {
"Assets": "36,825",
"Liabilities": "7,580",
"Expenses": "36,186",
"Revenues": "490",
"Stockholders Equity": "29,245",
"Net Income": "-33,452",
"Comprehensive Net Income": "-33,452",
"BaseVar": "41,662",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "258%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "25,927",
"Cost of Goods Sold": "0",
"Intangible Assets": "16,864",
"Liabilities, Current": "3,980",
"Liabilities, Non-Current": "0",
"Other Assets": "60,510",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,095",
"Other Liabilities": "0",
"Other Net Income": "28,605",
"Other Revenues": "406",
"Property and Equipment": "796",
"Research and Development": "13,479",
"Selling, General and Administrative Expense": "14,736"
},
"output_variables": {
"Assets": "104,097",
"Liabilities": "3,980",
"Expenses": "27,120",
"Revenues": "406",
"Stockholders Equity": "100,117",
"Net Income": "1,891",
"Comprehensive Net Income": "1,891",
"BaseVar": "82,104",
"ECR before LimitedLiability": "407%",
"Economic Capital Ratio": "445%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "14,981",
"Cost of Goods Sold": "0",
"Intangible Assets": "59,464",
"Liabilities, Current": "4,720",
"Liabilities, Non-Current": "0",
"Other Assets": "130",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,095",
"Other Liabilities": "0",
"Other Net Income": "22,706",
"Other Revenues": "131",
"Property and Equipment": "522",
"Research and Development": "12,502",
"Selling, General and Administrative Expense": "8,915"
},
"output_variables": {
"Assets": "75,097",
"Liabilities": "4,720",
"Expenses": "20,321",
"Revenues": "131",
"Stockholders Equity": "70,377",
"Net Income": "2,516",
"Comprehensive Net Income": "2,516",
"BaseVar": "61,488",
"ECR before LimitedLiability": "391%",
"Economic Capital Ratio": "432%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "51,756",
"Cost of Goods Sold": "0",
"Intangible Assets": "59,464",
"Liabilities, Current": "6,113",
"Liabilities, Non-Current": "0",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "8,836",
"Other Liabilities": "0",
"Other Net Income": "759",
"Other Revenues": "0",
"Property and Equipment": "321",
"Research and Development": "14,088",
"Selling, General and Administrative Expense": "10,874"
},
"output_variables": {
"Assets": "111,561",
"Liabilities": "6,113",
"Expenses": "33,798",
"Revenues": "0",
"Stockholders Equity": "105,448",
"Net Income": "-33,039",
"Comprehensive Net Income": "-33,039",
"BaseVar": "76,115",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "392%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "54,447",
"Cost of Goods Sold": "0",
"Intangible Assets": "59,464",
"Liabilities, Current": "8,517",
"Liabilities, Non-Current": "0",
"Other Assets": "216",
"Other Compr. Net Income": "0",
"Other Expenses": "56,553",
"Other Liabilities": "132,548",
"Other Net Income": "934",
"Other Revenues": "0",
"Property and Equipment": "238",
"Research and Development": "24,940",
"Selling, General and Administrative Expense": "12,098"
},
"output_variables": {
"Assets": "114,365",
"Liabilities": "141,065",
"Expenses": "93,591",
"Revenues": "0",
"Stockholders Equity": "-26,700",
"Net Income": "-92,657",
"Comprehensive Net Income": "-92,657",
"BaseVar": "174,977",
"ECR before LimitedLiability": "-118%",
"Economic Capital Ratio": "126%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "62,867",
"Cost of Goods Sold": "0",
"Intangible Assets": "59,464",
"Liabilities, Current": "18,049",
"Liabilities, Non-Current": "1,618",
"Other Assets": "369",
"Other Compr. Net Income": "0",
"Other Expenses": "71,502",
"Other Liabilities": "112,383",
"Other Net Income": "394",
"Other Revenues": "7,665",
"Property and Equipment": "123",
"Research and Development": "29,536",
"Selling, General and Administrative Expense": "13,920"
},
"output_variables": {
"Assets": "122,823",
"Liabilities": "132,050",
"Expenses": "114,958",
"Revenues": "7,665",
"Stockholders Equity": "-9,227",
"Net Income": "-106,900",
"Comprehensive Net Income": "-106,900",
"BaseVar": "188,945",
"ECR before LimitedLiability": "-100%",
"Economic Capital Ratio": "130%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "205,605",
"Cost of Goods Sold": "0",
"Intangible Assets": "27,764",
"Liabilities, Current": "11,568",
"Liabilities, Non-Current": "57,469",
"Other Assets": "7,335",
"Other Compr. Net Income": "0",
"Other Expenses": "-23,220",
"Other Liabilities": "0",
"Other Net Income": "-2.7",
"Other Revenues": "102,970",
"Property and Equipment": "43",
"Research and Development": "25,099",
"Selling, General and Administrative Expense": "29,120"
},
"output_variables": {
"Assets": "240,747",
"Liabilities": "69,037",
"Expenses": "30,999",
"Revenues": "102,970",
"Stockholders Equity": "171,710",
"Net Income": "71,968",
"Comprehensive Net Income": "71,968",
"BaseVar": "221,878",
"ECR before LimitedLiability": "288%",
"Economic Capital Ratio": "361%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "189,144",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,984",
"Liabilities, Non-Current": "0",
"Other Assets": "30",
"Other Compr. Net Income": "-546",
"Other Expenses": "-19,370",
"Other Liabilities": "0",
"Other Net Income": "1,465",
"Other Revenues": "106,909",
"Property and Equipment": "0",
"Research and Development": "38,611",
"Selling, General and Administrative Expense": "46,582"
},
"output_variables": {
"Assets": "189,174",
"Liabilities": "30,984",
"Expenses": "65,822",
"Revenues": "106,909",
"Stockholders Equity": "158,190",
"Net Income": "42,551",
"Comprehensive Net Income": "42,278",
"BaseVar": "197,450",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "404%"
}
}
},
"top_rated": true,
"trend": 94.0,
"value": 3.6528697060378157,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001485003.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001485003.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001485003.svg"
},
{
"company_id": "0001534525",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001534525.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001534525.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001534525.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001534525_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001534525_main_keyfigs.svg",
"name": "Xenetic Biosciences Inc",
"rank": 80,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001534525.svg",
"report_text": "The relative strengths and weaknesses of Xenetic Biosciences 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 Xenetic Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 129% points.The greatest weakness of Xenetic Biosciences Inc is the variable Research and Development, reducing the Economic Capital Ratio by 9.1% points.
The company's Economic Capital Ratio, given in the ranking table, is 364%, being 120% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001534525_2023_Xenetic_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "122",
"Assets": "49.7",
"Liabilities": "-5.10",
"Stockholders Equity": "57.4",
"ECR before LimitedLiability": "48.5",
"Intangible Assets": "19.2",
"Property and Equipment": "-5.64",
"Assets, Current": "-36.8",
"Liabilities, Non-Current": "11.6",
"Liabilities, Current": "2.70",
"Other Liabilities": "-20.0",
"Selling, General and Administrative Expense": "-13.4",
"Expenses": "5.78",
"Revenues": "-14.3",
"Net Income": "-7.20",
"Other Expenses": "11.3",
"Research and Development": "5.68",
"Cost of Goods Sold": "2.57",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "-7.46",
"Economic Capital Ratio": "20.6"
},
"2017": {
"Other Assets": "74.5",
"Assets": "3.50",
"Liabilities": "41.1",
"Stockholders Equity": "36.9",
"ECR before LimitedLiability": "89.9",
"Intangible Assets": "6.78",
"Assets, Current": "-33.3",
"Property and Equipment": "-5.24",
"Liabilities, Current": "34.5",
"Other Liabilities": "-14.6",
"Liabilities, Non-Current": "20.8",
"Selling, General and Administrative Expense": "-13.0",
"Expenses": "7.17",
"Revenues": "24.7",
"Net Income": "31.6",
"Research and Development": "8.62",
"Other Expenses": "8.90",
"Cost of Goods Sold": "2.73",
"Other Revenues": "24.7",
"Comprehensive Net Income": "31.4",
"Economic Capital Ratio": "70.3"
},
"2018": {
"Assets, Current": "-54.4",
"Assets": "40.7",
"Liabilities": "-5.12",
"Stockholders Equity": "48.9",
"ECR before LimitedLiability": "36.7",
"Other Assets": "139",
"Intangible Assets": "24.9",
"Property and Equipment": "-6.07",
"Liabilities, Current": "16.1",
"Other Liabilities": "-43.8",
"Liabilities, Non-Current": "19.4",
"Research and Development": "5.09",
"Expenses": "3.96",
"Revenues": "-14.3",
"Net Income": "-10.9",
"Cost of Goods Sold": "3.56",
"Other Expenses": "6.79",
"Selling, General and Administrative Expense": "-11.3",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "-11.0",
"Economic Capital Ratio": "19.0"
},
"2019": {
"Other Assets": "93.5",
"Assets": "44.2",
"Liabilities": "38.1",
"Stockholders Equity": "98.2",
"ECR before LimitedLiability": "85.7",
"Property and Equipment": "-5.17",
"Assets, Current": "-6.14",
"Intangible Assets": "-9.73",
"Liabilities, Current": "35.7",
"Other Liabilities": "-24.9",
"Liabilities, Non-Current": "25.6",
"Other Expenses": "-9.32",
"Expenses": "-6.15",
"Revenues": "-15.3",
"Net Income": "-20.7",
"Cost of Goods Sold": "3.77",
"Selling, General and Administrative Expense": "-3.02",
"Research and Development": "2.47",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "-21.0",
"Economic Capital Ratio": "58.5"
},
"2020": {
"Intangible Assets": "-8.62",
"Assets": "11.1",
"Liabilities": "97.8",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "80.7",
"Other Assets": "-2.28",
"Property and Equipment": "-4.41",
"Assets, Current": "33.0",
"Liabilities, Non-Current": "30.8",
"Liabilities, Current": "45.0",
"Other Liabilities": "30.3",
"Selling, General and Administrative Expense": "-7.75",
"Expenses": "-42.1",
"Revenues": "-12.7",
"Net Income": "-52.7",
"Cost of Goods Sold": "3.95",
"Research and Development": "13.2",
"Other Expenses": "-51.5",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "-52.7",
"Economic Capital Ratio": "61.1"
},
"2021": {
"Assets, Current": "37.2",
"Assets": "24.3",
"Liabilities": "66.5",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "118",
"Other Assets": "-1.54",
"Property and Equipment": "-1.60",
"Intangible Assets": "-3.42",
"Liabilities, Current": "23.2",
"Other Liabilities": "25.5",
"Liabilities, Non-Current": "25.1",
"Selling, General and Administrative Expense": "-6.83",
"Expenses": "3.86",
"Revenues": "-4.35",
"Net Income": "0.701",
"Other Expenses": "5.51",
"Research and Development": "2.29",
"Cost of Goods Sold": "2.83",
"Other Revenues": "-4.35",
"Other Net Income": "1.17",
"Economic Capital Ratio": "110"
},
"2022": {
"Intangible Assets": "-4.47",
"Assets": "24.9",
"Liabilities": "87.3",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "140",
"Assets, Current": "40.0",
"Other Assets": "-1.25",
"Property and Equipment": "-2.43",
"Other Liabilities": "31.1",
"Liabilities, Current": "39.0",
"Liabilities, Non-Current": "27.8",
"Other Expenses": "5.95",
"Expenses": "-6.15",
"Revenues": "0.605",
"Net Income": "-4.81",
"Selling, General and Administrative Expense": "-6.60",
"Cost of Goods Sold": "3.52",
"Research and Development": "-9.09",
"Other Revenues": "0.605",
"Comprehensive Net Income": "-4.69",
"Other Net Income": "0.726",
"Economic Capital Ratio": "120"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001534525_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "5,330",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,665",
"Liabilities, Current": "3,590",
"Liabilities, Non-Current": "0",
"Other Assets": "10,318",
"Other Compr. Net Income": "-15",
"Other Expenses": "0",
"Other Liabilities": "3,258",
"Other Net Income": "34",
"Other Revenues": "1,000",
"Property and Equipment": "153",
"Research and Development": "3,060",
"Selling, General and Administrative Expense": "6,553"
},
"output_variables": {
"Assets": "19,466",
"Liabilities": "6,848",
"Expenses": "9,613",
"Revenues": "1,000",
"Stockholders Equity": "12,618",
"Net Income": "-8,579",
"Comprehensive Net Income": "-8,587",
"BaseVar": "18,488",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "263%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,885",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,283",
"Liabilities, Current": "1,944",
"Liabilities, Non-Current": "0",
"Other Assets": "9,968",
"Other Compr. Net Income": "0",
"Other Expenses": "156",
"Other Liabilities": "2,919",
"Other Net Income": "-26",
"Other Revenues": "7,585",
"Property and Equipment": "28",
"Research and Development": "4,060",
"Selling, General and Administrative Expense": "6,938"
},
"output_variables": {
"Assets": "19,164",
"Liabilities": "4,862",
"Expenses": "11,154",
"Revenues": "7,585",
"Stockholders Equity": "14,301",
"Net Income": "-3,595",
"Comprehensive Net Income": "-3,595",
"BaseVar": "21,395",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "322%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,194",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,283",
"Liabilities, Current": "1,600",
"Liabilities, Non-Current": "0",
"Other Assets": "9,949",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,919",
"Other Net Income": "-24",
"Other Revenues": "0",
"Property and Equipment": "5.0",
"Research and Development": "2,884",
"Selling, General and Administrative Expense": "4,392"
},
"output_variables": {
"Assets": "14,431",
"Liabilities": "4,518",
"Expenses": "7,276",
"Revenues": "0",
"Stockholders Equity": "9,913",
"Net Income": "-7,300",
"Comprehensive Net Income": "-7,300",
"BaseVar": "13,125",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "269%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "11,090",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,415",
"Liabilities, Non-Current": "0",
"Other Assets": "10,456",
"Other Compr. Net Income": "0",
"Other Expenses": "12",
"Other Liabilities": "2,919",
"Other Net Income": "117",
"Other Revenues": "11",
"Property and Equipment": "0.76",
"Research and Development": "4,424",
"Selling, General and Administrative Expense": "4,719"
},
"output_variables": {
"Assets": "21,547",
"Liabilities": "4,334",
"Expenses": "9,156",
"Revenues": "11",
"Stockholders Equity": "17,213",
"Net Income": "-9,028",
"Comprehensive Net Income": "-9,028",
"BaseVar": "17,582",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "316%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "12,370",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "937",
"Liabilities, Non-Current": "0",
"Other Assets": "810",
"Other Compr. Net Income": "0",
"Other Expenses": "16,613",
"Other Liabilities": "27",
"Other Net Income": "127",
"Other Revenues": "295",
"Property and Equipment": "0",
"Research and Development": "3,063",
"Selling, General and Administrative Expense": "3,459"
},
"output_variables": {
"Assets": "13,179",
"Liabilities": "964",
"Expenses": "23,135",
"Revenues": "295",
"Stockholders Equity": "12,216",
"Net Income": "-22,714",
"Comprehensive Net Income": "-22,714",
"BaseVar": "18,850",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "193%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18,723",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,421",
"Liabilities, Non-Current": "0",
"Other Assets": "1,092",
"Other Compr. Net Income": "0",
"Other Expenses": "2,129",
"Other Liabilities": "0",
"Other Net Income": "100",
"Other Revenues": "917",
"Property and Equipment": "0",
"Research and Development": "2,622",
"Selling, General and Administrative Expense": "3,727"
},
"output_variables": {
"Assets": "19,815",
"Liabilities": "1,421",
"Expenses": "8,478",
"Revenues": "917",
"Stockholders Equity": "18,394",
"Net Income": "-7,461",
"Comprehensive Net Income": "-7,461",
"BaseVar": "15,366",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "374%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,653",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,073",
"Liabilities, Non-Current": "0",
"Other Assets": "1,067",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "166",
"Other Revenues": "1,525",
"Property and Equipment": "0",
"Research and Development": "4,276",
"Selling, General and Administrative Expense": "3,659"
},
"output_variables": {
"Assets": "14,720",
"Liabilities": "1,073",
"Expenses": "7,935",
"Revenues": "1,525",
"Stockholders Equity": "13,647",
"Net Income": "-6,244",
"Comprehensive Net Income": "-6,244",
"BaseVar": "12,710",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "367%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 3.6448890246540575,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001534525.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001534525.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001534525.svg"
},
{
"company_id": "0000715446",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000715446.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000715446.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000715446.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000715446_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000715446_main_keyfigs.svg",
"name": "Anixa Biosciences Inc",
"rank": 81,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000715446.svg",
"report_text": "The relative strengths and weaknesses of Anixa Biosciences 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 Anixa Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 149% points.The greatest weakness of Anixa Biosciences 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 364%, being 119% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000715446_2023_Anixa_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "127",
"Assets": "40.4",
"Liabilities": "38.9",
"Stockholders Equity": "87.4",
"ECR before LimitedLiability": "93.2",
"Intangible Assets": "-17.3",
"Property and Equipment": "-11.0",
"Assets, Current": "-32.5",
"Other Liabilities": "34.3",
"Liabilities, Non-Current": "14.7",
"Liabilities, Current": "-10.1",
"Other Revenues": "-20.5",
"Revenues": "-20.5",
"Net Income": "-43.4",
"Research and Development": "-4.24",
"Comprehensive Net Income": "-43.7",
"Cost of Goods Sold": "4.45",
"Selling, General and Administrative Expense": "-6.81",
"Other Expenses": "3.69",
"Other Net Income": "-21.0",
"Economic Capital Ratio": "17.6"
},
"2012": {
"Property and Equipment": "-11.6",
"Assets": "35.8",
"Liabilities": "26.9",
"Stockholders Equity": "68.3",
"ECR before LimitedLiability": "91.0",
"Assets, Current": "-59.5",
"Intangible Assets": "-16.6",
"Other Assets": "182",
"Liabilities, Current": "-27.3",
"Other Liabilities": "35.9",
"Liabilities, Non-Current": "16.7",
"Selling, General and Administrative Expense": "-25.5",
"Expenses": "-15.9",
"Revenues": "-12.1",
"Net Income": "-24.9",
"Research and Development": "-11.4",
"Other Expenses": "17.1",
"Cost of Goods Sold": "5.07",
"Other Revenues": "-12.1",
"Comprehensive Net Income": "-24.7",
"Economic Capital Ratio": "17.9"
},
"2014": {
"Other Assets": "5.13",
"Assets": "-82.1",
"Other Liabilities": "-46.8",
"Stockholders Equity": "-108",
"Property and Equipment": "-6.30",
"Assets, Current": "-76.2",
"Intangible Assets": "-26.5",
"Selling, General and Administrative Expense": "-29.7",
"Expenses": "-3.71",
"Revenues": "0.696",
"Net Income": "-30.2",
"Cost of Goods Sold": "0.135",
"Other Expenses": "-15.9",
"Research and Development": "4.30",
"Other Revenues": "0.696",
"ECR before LimitedLiability": "-79.7",
"Liabilities, Current": "1.71",
"Liabilities, Non-Current": "0.802",
"Other Net Income": "-29.9",
"Comprehensive Net Income": "-29.9",
"Economic Capital Ratio": "-113"
},
"2015": {
"Property and Equipment": "-10.1",
"Assets": "-59.3",
"Liabilities": "31.8",
"Stockholders Equity": "-99.3",
"ECR before LimitedLiability": "17.6",
"Other Assets": "22.2",
"Intangible Assets": "-22.4",
"Assets, Current": "-51.2",
"Other Liabilities": "-71.9",
"Liabilities, Non-Current": "21.8",
"Liabilities, Current": "70.3",
"Other Expenses": "-27.8",
"Expenses": "-12.5",
"Revenues": "79.0",
"Net Income": "63.3",
"Cost of Goods Sold": "2.95",
"Selling, General and Administrative Expense": "-29.5",
"Research and Development": "46.3",
"Other Revenues": "79.0",
"Comprehensive Net Income": "63.5",
"Economic Capital Ratio": "-1.43"
},
"2017": {
"Other Assets": "13.6",
"Assets": "10.2",
"Liabilities": "90.1",
"Stockholders Equity": "94.2",
"ECR before LimitedLiability": "105",
"Intangible Assets": "-10.6",
"Assets, Current": "15.2",
"Property and Equipment": "-4.51",
"Liabilities, Current": "35.9",
"Other Liabilities": "40.0",
"Liabilities, Non-Current": "22.9",
"Selling, General and Administrative Expense": "-33.2",
"Expenses": "-20.9",
"Revenues": "-13.6",
"Net Income": "-13.5",
"Research and Development": "11.4",
"Cost of Goods Sold": "2.92",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "-13.6",
"Other Net Income": "21.0",
"Economic Capital Ratio": "85.6"
},
"2018": {
"Assets, Current": "-48.7",
"Assets": "-96.9",
"Liabilities": "22.6",
"Stockholders Equity": "-9.56",
"Other Assets": "-0.736",
"Intangible Assets": "-6.35",
"Property and Equipment": "-3.98",
"Liabilities, Current": "7.46",
"ECR before LimitedLiability": "-97.3",
"Other Liabilities": "8.16",
"Liabilities, Non-Current": "6.84",
"Research and Development": "-21.3",
"Expenses": "-123",
"Revenues": "-2.55",
"Net Income": "-135",
"Cost of Goods Sold": "1.97",
"Other Expenses": "-3.14",
"Selling, General and Administrative Expense": "-38.9",
"Other Revenues": "-2.55",
"Comprehensive Net Income": "-136",
"Economic Capital Ratio": "-115"
},
"2019": {
"Other Assets": "-15.9",
"Assets": "-64.8",
"Liabilities": "13.5",
"Stockholders Equity": "-0.502",
"Property and Equipment": "-0.841",
"Assets, Current": "-0.728",
"Intangible Assets": "-13.1",
"Liabilities, Current": "2.16",
"Other Liabilities": "4.11",
"Liabilities, Non-Current": "4.64",
"Other Expenses": "-0.409",
"Expenses": "-107",
"Revenues": "-1.31",
"Net Income": "-130",
"Cost of Goods Sold": "0.835",
"Selling, General and Administrative Expense": "-53.8",
"Research and Development": "-34.9",
"Other Revenues": "-1.31",
"ECR before LimitedLiability": "-71.1",
"Comprehensive Net Income": "-130",
"Economic Capital Ratio": "-98.3"
},
"2020": {
"Intangible Assets": "-13.1",
"Assets": "-3.94",
"Liabilities": "89.8",
"Stockholders Equity": "74.2",
"ECR before LimitedLiability": "30.3",
"Other Assets": "-13.3",
"Property and Equipment": "-6.74",
"Assets, Current": "39.3",
"Liabilities, Non-Current": "32.0",
"Liabilities, Current": "30.9",
"Other Liabilities": "32.2",
"Selling, General and Administrative Expense": "-45.9",
"Expenses": "-59.0",
"Revenues": "-18.9",
"Net Income": "-75.1",
"Cost of Goods Sold": "4.55",
"Research and Development": "-24.9",
"Other Expenses": "6.86",
"Other Revenues": "-18.9",
"Comprehensive Net Income": "-75.1",
"Economic Capital Ratio": "10.7"
},
"2021": {
"Assets, Current": "48.1",
"Assets": "26.9",
"Liabilities": "77.0",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "123",
"Other Assets": "-4.38",
"Property and Equipment": "-1.50",
"Intangible Assets": "-3.19",
"Liabilities, Current": "38.3",
"Other Liabilities": "25.7",
"Liabilities, Non-Current": "22.6",
"Selling, General and Administrative Expense": "-8.55",
"Expenses": "-1.44",
"Revenues": "-10.0",
"Net Income": "-10.9",
"Other Expenses": "4.12",
"Cost of Goods Sold": "2.83",
"Other Revenues": "-10.0",
"Comprehensive Net Income": "-11.0",
"Other Net Income": "0.545",
"Economic Capital Ratio": "115"
},
"2022": {
"Intangible Assets": "-3.93",
"Assets": "42.1",
"Liabilities": "73.7",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "139",
"Assets, Current": "73.8",
"Other Assets": "-5.73",
"Property and Equipment": "-2.13",
"Other Liabilities": "27.1",
"Liabilities, Current": "32.5",
"Liabilities, Non-Current": "21.9",
"Other Expenses": "5.15",
"Expenses": "-0.496",
"Revenues": "-12.0",
"Net Income": "-12.7",
"Selling, General and Administrative Expense": "-8.36",
"Cost of Goods Sold": "3.04",
"Research and Development": "-0.376",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-12.6",
"Economic Capital Ratio": "119"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000715446_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,120",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,105",
"Liabilities, Non-Current": "0",
"Other Assets": "5,510",
"Other Compr. Net Income": "0",
"Other Expenses": "634",
"Other Liabilities": "0",
"Other Net Income": "-1,750",
"Other Revenues": "1,003",
"Property and Equipment": "16",
"Research and Development": "3,125",
"Selling, General and Administrative Expense": "2,873"
},
"output_variables": {
"Assets": "8,646",
"Liabilities": "2,105",
"Expenses": "6,631",
"Revenues": "1,003",
"Stockholders Equity": "6,541",
"Net Income": "-7,378",
"Comprehensive Net Income": "-7,378",
"BaseVar": "10,068",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "252%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "922",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,822",
"Liabilities, Non-Current": "0",
"Other Assets": "4,728",
"Other Compr. Net Income": "0",
"Other Expenses": "139",
"Other Liabilities": "0",
"Other Net Income": "17",
"Other Revenues": "947",
"Property and Equipment": "10",
"Research and Development": "2,212",
"Selling, General and Administrative Expense": "2,866"
},
"output_variables": {
"Assets": "5,661",
"Liabilities": "1,822",
"Expenses": "5,217",
"Revenues": "947",
"Stockholders Equity": "3,838",
"Net Income": "-4,253",
"Comprehensive Net Income": "-4,253",
"BaseVar": "6,832",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "238%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,322",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,810",
"Liabilities, Non-Current": "0",
"Other Assets": "2,722",
"Other Compr. Net Income": "0",
"Other Expenses": "3,566",
"Other Liabilities": "3,236",
"Other Net Income": "-3,299",
"Other Revenues": "3,667",
"Property and Equipment": "12",
"Research and Development": "0",
"Selling, General and Administrative Expense": "6,409"
},
"output_variables": {
"Assets": "9,055",
"Liabilities": "5,046",
"Expenses": "9,975",
"Revenues": "3,667",
"Stockholders Equity": "4,010",
"Net Income": "-9,606",
"Comprehensive Net Income": "-9,606",
"BaseVar": "15,521",
"ECR before LimitedLiability": "-12%",
"Economic Capital Ratio": "141%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,896",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "594",
"Liabilities, Non-Current": "0",
"Other Assets": "2,396",
"Other Compr. Net Income": "0",
"Other Expenses": "4,657",
"Other Liabilities": "3,688",
"Other Net Income": "-2,031",
"Other Revenues": "37,174",
"Property and Equipment": "43",
"Research and Development": "0",
"Selling, General and Administrative Expense": "6,232"
},
"output_variables": {
"Assets": "9,336",
"Liabilities": "4,282",
"Expenses": "10,889",
"Revenues": "37,174",
"Stockholders Equity": "5,054",
"Net Income": "24,254",
"Comprehensive Net Income": "24,254",
"BaseVar": "31,856",
"ECR before LimitedLiability": "518%",
"Economic Capital Ratio": "534%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,014",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "889",
"Liabilities, Non-Current": "0",
"Other Assets": "1,746",
"Other Compr. Net Income": "0",
"Other Expenses": "54",
"Other Liabilities": "0",
"Other Net Income": "1,034",
"Other Revenues": "-5,092",
"Property and Equipment": "53",
"Research and Development": "1,349",
"Selling, General and Administrative Expense": "4,467"
},
"output_variables": {
"Assets": "8,812",
"Liabilities": "889",
"Expenses": "5,870",
"Revenues": "-5,092",
"Stockholders Equity": "7,923",
"Net Income": "-9,928",
"Comprehensive Net Income": "-9,928",
"BaseVar": "10,849",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "269%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,538",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,265",
"Liabilities, Non-Current": "0",
"Other Assets": "838",
"Other Compr. Net Income": "0",
"Other Expenses": "1,677",
"Other Liabilities": "0",
"Other Net Income": "602",
"Other Revenues": "1,170",
"Property and Equipment": "73",
"Research and Development": "9,082",
"Selling, General and Administrative Expense": "6,468"
},
"output_variables": {
"Assets": "6,449",
"Liabilities": "1,265",
"Expenses": "17,227",
"Revenues": "1,170",
"Stockholders Equity": "5,183",
"Net Income": "-15,455",
"Comprehensive Net Income": "-15,455",
"BaseVar": "13,356",
"ECR before LimitedLiability": "-108%",
"Economic Capital Ratio": "129%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,093",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,481",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,016",
"Other Liabilities": "0",
"Other Net Income": "63",
"Other Revenues": "189",
"Property and Equipment": "201",
"Research and Development": "5,517",
"Selling, General and Administrative Expense": "5,932"
},
"output_variables": {
"Assets": "6,294",
"Liabilities": "1,481",
"Expenses": "12,465",
"Revenues": "189",
"Stockholders Equity": "4,812",
"Net Income": "-12,213",
"Comprehensive Net Income": "-12,213",
"BaseVar": "10,246",
"ECR before LimitedLiability": "-44%",
"Economic Capital Ratio": "139%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "9,369",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,189",
"Liabilities, Non-Current": "0",
"Other Assets": "84",
"Other Compr. Net Income": "0",
"Other Expenses": "145",
"Other Liabilities": "0",
"Other Net Income": "47",
"Other Revenues": "-18",
"Property and Equipment": "0",
"Research and Development": "4,382",
"Selling, General and Administrative Expense": "5,611"
},
"output_variables": {
"Assets": "9,453",
"Liabilities": "1,189",
"Expenses": "10,138",
"Revenues": "-18",
"Stockholders Equity": "8,264",
"Net Income": "-10,109",
"Comprehensive Net Income": "-10,109",
"BaseVar": "10,422",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "267%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "36,003",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,271",
"Liabilities, Non-Current": "220",
"Other Assets": "254",
"Other Compr. Net Income": "0",
"Other Expenses": "384",
"Other Liabilities": "0",
"Other Net Income": "17",
"Other Revenues": "549",
"Property and Equipment": "0",
"Research and Development": "6,117",
"Selling, General and Administrative Expense": "6,767"
},
"output_variables": {
"Assets": "36,257",
"Liabilities": "1,491",
"Expenses": "13,268",
"Revenues": "549",
"Stockholders Equity": "34,767",
"Net Income": "-12,703",
"Comprehensive Net Income": "-12,703",
"BaseVar": "25,791",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "392%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "30,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,037",
"Liabilities, Non-Current": "175",
"Other Assets": "212",
"Other Compr. Net Income": "0",
"Other Expenses": "2.8",
"Other Liabilities": "0",
"Other Net Income": "71",
"Other Revenues": "-35",
"Property and Equipment": "0",
"Research and Development": "6,692",
"Selling, General and Administrative Expense": "7,153"
},
"output_variables": {
"Assets": "30,412",
"Liabilities": "2,212",
"Expenses": "13,848",
"Revenues": "-35",
"Stockholders Equity": "28,200",
"Net Income": "-13,812",
"Comprehensive Net Income": "-13,812",
"BaseVar": "23,289",
"ECR before LimitedLiability": "292%",
"Economic Capital Ratio": "363%"
}
}
},
"top_rated": true,
"trend": -5.0,
"value": 3.6360865113688003,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000715446.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000715446.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000715446.svg"
},
{
"company_id": "0001724521",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001724521.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001724521.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001724521.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001724521_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001724521_main_keyfigs.svg",
"name": "Arcus Biosciences Inc",
"rank": 82,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001724521.svg",
"report_text": "The relative strengths and weaknesses of Arcus Biosciences 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 Arcus Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 118% points.The greatest weakness of Arcus Biosciences Inc is the variable Intangible Assets, reducing the Economic Capital Ratio by 3.7% points.
The company's Economic Capital Ratio, given in the ranking table, is 363%, being 118% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001724521_2023_Arcus_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "67.3",
"Assets": "46.7",
"Liabilities": "34.2",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "133",
"Other Assets": "-2.86",
"Intangible Assets": "-5.45",
"Liabilities, Current": "26.0",
"Other Liabilities": "-8.63",
"Liabilities, Non-Current": "17.1",
"Research and Development": "1.43",
"Expenses": "22.4",
"Revenues": "-8.68",
"Net Income": "15.8",
"Cost of Goods Sold": "2.97",
"Other Expenses": "5.63",
"Selling, General and Administrative Expense": "12.4",
"Other Revenues": "-8.68",
"Other Net Income": "2.01",
"Comprehensive Net Income": "15.7",
"Economic Capital Ratio": "115"
},
"2019": {
"Other Assets": "-8.24",
"Assets": "37.3",
"Liabilities": "40.9",
"Stockholders Equity": "96.3",
"ECR before LimitedLiability": "108",
"Assets, Current": "71.5",
"Intangible Assets": "-8.24",
"Liabilities, Current": "20.8",
"Other Liabilities": "-3.65",
"Liabilities, Non-Current": "24.8",
"Other Expenses": "7.67",
"Expenses": "3.46",
"Revenues": "-7.01",
"Net Income": "-1.27",
"Cost of Goods Sold": "3.68",
"Selling, General and Administrative Expense": "7.53",
"Research and Development": "-15.3",
"Other Revenues": "-7.01",
"Comprehensive Net Income": "-1.56",
"Other Net Income": "2.29",
"Economic Capital Ratio": "81.0"
},
"2020": {
"Intangible Assets": "-7.23",
"Assets": "31.3",
"Liabilities": "-14.9",
"Stockholders Equity": "36.1",
"ECR before LimitedLiability": "56.6",
"Other Assets": "-4.28",
"Property and Equipment": "-1.97",
"Assets, Current": "55.0",
"Liabilities, Non-Current": "-41.5",
"Liabilities, Current": "2.20",
"Other Liabilities": "21.2",
"Selling, General and Administrative Expense": "11.6",
"Expenses": "19.9",
"Revenues": "-1.74",
"Net Income": "19.0",
"Cost of Goods Sold": "2.79",
"Other Expenses": "5.45",
"Other Revenues": "-1.74",
"Other Net Income": "0.954",
"Comprehensive Net Income": "19.0",
"Economic Capital Ratio": "37.0"
},
"2021": {
"Assets, Current": "4.20",
"Assets": "6.03",
"Liabilities": "-52.3",
"Stockholders Equity": "-25.4",
"ECR before LimitedLiability": "8.22",
"Other Assets": "12.4",
"Property and Equipment": "-1.22",
"Intangible Assets": "-8.10",
"Liabilities, Current": "15.2",
"Other Liabilities": "20.2",
"Liabilities, Non-Current": "-100",
"Selling, General and Administrative Expense": "12.7",
"Expenses": "28.0",
"Revenues": "11.7",
"Net Income": "41.2",
"Other Expenses": "5.29",
"Research and Development": "6.64",
"Cost of Goods Sold": "2.76",
"Other Revenues": "11.7",
"Comprehensive Net Income": "41.1",
"Economic Capital Ratio": "0.550"
},
"2022": {
"Intangible Assets": "-3.72",
"Assets": "38.6",
"Liabilities": "46.3",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "139",
"Assets, Current": "29.2",
"Other Assets": "9.76",
"Other Liabilities": "25.5",
"Liabilities, Current": "0.548",
"Liabilities, Non-Current": "22.8",
"Other Expenses": "4.74",
"Expenses": "18.6",
"Revenues": "-1.50",
"Net Income": "17.8",
"Selling, General and Administrative Expense": "10.6",
"Cost of Goods Sold": "2.86",
"Research and Development": "0.403",
"Other Revenues": "-1.50",
"Comprehensive Net Income": "17.6",
"Other Net Income": "0.668",
"Economic Capital Ratio": "118"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001724521_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "258,948",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,935",
"Liabilities, Non-Current": "1,792",
"Other Assets": "4,870",
"Other Compr. Net Income": "-65",
"Other Expenses": "0",
"Other Liabilities": "21,256",
"Other Net Income": "5,265",
"Other Revenues": "8,353",
"Property and Equipment": "11,107",
"Research and Development": "49,646",
"Selling, General and Administrative Expense": "13,566"
},
"output_variables": {
"Assets": "274,925",
"Liabilities": "39,983",
"Expenses": "63,212",
"Revenues": "8,353",
"Stockholders Equity": "234,942",
"Net Income": "-49,594",
"Comprehensive Net Income": "-49,626",
"BaseVar": "195,902",
"ECR before LimitedLiability": "294%",
"Economic Capital Ratio": "364%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "192,705",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,706",
"Liabilities, Non-Current": "806",
"Other Assets": "1,075",
"Other Compr. Net Income": "171",
"Other Expenses": "0",
"Other Liabilities": "15,756",
"Other Net Income": "3,999",
"Other Revenues": "15,000",
"Property and Equipment": "9,330",
"Research and Development": "78,481",
"Selling, General and Administrative Expense": "25,228"
},
"output_variables": {
"Assets": "203,110",
"Liabilities": "39,268",
"Expenses": "103,709",
"Revenues": "15,000",
"Stockholders Equity": "163,842",
"Net Income": "-84,710",
"Comprehensive Net Income": "-84,624",
"BaseVar": "182,628",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "319%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "735,815",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "121,669",
"Liabilities, Non-Current": "148,319",
"Other Assets": "25,670",
"Other Compr. Net Income": "-20",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,377",
"Other Revenues": "77,517",
"Property and Equipment": "10,807",
"Research and Development": "159,348",
"Selling, General and Administrative Expense": "42,404"
},
"output_variables": {
"Assets": "772,292",
"Liabilities": "269,988",
"Expenses": "201,752",
"Revenues": "77,517",
"Stockholders Equity": "502,304",
"Net Income": "-122,858",
"Comprehensive Net Income": "-122,868",
"BaseVar": "661,473",
"ECR before LimitedLiability": "187%",
"Economic Capital Ratio": "293%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,261,750",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "166,084",
"Liabilities, Non-Current": "584,364",
"Other Assets": "297,693",
"Other Compr. Net Income": "-7,698",
"Other Expenses": "1,815",
"Other Liabilities": "0",
"Other Net Income": "418",
"Other Revenues": "1,909,457",
"Property and Equipment": "32,455",
"Research and Development": "740,796",
"Selling, General and Administrative Expense": "221,687"
},
"output_variables": {
"Assets": "1,591,898",
"Liabilities": "750,448",
"Expenses": "964,298",
"Revenues": "1,909,457",
"Stockholders Equity": "841,450",
"Net Income": "945,577",
"Comprehensive Net Income": "941,728",
"BaseVar": "2,612,108",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "327%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,067,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "193,000",
"Liabilities, Non-Current": "0",
"Other Assets": "243,000",
"Other Compr. Net Income": "-29,467",
"Other Expenses": "1,257",
"Other Liabilities": "0",
"Other Net Income": "10,227",
"Other Revenues": "230,945",
"Property and Equipment": "35,000",
"Research and Development": "363,472",
"Selling, General and Administrative Expense": "262,493"
},
"output_variables": {
"Assets": "1,345,000",
"Liabilities": "193,000",
"Expenses": "627,223",
"Revenues": "230,945",
"Stockholders Equity": "1,152,000",
"Net Income": "-386,051",
"Comprehensive Net Income": "-400,784",
"BaseVar": "1,217,931",
"ECR before LimitedLiability": "274%",
"Economic Capital Ratio": "352%"
}
}
},
"top_rated": true,
"trend": 175.0,
"value": 3.629490330565968,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001724521.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001724521.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001724521.svg"
},
{
"company_id": "0001374690",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001374690.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001374690.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001374690.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001374690_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001374690_main_keyfigs.svg",
"name": "Larimar Therapeutics Inc",
"rank": 83,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001374690.svg",
"report_text": "The relative strengths and weaknesses of Larimar Therapeutics 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 Larimar Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 136% points.The greatest weakness of Larimar Therapeutics Inc 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 363%, being 118% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001374690_2023_Larimar_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-2.51",
"Assets": "43.3",
"Liabilities": "51.0",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "112",
"Other Assets": "-4.52",
"Intangible Assets": "-6.38",
"Assets, Current": "79.9",
"Other Liabilities": "21.5",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "19.9",
"Other Expenses": "9.33",
"Expenses": "3.94",
"Revenues": "-14.0",
"Net Income": "-10.6",
"Cost of Goods Sold": "1.47",
"Selling, General and Administrative Expense": "5.90",
"Research and Development": "-12.9",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "-10.5",
"Economic Capital Ratio": "93.2"
},
"2016": {
"Other Assets": "-4.35",
"Assets": "46.6",
"Liabilities": "65.7",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "142",
"Assets, Current": "86.3",
"Property and Equipment": "-2.71",
"Intangible Assets": "-6.00",
"Other Liabilities": "27.8",
"Liabilities, Non-Current": "16.6",
"Liabilities, Current": "27.5",
"Research and Development": "-11.5",
"Expenses": "2.63",
"Revenues": "-14.0",
"Net Income": "-10.7",
"Selling, General and Administrative Expense": "2.50",
"Other Expenses": "9.88",
"Cost of Goods Sold": "1.67",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "-10.6",
"Economic Capital Ratio": "119"
},
"2017": {
"Other Assets": "-9.56",
"Assets": "41.9",
"Liabilities": "14.1",
"Stockholders Equity": "71.0",
"ECR before LimitedLiability": "55.5",
"Intangible Assets": "-11.6",
"Assets, Current": "104",
"Property and Equipment": "-4.90",
"Liabilities, Current": "30.5",
"Other Liabilities": "-35.9",
"Liabilities, Non-Current": "16.1",
"Selling, General and Administrative Expense": "8.10",
"Expenses": "1.42",
"Revenues": "-14.0",
"Net Income": "-11.9",
"Research and Development": "-16.6",
"Other Expenses": "8.07",
"Cost of Goods Sold": "2.25",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "-12.0",
"Economic Capital Ratio": "36.0"
},
"2018": {
"Assets, Current": "100",
"Assets": "43.2",
"Liabilities": "16.8",
"Stockholders Equity": "76.8",
"ECR before LimitedLiability": "63.1",
"Other Assets": "-8.29",
"Intangible Assets": "-10.7",
"Property and Equipment": "-4.74",
"Liabilities, Current": "15.3",
"Other Liabilities": "-19.4",
"Liabilities, Non-Current": "19.8",
"Research and Development": "-17.2",
"Expenses": "1.59",
"Revenues": "-13.9",
"Net Income": "-12.8",
"Cost of Goods Sold": "3.43",
"Other Expenses": "6.53",
"Selling, General and Administrative Expense": "9.17",
"Other Revenues": "-13.9",
"Comprehensive Net Income": "-12.9",
"Economic Capital Ratio": "45.4"
},
"2019": {
"Other Assets": "3.26",
"Assets": "42.5",
"Liabilities": "-1.20",
"Stockholders Equity": "51.4",
"ECR before LimitedLiability": "44.4",
"Property and Equipment": "-5.02",
"Assets, Current": "69.5",
"Intangible Assets": "-12.4",
"Liabilities, Current": "9.39",
"Other Liabilities": "-10.6",
"Other Expenses": "0.478",
"Expenses": "0.947",
"Revenues": "-15.8",
"Net Income": "-14.4",
"Cost of Goods Sold": "3.92",
"Research and Development": "-3.69",
"Other Revenues": "-15.8",
"Comprehensive Net Income": "-14.7",
"Other Net Income": "0.454",
"Other Compr. Net Income": "-0.314",
"Economic Capital Ratio": "17.2"
},
"2020": {
"Intangible Assets": "-5.43",
"Assets": "38.3",
"Liabilities": "47.7",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "103",
"Other Assets": "-0.779",
"Property and Equipment": "-1.76",
"Assets, Current": "54.7",
"Liabilities, Non-Current": "2.17",
"Liabilities, Current": "24.0",
"Other Liabilities": "23.9",
"Other Revenues": "-12.3",
"Revenues": "-12.3",
"Net Income": "-10.7",
"Selling, General and Administrative Expense": "5.06",
"Comprehensive Net Income": "-10.8",
"Other Net Income": "1.15",
"Research and Development": "-13.2",
"Cost of Goods Sold": "2.88",
"Other Expenses": "5.61",
"Economic Capital Ratio": "83.0"
},
"2021": {
"Assets, Current": "33.3",
"Assets": "14.0",
"Liabilities": "36.4",
"Stockholders Equity": "52.1",
"ECR before LimitedLiability": "30.4",
"Other Assets": "-3.53",
"Property and Equipment": "-2.04",
"Intangible Assets": "-8.09",
"Liabilities, Current": "13.5",
"Other Liabilities": "24.0",
"Selling, General and Administrative Expense": "1.55",
"Expenses": "-19.9",
"Revenues": "-12.9",
"Net Income": "-32.3",
"Other Expenses": "6.13",
"Research and Development": "-30.4",
"Cost of Goods Sold": "3.13",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "-32.3",
"Other Net Income": "0.320",
"Economic Capital Ratio": "22.7"
},
"2022": {
"Intangible Assets": "-3.53",
"Assets": "48.7",
"Liabilities": "47.5",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "138",
"Assets, Current": "68.9",
"Other Assets": "-2.63",
"Property and Equipment": "-1.36",
"Other Liabilities": "24.1",
"Liabilities, Current": "20.3",
"Liabilities, Non-Current": "6.24",
"Other Expenses": "4.56",
"Expenses": "15.4",
"Revenues": "-10.6",
"Net Income": "5.48",
"Selling, General and Administrative Expense": "7.04",
"Cost of Goods Sold": "2.69",
"Research and Development": "1.16",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "5.56",
"Economic Capital Ratio": "118"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001374690_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "188,110",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,543",
"Liabilities, Non-Current": "0",
"Other Assets": "94",
"Other Compr. Net Income": "-172",
"Other Expenses": "0",
"Other Liabilities": "3,453",
"Other Net Income": "-473",
"Other Revenues": "0",
"Property and Equipment": "902",
"Research and Development": "54,618",
"Selling, General and Administrative Expense": "19,195"
},
"output_variables": {
"Assets": "189,106",
"Liabilities": "19,996",
"Expenses": "73,813",
"Revenues": "0",
"Stockholders Equity": "169,110",
"Net Income": "-74,286",
"Comprehensive Net Income": "-74,372",
"BaseVar": "141,780",
"ECR before LimitedLiability": "281%",
"Economic Capital Ratio": "356%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "130,899",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,894",
"Liabilities, Non-Current": "0",
"Other Assets": "61",
"Other Compr. Net Income": "127",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "347",
"Other Revenues": "0",
"Property and Equipment": "661",
"Research and Development": "39,936",
"Selling, General and Administrative Expense": "18,289"
},
"output_variables": {
"Assets": "131,621",
"Liabilities": "9,894",
"Expenses": "58,225",
"Revenues": "0",
"Stockholders Equity": "121,727",
"Net Income": "-57,878",
"Comprehensive Net Income": "-57,814",
"BaseVar": "100,107",
"ECR before LimitedLiability": "293%",
"Economic Capital Ratio": "364%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "104,925",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,293",
"Liabilities, Non-Current": "0",
"Other Assets": "57",
"Other Compr. Net Income": "22",
"Other Expenses": "0",
"Other Liabilities": "20,000",
"Other Net Income": "971",
"Other Revenues": "0",
"Property and Equipment": "528",
"Research and Development": "40,839",
"Selling, General and Administrative Expense": "12,160"
},
"output_variables": {
"Assets": "105,510",
"Liabilities": "27,293",
"Expenses": "52,999",
"Revenues": "0",
"Stockholders Equity": "78,217",
"Net Income": "-52,028",
"Comprehensive Net Income": "-52,017",
"BaseVar": "93,398",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "288%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "121,330",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,306",
"Liabilities, Non-Current": "0",
"Other Assets": "57",
"Other Compr. Net Income": "24",
"Other Expenses": "0",
"Other Liabilities": "15,185",
"Other Net Income": "169",
"Other Revenues": "0",
"Property and Equipment": "375",
"Research and Development": "46,497",
"Selling, General and Administrative Expense": "13,149"
},
"output_variables": {
"Assets": "121,762",
"Liabilities": "28,491",
"Expenses": "59,646",
"Revenues": "0",
"Stockholders Equity": "93,271",
"Net Income": "-59,477",
"Comprehensive Net Income": "-59,465",
"BaseVar": "105,046",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "297%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "71,503",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,190",
"Liabilities, Non-Current": "6,456",
"Other Assets": "8,410",
"Other Compr. Net Income": "49",
"Other Expenses": "5,553",
"Other Liabilities": "8,464",
"Other Net Income": "93",
"Other Revenues": "0",
"Property and Equipment": "821",
"Research and Development": "29,467",
"Selling, General and Administrative Expense": "16,107"
},
"output_variables": {
"Assets": "80,734",
"Liabilities": "27,110",
"Expenses": "51,127",
"Revenues": "0",
"Stockholders Equity": "53,624",
"Net Income": "-51,035",
"Comprehensive Net Income": "-51,010",
"BaseVar": "79,557",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "247%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "97,952",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,992",
"Liabilities, Non-Current": "6,002",
"Other Assets": "5,694",
"Other Compr. Net Income": "31",
"Other Expenses": "5,450",
"Other Liabilities": "0",
"Other Net Income": "301",
"Other Revenues": "0",
"Property and Equipment": "1,040",
"Research and Development": "29,653",
"Selling, General and Administrative Expense": "11,716"
},
"output_variables": {
"Assets": "104,686",
"Liabilities": "14,994",
"Expenses": "46,820",
"Revenues": "0",
"Stockholders Equity": "89,692",
"Net Income": "-46,519",
"Comprehensive Net Income": "-46,503",
"BaseVar": "83,416",
"ECR before LimitedLiability": "249%",
"Economic Capital Ratio": "335%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "72,204",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,846",
"Liabilities, Non-Current": "5,408",
"Other Assets": "5,414",
"Other Compr. Net Income": "0.27",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-26",
"Other Revenues": "0",
"Property and Equipment": "1,049",
"Research and Development": "36,843",
"Selling, General and Administrative Expense": "12,022"
},
"output_variables": {
"Assets": "78,667",
"Liabilities": "14,254",
"Expenses": "48,865",
"Revenues": "0",
"Stockholders Equity": "64,413",
"Net Income": "-48,891",
"Comprehensive Net Income": "-48,891",
"BaseVar": "70,906",
"ECR before LimitedLiability": "197%",
"Economic Capital Ratio": "300%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "120,739",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,705",
"Liabilities, Non-Current": "4,797",
"Other Assets": "4,835",
"Other Compr. Net Income": "-18",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "644",
"Other Revenues": "0",
"Property and Equipment": "831",
"Research and Development": "27,579",
"Selling, General and Administrative Expense": "12,262"
},
"output_variables": {
"Assets": "126,405",
"Liabilities": "15,502",
"Expenses": "39,841",
"Revenues": "0",
"Stockholders Equity": "110,903",
"Net Income": "-39,197",
"Comprehensive Net Income": "-39,206",
"BaseVar": "91,205",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "359%"
}
}
},
"top_rated": true,
"trend": 144.0,
"value": 3.625676105602892,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001374690.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001374690.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001374690.svg"
},
{
"company_id": "0001600620",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001600620.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001600620.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001600620.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001600620_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001600620_main_keyfigs.svg",
"name": "Aurinia Pharmaceuticals Inc",
"rank": 84,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001600620.svg",
"report_text": "The relative strengths and weaknesses of Aurinia Pharmaceuticals 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 Aurinia Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 88% points.The greatest weakness of Aurinia Pharmaceuticals Inc is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 361%, being 117% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001600620_2023_Aurinia_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.72",
"Assets": "28.5",
"Liabilities": "59.9",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "134",
"Other Assets": "0.210",
"Property and Equipment": "-1.34",
"Assets, Current": "35.7",
"Liabilities, Non-Current": "18.3",
"Liabilities, Current": "33.1",
"Other Liabilities": "13.6",
"Selling, General and Administrative Expense": "-6.41",
"Expenses": "9.81",
"Revenues": "0.0772",
"Net Income": "11.1",
"Cost of Goods Sold": "3.02",
"Research and Development": "9.37",
"Other Expenses": "3.80",
"Other Revenues": "0.0772",
"Other Net Income": "1.23",
"Comprehensive Net Income": "11.1",
"Economic Capital Ratio": "114"
},
"2021": {
"Assets, Current": "37.0",
"Assets": "20.9",
"Liabilities": "52.0",
"Stockholders Equity": "86.4",
"ECR before LimitedLiability": "90.6",
"Other Assets": "-4.53",
"Property and Equipment": "-1.51",
"Intangible Assets": "-3.42",
"Liabilities, Current": "23.8",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "7.08",
"Other Revenues": "-2.04",
"Revenues": "-2.04",
"Net Income": "-1.88",
"Research and Development": "11.8",
"Comprehensive Net Income": "-1.93",
"Other Net Income": "0.640",
"Cost of Goods Sold": "2.63",
"Other Expenses": "4.86",
"Selling, General and Administrative Expense": "-20.0",
"Economic Capital Ratio": "83.0"
},
"2022": {
"Intangible Assets": "-3.71",
"Assets": "13.9",
"Liabilities": "72.1",
"Stockholders Equity": "88.0",
"ECR before LimitedLiability": "137",
"Assets, Current": "29.8",
"Other Assets": "-4.68",
"Property and Equipment": "-1.97",
"Other Liabilities": "32.0",
"Liabilities, Current": "34.0",
"Liabilities, Non-Current": "13.0",
"Other Expenses": "6.11",
"Expenses": "6.21",
"Revenues": "18.8",
"Net Income": "25.5",
"Selling, General and Administrative Expense": "-23.8",
"Cost of Goods Sold": "2.26",
"Research and Development": "21.2",
"Other Revenues": "18.8",
"Comprehensive Net Income": "25.6",
"Economic Capital Ratio": "117"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001600620_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "419,427",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,332",
"Liabilities, Current": "31,997",
"Liabilities, Non-Current": "9,208",
"Other Assets": "30,116",
"Other Compr. Net Income": "0",
"Other Expenses": "8,004",
"Other Liabilities": "14,706",
"Other Net Income": "1,516",
"Other Revenues": "50,118",
"Property and Equipment": "4,786",
"Research and Development": "50,327",
"Selling, General and Administrative Expense": "95,983"
},
"output_variables": {
"Assets": "463,661",
"Liabilities": "55,911",
"Expenses": "154,314",
"Revenues": "50,118",
"Stockholders Equity": "407,750",
"Net Income": "-102,680",
"Comprehensive Net Income": "-102,680",
"BaseVar": "362,760",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "370%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "513,324",
"Cost of Goods Sold": "1,091",
"Intangible Assets": "8,404",
"Liabilities, Current": "40,646",
"Liabilities, Non-Current": "23,630",
"Other Assets": "17,221",
"Other Compr. Net Income": "-47",
"Other Expenses": "3,432",
"Other Liabilities": "0",
"Other Net Income": "529",
"Other Revenues": "45,605",
"Property and Equipment": "4,418",
"Research and Development": "51,139",
"Selling, General and Administrative Expense": "171,438"
},
"output_variables": {
"Assets": "543,367",
"Liabilities": "64,276",
"Expenses": "227,100",
"Revenues": "45,605",
"Stockholders Equity": "479,091",
"Net Income": "-180,966",
"Comprehensive Net Income": "-180,990",
"BaseVar": "440,462",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "442,539",
"Cost of Goods Sold": "5,664",
"Intangible Assets": "6,425",
"Liabilities, Current": "46,107",
"Liabilities, Non-Current": "19,318",
"Other Assets": "18,246",
"Other Compr. Net Income": "-209",
"Other Expenses": "305",
"Other Liabilities": "0",
"Other Net Income": "5,118",
"Other Revenues": "134,030",
"Property and Equipment": "3,650",
"Research and Development": "44,988",
"Selling, General and Administrative Expense": "196,371"
},
"output_variables": {
"Assets": "470,860",
"Liabilities": "65,425",
"Expenses": "247,328",
"Revenues": "134,030",
"Stockholders Equity": "405,435",
"Net Income": "-108,180",
"Comprehensive Net Income": "-108,284",
"BaseVar": "461,485",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "361%"
}
}
},
"top_rated": true,
"trend": 46.0,
"value": 3.6146440383656726,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001600620.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001600620.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001600620.svg"
},
{
"company_id": "0001661059",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001661059.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001661059.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001661059.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001661059_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001661059_main_keyfigs.svg",
"name": "Nextcure Inc",
"rank": 85,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001661059.svg",
"report_text": "The relative strengths and weaknesses of Nextcure 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 Nextcure Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 143% points.The greatest weakness of Nextcure 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 361%, being 116% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001661059_2023_Nextcure_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-2.57",
"Assets": "49.2",
"Liabilities": "51.7",
"Stockholders Equity": "164",
"ECR before LimitedLiability": "186",
"Assets, Current": "67.7",
"Intangible Assets": "-3.00",
"Liabilities, Current": "34.4",
"Other Liabilities": "0.596",
"Liabilities, Non-Current": "19.9",
"Other Expenses": "6.06",
"Expenses": "31.4",
"Revenues": "-9.91",
"Net Income": "23.3",
"Cost of Goods Sold": "2.92",
"Selling, General and Administrative Expense": "13.4",
"Research and Development": "9.57",
"Other Revenues": "-9.91",
"Comprehensive Net Income": "23.1",
"Other Net Income": "1.42",
"Economic Capital Ratio": "159"
},
"2020": {
"Intangible Assets": "-1.83",
"Assets": "23.5",
"Liabilities": "87.7",
"Stockholders Equity": "164",
"ECR before LimitedLiability": "186",
"Other Assets": "-1.71",
"Assets, Current": "30.1",
"Liabilities, Non-Current": "25.6",
"Liabilities, Current": "47.6",
"Other Liabilities": "27.5",
"Selling, General and Administrative Expense": "10.5",
"Expenses": "20.3",
"Revenues": "-2.67",
"Net Income": "20.6",
"Cost of Goods Sold": "3.01",
"Research and Development": "1.17",
"Other Expenses": "5.84",
"Other Revenues": "-2.67",
"Other Net Income": "2.94",
"Comprehensive Net Income": "20.7",
"Economic Capital Ratio": "167"
},
"2021": {
"Assets, Current": "38.6",
"Assets": "28.3",
"Liabilities": "75.8",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "135",
"Other Assets": "-3.74",
"Property and Equipment": "2.26",
"Intangible Assets": "-2.56",
"Liabilities, Current": "39.9",
"Other Liabilities": "20.5",
"Liabilities, Non-Current": "24.8",
"Selling, General and Administrative Expense": "5.10",
"Expenses": "6.78",
"Revenues": "-11.4",
"Net Income": "-3.25",
"Other Expenses": "5.28",
"Research and Development": "-6.35",
"Cost of Goods Sold": "2.71",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "-3.70",
"Economic Capital Ratio": "127"
},
"2022": {
"Intangible Assets": "-3.90",
"Assets": "43.6",
"Liabilities": "65.4",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "137",
"Assets, Current": "50.3",
"Other Assets": "-2.55",
"Property and Equipment": "3.78",
"Other Liabilities": "26.2",
"Liabilities, Current": "37.7",
"Liabilities, Non-Current": "6.66",
"Other Expenses": "4.99",
"Expenses": "4.20",
"Revenues": "-11.6",
"Net Income": "-7.18",
"Selling, General and Administrative Expense": "5.96",
"Cost of Goods Sold": "2.95",
"Research and Development": "-9.77",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "-7.36",
"Economic Capital Ratio": "116"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001661059_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "339,995",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,042",
"Liabilities, Non-Current": "3,333",
"Other Assets": "4,083",
"Other Compr. Net Income": "-38",
"Other Expenses": "0",
"Other Liabilities": "16,309",
"Other Net Income": "3,745",
"Other Revenues": "6,347",
"Property and Equipment": "12,090",
"Research and Development": "34,216",
"Selling, General and Administrative Expense": "9,613"
},
"output_variables": {
"Assets": "356,168",
"Liabilities": "34,684",
"Expenses": "43,829",
"Revenues": "6,347",
"Stockholders Equity": "321,484",
"Net Income": "-33,737",
"Comprehensive Net Income": "-33,756",
"BaseVar": "222,406",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "397%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "287,978",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,325",
"Liabilities, Non-Current": "1,806",
"Other Assets": "2,857",
"Other Compr. Net Income": "779",
"Other Expenses": "0",
"Other Liabilities": "792",
"Other Net Income": "4,622",
"Other Revenues": "22,378",
"Property and Equipment": "15,809",
"Research and Development": "46,554",
"Selling, General and Administrative Expense": "17,049"
},
"output_variables": {
"Assets": "306,644",
"Liabilities": "12,923",
"Expenses": "63,603",
"Revenues": "22,378",
"Stockholders Equity": "293,721",
"Net Income": "-36,603",
"Comprehensive Net Income": "-36,214",
"BaseVar": "205,474",
"ECR before LimitedLiability": "378%",
"Economic Capital Ratio": "423%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "227,817",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,608",
"Liabilities, Non-Current": "0",
"Other Assets": "577",
"Other Compr. Net Income": "-1,442",
"Other Expenses": "0",
"Other Liabilities": "2,392",
"Other Net Income": "1,376",
"Other Revenues": "0",
"Property and Equipment": "13,992",
"Research and Development": "50,192",
"Selling, General and Administrative Expense": "20,573"
},
"output_variables": {
"Assets": "242,386",
"Liabilities": "9,000",
"Expenses": "70,765",
"Revenues": "0",
"Stockholders Equity": "233,386",
"Net Income": "-69,389",
"Comprehensive Net Income": "-70,110",
"BaseVar": "162,484",
"ECR before LimitedLiability": "349%",
"Economic Capital Ratio": "402%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "163,983",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,127",
"Liabilities, Non-Current": "7,504",
"Other Assets": "8,281",
"Other Compr. Net Income": "-1,067",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,167",
"Other Revenues": "0",
"Property and Equipment": "11,897",
"Research and Development": "56,444",
"Selling, General and Administrative Expense": "23,484"
},
"output_variables": {
"Assets": "184,161",
"Liabilities": "16,631",
"Expenses": "79,928",
"Revenues": "0",
"Stockholders Equity": "167,530",
"Net Income": "-78,761",
"Comprehensive Net Income": "-79,294",
"BaseVar": "141,477",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "359%"
}
}
},
"top_rated": true,
"trend": -31.0,
"value": 3.6125609867906388,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001661059.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001661059.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001661059.svg"
},
{
"company_id": "0001746473",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001746473.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001746473.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001746473.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001746473_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001746473_main_keyfigs.svg",
"name": "Pliant Therapeutics INC",
"rank": 86,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001746473.svg",
"report_text": "The relative strengths and weaknesses of Pliant Therapeutics 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 Pliant Therapeutics INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 133% points.The greatest weakness of Pliant Therapeutics INC is the variable Other Revenues, reducing the Economic Capital Ratio by 8.3% points.
The company's Economic Capital Ratio, given in the ranking table, is 361%, being 116% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001746473_2023_Pliant_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.13",
"Assets": "19.5",
"Liabilities": "94.9",
"Stockholders Equity": "153",
"ECR before LimitedLiability": "183",
"Other Assets": "-2.34",
"Assets, Current": "31.9",
"Liabilities, Non-Current": "29.3",
"Liabilities, Current": "50.0",
"Other Liabilities": "30.9",
"Selling, General and Administrative Expense": "11.8",
"Expenses": "14.6",
"Revenues": "5.64",
"Net Income": "21.1",
"Cost of Goods Sold": "3.27",
"Research and Development": "-6.80",
"Other Expenses": "6.35",
"Other Revenues": "5.64",
"Other Net Income": "0.963",
"Comprehensive Net Income": "21.0",
"Economic Capital Ratio": "164"
},
"2021": {
"Assets, Current": "40.8",
"Assets": "23.0",
"Liabilities": "58.0",
"Stockholders Equity": "94.6",
"ECR before LimitedLiability": "85.6",
"Other Assets": "-4.71",
"Intangible Assets": "-4.97",
"Liabilities, Current": "23.1",
"Other Liabilities": "24.6",
"Liabilities, Non-Current": "14.9",
"Selling, General and Administrative Expense": "2.74",
"Expenses": "-7.69",
"Revenues": "-7.99",
"Net Income": "-15.0",
"Other Expenses": "5.65",
"Research and Development": "-19.1",
"Cost of Goods Sold": "2.89",
"Other Revenues": "-7.99",
"Comprehensive Net Income": "-15.1",
"Other Net Income": "0.676",
"Economic Capital Ratio": "78.0"
},
"2022": {
"Intangible Assets": "-3.93",
"Assets": "40.8",
"Liabilities": "60.7",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "136",
"Assets, Current": "65.4",
"Other Assets": "-4.98",
"Property and Equipment": "-1.03",
"Other Liabilities": "15.1",
"Liabilities, Current": "31.2",
"Liabilities, Non-Current": "19.6",
"Other Expenses": "5.01",
"Expenses": "7.70",
"Selling, General and Administrative Expense": "6.70",
"Cost of Goods Sold": "2.96",
"Research and Development": "-6.99",
"Other Revenues": "-8.32",
"Revenues": "-8.32",
"Other Compr. Net Income": "-0.205",
"Economic Capital Ratio": "116",
"Other Net Income": "0.765"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001746473_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "290,754",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,599",
"Liabilities, Non-Current": "866",
"Other Assets": "451",
"Other Compr. Net Income": "-31",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "112",
"Other Revenues": "41,817",
"Property and Equipment": "4,321",
"Research and Development": "66,193",
"Selling, General and Administrative Expense": "17,269"
},
"output_variables": {
"Assets": "295,526",
"Liabilities": "12,465",
"Expenses": "83,462",
"Revenues": "41,817",
"Stockholders Equity": "283,061",
"Net Income": "-41,533",
"Comprehensive Net Income": "-41,548",
"BaseVar": "216,706",
"ECR before LimitedLiability": "374%",
"Economic Capital Ratio": "420%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "209,441",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,831",
"Liabilities, Non-Current": "5,325",
"Other Assets": "7,168",
"Other Compr. Net Income": "-169",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "272",
"Other Revenues": "7,572",
"Property and Equipment": "4,606",
"Research and Development": "77,549",
"Selling, General and Administrative Expense": "27,558"
},
"output_variables": {
"Assets": "221,215",
"Liabilities": "22,156",
"Expenses": "105,107",
"Revenues": "7,572",
"Stockholders Equity": "199,059",
"Net Income": "-97,263",
"Comprehensive Net Income": "-97,348",
"BaseVar": "178,246",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "353%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "340,311",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,913",
"Liabilities, Non-Current": "3,429",
"Other Assets": "5,816",
"Other Compr. Net Income": "-1,757",
"Other Expenses": "0",
"Other Liabilities": "9,929",
"Other Net Income": "3,879",
"Other Revenues": "9,685",
"Property and Equipment": "4,486",
"Research and Development": "96,936",
"Selling, General and Administrative Expense": "39,949"
},
"output_variables": {
"Assets": "350,613",
"Liabilities": "37,271",
"Expenses": "136,885",
"Revenues": "9,685",
"Stockholders Equity": "313,342",
"Net Income": "-123,321",
"Comprehensive Net Income": "-124,200",
"BaseVar": "270,045",
"ECR before LimitedLiability": "288%",
"Economic Capital Ratio": "361%"
}
}
},
"top_rated": true,
"trend": 53.0,
"value": 3.607563179645898,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001746473.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001746473.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001746473.svg"
},
{
"company_id": "0001348911",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001348911.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001348911.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001348911.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001348911_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001348911_main_keyfigs.svg",
"name": "Kalvista Pharmaceuticals Inc",
"rank": 87,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001348911.svg",
"report_text": "The relative strengths and weaknesses of Kalvista Pharmaceuticals 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 Kalvista Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 131% points.The greatest weakness of Kalvista Pharmaceuticals Inc is the variable Research and Development, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 360%, being 115% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001348911_2023_Kalvista_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-2.02",
"Assets": "42.5",
"Liabilities": "43.6",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "96.2",
"Other Assets": "-3.58",
"Intangible Assets": "-7.48",
"Assets, Current": "74.4",
"Other Liabilities": "6.98",
"Liabilities, Non-Current": "13.2",
"Liabilities, Current": "25.6",
"Other Expenses": "9.49",
"Expenses": "8.37",
"Revenues": "-14.2",
"Net Income": "-13.8",
"Selling, General and Administrative Expense": "8.39",
"Research and Development": "-11.0",
"Other Revenues": "-14.2",
"Other Net Income": "-7.99",
"Comprehensive Net Income": "-13.7",
"Economic Capital Ratio": "77.1"
},
"2016": {
"Other Assets": "-7.66",
"Assets": "10.3",
"Liabilities": "74.6",
"Stockholders Equity": "79.9",
"ECR before LimitedLiability": "110",
"Assets, Current": "48.3",
"Property and Equipment": "-5.19",
"Intangible Assets": "-10.4",
"Other Liabilities": "34.5",
"Liabilities, Non-Current": "20.6",
"Liabilities, Current": "25.5",
"Research and Development": "-34.2",
"Expenses": "-4.85",
"Revenues": "-18.5",
"Net Income": "4.70",
"Selling, General and Administrative Expense": "13.8",
"Other Expenses": "13.2",
"Other Revenues": "-18.5",
"Other Net Income": "28.2",
"Other Compr. Net Income": "-5.27",
"Economic Capital Ratio": "87.6"
},
"2017": {
"Other Assets": "-8.11",
"Assets": "15.6",
"Liabilities": "90.2",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "109",
"Intangible Assets": "-9.89",
"Assets, Current": "57.0",
"Liabilities, Current": "38.0",
"Other Liabilities": "39.0",
"Liabilities, Non-Current": "22.3",
"Selling, General and Administrative Expense": "-13.5",
"Expenses": "-13.3",
"Revenues": "-12.6",
"Net Income": "-13.0",
"Research and Development": "-12.7",
"Other Expenses": "10.1",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "-17.7",
"Other Net Income": "12.8",
"Other Compr. Net Income": "-4.68",
"Economic Capital Ratio": "89.8"
},
"2018": {
"Assets, Current": "56.4",
"Assets": "7.46",
"Liabilities": "-56.6",
"Stockholders Equity": "-33.4",
"ECR before LimitedLiability": "-7.34",
"Other Assets": "-13.2",
"Intangible Assets": "-17.4",
"Property and Equipment": "-3.43",
"Liabilities, Current": "-52.4",
"Other Liabilities": "23.8",
"Liabilities, Non-Current": "-28.9",
"Expenses": "22.8",
"Revenues": "-2.58",
"Net Income": "25.0",
"Cost of Goods Sold": "4.11",
"Other Expenses": "7.83",
"Selling, General and Administrative Expense": "10.3",
"Other Revenues": "-2.58",
"Other Net Income": "4.61",
"Comprehensive Net Income": "26.2",
"Economic Capital Ratio": "-25.0"
},
"2019": {
"Other Assets": "-6.78",
"Assets": "29.0",
"Liabilities": "46.8",
"Stockholders Equity": "95.9",
"ECR before LimitedLiability": "139",
"Property and Equipment": "-1.63",
"Assets, Current": "60.6",
"Intangible Assets": "-6.46",
"Liabilities, Current": "6.82",
"Other Liabilities": "25.2",
"Liabilities, Non-Current": "17.5",
"Other Expenses": "7.56",
"Expenses": "16.7",
"Net Income": "25.4",
"Other Net Income": "8.73",
"Cost of Goods Sold": "3.70",
"Selling, General and Administrative Expense": "11.0",
"Research and Development": "-5.57",
"Comprehensive Net Income": "24.7",
"Other Compr. Net Income": "-0.729",
"Economic Capital Ratio": "112"
},
"2020": {
"Intangible Assets": "-5.24",
"Assets": "9.37",
"Liabilities": "90.7",
"Stockholders Equity": "93.5",
"ECR before LimitedLiability": "134",
"Other Assets": "-4.47",
"Property and Equipment": "-0.932",
"Assets, Current": "25.0",
"Liabilities, Non-Current": "28.1",
"Liabilities, Current": "41.6",
"Other Liabilities": "32.7",
"Selling, General and Administrative Expense": "5.95",
"Expenses": "-7.68",
"Revenues": "0.580",
"Net Income": "8.93",
"Cost of Goods Sold": "3.80",
"Research and Development": "-25.4",
"Other Expenses": "7.55",
"Other Revenues": "0.580",
"Other Net Income": "15.9",
"Comprehensive Net Income": "8.91",
"Economic Capital Ratio": "114"
},
"2021": {
"Assets, Current": "39.8",
"Assets": "26.3",
"Liabilities": "68.0",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "142",
"Other Assets": "-2.31",
"Intangible Assets": "-2.21",
"Liabilities, Current": "35.3",
"Other Liabilities": "24.9",
"Liabilities, Non-Current": "15.6",
"Selling, General and Administrative Expense": "7.88",
"Expenses": "16.2",
"Revenues": "-11.1",
"Net Income": "11.6",
"Other Expenses": "5.14",
"Research and Development": "0.707",
"Cost of Goods Sold": "2.64",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "11.7",
"Other Net Income": "6.24",
"Economic Capital Ratio": "134"
},
"2022": {
"Intangible Assets": "-4.27",
"Assets": "33.7",
"Liabilities": "72.3",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "136",
"Assets, Current": "53.5",
"Other Assets": "-3.60",
"Other Liabilities": "28.2",
"Liabilities, Current": "39.6",
"Liabilities, Non-Current": "11.0",
"Other Expenses": "5.42",
"Expenses": "1.52",
"Revenues": "-12.7",
"Net Income": "-3.15",
"Selling, General and Administrative Expense": "6.31",
"Cost of Goods Sold": "3.20",
"Research and Development": "-13.5",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "-3.77",
"Other Net Income": "7.89",
"Economic Capital Ratio": "115"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001348911_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "54,945",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,271",
"Liabilities, Non-Current": "0",
"Other Assets": "1,041",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,210",
"Other Net Income": "-3,781",
"Other Revenues": "0",
"Property and Equipment": "805",
"Research and Development": "16,199",
"Selling, General and Administrative Expense": "4,866"
},
"output_variables": {
"Assets": "56,791",
"Liabilities": "7,481",
"Expenses": "21,065",
"Revenues": "0",
"Stockholders Equity": "49,310",
"Net Income": "-24,846",
"Comprehensive Net Income": "-24,846",
"BaseVar": "44,559",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "340%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "24,671",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,249",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-2,240",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5,878",
"Other Revenues": "0",
"Property and Equipment": "74",
"Research and Development": "14,661",
"Selling, General and Administrative Expense": "2,653"
},
"output_variables": {
"Assets": "24,745",
"Liabilities": "3,249",
"Expenses": "17,314",
"Revenues": "0",
"Stockholders Equity": "21,496",
"Net Income": "-11,436",
"Comprehensive Net Income": "-12,556",
"BaseVar": "26,713",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "332%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "34,198",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,018",
"Liabilities, Non-Current": "0",
"Other Assets": "50",
"Other Compr. Net Income": "-2,568",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,736",
"Other Revenues": "1,504",
"Property and Equipment": "97",
"Research and Development": "12,666",
"Selling, General and Administrative Expense": "11,177"
},
"output_variables": {
"Assets": "34,345",
"Liabilities": "3,018",
"Expenses": "23,843",
"Revenues": "1,504",
"Stockholders Equity": "31,327",
"Net Income": "-18,603",
"Comprehensive Net Income": "-19,887",
"BaseVar": "34,507",
"ECR before LimitedLiability": "259%",
"Economic Capital Ratio": "342%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "59,380",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,216",
"Liabilities, Non-Current": "10,920",
"Other Assets": "173",
"Other Compr. Net Income": "1,097",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,185",
"Other Revenues": "42,833",
"Property and Equipment": "1,836",
"Research and Development": "17,628",
"Selling, General and Administrative Expense": "9,642"
},
"output_variables": {
"Assets": "61,389",
"Liabilities": "34,136",
"Expenses": "27,270",
"Revenues": "42,833",
"Stockholders Equity": "27,253",
"Net Income": "18,747",
"Comprehensive Net Income": "19,296",
"BaseVar": "84,955",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "278%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "115,546",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,052",
"Liabilities, Non-Current": "3,342",
"Other Assets": "173",
"Other Compr. Net Income": "-52",
"Other Expenses": "124",
"Other Liabilities": "0",
"Other Net Income": "6,855",
"Other Revenues": "54,737",
"Property and Equipment": "2,413",
"Research and Development": "39,267",
"Selling, General and Administrative Expense": "10,207"
},
"output_variables": {
"Assets": "118,132",
"Liabilities": "21,394",
"Expenses": "49,598",
"Revenues": "54,737",
"Stockholders Equity": "96,738",
"Net Income": "11,993",
"Comprehensive Net Income": "11,967",
"BaseVar": "125,384",
"ECR before LimitedLiability": "319%",
"Economic Capital Ratio": "382%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "88,696",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,720",
"Liabilities, Non-Current": "1,057",
"Other Assets": "1,790",
"Other Compr. Net Income": "-227",
"Other Expenses": "124",
"Other Liabilities": "0",
"Other Net Income": "10,778",
"Other Revenues": "10,940",
"Property and Equipment": "2,043",
"Research and Development": "41,948",
"Selling, General and Administrative Expense": "12,365"
},
"output_variables": {
"Assets": "92,529",
"Liabilities": "8,777",
"Expenses": "54,437",
"Revenues": "10,940",
"Stockholders Equity": "83,752",
"Net Income": "-32,719",
"Comprehensive Net Income": "-32,833",
"BaseVar": "88,844",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "366%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "264,264",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,774",
"Liabilities, Non-Current": "5,046",
"Other Assets": "5,958",
"Other Compr. Net Income": "328",
"Other Expenses": "-73",
"Other Liabilities": "0",
"Other Net Income": "11,591",
"Other Revenues": "-21,905",
"Property and Equipment": "1,791",
"Research and Development": "41,653",
"Selling, General and Administrative Expense": "15,664"
},
"output_variables": {
"Assets": "272,013",
"Liabilities": "14,820",
"Expenses": "57,243",
"Revenues": "-21,905",
"Stockholders Equity": "257,193",
"Net Income": "-67,558",
"Comprehensive Net Income": "-67,394",
"BaseVar": "188,950",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "399%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "193,647",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,576",
"Liabilities, Non-Current": "7,211",
"Other Assets": "8,055",
"Other Compr. Net Income": "-1,501",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "13,690",
"Other Revenues": "0",
"Property and Equipment": "2,178",
"Research and Development": "82,680",
"Selling, General and Administrative Expense": "25,951"
},
"output_variables": {
"Assets": "203,880",
"Liabilities": "18,787",
"Expenses": "108,631",
"Revenues": "0",
"Stockholders Equity": "185,093",
"Net Income": "-94,941",
"Comprehensive Net Income": "-95,691",
"BaseVar": "173,245",
"ECR before LimitedLiability": "276%",
"Economic Capital Ratio": "353%"
}
}
},
"top_rated": true,
"trend": -47.0,
"value": 3.602290787932907,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001348911.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001348911.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001348911.svg"
},
{
"company_id": "0001821825",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001821825.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001821825.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001821825.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001821825_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001821825_main_keyfigs.svg",
"name": "Organon Co",
"rank": 88,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001821825.svg",
"report_text": "The relative strengths and weaknesses of Organon 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 Organon Co compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Organon Co is the variable Assets, Current, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 360%, being 115% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001821825_2023_Organon_Co.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-31.5",
"Assets": "-10.6",
"Liabilities": "42.1",
"Stockholders Equity": "-6.43",
"ECR before LimitedLiability": "92.2",
"Other Assets": "-4.21",
"Property and Equipment": "4.63",
"Intangible Assets": "49.3",
"Liabilities, Current": "-21.5",
"Other Liabilities": "31.2",
"Liabilities, Non-Current": "30.8",
"Selling, General and Administrative Expense": "5.85",
"Expenses": "13.3",
"Revenues": "47.4",
"Net Income": "61.6",
"Other Expenses": "2.59",
"Research and Development": "24.9",
"Cost of Goods Sold": "-20.4",
"Other Revenues": "47.4",
"Comprehensive Net Income": "62.0",
"Economic Capital Ratio": "84.5"
},
"2022": {
"Other Liabilities": "34.2",
"Liabilities": "56.5",
"Stockholders Equity": "39.5",
"ECR before LimitedLiability": "135",
"Liabilities, Current": "-5.68",
"Liabilities, Non-Current": "30.6",
"Other Expenses": "-1.11",
"Expenses": "20.7",
"Net Income": "65.4",
"Selling, General and Administrative Expense": "10.3",
"Cost of Goods Sold": "-18.9",
"Research and Development": "30.1",
"Other Revenues": "45.2",
"Revenues": "45.2",
"Intangible Assets": "49.6",
"Other Assets": "-3.34",
"Property and Equipment": "4.80",
"Assets, Current": "-25.7",
"Comprehensive Net Income": "65.3",
"Other Net Income": "-0.752",
"Economic Capital Ratio": "115"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001821825_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "3,760,000",
"Cost of Goods Sold": "2,382,000",
"Intangible Assets": "5,254,000",
"Liabilities, Current": "2,597,000",
"Liabilities, Non-Current": "0",
"Other Assets": "694,000",
"Other Compr. Net Income": "98,000",
"Other Expenses": "460,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "6,304,000",
"Property and Equipment": "973,000",
"Research and Development": "443,000",
"Selling, General and Administrative Expense": "1,668,000"
},
"output_variables": {
"Assets": "10,681,000",
"Liabilities": "2,597,000",
"Expenses": "4,953,000",
"Revenues": "6,304,000",
"Stockholders Equity": "8,084,000",
"Net Income": "1,351,000",
"Comprehensive Net Income": "1,400,000",
"BaseVar": "12,316,500",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,931,000",
"Cost of Goods Sold": "2,294,000",
"Intangible Assets": "5,252,000",
"Liabilities, Current": "2,512,000",
"Liabilities, Non-Current": "0",
"Other Assets": "754,000",
"Other Compr. Net Income": "-51,000",
"Other Expenses": "788,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "6,174,000",
"Property and Equipment": "1,018,000",
"Research and Development": "471,000",
"Selling, General and Administrative Expense": "1,704,000"
},
"output_variables": {
"Assets": "10,955,000",
"Liabilities": "2,512,000",
"Expenses": "5,257,000",
"Revenues": "6,174,000",
"Stockholders Equity": "8,443,000",
"Net Income": "917,000",
"Comprehensive Net Income": "891,500",
"BaseVar": "12,474,500",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
}
},
"top_rated": true,
"trend": 38.0,
"value": 3.597014624745782,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001821825.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001821825.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001821825.svg"
},
{
"company_id": "0001285819",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001285819.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001285819.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001285819.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001285819_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001285819_main_keyfigs.svg",
"name": "Omeros CORP",
"rank": 89,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001285819.svg",
"report_text": "The relative strengths and weaknesses of Omeros 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 Omeros CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Omeros CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 359%, being 114% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001285819_2023_Omeros_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-2.03",
"Assets": "-2.24",
"Liabilities": "-9.44",
"Stockholders Equity": "-36.3",
"ECR before LimitedLiability": "-20.1",
"Intangible Assets": "-2.46",
"Property and Equipment": "-1.49",
"Assets, Current": "9.64",
"Other Liabilities": "4.11",
"Liabilities, Non-Current": "1.59",
"Liabilities, Current": "-72.4",
"Research and Development": "-5.65",
"Expenses": "-2.20",
"Revenues": "-2.08",
"Net Income": "-3.33",
"Other Expenses": "0.964",
"Selling, General and Administrative Expense": "0.919",
"Other Revenues": "-2.08",
"Comprehensive Net Income": "-3.78",
"Other Net Income": "0.781",
"Economic Capital Ratio": "-95.6"
},
"2012": {
"Property and Equipment": "-11.3",
"Assets": "-35.2",
"Liabilities": "4.05",
"Stockholders Equity": "0.655",
"Assets, Current": "1.80",
"Intangible Assets": "-32.6",
"Other Assets": "-14.2",
"Liabilities, Current": "-4.45",
"Other Liabilities": "2.72",
"Liabilities, Non-Current": "0.757",
"Selling, General and Administrative Expense": "-0.406",
"Expenses": "-79.1",
"Revenues": "-16.0",
"Net Income": "-91.6",
"Research and Development": "-101",
"Other Expenses": "0.884",
"Cost of Goods Sold": "0.172",
"Other Revenues": "-16.0",
"ECR before LimitedLiability": "-5.98",
"Comprehensive Net Income": "-91.4",
"Economic Capital Ratio": "-79.1"
},
"2013": {
"Other Assets": "-15.6",
"Assets": "-110",
"Liabilities": "12.2",
"Stockholders Equity": "-90.0",
"ECR before LimitedLiability": "-115",
"Intangible Assets": "-23.9",
"Property and Equipment": "-9.64",
"Assets, Current": "-51.1",
"Liabilities, Non-Current": "4.87",
"Liabilities, Current": "-5.50",
"Other Liabilities": "12.2",
"Selling, General and Administrative Expense": "-11.4",
"Expenses": "-40.9",
"Revenues": "-17.6",
"Net Income": "-37.0",
"Other Expenses": "7.05",
"Research and Development": "-40.5",
"Other Revenues": "-17.6",
"Comprehensive Net Income": "-37.1",
"Other Net Income": "32.6",
"Economic Capital Ratio": "-143"
},
"2014": {
"Other Assets": "-8.67",
"Assets": "-131",
"Liabilities": "0.875",
"Stockholders Equity": "-126",
"ECR before LimitedLiability": "-213",
"Property and Equipment": "-3.73",
"Assets, Current": "-116",
"Intangible Assets": "-17.2",
"Other Liabilities": "-1.91",
"Liabilities, Current": "3.94",
"Liabilities, Non-Current": "-0.812",
"Selling, General and Administrative Expense": "-7.37",
"Expenses": "-58.8",
"Revenues": "-4.90",
"Net Income": "-75.7",
"Cost of Goods Sold": "0.465",
"Other Expenses": "0.836",
"Research and Development": "-41.3",
"Other Revenues": "-4.90",
"Comprehensive Net Income": "-75.5",
"Economic Capital Ratio": "-247"
},
"2015": {
"Property and Equipment": "-6.32",
"Assets": "-101",
"Liabilities": "5.26",
"Stockholders Equity": "-82.4",
"Other Assets": "2.62",
"Intangible Assets": "-36.9",
"Assets, Current": "-84.5",
"Other Liabilities": "3.51",
"Liabilities, Non-Current": "1.12",
"Liabilities, Current": "-0.126",
"Other Expenses": "0.499",
"Expenses": "-101",
"Revenues": "0.0465",
"Net Income": "-101",
"Cost of Goods Sold": "0.128",
"Selling, General and Administrative Expense": "-43.1",
"Research and Development": "-68.6",
"Other Revenues": "0.0465",
"ECR before LimitedLiability": "-103",
"Comprehensive Net Income": "-100",
"Economic Capital Ratio": "-122"
},
"2016": {
"Other Assets": "-6.24",
"Assets": "-64.7",
"Liabilities": "95.2",
"Stockholders Equity": "-39.0",
"ECR before LimitedLiability": "14.0",
"Assets, Current": "-35.0",
"Property and Equipment": "-12.6",
"Intangible Assets": "-28.8",
"Other Liabilities": "49.0",
"Liabilities, Non-Current": "29.0",
"Liabilities, Current": "27.0",
"Research and Development": "-32.7",
"Expenses": "-56.7",
"Revenues": "48.9",
"Net Income": "-22.5",
"Selling, General and Administrative Expense": "-34.6",
"Other Expenses": "5.70",
"Other Revenues": "48.9",
"Comprehensive Net Income": "-22.5",
"Other Net Income": "-7.93",
"Economic Capital Ratio": "-8.46"
},
"2017": {
"Other Assets": "-8.08",
"Assets": "-24.3",
"Liabilities": "79.8",
"Stockholders Equity": "7.01",
"ECR before LimitedLiability": "70.3",
"Intangible Assets": "-16.3",
"Assets, Current": "3.92",
"Property and Equipment": "-5.84",
"Liabilities, Current": "12.0",
"Other Liabilities": "46.1",
"Liabilities, Non-Current": "26.2",
"Selling, General and Administrative Expense": "-15.9",
"Expenses": "-22.4",
"Revenues": "39.7",
"Net Income": "16.8",
"Research and Development": "-11.6",
"Other Expenses": "1.41",
"Cost of Goods Sold": "3.61",
"Other Revenues": "39.7",
"Comprehensive Net Income": "16.6",
"Economic Capital Ratio": "50.8"
},
"2018": {
"Assets, Current": "-40.3",
"Assets": "-93.7",
"Liabilities": "3.45",
"Stockholders Equity": "-82.8",
"Other Assets": "-28.5",
"Intangible Assets": "-43.1",
"Property and Equipment": "-10.5",
"Liabilities, Current": "-30.0",
"Other Liabilities": "2.97",
"Liabilities, Non-Current": "2.54",
"Research and Development": "-64.3",
"Expenses": "-69.1",
"Revenues": "1.50",
"Net Income": "-75.6",
"Other Expenses": "1.53",
"Selling, General and Administrative Expense": "-24.1",
"Other Revenues": "1.50",
"ECR before LimitedLiability": "-89.4",
"Other Net Income": "-17.1",
"Comprehensive Net Income": "-75.8",
"Economic Capital Ratio": "-107"
},
"2019": {
"Other Assets": "10.2",
"Assets": "-68.6",
"Liabilities": "66.9",
"Stockholders Equity": "-68.6",
"ECR before LimitedLiability": "16.9",
"Property and Equipment": "-9.35",
"Assets, Current": "-54.1",
"Intangible Assets": "-25.7",
"Liabilities, Current": "-17.0",
"Other Liabilities": "40.3",
"Liabilities, Non-Current": "44.3",
"Other Expenses": "-2.75",
"Expenses": "-36.3",
"Revenues": "66.5",
"Net Income": "25.0",
"Cost of Goods Sold": "7.06",
"Selling, General and Administrative Expense": "-8.89",
"Research and Development": "-32.0",
"Other Revenues": "66.5",
"Comprehensive Net Income": "24.2",
"Economic Capital Ratio": "-10.3"
},
"2020": {
"Intangible Assets": "-14.3",
"Assets": "-36.4",
"Liabilities": "91.7",
"ECR before LimitedLiability": "39.7",
"Other Assets": "9.07",
"Property and Equipment": "-7.41",
"Assets, Current": "-26.6",
"Liabilities, Non-Current": "37.6",
"Liabilities, Current": "21.9",
"Other Liabilities": "37.8",
"Selling, General and Administrative Expense": "-14.8",
"Expenses": "-40.9",
"Net Income": "-23.3",
"Cost of Goods Sold": "4.68",
"Research and Development": "-31.8",
"Other Expenses": "0.674",
"Other Revenues": "26.1",
"Revenues": "26.1",
"Other Net Income": "-6.72",
"Comprehensive Net Income": "-23.3",
"Economic Capital Ratio": "20.1"
},
"2021": {
"Assets, Current": "-2.74",
"Assets": "-1.88",
"Liabilities": "117",
"Stockholders Equity": "6.91",
"ECR before LimitedLiability": "189",
"Other Assets": "3.40",
"Intangible Assets": "-0.725",
"Liabilities, Current": "44.2",
"Other Liabilities": "49.4",
"Liabilities, Non-Current": "48.7",
"Selling, General and Administrative Expense": "13.4",
"Expenses": "24.1",
"Revenues": "-21.9",
"Net Income": "119",
"Other Expenses": "3.60",
"Research and Development": "2.33",
"Cost of Goods Sold": "5.13",
"Other Revenues": "-21.9",
"Comprehensive Net Income": "119",
"Other Net Income": "116",
"Economic Capital Ratio": "181"
},
"2022": {
"Intangible Assets": "-4.50",
"Assets": "13.9",
"Liabilities": "37.5",
"Stockholders Equity": "60.1",
"ECR before LimitedLiability": "135",
"Assets, Current": "7.40",
"Other Assets": "14.3",
"Property and Equipment": "-2.45",
"Other Liabilities": "29.3",
"Liabilities, Current": "-19.5",
"Liabilities, Non-Current": "26.3",
"Expenses": "27.6",
"Revenues": "-12.5",
"Net Income": "56.5",
"Selling, General and Administrative Expense": "13.8",
"Cost of Goods Sold": "3.35",
"Research and Development": "9.10",
"Other Revenues": "-12.5",
"Comprehensive Net Income": "56.6",
"Other Net Income": "41.0",
"Economic Capital Ratio": "114"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001285819_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "25,948",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,985",
"Liabilities, Non-Current": "0",
"Other Assets": "295",
"Other Compr. Net Income": "0",
"Other Expenses": "1,884",
"Other Liabilities": "0",
"Other Net Income": "748",
"Other Revenues": "4,524",
"Property and Equipment": "739",
"Research and Development": "23,718",
"Selling, General and Administrative Expense": "8,216"
},
"output_variables": {
"Assets": "26,982",
"Liabilities": "18,985",
"Expenses": "33,818",
"Revenues": "4,524",
"Stockholders Equity": "7,997",
"Net Income": "-28,546",
"Comprehensive Net Income": "-28,546",
"BaseVar": "42,528",
"ECR before LimitedLiability": "-48%",
"Economic Capital Ratio": "138%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "24,700",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,318",
"Liabilities, Non-Current": "0",
"Other Assets": "838",
"Other Compr. Net Income": "0",
"Other Expenses": "1,729",
"Other Liabilities": "0",
"Other Net Income": "170",
"Other Revenues": "6,022",
"Property and Equipment": "1,037",
"Research and Development": "31,922",
"Selling, General and Administrative Expense": "10,985"
},
"output_variables": {
"Assets": "26,575",
"Liabilities": "9,318",
"Expenses": "44,636",
"Revenues": "6,022",
"Stockholders Equity": "17,257",
"Net Income": "-38,444",
"Comprehensive Net Income": "-38,444",
"BaseVar": "43,360",
"ECR before LimitedLiability": "-4.6%",
"Economic Capital Ratio": "141%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "14,817",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,873",
"Liabilities, Non-Current": "0",
"Other Assets": "779",
"Other Compr. Net Income": "0",
"Other Expenses": "2,366",
"Other Liabilities": "0",
"Other Net Income": "13,086",
"Other Revenues": "1,600",
"Property and Equipment": "939",
"Research and Development": "36,297",
"Selling, General and Administrative Expense": "15,819"
},
"output_variables": {
"Assets": "16,535",
"Liabilities": "11,873",
"Expenses": "54,482",
"Revenues": "1,600",
"Stockholders Equity": "4,662",
"Net Income": "-39,796",
"Comprehensive Net Income": "-39,796",
"BaseVar": "48,788",
"ECR before LimitedLiability": "-209%",
"Economic Capital Ratio": "100%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,157",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,431",
"Liabilities, Non-Current": "0",
"Other Assets": "1,151",
"Other Compr. Net Income": "0",
"Other Expenses": "3,564",
"Other Liabilities": "0",
"Other Net Income": "13,011",
"Other Revenues": "402",
"Property and Equipment": "782",
"Research and Development": "56,729",
"Selling, General and Administrative Expense": "35,741"
},
"output_variables": {
"Assets": "11,090",
"Liabilities": "18,431",
"Expenses": "96,034",
"Revenues": "402",
"Stockholders Equity": "-7,341",
"Net Income": "-82,622",
"Comprehensive Net Income": "-82,622",
"BaseVar": "69,484",
"ECR before LimitedLiability": "-668%",
"Economic Capital Ratio": "4.0%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "37,146",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,253",
"Liabilities, Non-Current": "0",
"Other Assets": "10,898",
"Other Compr. Net Income": "0",
"Other Expenses": "5,110",
"Other Liabilities": "0",
"Other Net Income": "-253",
"Other Revenues": "11,297",
"Property and Equipment": "951",
"Research and Development": "48,626",
"Selling, General and Administrative Expense": "98,954"
},
"output_variables": {
"Assets": "48,995",
"Liabilities": "16,253",
"Expenses": "152,690",
"Revenues": "11,297",
"Stockholders Equity": "32,742",
"Net Income": "-141,646",
"Comprehensive Net Income": "-141,646",
"BaseVar": "114,744",
"ECR before LimitedLiability": "-215%",
"Economic Capital Ratio": "97%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "60,262",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,071",
"Liabilities, Non-Current": "0",
"Other Assets": "5,835",
"Other Compr. Net Income": "0",
"Other Expenses": "32,168",
"Other Liabilities": "0",
"Other Net Income": "-3,108",
"Other Revenues": "181,929",
"Property and Equipment": "1,181",
"Research and Development": "52,031",
"Selling, General and Administrative Expense": "71,076"
},
"output_variables": {
"Assets": "67,278",
"Liabilities": "16,071",
"Expenses": "155,275",
"Revenues": "181,929",
"Stockholders Equity": "51,207",
"Net Income": "23,547",
"Comprehensive Net Income": "23,547",
"BaseVar": "211,830",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "385%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "108,372",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,307",
"Liabilities, Non-Current": "0",
"Other Assets": "5,835",
"Other Compr. Net Income": "0",
"Other Expenses": "18,151",
"Other Liabilities": "0",
"Other Net Income": "-876",
"Other Revenues": "179,651",
"Property and Equipment": "2,121",
"Research and Development": "58,556",
"Selling, General and Administrative Expense": "80,674"
},
"output_variables": {
"Assets": "116,328",
"Liabilities": "26,307",
"Expenses": "157,381",
"Revenues": "179,651",
"Stockholders Equity": "90,021",
"Net Income": "21,394",
"Comprehensive Net Income": "21,394",
"BaseVar": "240,271",
"ECR before LimitedLiability": "305%",
"Economic Capital Ratio": "372%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "89,867",
"Cost of Goods Sold": "512",
"Intangible Assets": "0",
"Liabilities, Current": "37,356",
"Liabilities, Non-Current": "0",
"Other Assets": "2,224",
"Other Compr. Net Income": "0",
"Other Expenses": "4,417",
"Other Liabilities": "0",
"Other Net Income": "-5,085",
"Other Revenues": "24,751",
"Property and Equipment": "3,845",
"Research and Development": "133,026",
"Selling, General and Administrative Expense": "50,997"
},
"output_variables": {
"Assets": "95,936",
"Liabilities": "37,356",
"Expenses": "188,952",
"Revenues": "24,751",
"Stockholders Equity": "58,580",
"Net Income": "-169,285",
"Comprehensive Net Income": "-169,285",
"BaseVar": "176,040",
"ECR before LimitedLiability": "-62%",
"Economic Capital Ratio": "137%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "103,745",
"Cost of Goods Sold": "1,527",
"Intangible Assets": "0",
"Liabilities, Current": "55,459",
"Liabilities, Non-Current": "0",
"Other Assets": "29,395",
"Other Compr. Net Income": "0",
"Other Expenses": "3,356",
"Other Liabilities": "0",
"Other Net Income": "-5,825",
"Other Revenues": "37,660",
"Property and Equipment": "3,829",
"Research and Development": "134,987",
"Selling, General and Administrative Expense": "92,281"
},
"output_variables": {
"Assets": "136,969",
"Liabilities": "55,459",
"Expenses": "232,151",
"Revenues": "37,660",
"Stockholders Equity": "81,510",
"Net Income": "-200,316",
"Comprehensive Net Income": "-200,316",
"BaseVar": "234,032",
"ECR before LimitedLiability": "-24%",
"Economic Capital Ratio": "140%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "151,285",
"Cost of Goods Sold": "938",
"Intangible Assets": "0",
"Liabilities, Current": "36,736",
"Liabilities, Non-Current": "0",
"Other Assets": "29,757",
"Other Compr. Net Income": "0",
"Other Expenses": "18,368",
"Other Liabilities": "0",
"Other Net Income": "-2,909",
"Other Revenues": "89,424",
"Property and Equipment": "0",
"Research and Development": "111,866",
"Selling, General and Administrative Expense": "88,432"
},
"output_variables": {
"Assets": "181,042",
"Liabilities": "36,736",
"Expenses": "219,604",
"Revenues": "89,424",
"Stockholders Equity": "144,306",
"Net Income": "-133,089",
"Comprehensive Net Income": "-133,089",
"BaseVar": "264,857",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "280%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "247,889",
"Cost of Goods Sold": "-628",
"Intangible Assets": "0",
"Liabilities, Current": "51,789",
"Liabilities, Non-Current": "0",
"Other Assets": "171,379",
"Other Compr. Net Income": "0",
"Other Expenses": "17,434",
"Other Liabilities": "0",
"Other Net Income": "-10,413",
"Other Revenues": "15,834",
"Property and Equipment": "0",
"Research and Development": "126,320",
"Selling, General and Administrative Expense": "42,001"
},
"output_variables": {
"Assets": "419,268",
"Liabilities": "51,789",
"Expenses": "185,128",
"Revenues": "15,834",
"Stockholders Equity": "367,479",
"Net Income": "-179,707",
"Comprehensive Net Income": "-179,707",
"BaseVar": "341,215",
"ECR before LimitedLiability": "264%",
"Economic Capital Ratio": "345%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "443,236",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "136,383",
"Liabilities, Non-Current": "0",
"Other Assets": "147,733",
"Other Compr. Net Income": "0",
"Other Expenses": "21,449",
"Other Liabilities": "0",
"Other Net Income": "277,852",
"Other Revenues": "3,384",
"Property and Equipment": "0",
"Research and Development": "107,638",
"Selling, General and Administrative Expense": "48,319"
},
"output_variables": {
"Assets": "590,969",
"Liabilities": "136,383",
"Expenses": "177,405",
"Revenues": "3,384",
"Stockholders Equity": "454,586",
"Net Income": "103,831",
"Comprehensive Net Income": "103,831",
"BaseVar": "592,997",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "369%"
}
}
},
"top_rated": true,
"trend": -86.0,
"value": 3.5900188229760297,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001285819.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001285819.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001285819.svg"
},
{
"company_id": "0001637715",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001637715.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001637715.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001637715.jpeg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001637715_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001637715_main_keyfigs.svg",
"name": "Onkure Therapeutics Inc",
"rank": 90,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001637715.svg",
"report_text": "The relative strengths and weaknesses of Onkure Therapeutics 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 Onkure Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 144% points.The greatest weakness of Onkure Therapeutics Inc is the variable Research and Development, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 359%, being 114% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001637715_2023_Onkure_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "50.1",
"Assets": "30.1",
"Liabilities": "70.7",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "135",
"Other Assets": "-3.69",
"Property and Equipment": "-1.07",
"Intangible Assets": "-2.46",
"Liabilities, Current": "32.7",
"Other Liabilities": "22.6",
"Liabilities, Non-Current": "24.1",
"Selling, General and Administrative Expense": "5.84",
"Expenses": "9.91",
"Revenues": "-11.0",
"Comprehensive Net Income": "-0.454",
"Other Expenses": "5.10",
"Research and Development": "-3.63",
"Cost of Goods Sold": "2.62",
"Other Revenues": "-11.0",
"Other Net Income": "0.478",
"Economic Capital Ratio": "128"
},
"2022": {
"Intangible Assets": "-4.25",
"Assets": "39.1",
"Liabilities": "75.2",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "134",
"Assets, Current": "68.7",
"Other Assets": "-5.74",
"Property and Equipment": "-1.93",
"Other Liabilities": "27.5",
"Liabilities, Current": "34.6",
"Liabilities, Non-Current": "20.8",
"Other Expenses": "5.31",
"Expenses": "-3.46",
"Revenues": "-12.4",
"Net Income": "-14.3",
"Selling, General and Administrative Expense": "3.23",
"Cost of Goods Sold": "3.14",
"Research and Development": "-15.3",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "-14.2",
"Economic Capital Ratio": "114"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001637715_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "153,734",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,202",
"Liabilities, Non-Current": "0",
"Other Assets": "78",
"Other Compr. Net Income": "34",
"Other Expenses": "0",
"Other Liabilities": "611",
"Other Net Income": "0",
"Other Revenues": "48",
"Property and Equipment": "212",
"Research and Development": "28,169",
"Selling, General and Administrative Expense": "11,649"
},
"output_variables": {
"Assets": "154,024",
"Liabilities": "6,813",
"Expenses": "39,818",
"Revenues": "48",
"Stockholders Equity": "147,211",
"Net Income": "-39,770",
"Comprehensive Net Income": "-39,753",
"BaseVar": "100,368",
"ECR before LimitedLiability": "350%",
"Economic Capital Ratio": "403%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "106,353",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,124",
"Liabilities, Non-Current": "1,059",
"Other Assets": "1,376",
"Other Compr. Net Income": "-77",
"Other Expenses": "0",
"Other Liabilities": "29",
"Other Net Income": "1,893",
"Other Revenues": "0",
"Property and Equipment": "453",
"Research and Development": "37,705",
"Selling, General and Administrative Expense": "16,143"
},
"output_variables": {
"Assets": "108,182",
"Liabilities": "8,212",
"Expenses": "53,848",
"Revenues": "0",
"Stockholders Equity": "99,970",
"Net Income": "-51,955",
"Comprehensive Net Income": "-51,994",
"BaseVar": "86,106",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "359%"
}
}
},
"top_rated": true,
"trend": -37.0,
"value": 3.587388282631219,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001637715.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001637715.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001637715.svg"
},
{
"company_id": "0001757499",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001757499.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001757499.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001757499_main_keyfigs.svg",
"name": "Shuttle Pharmaceuticals Holdings Inc",
"rank": 91,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001757499.svg",
"report_text": "The relative strengths and weaknesses of Shuttle Pharmaceuticals 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 Shuttle Pharmaceuticals Holdings Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 137% points.The greatest weakness of Shuttle Pharmaceuticals Holdings Inc 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 358%, being 114% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001757499_2023_Shuttle_Pharmaceuticals_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-3.80",
"Assets": "47.8",
"Liabilities": "53.4",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "134",
"Assets, Current": "79.6",
"Other Assets": "-5.51",
"Property and Equipment": "-1.93",
"Other Liabilities": "24.7",
"Liabilities, Current": "10.6",
"Liabilities, Non-Current": "22.1",
"Other Expenses": "-7.25",
"Expenses": "16.2",
"Revenues": "-11.0",
"Net Income": "-1.72",
"Selling, General and Administrative Expense": "16.4",
"Cost of Goods Sold": "2.79",
"Research and Development": "4.23",
"Other Revenues": "-11.0",
"Other Net Income": "-7.09",
"Economic Capital Ratio": "114"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001757499_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "8,578",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "976",
"Liabilities, Non-Current": "0",
"Other Assets": "63",
"Other Compr. Net Income": "0",
"Other Expenses": "867",
"Other Liabilities": "0",
"Other Net Income": "-474",
"Other Revenues": "0",
"Property and Equipment": "13",
"Research and Development": "1,489",
"Selling, General and Administrative Expense": "199"
},
"output_variables": {
"Assets": "8,654",
"Liabilities": "976",
"Expenses": "2,554",
"Revenues": "0",
"Stockholders Equity": "7,678",
"Net Income": "-3,028",
"Comprehensive Net Income": "-3,028",
"BaseVar": "6,329",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "358%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.5847779889133355,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001757499.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001757499.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001757499.svg"
},
{
"company_id": "0001053369",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001053369.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001053369.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001053369.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001053369_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001053369_main_keyfigs.svg",
"name": "Elite Pharmaceuticals INC NV",
"rank": 92,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001053369.svg",
"report_text": "The relative strengths and weaknesses of Elite Pharmaceuticals INC NV are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Elite Pharmaceuticals INC NV compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 99% points.The greatest weakness of Elite Pharmaceuticals INC NV is the variable Cost of Goods Sold, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 358%, being 113% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001053369_2023_Elite_Pharmaceuticals_INC_NV.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "19.4",
"Assets": "-45.1",
"Liabilities": "-43.2",
"Stockholders Equity": "-97.9",
"ECR before LimitedLiability": "-67.6",
"Assets, Current": "-53.9",
"Intangible Assets": "-10.0",
"Other Assets": "16.3",
"Liabilities, Current": "1.48",
"Other Liabilities": "3.98",
"Liabilities, Non-Current": "-57.1",
"Selling, General and Administrative Expense": "9.54",
"Expenses": "25.6",
"Revenues": "-7.35",
"Net Income": "-5.42",
"Research and Development": "9.40",
"Other Expenses": "7.77",
"Other Revenues": "-7.35",
"Comprehensive Net Income": "-5.34",
"Other Net Income": "-24.8",
"Economic Capital Ratio": "-141"
},
"2013": {
"Other Assets": "12.9",
"Assets": "-12.6",
"Liabilities": "-107",
"Stockholders Equity": "-133",
"ECR before LimitedLiability": "-87.4",
"Intangible Assets": "-3.76",
"Property and Equipment": "16.3",
"Assets, Current": "-34.4",
"Liabilities, Non-Current": "-134",
"Liabilities, Current": "-2.68",
"Other Liabilities": "5.51",
"Selling, General and Administrative Expense": "4.89",
"Expenses": "12.6",
"Net Income": "17.1",
"Other Revenues": "-1.00",
"Other Expenses": "3.87",
"Research and Development": "5.81",
"Cost of Goods Sold": "-2.55",
"Comprehensive Net Income": "17.0",
"Other Net Income": "4.70",
"Economic Capital Ratio": "-115"
},
"2014": {
"Other Assets": "-7.43",
"Assets": "-95.4",
"Liabilities": "-3.87",
"Stockholders Equity": "-168",
"ECR before LimitedLiability": "-187",
"Property and Equipment": "-0.738",
"Assets, Current": "-89.4",
"Intangible Assets": "-6.19",
"Liabilities, Current": "0.352",
"Liabilities, Non-Current": "-9.83",
"Selling, General and Administrative Expense": "7.68",
"Expenses": "16.5",
"Revenues": "-5.55",
"Net Income": "-19.1",
"Cost of Goods Sold": "-0.358",
"Other Expenses": "3.96",
"Research and Development": "7.64",
"Other Revenues": "-5.55",
"Other Net Income": "-40.1",
"Comprehensive Net Income": "-19.0",
"Economic Capital Ratio": "-220"
},
"2015": {
"Property and Equipment": "22.2",
"Assets": "-92.1",
"Liabilities": "-89.7",
"Stockholders Equity": "-181",
"ECR before LimitedLiability": "-81.1",
"Other Assets": "-18.5",
"Intangible Assets": "12.0",
"Assets, Current": "-102",
"Other Liabilities": "22.2",
"Liabilities, Non-Current": "-191",
"Liabilities, Current": "22.1",
"Other Expenses": "16.2",
"Expenses": "22.0",
"Revenues": "-9.87",
"Net Income": "28.4",
"Selling, General and Administrative Expense": "22.0",
"Research and Development": "-9.48",
"Other Revenues": "-9.87",
"Other Net Income": "26.1",
"Comprehensive Net Income": "28.4",
"Economic Capital Ratio": "-100"
},
"2019": {
"Other Assets": "-16.4",
"Assets": "-10.8",
"Liabilities": "-26.1",
"Stockholders Equity": "-33.9",
"ECR before LimitedLiability": "5.84",
"Property and Equipment": "75.3",
"Assets, Current": "-58.0",
"Intangible Assets": "37.1",
"Liabilities, Current": "-11.9",
"Other Liabilities": "25.9",
"Liabilities, Non-Current": "-41.9",
"Other Expenses": "7.58",
"Expenses": "11.5",
"Revenues": "12.8",
"Net Income": "21.1",
"Cost of Goods Sold": "-15.3",
"Selling, General and Administrative Expense": "15.8",
"Research and Development": "4.04",
"Other Revenues": "12.8",
"Comprehensive Net Income": "20.6",
"Economic Capital Ratio": "-21.3"
},
"2021": {
"Assets, Current": "-54.3",
"Assets": "-46.0",
"Liabilities": "42.6",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "49.9",
"Other Assets": "-13.5",
"Property and Equipment": "24.5",
"Intangible Assets": "16.1",
"Liabilities, Current": "16.8",
"Other Liabilities": "37.4",
"Liabilities, Non-Current": "-11.8",
"Other Revenues": "77.4",
"Revenues": "77.4",
"Net Income": "87.6",
"Research and Development": "19.9",
"Comprehensive Net Income": "87.5",
"Other Net Income": "11.8",
"Cost of Goods Sold": "-44.5",
"Other Expenses": "4.53",
"Selling, General and Administrative Expense": "17.4",
"Economic Capital Ratio": "42.3"
},
"2022": {
"Intangible Assets": "8.50",
"Assets": "-19.6",
"Liabilities": "74.0",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "133",
"Assets, Current": "-28.2",
"Property and Equipment": "10.6",
"Other Liabilities": "42.0",
"Liabilities, Current": "31.5",
"Liabilities, Non-Current": "6.79",
"Other Expenses": "9.88",
"Expenses": "16.1",
"Revenues": "76.1",
"Net Income": "99.1",
"Selling, General and Administrative Expense": "20.8",
"Cost of Goods Sold": "-47.8",
"Research and Development": "31.7",
"Other Revenues": "76.1",
"Comprehensive Net Income": "99.3",
"Other Net Income": "5.20",
"Economic Capital Ratio": "113"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001053369_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "1,498",
"Cost of Goods Sold": "1,014",
"Intangible Assets": "643",
"Liabilities, Current": "4,549",
"Liabilities, Non-Current": "20,746",
"Other Assets": "3,886",
"Other Compr. Net Income": "0",
"Other Expenses": "-253",
"Other Liabilities": "0",
"Other Net Income": "-13,576",
"Other Revenues": "2,424",
"Property and Equipment": "4,285",
"Research and Development": "1,736",
"Selling, General and Administrative Expense": "1,410"
},
"output_variables": {
"Assets": "10,312",
"Liabilities": "25,295",
"Expenses": "3,906",
"Revenues": "2,424",
"Stockholders Equity": "-14,984",
"Net Income": "-15,058",
"Comprehensive Net Income": "-15,058",
"BaseVar": "27,757",
"ECR before LimitedLiability": "-268%",
"Economic Capital Ratio": "79%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,543",
"Cost of Goods Sold": "2,315",
"Intangible Assets": "694",
"Liabilities, Current": "5,357",
"Liabilities, Non-Current": "14,441",
"Other Assets": "3,858",
"Other Compr. Net Income": "0",
"Other Expenses": "-191",
"Other Liabilities": "0",
"Other Net Income": "2,697",
"Other Revenues": "3,404",
"Property and Equipment": "4,029",
"Research and Development": "975",
"Selling, General and Administrative Expense": "1,513"
},
"output_variables": {
"Assets": "11,125",
"Liabilities": "19,799",
"Expenses": "4,613",
"Revenues": "3,404",
"Stockholders Equity": "-8,673",
"Net Income": "1,488",
"Comprehensive Net Income": "1,488",
"BaseVar": "20,819",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "127%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,925",
"Cost of Goods Sold": "3,236",
"Intangible Assets": "6,350",
"Liabilities, Current": "6,161",
"Liabilities, Non-Current": "99,355",
"Other Assets": "3,843",
"Other Compr. Net Income": "0",
"Other Expenses": "291",
"Other Liabilities": "0",
"Other Net Income": "-91,584",
"Other Revenues": "4,601",
"Property and Equipment": "4,200",
"Research and Development": "3,959",
"Selling, General and Administrative Expense": "2,106"
},
"output_variables": {
"Assets": "24,318",
"Liabilities": "105,516",
"Expenses": "9,592",
"Revenues": "4,601",
"Stockholders Equity": "-81,198",
"Net Income": "-96,575",
"Comprehensive Net Income": "-96,575",
"BaseVar": "117,806",
"ECR before LimitedLiability": "-421%",
"Economic Capital Ratio": "34%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "12,331",
"Cost of Goods Sold": "2,651",
"Intangible Assets": "6,382",
"Liabilities, Current": "5,069",
"Liabilities, Non-Current": "20,582",
"Other Assets": "806",
"Other Compr. Net Income": "0",
"Other Expenses": "3,631",
"Other Liabilities": "0",
"Other Net Income": "-91,432",
"Other Revenues": "5,400",
"Property and Equipment": "6,402",
"Research and Development": "68,492",
"Selling, General and Administrative Expense": "3,228"
},
"output_variables": {
"Assets": "25,920",
"Liabilities": "25,651",
"Expenses": "78,002",
"Revenues": "5,400",
"Stockholders Equity": "269",
"Net Income": "-164,034",
"Comprehensive Net Income": "-164,034",
"BaseVar": "113,203",
"ECR before LimitedLiability": "-634%",
"Economic Capital Ratio": "5.7%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,857",
"Cost of Goods Sold": "7,371",
"Intangible Assets": "6,634",
"Liabilities, Current": "6,906",
"Liabilities, Non-Current": "6,100",
"Other Assets": "468",
"Other Compr. Net Income": "0",
"Other Expenses": "493",
"Other Liabilities": "0",
"Other Net Income": "7,745",
"Other Revenues": "9,856",
"Property and Equipment": "8,444",
"Research and Development": "5,564",
"Selling, General and Administrative Expense": "3,136"
},
"output_variables": {
"Assets": "24,402",
"Liabilities": "13,006",
"Expenses": "16,565",
"Revenues": "9,856",
"Stockholders Equity": "11,396",
"Net Income": "1,036",
"Comprehensive Net Income": "1,036",
"BaseVar": "35,787",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "259%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,195",
"Cost of Goods Sold": "18,393",
"Intangible Assets": "6,634",
"Liabilities, Current": "5,813",
"Liabilities, Non-Current": "4,225",
"Other Assets": "711",
"Other Compr. Net Income": "0",
"Other Expenses": "1,822",
"Other Liabilities": "0",
"Other Net Income": "1,579",
"Other Revenues": "31,966",
"Property and Equipment": "6,649",
"Research and Development": "4,641",
"Selling, General and Administrative Expense": "3,393"
},
"output_variables": {
"Assets": "26,189",
"Liabilities": "10,038",
"Expenses": "28,249",
"Revenues": "31,966",
"Stockholders Equity": "16,152",
"Net Income": "5,296",
"Comprehensive Net Income": "5,296",
"BaseVar": "49,010",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "318%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "18,861",
"Cost of Goods Sold": "20,540",
"Intangible Assets": "6,634",
"Liabilities, Current": "6,694",
"Liabilities, Non-Current": "3,233",
"Other Assets": "3,700",
"Other Compr. Net Income": "0",
"Other Expenses": "647",
"Other Liabilities": "0",
"Other Net Income": "2,423",
"Other Revenues": "36,465",
"Property and Equipment": "5,953",
"Research and Development": "3,837",
"Selling, General and Administrative Expense": "4,974"
},
"output_variables": {
"Assets": "35,149",
"Liabilities": "9,927",
"Expenses": "29,998",
"Revenues": "36,465",
"Stockholders Equity": "25,222",
"Net Income": "8,890",
"Comprehensive Net Income": "8,890",
"BaseVar": "56,981",
"ECR before LimitedLiability": "283%",
"Economic Capital Ratio": "358%"
}
}
},
"top_rated": true,
"trend": 108.0,
"value": 3.5761485415250847,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001053369.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001053369.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001053369.svg"
},
{
"company_id": "0001790340",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001790340.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001790340.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001790340.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001790340_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001790340_main_keyfigs.svg",
"name": "Immuneering Corp",
"rank": 93,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001790340.svg",
"report_text": "The relative strengths and weaknesses of Immuneering 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 Immuneering Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 136% points.The greatest weakness of Immuneering Corp is the variable Revenues, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 355%, being 111% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001790340_2023_Immuneering_Corp.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "37.4",
"Assets": "31.3",
"Liabilities": "60.8",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "132",
"Other Assets": "-1.66",
"Property and Equipment": "-0.890",
"Liabilities, Current": "34.2",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "8.80",
"Selling, General and Administrative Expense": "8.95",
"Expenses": "15.0",
"Revenues": "-9.01",
"Net Income": "6.74",
"Other Expenses": "5.18",
"Research and Development": "-0.614",
"Cost of Goods Sold": "1.63",
"Other Revenues": "-9.01",
"Comprehensive Net Income": "6.68",
"Other Net Income": "0.496",
"Economic Capital Ratio": "125"
},
"2022": {
"Intangible Assets": "1.14",
"Assets": "43.2",
"Liabilities": "61.7",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "131",
"Assets, Current": "50.1",
"Other Assets": "-3.03",
"Property and Equipment": "-1.23",
"Other Liabilities": "26.0",
"Liabilities, Current": "31.8",
"Liabilities, Non-Current": "8.67",
"Other Expenses": "4.98",
"Expenses": "3.51",
"Revenues": "-11.3",
"Net Income": "-7.16",
"Selling, General and Administrative Expense": "5.07",
"Cost of Goods Sold": "2.80",
"Research and Development": "-9.39",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "-7.06",
"Economic Capital Ratio": "111"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001790340_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "152,334",
"Cost of Goods Sold": "1,153",
"Intangible Assets": "7,141",
"Liabilities, Current": "5,634",
"Liabilities, Non-Current": "5,091",
"Other Assets": "6,423",
"Other Compr. Net Income": "-49",
"Other Expenses": "-307",
"Other Liabilities": "0",
"Other Net Income": "43",
"Other Revenues": "2,080",
"Property and Equipment": "807",
"Research and Development": "26,541",
"Selling, General and Administrative Expense": "8,272"
},
"output_variables": {
"Assets": "166,705",
"Liabilities": "10,725",
"Expenses": "35,659",
"Revenues": "2,080",
"Stockholders Equity": "155,980",
"Net Income": "-33,536",
"Comprehensive Net Income": "-33,560",
"BaseVar": "107,630",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "400%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "108,747",
"Cost of Goods Sold": "158",
"Intangible Assets": "7,099",
"Liabilities, Current": "8,054",
"Liabilities, Non-Current": "4,463",
"Other Assets": "5,151",
"Other Compr. Net Income": "19",
"Other Expenses": "30",
"Other Liabilities": "0",
"Other Net Income": "1,231",
"Other Revenues": "317",
"Property and Equipment": "1,370",
"Research and Development": "36,267",
"Selling, General and Administrative Expense": "15,607"
},
"output_variables": {
"Assets": "122,367",
"Liabilities": "12,517",
"Expenses": "52,062",
"Revenues": "317",
"Stockholders Equity": "109,850",
"Net Income": "-50,514",
"Comprehensive Net Income": "-50,504",
"BaseVar": "94,257",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "355%"
}
}
},
"top_rated": true,
"trend": -32.0,
"value": 3.554604024945445,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001790340.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001790340.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001790340.svg"
},
{
"company_id": "0001430306",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001430306.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001430306.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001430306_main_keyfigs.svg",
"name": "Tonix Pharmaceuticals Holding Corp",
"rank": 94,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001430306.svg",
"report_text": "The relative strengths and weaknesses of Tonix Pharmaceuticals Holding 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 Tonix Pharmaceuticals Holding Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 142% points.The greatest weakness of Tonix Pharmaceuticals Holding Corp is the variable Research and Development, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 355%, being 110% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001430306_2023_Tonix_Pharmaceuticals_Holding_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-17.6",
"Assets": "1.09",
"Liabilities": "56.4",
"Stockholders Equity": "56.4",
"ECR before LimitedLiability": "-17.4",
"Intangible Assets": "-23.9",
"Property and Equipment": "-13.3",
"Assets, Current": "57.1",
"Liabilities, Non-Current": "16.8",
"Other Liabilities": "44.7",
"Selling, General and Administrative Expense": "-56.0",
"Expenses": "-66.2",
"Revenues": "-32.5",
"Net Income": "-91.9",
"Other Expenses": "19.4",
"Research and Development": "-33.8",
"Cost of Goods Sold": "4.38",
"Other Revenues": "-32.5",
"Comprehensive Net Income": "-92.2",
"Other Net Income": "2.32",
"Economic Capital Ratio": "-45.3"
},
"2014": {
"Other Assets": "-6.92",
"Assets": "36.6",
"Liabilities": "69.8",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "107",
"Property and Equipment": "-3.19",
"Assets, Current": "80.7",
"Intangible Assets": "-8.78",
"Other Liabilities": "31.3",
"Liabilities, Current": "29.9",
"Liabilities, Non-Current": "13.6",
"Selling, General and Administrative Expense": "-4.08",
"Expenses": "-22.9",
"Revenues": "-18.0",
"Net Income": "-39.1",
"Cost of Goods Sold": "2.05",
"Other Expenses": "11.0",
"Research and Development": "-31.9",
"Other Revenues": "-18.0",
"Comprehensive Net Income": "-38.9",
"Economic Capital Ratio": "73.4"
},
"2015": {
"Property and Equipment": "-6.89",
"Assets": "5.60",
"Liabilities": "69.2",
"Stockholders Equity": "69.8",
"ECR before LimitedLiability": "22.0",
"Other Assets": "-11.9",
"Intangible Assets": "-16.9",
"Assets, Current": "60.7",
"Other Liabilities": "35.4",
"Liabilities, Non-Current": "16.8",
"Liabilities, Current": "19.9",
"Other Expenses": "14.5",
"Expenses": "-49.4",
"Revenues": "-20.7",
"Net Income": "-68.8",
"Cost of Goods Sold": "2.25",
"Selling, General and Administrative Expense": "-6.36",
"Research and Development": "-58.6",
"Other Revenues": "-20.7",
"Comprehensive Net Income": "-68.8",
"Economic Capital Ratio": "3.01"
},
"2016": {
"Other Assets": "-17.2",
"Assets": "-12.7",
"Liabilities": "98.0",
"Stockholders Equity": "94.0",
"ECR before LimitedLiability": "16.5",
"Assets, Current": "58.8",
"Property and Equipment": "-11.9",
"Intangible Assets": "-23.3",
"Other Liabilities": "40.4",
"Liabilities, Non-Current": "24.1",
"Liabilities, Current": "57.0",
"Research and Development": "-89.5",
"Expenses": "-85.2",
"Revenues": "-25.5",
"Net Income": "-107",
"Selling, General and Administrative Expense": "-16.5",
"Other Expenses": "19.3",
"Cost of Goods Sold": "3.18",
"Other Revenues": "-25.5",
"Comprehensive Net Income": "-107",
"Economic Capital Ratio": "-5.96"
},
"2017": {
"Other Assets": "-8.89",
"Assets": "29.0",
"Liabilities": "85.2",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "87.0",
"Intangible Assets": "-10.7",
"Assets, Current": "83.3",
"Property and Equipment": "-4.99",
"Liabilities, Current": "35.9",
"Other Liabilities": "35.7",
"Liabilities, Non-Current": "20.3",
"Selling, General and Administrative Expense": "-11.8",
"Expenses": "-30.3",
"Revenues": "-16.8",
"Net Income": "-46.8",
"Research and Development": "-30.7",
"Other Expenses": "9.58",
"Cost of Goods Sold": "2.68",
"Other Revenues": "-16.8",
"Comprehensive Net Income": "-46.9",
"Economic Capital Ratio": "67.5"
},
"2018": {
"Assets, Current": "73.8",
"Assets": "14.7",
"Liabilities": "84.8",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "54.1",
"Other Assets": "-11.4",
"Intangible Assets": "-14.5",
"Property and Equipment": "-7.12",
"Liabilities, Current": "32.1",
"Other Liabilities": "31.3",
"Liabilities, Non-Current": "26.6",
"Research and Development": "-46.4",
"Expenses": "-45.4",
"Revenues": "-19.1",
"Net Income": "-63.2",
"Cost of Goods Sold": "4.76",
"Other Expenses": "9.06",
"Selling, General and Administrative Expense": "-12.5",
"Other Revenues": "-19.1",
"Comprehensive Net Income": "-63.4",
"Economic Capital Ratio": "36.5"
},
"2019": {
"Other Assets": "-5.58",
"Assets": "-42.3",
"Liabilities": "11.4",
"Stockholders Equity": "-6.59",
"ECR before LimitedLiability": "-77.2",
"Property and Equipment": "-3.82",
"Assets, Current": "-4.33",
"Intangible Assets": "-5.94",
"Liabilities, Current": "-1.54",
"Other Liabilities": "6.12",
"Liabilities, Non-Current": "6.76",
"Other Expenses": "3.67",
"Expenses": "-64.7",
"Revenues": "-5.21",
"Net Income": "-94.0",
"Cost of Goods Sold": "1.68",
"Selling, General and Administrative Expense": "-6.59",
"Research and Development": "-40.5",
"Other Revenues": "-5.21",
"Comprehensive Net Income": "-94.7",
"Economic Capital Ratio": "-104"
},
"2020": {
"Intangible Assets": "-5.62",
"Assets": "33.5",
"Liabilities": "65.3",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "104",
"Other Assets": "-4.98",
"Property and Equipment": "6.57",
"Assets, Current": "42.2",
"Liabilities, Non-Current": "22.9",
"Liabilities, Current": "22.0",
"Other Liabilities": "25.7",
"Selling, General and Administrative Expense": "1.57",
"Expenses": "-10.0",
"Revenues": "-13.3",
"Net Income": "-22.4",
"Cost of Goods Sold": "3.11",
"Research and Development": "-20.8",
"Other Expenses": "6.04",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "-22.5",
"Economic Capital Ratio": "84.9"
},
"2021": {
"Assets, Current": "21.3",
"Assets": "30.5",
"Liabilities": "54.8",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "96.0",
"Other Assets": "-5.93",
"Property and Equipment": "19.7",
"Intangible Assets": "-4.15",
"Liabilities, Current": "13.6",
"Other Liabilities": "23.4",
"Liabilities, Non-Current": "22.3",
"Selling, General and Administrative Expense": "4.57",
"Expenses": "-0.796",
"Revenues": "-11.3",
"Net Income": "-11.6",
"Other Expenses": "5.25",
"Research and Development": "-13.4",
"Cost of Goods Sold": "2.69",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "-11.6",
"Economic Capital Ratio": "88.4"
},
"2022": {
"Intangible Assets": "-4.36",
"Assets": "40.6",
"Liabilities": "72.2",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "131",
"Assets, Current": "3.52",
"Other Assets": "-6.55",
"Property and Equipment": "58.5",
"Other Liabilities": "27.2",
"Liabilities, Current": "28.4",
"Liabilities, Non-Current": "23.7",
"Other Expenses": "5.25",
"Expenses": "-3.46",
"Revenues": "-12.2",
"Net Income": "-15.3",
"Selling, General and Administrative Expense": "5.02",
"Cost of Goods Sold": "3.10",
"Research and Development": "-17.0",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "-15.2",
"Economic Capital Ratio": "110"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001430306_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "8,631",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,211",
"Liabilities, Non-Current": "0",
"Other Assets": "60",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "0",
"Other Liabilities": "13",
"Other Net Income": "4.0",
"Other Revenues": "0",
"Property and Equipment": "45",
"Research and Development": "4,650",
"Selling, General and Administrative Expense": "6,238"
},
"output_variables": {
"Assets": "8,736",
"Liabilities": "2,224",
"Expenses": "10,888",
"Revenues": "0",
"Stockholders Equity": "6,512",
"Net Income": "-10,884",
"Comprehensive Net Income": "-10,884",
"BaseVar": "10,926",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "197%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "39,036",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,382",
"Liabilities, Non-Current": "0",
"Other Assets": "178",
"Other Compr. Net Income": "3.0",
"Other Expenses": "0",
"Other Liabilities": "68",
"Other Net Income": "40",
"Other Revenues": "0",
"Property and Equipment": "328",
"Research and Development": "18,617",
"Selling, General and Administrative Expense": "9,039"
},
"output_variables": {
"Assets": "39,542",
"Liabilities": "3,450",
"Expenses": "27,656",
"Revenues": "0",
"Stockholders Equity": "36,092",
"Net Income": "-27,616",
"Comprehensive Net Income": "-27,614",
"BaseVar": "35,346",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "327%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "46,359",
"Cost of Goods Sold": "0",
"Intangible Assets": "120",
"Liabilities, Current": "6,650",
"Liabilities, Non-Current": "0",
"Other Assets": "189",
"Other Compr. Net Income": "-19",
"Other Expenses": "0",
"Other Liabilities": "106",
"Other Net Income": "108",
"Other Revenues": "0",
"Property and Equipment": "350",
"Research and Development": "35,504",
"Selling, General and Administrative Expense": "12,658"
},
"output_variables": {
"Assets": "47,018",
"Liabilities": "6,756",
"Expenses": "48,162",
"Revenues": "0",
"Stockholders Equity": "40,262",
"Net Income": "-48,054",
"Comprehensive Net Income": "-48,064",
"BaseVar": "51,032",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "266%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "27,140",
"Cost of Goods Sold": "0",
"Intangible Assets": "120",
"Liabilities, Current": "2,116",
"Liabilities, Non-Current": "0",
"Other Assets": "100",
"Other Compr. Net Income": "-19",
"Other Expenses": "0",
"Other Liabilities": "33",
"Other Net Income": "159",
"Other Revenues": "0",
"Property and Equipment": "150",
"Research and Development": "24,555",
"Selling, General and Administrative Expense": "9,361"
},
"output_variables": {
"Assets": "27,510",
"Liabilities": "2,149",
"Expenses": "33,916",
"Revenues": "0",
"Stockholders Equity": "25,361",
"Net Income": "-33,757",
"Comprehensive Net Income": "-33,767",
"BaseVar": "31,876",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "264%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "26,443",
"Cost of Goods Sold": "0",
"Intangible Assets": "120",
"Liabilities, Current": "2,126",
"Liabilities, Non-Current": "0",
"Other Assets": "100",
"Other Compr. Net Income": "5.4",
"Other Expenses": "0",
"Other Liabilities": "12",
"Other Net Income": "259",
"Other Revenues": "0",
"Property and Equipment": "91",
"Research and Development": "-2,778",
"Selling, General and Administrative Expense": "6,391"
},
"output_variables": {
"Assets": "26,754",
"Liabilities": "2,138",
"Expenses": "3,613",
"Revenues": "0",
"Stockholders Equity": "24,616",
"Net Income": "-3,354",
"Comprehensive Net Income": "-3,351",
"BaseVar": "16,385",
"ECR before LimitedLiability": "348%",
"Economic Capital Ratio": "402%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "26,056",
"Cost of Goods Sold": "0",
"Intangible Assets": "120",
"Liabilities, Current": "2,655",
"Liabilities, Non-Current": "0",
"Other Assets": "100",
"Other Compr. Net Income": "-21",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "487",
"Other Revenues": "0",
"Property and Equipment": "43",
"Research and Development": "19,259",
"Selling, General and Administrative Expense": "9,155"
},
"output_variables": {
"Assets": "26,319",
"Liabilities": "2,655",
"Expenses": "28,414",
"Revenues": "0",
"Stockholders Equity": "23,664",
"Net Income": "-27,928",
"Comprehensive Net Income": "-27,938",
"BaseVar": "28,948",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "277%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,948",
"Cost of Goods Sold": "0",
"Intangible Assets": "120",
"Liabilities, Current": "5,135",
"Liabilities, Non-Current": "6.0",
"Other Assets": "456",
"Other Compr. Net Income": "-15",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "189",
"Other Revenues": "0",
"Property and Equipment": "34",
"Research and Development": "18,444",
"Selling, General and Administrative Expense": "11,610"
},
"output_variables": {
"Assets": "14,558",
"Liabilities": "5,141",
"Expenses": "30,054",
"Revenues": "0",
"Stockholders Equity": "9,417",
"Net Income": "-29,864",
"Comprehensive Net Income": "-29,872",
"BaseVar": "24,979",
"ECR before LimitedLiability": "-95%",
"Economic Capital Ratio": "131%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "87,989",
"Cost of Goods Sold": "0",
"Intangible Assets": "120",
"Liabilities, Current": "9,819",
"Liabilities, Non-Current": "716",
"Other Assets": "1,503",
"Other Compr. Net Income": "-12",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-324",
"Other Revenues": "0",
"Property and Equipment": "8,571",
"Research and Development": "43,801",
"Selling, General and Administrative Expense": "17,010"
},
"output_variables": {
"Assets": "98,183",
"Liabilities": "10,535",
"Expenses": "60,811",
"Revenues": "0",
"Stockholders Equity": "87,648",
"Net Income": "-61,134",
"Comprehensive Net Income": "-61,140",
"BaseVar": "84,932",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "328%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "189,049",
"Cost of Goods Sold": "0",
"Intangible Assets": "120",
"Liabilities, Current": "21,716",
"Liabilities, Non-Current": "467",
"Other Assets": "1,173",
"Other Compr. Net Income": "-25",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "13",
"Other Revenues": "0",
"Property and Equipment": "50,558",
"Research and Development": "140,322",
"Selling, General and Administrative Expense": "43,395"
},
"output_variables": {
"Assets": "240,900",
"Liabilities": "22,183",
"Expenses": "183,717",
"Revenues": "0",
"Stockholders Equity": "218,717",
"Net Income": "-183,703",
"Comprehensive Net Income": "-183,716",
"BaseVar": "223,419",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "318%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "130,777",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,180",
"Liabilities, Non-Current": "328",
"Other Assets": "1,099",
"Other Compr. Net Income": "-65",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "913",
"Other Revenues": "0",
"Property and Equipment": "93,814",
"Research and Development": "98,219",
"Selling, General and Administrative Expense": "45,017"
},
"output_variables": {
"Assets": "225,690",
"Liabilities": "18,508",
"Expenses": "143,236",
"Revenues": "0",
"Stockholders Equity": "207,182",
"Net Income": "-142,323",
"Comprehensive Net Income": "-142,355",
"BaseVar": "194,206",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "338%"
}
}
},
"top_rated": true,
"trend": 27.0,
"value": 3.5507309489148824,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001430306.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001430306.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001430306.svg"
},
{
"company_id": "0001326190",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001326190.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001326190.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001326190.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001326190_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001326190_main_keyfigs.svg",
"name": "Altimmune Inc",
"rank": 95,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001326190.svg",
"report_text": "The relative strengths and weaknesses of Altimmune 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 Altimmune Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 135% points.The greatest weakness of Altimmune Inc is the variable Research and Development, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 355%, being 110% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001326190_2023_Altimmune_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-15.0",
"Assets": "-43.3",
"Liabilities": "105",
"Stockholders Equity": "-34.2",
"ECR before LimitedLiability": "148",
"Intangible Assets": "-9.75",
"Property and Equipment": "-9.46",
"Assets, Current": "-20.6",
"Other Liabilities": "28.7",
"Liabilities, Non-Current": "25.8",
"Liabilities, Current": "58.3",
"Research and Development": "-33.2",
"Expenses": "-21.0",
"Revenues": "56.6",
"Net Income": "78.2",
"Other Expenses": "17.8",
"Selling, General and Administrative Expense": "-12.1",
"Other Revenues": "56.6",
"Comprehensive Net Income": "76.9",
"Other Net Income": "41.3",
"Economic Capital Ratio": "72.3"
},
"2012": {
"Property and Equipment": "-13.4",
"Assets": "-48.9",
"Liabilities": "53.5",
"Stockholders Equity": "-45.4",
"ECR before LimitedLiability": "99.8",
"Assets, Current": "-22.2",
"Intangible Assets": "-8.67",
"Other Assets": "-16.0",
"Liabilities, Current": "20.0",
"Other Liabilities": "37.8",
"Selling, General and Administrative Expense": "-4.02",
"Expenses": "-7.76",
"Revenues": "-44.0",
"Net Income": "76.4",
"Research and Development": "-35.8",
"Other Expenses": "27.3",
"Cost of Goods Sold": "7.41",
"Other Revenues": "-44.0",
"Comprehensive Net Income": "76.8",
"Other Net Income": "108",
"Economic Capital Ratio": "26.7"
},
"2013": {
"Other Assets": "-28.2",
"Assets": "-100.0",
"Liabilities": "30.9",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "-43.2",
"Intangible Assets": "-8.75",
"Property and Equipment": "-17.4",
"Assets, Current": "-74.5",
"Liabilities, Current": "9.76",
"Other Liabilities": "30.6",
"Selling, General and Administrative Expense": "-34.5",
"Expenses": "-50.4",
"Revenues": "-46.4",
"Net Income": "18.3",
"Other Expenses": "26.7",
"Research and Development": "-46.9",
"Cost of Goods Sold": "6.37",
"Other Revenues": "-46.4",
"Comprehensive Net Income": "17.7",
"Other Net Income": "41.2",
"Economic Capital Ratio": "-71.1"
},
"2016": {
"Other Assets": "-12.7",
"Assets": "-30.9",
"Liabilities": "-109",
"Stockholders Equity": "-111",
"ECR before LimitedLiability": "15.7",
"Assets, Current": "3.74",
"Property and Equipment": "-9.04",
"Intangible Assets": "-16.0",
"Other Liabilities": "28.2",
"Liabilities, Non-Current": "16.1",
"Liabilities, Current": "-186",
"Research and Development": "33.8",
"Expenses": "71.2",
"Revenues": "-17.6",
"Net Income": "100",
"Selling, General and Administrative Expense": "22.1",
"Other Expenses": "8.89",
"Other Revenues": "-17.6",
"Comprehensive Net Income": "100",
"Other Net Income": "90.6",
"Economic Capital Ratio": "-6.76"
},
"2017": {
"Other Assets": "-13.7",
"Assets": "-3.23",
"Liabilities": "55.6",
"Stockholders Equity": "40.2",
"ECR before LimitedLiability": "41.4",
"Intangible Assets": "134",
"Assets, Current": "-44.6",
"Property and Equipment": "-6.88",
"Liabilities, Current": "50.7",
"Other Liabilities": "-17.2",
"Liabilities, Non-Current": "21.7",
"Selling, General and Administrative Expense": "13.7",
"Expenses": "-25.0",
"Net Income": "-25.6",
"Other Net Income": "-0.388",
"Research and Development": "1.98",
"Other Expenses": "-42.5",
"Cost of Goods Sold": "3.16",
"Comprehensive Net Income": "-23.1",
"Other Compr. Net Income": "2.58",
"Economic Capital Ratio": "21.8"
},
"2018": {
"Assets": "4.77",
"Liabilities": "83.9",
"Stockholders Equity": "77.7",
"ECR before LimitedLiability": "80.9",
"Other Assets": "-9.71",
"Intangible Assets": "22.1",
"Property and Equipment": "-3.25",
"Liabilities, Current": "41.6",
"Other Liabilities": "20.4",
"Liabilities, Non-Current": "27.9",
"Research and Development": "-4.37",
"Expenses": "-23.6",
"Revenues": "3.09",
"Net Income": "-26.2",
"Cost of Goods Sold": "4.73",
"Other Expenses": "-31.6",
"Selling, General and Administrative Expense": "7.82",
"Other Revenues": "3.09",
"Other Net Income": "-5.74",
"Comprehensive Net Income": "-26.9",
"Economic Capital Ratio": "63.2"
},
"2019": {
"Other Assets": "-6.40",
"Assets": "34.1",
"Liabilities": "53.8",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "126",
"Assets, Current": "21.5",
"Intangible Assets": "19.6",
"Liabilities, Current": "35.3",
"Other Liabilities": "-7.22",
"Liabilities, Non-Current": "27.4",
"Other Expenses": "5.80",
"Expenses": "3.93",
"Revenues": "-3.28",
"Net Income": "2.62",
"Cost of Goods Sold": "3.74",
"Selling, General and Administrative Expense": "3.79",
"Research and Development": "-9.41",
"Other Revenues": "-3.28",
"Comprehensive Net Income": "2.30",
"Other Net Income": "1.97",
"Economic Capital Ratio": "98.6"
},
"2020": {
"Assets": "36.1",
"Liabilities": "66.7",
"Stockholders Equity": "147",
"ECR before LimitedLiability": "156",
"Other Assets": "-3.08",
"Property and Equipment": "-1.22",
"Assets, Current": "46.2",
"Liabilities, Non-Current": "25.2",
"Liabilities, Current": "36.2",
"Other Liabilities": "12.2",
"Selling, General and Administrative Expense": "10.0",
"Expenses": "15.6",
"Revenues": "-7.64",
"Net Income": "9.05",
"Cost of Goods Sold": "2.78",
"Research and Development": "-5.40",
"Other Expenses": "8.21",
"Other Revenues": "-7.64",
"Other Net Income": "0.950",
"Comprehensive Net Income": "9.01",
"Economic Capital Ratio": "136"
},
"2021": {
"Assets, Current": "40.0",
"Assets": "25.1",
"Liabilities": "60.2",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "89.5",
"Other Assets": "-6.80",
"Property and Equipment": "-1.63",
"Liabilities, Current": "19.4",
"Other Liabilities": "21.9",
"Liabilities, Non-Current": "24.2",
"Selling, General and Administrative Expense": "8.93",
"Expenses": "-7.46",
"Revenues": "-9.53",
"Net Income": "-16.6",
"Other Expenses": "-0.730",
"Research and Development": "-18.7",
"Cost of Goods Sold": "2.86",
"Other Revenues": "-9.53",
"Comprehensive Net Income": "-16.7",
"Other Net Income": "0.423",
"Economic Capital Ratio": "81.9"
},
"2022": {
"Intangible Assets": "1.33",
"Assets": "43.2",
"Liabilities": "60.8",
"Stockholders Equity": "135",
"ECR before LimitedLiability": "130",
"Assets, Current": "59.8",
"Other Assets": "-6.41",
"Property and Equipment": "-1.78",
"Other Liabilities": "17.3",
"Liabilities, Current": "25.5",
"Liabilities, Non-Current": "23.2",
"Other Expenses": "5.11",
"Expenses": "3.88",
"Revenues": "-11.7",
"Net Income": "-6.69",
"Selling, General and Administrative Expense": "10.4",
"Cost of Goods Sold": "2.95",
"Research and Development": "-14.7",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-6.64",
"Economic Capital Ratio": "110"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001326190_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "19,613",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,348",
"Liabilities, Current": "4,615",
"Liabilities, Non-Current": "0",
"Other Assets": "53",
"Other Compr. Net Income": "-240",
"Other Expenses": "461",
"Other Liabilities": "2,336",
"Other Net Income": "7,928",
"Other Revenues": "24,266",
"Property and Equipment": "789",
"Research and Development": "21,220",
"Selling, General and Administrative Expense": "14,311"
},
"output_variables": {
"Assets": "22,804",
"Liabilities": "6,952",
"Expenses": "35,992",
"Revenues": "24,266",
"Stockholders Equity": "15,852",
"Net Income": "-3,798",
"Comprehensive Net Income": "-3,918",
"BaseVar": "49,091",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "306%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "19,796",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,348",
"Liabilities, Current": "7,488",
"Liabilities, Non-Current": "2,284",
"Other Assets": "113",
"Other Compr. Net Income": "0",
"Other Expenses": "499",
"Other Liabilities": "1,296",
"Other Net Income": "26,718",
"Other Revenues": "0",
"Property and Equipment": "484",
"Research and Development": "19,510",
"Selling, General and Administrative Expense": "11,629"
},
"output_variables": {
"Assets": "22,741",
"Liabilities": "11,068",
"Expenses": "31,638",
"Revenues": "0",
"Stockholders Equity": "11,674",
"Net Income": "-4,920",
"Comprehensive Net Income": "-4,920",
"BaseVar": "46,082",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "247%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "14,339",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,348",
"Liabilities, Current": "6,796",
"Liabilities, Non-Current": "1,319",
"Other Assets": "66",
"Other Compr. Net Income": "0",
"Other Expenses": "244",
"Other Liabilities": "1,689",
"Other Net Income": "17,095",
"Other Revenues": "0",
"Property and Equipment": "386",
"Research and Development": "15,290",
"Selling, General and Administrative Expense": "13,279"
},
"output_variables": {
"Assets": "17,139",
"Liabilities": "9,804",
"Expenses": "28,814",
"Revenues": "0",
"Stockholders Equity": "7,336",
"Net Income": "-11,718",
"Comprehensive Net Income": "-11,718",
"BaseVar": "36,426",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "172%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "222,270",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,348",
"Liabilities, Current": "204,838",
"Liabilities, Non-Current": "443",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "11,646",
"Other Liabilities": "0",
"Other Net Income": "209,406",
"Other Revenues": "0",
"Property and Equipment": "121",
"Research and Development": "5,444",
"Selling, General and Administrative Expense": "11,808"
},
"output_variables": {
"Assets": "224,739",
"Liabilities": "205,280",
"Expenses": "28,898",
"Revenues": "0",
"Stockholders Equity": "19,459",
"Net Income": "180,508",
"Comprehensive Net Income": "180,508",
"BaseVar": "334,162",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "233%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "23,466",
"Cost of Goods Sold": "0",
"Intangible Assets": "38,722",
"Liabilities, Current": "3,840",
"Liabilities, Non-Current": "0",
"Other Assets": "239",
"Other Compr. Net Income": "1,920",
"Other Expenses": "125,022",
"Other Liabilities": "10,513",
"Other Net Income": "220,676",
"Other Revenues": "7,047",
"Property and Equipment": "603",
"Research and Development": "15,312",
"Selling, General and Administrative Expense": "8,906"
},
"output_variables": {
"Assets": "63,030",
"Liabilities": "14,353",
"Expenses": "149,239",
"Revenues": "7,047",
"Stockholders Equity": "48,678",
"Net Income": "78,484",
"Comprehensive Net Income": "79,444",
"BaseVar": "228,133",
"ECR before LimitedLiability": "480%",
"Economic Capital Ratio": "502%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "39,372",
"Cost of Goods Sold": "0",
"Intangible Assets": "13,852",
"Liabilities, Current": "4,527",
"Liabilities, Non-Current": "0",
"Other Assets": "184",
"Other Compr. Net Income": "2,988",
"Other Expenses": "18,978",
"Other Liabilities": "1,911",
"Other Net Income": "-1,652",
"Other Revenues": "10,462",
"Property and Equipment": "1,343",
"Research and Development": "18,450",
"Selling, General and Administrative Expense": "9,564"
},
"output_variables": {
"Assets": "54,751",
"Liabilities": "6,438",
"Expenses": "46,992",
"Revenues": "10,462",
"Stockholders Equity": "48,313",
"Net Income": "-38,182",
"Comprehensive Net Income": "-36,688",
"BaseVar": "61,641",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "319%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "39,395",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,732",
"Liabilities, Current": "3,923",
"Liabilities, Non-Current": "0",
"Other Assets": "827",
"Other Compr. Net Income": "-167",
"Other Expenses": "-7,458",
"Other Liabilities": "4,615",
"Other Net Income": "-254",
"Other Revenues": "7,251",
"Property and Equipment": "1,104",
"Research and Development": "17,892",
"Selling, General and Administrative Expense": "8,701"
},
"output_variables": {
"Assets": "54,058",
"Liabilities": "8,538",
"Expenses": "19,135",
"Revenues": "7,251",
"Stockholders Equity": "45,520",
"Net Income": "-12,138",
"Comprehensive Net Income": "-12,222",
"BaseVar": "44,702",
"ECR before LimitedLiability": "278%",
"Economic Capital Ratio": "354%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "230,257",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,824",
"Liabilities, Current": "12,020",
"Liabilities, Non-Current": "0",
"Other Assets": "977",
"Other Compr. Net Income": "-7.3",
"Other Expenses": "-8,576",
"Other Liabilities": "7,218",
"Other Net Income": "523",
"Other Revenues": "7,421",
"Property and Equipment": "1,057",
"Research and Development": "43,333",
"Selling, General and Administrative Expense": "12,383"
},
"output_variables": {
"Assets": "245,115",
"Liabilities": "19,239",
"Expenses": "47,140",
"Revenues": "7,421",
"Stockholders Equity": "225,876",
"Net Income": "-39,197",
"Comprehensive Net Income": "-39,200",
"BaseVar": "159,723",
"ECR before LimitedLiability": "343%",
"Economic Capital Ratio": "398%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "204,126",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,419",
"Liabilities, Current": "18,276",
"Liabilities, Non-Current": "0",
"Other Assets": "872",
"Other Compr. Net Income": "-6.7",
"Other Expenses": "15,814",
"Other Liabilities": "1,454",
"Other Net Income": "-3.0",
"Other Revenues": "5,631",
"Property and Equipment": "1,448",
"Research and Development": "86,990",
"Selling, General and Administrative Expense": "15,121"
},
"output_variables": {
"Assets": "218,865",
"Liabilities": "19,730",
"Expenses": "117,925",
"Revenues": "5,631",
"Stockholders Equity": "199,135",
"Net Income": "-112,297",
"Comprehensive Net Income": "-112,300",
"BaseVar": "181,080",
"ECR before LimitedLiability": "270%",
"Economic Capital Ratio": "349%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "192,813",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,419",
"Liabilities, Current": "17,054",
"Liabilities, Non-Current": "0",
"Other Assets": "615",
"Other Compr. Net Income": "-113",
"Other Expenses": "-287",
"Other Liabilities": "4,581",
"Other Net Income": "1,813",
"Other Revenues": "1,337",
"Property and Equipment": "1,081",
"Research and Development": "69,483",
"Selling, General and Administrative Expense": "16,929"
},
"output_variables": {
"Assets": "206,928",
"Liabilities": "21,635",
"Expenses": "86,125",
"Revenues": "1,337",
"Stockholders Equity": "185,293",
"Net Income": "-82,975",
"Comprehensive Net Income": "-83,032",
"BaseVar": "158,976",
"ECR before LimitedLiability": "281%",
"Economic Capital Ratio": "356%"
}
}
},
"top_rated": true,
"trend": 37.0,
"value": 3.5483518525872966,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001326190.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001326190.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001326190.svg"
},
{
"company_id": "0001750284",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001750284.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001750284.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001750284.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001750284_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001750284_main_keyfigs.svg",
"name": "Olema Pharmaceuticals Inc",
"rank": 96,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001750284.svg",
"report_text": "The relative strengths and weaknesses of Olema Pharmaceuticals 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 Olema Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 141% points.The greatest weakness of Olema Pharmaceuticals Inc is the variable Research and Development, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 354%, being 109% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001750284_2023_Olema_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "45.3",
"Assets": "29.2",
"Liabilities": "73.0",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "141",
"Other Assets": "-2.76",
"Property and Equipment": "-0.787",
"Intangible Assets": "-2.23",
"Liabilities, Current": "37.0",
"Other Liabilities": "24.6",
"Liabilities, Non-Current": "20.4",
"Selling, General and Administrative Expense": "6.57",
"Expenses": "11.6",
"Revenues": "-11.0",
"Net Income": "1.45",
"Other Expenses": "5.09",
"Research and Development": "-2.64",
"Cost of Goods Sold": "2.61",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "1.37",
"Economic Capital Ratio": "133"
},
"2022": {
"Intangible Assets": "-4.41",
"Assets": "40.1",
"Liabilities": "71.9",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "130",
"Assets, Current": "66.8",
"Other Assets": "-4.95",
"Property and Equipment": "-1.76",
"Other Liabilities": "27.2",
"Liabilities, Current": "30.1",
"Liabilities, Non-Current": "21.5",
"Other Expenses": "5.28",
"Expenses": "-3.00",
"Revenues": "-12.3",
"Net Income": "-14.7",
"Selling, General and Administrative Expense": "7.50",
"Cost of Goods Sold": "3.12",
"Research and Development": "-19.1",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-15.0",
"Economic Capital Ratio": "109"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001750284_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "290,685",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,019",
"Liabilities, Non-Current": "2,358",
"Other Assets": "3,786",
"Other Compr. Net Income": "-149",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "395",
"Other Revenues": "0",
"Property and Equipment": "1,474",
"Research and Development": "51,100",
"Selling, General and Administrative Expense": "20,391"
},
"output_variables": {
"Assets": "295,945",
"Liabilities": "11,377",
"Expenses": "71,491",
"Revenues": "0",
"Stockholders Equity": "284,568",
"Net Income": "-71,096",
"Comprehensive Net Income": "-71,170",
"BaseVar": "189,678",
"ECR before LimitedLiability": "357%",
"Economic Capital Ratio": "408%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "208,899",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,549",
"Liabilities, Non-Current": "1,550",
"Other Assets": "5,266",
"Other Compr. Net Income": "-1,664",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,201",
"Other Revenues": "0",
"Property and Equipment": "1,480",
"Research and Development": "82,274",
"Selling, General and Administrative Expense": "24,714"
},
"output_variables": {
"Assets": "215,645",
"Liabilities": "18,099",
"Expenses": "106,988",
"Revenues": "0",
"Stockholders Equity": "197,546",
"Net Income": "-104,787",
"Comprehensive Net Income": "-105,619",
"BaseVar": "172,298",
"ECR before LimitedLiability": "278%",
"Economic Capital Ratio": "354%"
}
}
},
"top_rated": true,
"trend": -55.0,
"value": 3.5407888648729955,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001750284.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001750284.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001750284.svg"
},
{
"company_id": "0001016504",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001016504.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001016504.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001016504.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001016504_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001016504_main_keyfigs.svg",
"name": "Integrated Biopharma INC",
"rank": 97,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001016504.svg",
"report_text": "The relative strengths and weaknesses of Integrated Biopharma 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 Integrated Biopharma INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 213% points.The greatest weakness of Integrated Biopharma INC is the variable Cost of Goods Sold, reducing the Economic Capital Ratio by 231% points.
The company's Economic Capital Ratio, given in the ranking table, is 354%, being 109% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001016504_2023_Integrated_Biopharma_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-9.53",
"Assets": "-128",
"Liabilities": "-5.77",
"Stockholders Equity": "-226",
"ECR before LimitedLiability": "-30.2",
"Intangible Assets": "-9.61",
"Property and Equipment": "-4.97",
"Assets, Current": "-86.3",
"Other Liabilities": "11.1",
"Liabilities, Non-Current": "4.73",
"Liabilities, Current": "-41.9",
"Research and Development": "27.1",
"Expenses": "-3.85",
"Revenues": "44.9",
"Net Income": "37.1",
"Other Expenses": "-46.6",
"Cost of Goods Sold": "2.49",
"Selling, General and Administrative Expense": "4.77",
"Other Revenues": "44.9",
"Comprehensive Net Income": "36.8",
"Economic Capital Ratio": "-106"
},
"2012": {
"Property and Equipment": "-6.85",
"Assets": "-118",
"Liabilities": "-8.86",
"Stockholders Equity": "-209",
"ECR before LimitedLiability": "-28.8",
"Assets, Current": "-80.7",
"Intangible Assets": "-12.3",
"Other Assets": "-10.2",
"Liabilities, Current": "-3.14",
"Liabilities, Non-Current": "-5.50",
"Selling, General and Administrative Expense": "8.15",
"Expenses": "-2.30",
"Revenues": "46.4",
"Net Income": "41.1",
"Research and Development": "24.6",
"Other Expenses": "-22.2",
"Cost of Goods Sold": "3.30",
"Other Revenues": "46.4",
"Comprehensive Net Income": "41.3",
"Other Net Income": "-2.01",
"Economic Capital Ratio": "-102"
},
"2013": {
"Other Assets": "-9.09",
"Assets": "-124",
"Liabilities": "-10.1",
"Stockholders Equity": "-231",
"ECR before LimitedLiability": "-90.5",
"Intangible Assets": "-9.86",
"Property and Equipment": "-4.34",
"Assets, Current": "-92.0",
"Liabilities, Non-Current": "-6.19",
"Liabilities, Current": "-4.32",
"Selling, General and Administrative Expense": "10.8",
"Expenses": "-3.93",
"Revenues": "41.6",
"Net Income": "35.3",
"Other Expenses": "-17.8",
"Research and Development": "18.5",
"Cost of Goods Sold": "1.86",
"Other Revenues": "41.6",
"Comprehensive Net Income": "35.0",
"Other Net Income": "-0.476",
"Economic Capital Ratio": "-118"
},
"2014": {
"Other Assets": "-11.4",
"Assets": "-141",
"Liabilities": "-13.5",
"Stockholders Equity": "-285",
"ECR before LimitedLiability": "-97.9",
"Property and Equipment": "-3.17",
"Assets, Current": "-111",
"Intangible Assets": "-11.7",
"Other Liabilities": "-2.48",
"Liabilities, Current": "-5.87",
"Liabilities, Non-Current": "-5.78",
"Selling, General and Administrative Expense": "12.8",
"Expenses": "-5.42",
"Revenues": "48.7",
"Net Income": "40.6",
"Cost of Goods Sold": "1.50",
"Other Expenses": "-29.0",
"Research and Development": "21.0",
"Other Revenues": "48.7",
"Comprehensive Net Income": "40.7",
"Economic Capital Ratio": "-131"
},
"2015": {
"Property and Equipment": "-3.58",
"Assets": "-158",
"Liabilities": "-8.85",
"Stockholders Equity": "-325",
"ECR before LimitedLiability": "-118",
"Other Assets": "-10.5",
"Intangible Assets": "-12.3",
"Assets, Current": "-130",
"Liabilities, Non-Current": "-3.83",
"Liabilities, Current": "-5.06",
"Other Expenses": "-62.4",
"Expenses": "-8.36",
"Revenues": "56.9",
"Net Income": "42.9",
"Cost of Goods Sold": "1.32",
"Selling, General and Administrative Expense": "12.2",
"Research and Development": "23.2",
"Other Revenues": "56.9",
"Other Net Income": "-0.300",
"Comprehensive Net Income": "43.0",
"Economic Capital Ratio": "-137"
},
"2016": {
"Other Assets": "-7.50",
"Assets": "-152",
"Liabilities": "-5.31",
"Stockholders Equity": "-296",
"Assets, Current": "-120",
"Property and Equipment": "-3.36",
"Intangible Assets": "-9.21",
"ECR before LimitedLiability": "-91.0",
"Liabilities, Non-Current": "-3.99",
"Liabilities, Current": "-1.39",
"Research and Development": "24.5",
"Expenses": "-3.82",
"Revenues": "55.7",
"Net Income": "47.1",
"Selling, General and Administrative Expense": "12.1",
"Other Expenses": "-78.0",
"Cost of Goods Sold": "1.19",
"Other Revenues": "55.7",
"Comprehensive Net Income": "47.1",
"Other Net Income": "-0.799",
"Economic Capital Ratio": "-113"
},
"2017": {
"Other Assets": "-3.73",
"Assets": "-166",
"Liabilities, Current": "0.919",
"Stockholders Equity": "-315",
"Intangible Assets": "-19.4",
"Assets, Current": "-136",
"Property and Equipment": "-1.94",
"Selling, General and Administrative Expense": "10.2",
"Expenses": "-3.08",
"Revenues": "56.9",
"Net Income": "42.7",
"Research and Development": "19.7",
"Other Expenses": "5.09",
"Cost of Goods Sold": "-134",
"Other Revenues": "56.9",
"ECR before LimitedLiability": "-95.0",
"Other Liabilities": "0.942",
"Liabilities, Non-Current": "-0.898",
"Comprehensive Net Income": "42.6",
"Other Net Income": "-0.984",
"Economic Capital Ratio": "-115"
},
"2018": {
"Assets, Current": "-137",
"Assets": "-165",
"Other Liabilities": "8.44",
"Stockholders Equity": "-318",
"Other Assets": "-4.17",
"Intangible Assets": "-14.9",
"Property and Equipment": "-1.82",
"Research and Development": "21.2",
"Expenses": "-3.61",
"Revenues": "56.3",
"Net Income": "42.0",
"Cost of Goods Sold": "-131",
"Other Expenses": "3.50",
"Selling, General and Administrative Expense": "11.2",
"Other Revenues": "56.3",
"ECR before LimitedLiability": "-95.2",
"Liabilities, Current": "-11.3",
"Liabilities, Non-Current": "0.752",
"Other Net Income": "-0.652",
"Comprehensive Net Income": "41.9",
"Economic Capital Ratio": "-113"
},
"2019": {
"Other Assets": "-19.8",
"Assets": "-153",
"Liabilities": "30.9",
"Stockholders Equity": "-263",
"ECR before LimitedLiability": "-40.0",
"Property and Equipment": "-10.9",
"Assets, Current": "-134",
"Intangible Assets": "-46.4",
"Liabilities, Current": "6.53",
"Other Liabilities": "30.5",
"Other Expenses": "24.8",
"Expenses": "-31.6",
"Revenues": "61.8",
"Net Income": "50.5",
"Cost of Goods Sold": "-165",
"Selling, General and Administrative Expense": "30.6",
"Research and Development": "35.0",
"Other Revenues": "61.8",
"Comprehensive Net Income": "50.1",
"Other Net Income": "-2.90",
"Economic Capital Ratio": "-67.2"
},
"2020": {
"Intangible Assets": "-30.3",
"Assets": "-127",
"Liabilities": "78.8",
"Stockholders Equity": "-270",
"ECR before LimitedLiability": "-17.0",
"Other Assets": "-5.83",
"Property and Equipment": "-5.33",
"Assets, Current": "-118",
"Liabilities, Non-Current": "20.2",
"Liabilities, Current": "5.01",
"Other Liabilities": "58.1",
"Selling, General and Administrative Expense": "45.3",
"Expenses": "-42.5",
"Revenues": "96.4",
"Net Income": "85.2",
"Cost of Goods Sold": "-153",
"Research and Development": "76.5",
"Other Expenses": "23.0",
"Other Revenues": "96.4",
"Comprehensive Net Income": "85.1",
"Economic Capital Ratio": "-36.5"
},
"2021": {
"Assets, Current": "-81.3",
"Assets": "-87.9",
"Liabilities": "137",
"Stockholders Equity": "-378",
"ECR before LimitedLiability": "44.9",
"Other Assets": "-9.52",
"Intangible Assets": "-18.7",
"Liabilities, Current": "42.6",
"Other Liabilities": "64.2",
"Liabilities, Non-Current": "44.4",
"Selling, General and Administrative Expense": "40.5",
"Expenses": "-59.9",
"Revenues": "178",
"Net Income": "170",
"Other Expenses": "19.9",
"Research and Development": "73.5",
"Cost of Goods Sold": "-205",
"Other Revenues": "178",
"Comprehensive Net Income": "170",
"Other Net Income": "6.92",
"Economic Capital Ratio": "37.2"
},
"2022": {
"Intangible Assets": "-12.2",
"Assets": "-57.5",
"Liabilities": "190",
"Stockholders Equity": "-192",
"ECR before LimitedLiability": "129",
"Assets, Current": "-53.6",
"Property and Equipment": "-1.05",
"Other Liabilities": "73.9",
"Liabilities, Current": "97.2",
"Liabilities, Non-Current": "50.1",
"Other Expenses": "20.8",
"Expenses": "-45.7",
"Revenues": "213",
"Net Income": "164",
"Selling, General and Administrative Expense": "48.4",
"Cost of Goods Sold": "-231",
"Research and Development": "84.0",
"Other Revenues": "213",
"Comprehensive Net Income": "165",
"Other Net Income": "-2.39",
"Economic Capital Ratio": "109"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001016504_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "10,635",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,294",
"Liabilities, Current": "21,329",
"Liabilities, Non-Current": "0",
"Other Assets": "54",
"Other Compr. Net Income": "0",
"Other Expenses": "30,503",
"Other Liabilities": "16",
"Other Net Income": "-1,919",
"Other Revenues": "40,665",
"Property and Equipment": "1,667",
"Research and Development": "0",
"Selling, General and Administrative Expense": "10,524"
},
"output_variables": {
"Assets": "13,650",
"Liabilities": "21,345",
"Expenses": "41,027",
"Revenues": "40,665",
"Stockholders Equity": "-7,695",
"Net Income": "-2,281",
"Comprehensive Net Income": "-2,281",
"BaseVar": "59,303",
"ECR before LimitedLiability": "-109%",
"Economic Capital Ratio": "128%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "8,684",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,154",
"Liabilities, Current": "12,203",
"Liabilities, Non-Current": "4,698",
"Other Assets": "590",
"Other Compr. Net Income": "0",
"Other Expenses": "28,997",
"Other Liabilities": "5,359",
"Other Net Income": "-2,207",
"Other Revenues": "36,604",
"Property and Equipment": "1,449",
"Research and Development": "0",
"Selling, General and Administrative Expense": "8,113"
},
"output_variables": {
"Assets": "11,877",
"Liabilities": "22,260",
"Expenses": "37,110",
"Revenues": "36,604",
"Stockholders Equity": "-10,383",
"Net Income": "-2,713",
"Comprehensive Net Income": "-2,713",
"BaseVar": "55,029",
"ECR before LimitedLiability": "-149%",
"Economic Capital Ratio": "118%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "9,928",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,017",
"Liabilities, Current": "12,416",
"Liabilities, Non-Current": "4,888",
"Other Assets": "431",
"Other Compr. Net Income": "0",
"Other Expenses": "28,139",
"Other Liabilities": "5,597",
"Other Net Income": "-1,006",
"Other Revenues": "33,623",
"Property and Equipment": "1,235",
"Research and Development": "0",
"Selling, General and Administrative Expense": "4,385"
},
"output_variables": {
"Assets": "12,611",
"Liabilities": "22,901",
"Expenses": "32,524",
"Revenues": "33,623",
"Stockholders Equity": "-10,290",
"Net Income": "93",
"Comprehensive Net Income": "93",
"BaseVar": "51,332",
"ECR before LimitedLiability": "-126%",
"Economic Capital Ratio": "124%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,166",
"Cost of Goods Sold": "0",
"Intangible Assets": "880",
"Liabilities, Current": "11,653",
"Liabilities, Non-Current": "4,359",
"Other Assets": "298",
"Other Compr. Net Income": "0",
"Other Expenses": "28,854",
"Other Liabilities": "5,726",
"Other Net Income": "-1,133",
"Other Revenues": "33,678",
"Property and Equipment": "1,239",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,609"
},
"output_variables": {
"Assets": "11,583",
"Liabilities": "21,738",
"Expenses": "32,464",
"Revenues": "33,678",
"Stockholders Equity": "-10,155",
"Net Income": "81",
"Comprehensive Net Income": "81",
"BaseVar": "50,298",
"ECR before LimitedLiability": "-132%",
"Economic Capital Ratio": "123%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,322",
"Cost of Goods Sold": "0",
"Intangible Assets": "743",
"Liabilities, Current": "11,865",
"Liabilities, Non-Current": "3,942",
"Other Assets": "185",
"Other Compr. Net Income": "0",
"Other Expenses": "33,042",
"Other Liabilities": "5,132",
"Other Net Income": "-80",
"Other Revenues": "37,170",
"Property and Equipment": "1,373",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,466"
},
"output_variables": {
"Assets": "11,623",
"Liabilities": "20,939",
"Expenses": "36,509",
"Revenues": "37,170",
"Stockholders Equity": "-9,316",
"Net Income": "582",
"Comprehensive Net Income": "582",
"BaseVar": "53,160",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "125%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "12,033",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,787",
"Liabilities, Non-Current": "5,241",
"Other Assets": "349",
"Other Compr. Net Income": "0",
"Other Expenses": "36,843",
"Other Liabilities": "5,248",
"Other Net Income": "-808",
"Other Revenues": "41,865",
"Property and Equipment": "1,567",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,396"
},
"output_variables": {
"Assets": "13,949",
"Liabilities": "22,276",
"Expenses": "40,239",
"Revenues": "41,865",
"Stockholders Equity": "-8,327",
"Net Income": "818",
"Comprehensive Net Income": "818",
"BaseVar": "59,569",
"ECR before LimitedLiability": "-96%",
"Economic Capital Ratio": "131%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "12,551",
"Cost of Goods Sold": "40,287",
"Intangible Assets": "0",
"Liabilities, Current": "11,155",
"Liabilities, Non-Current": "4,246",
"Other Assets": "1,044",
"Other Compr. Net Income": "0",
"Other Expenses": "4,965",
"Other Liabilities": "5,724",
"Other Net Income": "-1,297",
"Other Revenues": "46,662",
"Property and Equipment": "1,601",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,472"
},
"output_variables": {
"Assets": "15,196",
"Liabilities": "21,125",
"Expenses": "48,723",
"Revenues": "46,662",
"Stockholders Equity": "-5,929",
"Net Income": "-3,358",
"Comprehensive Net Income": "-3,358",
"BaseVar": "66,502",
"ECR before LimitedLiability": "-90%",
"Economic Capital Ratio": "132%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "12,258",
"Cost of Goods Sold": "38,781",
"Intangible Assets": "0",
"Liabilities, Current": "16,180",
"Liabilities, Non-Current": "3,624",
"Other Assets": "659",
"Other Compr. Net Income": "0",
"Other Expenses": "264",
"Other Liabilities": "0",
"Other Net Income": "-760",
"Other Revenues": "43,932",
"Property and Equipment": "1,651",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,311"
},
"output_variables": {
"Assets": "14,568",
"Liabilities": "19,804",
"Expenses": "42,355",
"Revenues": "43,932",
"Stockholders Equity": "-5,236",
"Net Income": "817",
"Comprehensive Net Income": "817",
"BaseVar": "60,710",
"ECR before LimitedLiability": "-62%",
"Economic Capital Ratio": "137%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "14,079",
"Cost of Goods Sold": "43,545",
"Intangible Assets": "0",
"Liabilities, Current": "12,353",
"Liabilities, Non-Current": "5,544",
"Other Assets": "3,933",
"Other Compr. Net Income": "0",
"Other Expenses": "352",
"Other Liabilities": "0",
"Other Net Income": "-665",
"Other Revenues": "49,487",
"Property and Equipment": "1,778",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,498"
},
"output_variables": {
"Assets": "19,790",
"Liabilities": "17,897",
"Expenses": "47,394",
"Revenues": "49,487",
"Stockholders Equity": "1,893",
"Net Income": "1,428",
"Comprehensive Net Income": "1,428",
"BaseVar": "67,616",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "170%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "16,461",
"Cost of Goods Sold": "45,963",
"Intangible Assets": "0",
"Liabilities, Current": "13,099",
"Liabilities, Non-Current": "3,778",
"Other Assets": "4,787",
"Other Compr. Net Income": "0",
"Other Expenses": "-915",
"Other Liabilities": "0",
"Other Net Income": "-221",
"Other Revenues": "52,579",
"Property and Equipment": "1,696",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,473"
},
"output_variables": {
"Assets": "22,944",
"Liabilities": "16,877",
"Expenses": "48,520",
"Revenues": "52,579",
"Stockholders Equity": "6,067",
"Net Income": "3,837",
"Comprehensive Net Income": "3,837",
"BaseVar": "70,570",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "17,998",
"Cost of Goods Sold": "53,885",
"Intangible Assets": "0",
"Liabilities, Current": "9,236",
"Liabilities, Non-Current": "1,870",
"Other Assets": "5,700",
"Other Compr. Net Income": "0",
"Other Expenses": "-785",
"Other Liabilities": "0",
"Other Net Income": "1,447",
"Other Revenues": "62,986",
"Property and Equipment": "1,742",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,675"
},
"output_variables": {
"Assets": "25,440",
"Liabilities": "11,106",
"Expenses": "56,774",
"Revenues": "62,986",
"Stockholders Equity": "14,334",
"Net Income": "7,659",
"Comprehensive Net Income": "7,659",
"BaseVar": "78,877",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "311%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,626",
"Cost of Goods Sold": "49,880",
"Intangible Assets": "0",
"Liabilities, Current": "5,263",
"Liabilities, Non-Current": "1,412",
"Other Assets": "6,714",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,205",
"Other Liabilities": "0",
"Other Net Income": "180",
"Other Revenues": "56,874",
"Property and Equipment": "1,910",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,797"
},
"output_variables": {
"Assets": "25,250",
"Liabilities": "6,675",
"Expenses": "52,472",
"Revenues": "56,874",
"Stockholders Equity": "18,575",
"Net Income": "4,582",
"Comprehensive Net Income": "4,582",
"BaseVar": "70,726",
"ECR before LimitedLiability": "282%",
"Economic Capital Ratio": "357%"
}
}
},
"top_rated": true,
"trend": 112.0,
"value": 3.5382340687772125,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001016504.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001016504.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001016504.svg"
},
{
"company_id": "0001865494",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001865494.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001865494.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001865494.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001865494_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001865494_main_keyfigs.svg",
"name": "IO Biotech Inc",
"rank": 98,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001865494.svg",
"report_text": "The relative strengths and weaknesses of IO Biotech 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 IO Biotech Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 138% points.The greatest weakness of IO Biotech Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 352%, being 108% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001865494_2023_IO_Biotech_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "51.1",
"Assets": "29.5",
"Liabilities": "71.8",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "127",
"Other Assets": "-4.22",
"Intangible Assets": "-2.90",
"Liabilities, Current": "31.4",
"Other Liabilities": "24.8",
"Liabilities, Non-Current": "24.3",
"Selling, General and Administrative Expense": "9.90",
"Expenses": "21.3",
"Revenues": "-11.4",
"Net Income": "-5.03",
"Other Expenses": "5.23",
"Research and Development": "3.70",
"Cost of Goods Sold": "2.70",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "-6.11",
"Other Net Income": "-15.5",
"Economic Capital Ratio": "119"
},
"2022": {
"Intangible Assets": "-4.56",
"Assets": "38.1",
"Liabilities": "73.0",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "128",
"Assets, Current": "67.0",
"Other Assets": "-5.66",
"Property and Equipment": "-2.02",
"Other Liabilities": "27.6",
"Liabilities, Current": "33.5",
"Liabilities, Non-Current": "18.8",
"Other Revenues": "-12.5",
"Revenues": "-12.5",
"Net Income": "-11.9",
"Comprehensive Net Income": "-15.3",
"Other Compr. Net Income": "-3.37",
"Other Expenses": "4.35",
"Cost of Goods Sold": "3.17",
"Selling, General and Administrative Expense": "2.26",
"Research and Development": "-9.58",
"Economic Capital Ratio": "108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001865494_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "221,738",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,305",
"Liabilities, Non-Current": "59",
"Other Assets": "550",
"Other Compr. Net Income": "-3,450",
"Other Expenses": "68",
"Other Liabilities": "0",
"Other Net Income": "-26,577",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "30,152",
"Selling, General and Administrative Expense": "11,082"
},
"output_variables": {
"Assets": "222,288",
"Liabilities": "10,364",
"Expenses": "41,302",
"Revenues": "0",
"Stockholders Equity": "211,924",
"Net Income": "-67,879",
"Comprehensive Net Income": "-69,604",
"BaseVar": "151,990",
"ECR before LimitedLiability": "337%",
"Economic Capital Ratio": "394%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "148,219",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,676",
"Liabilities, Non-Current": "2,275",
"Other Assets": "2,845",
"Other Compr. Net Income": "-8,652",
"Other Expenses": "1,273",
"Other Liabilities": "0",
"Other Net Income": "1,239",
"Other Revenues": "0",
"Property and Equipment": "741",
"Research and Development": "46,986",
"Selling, General and Administrative Expense": "24,438"
},
"output_variables": {
"Assets": "151,805",
"Liabilities": "12,951",
"Expenses": "72,697",
"Revenues": "0",
"Stockholders Equity": "138,854",
"Net Income": "-71,458",
"Comprehensive Net Income": "-75,784",
"BaseVar": "123,672",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "352%"
}
}
},
"top_rated": true,
"trend": -30.0,
"value": 3.5232593312971368,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001865494.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001865494.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001865494.svg"
},
{
"company_id": "0001281895",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001281895.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001281895.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001281895.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001281895_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001281895_main_keyfigs.svg",
"name": "Rocket Pharmaceuticals INC",
"rank": 99,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001281895.svg",
"report_text": "The relative strengths and weaknesses of Rocket Pharmaceuticals 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 Rocket Pharmaceuticals INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 133% points.The greatest weakness of Rocket Pharmaceuticals INC 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 352%, being 108% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001281895_2023_Rocket_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-2.63",
"Assets": "33.9",
"Liabilities": "85.1",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "116",
"Other Assets": "-4.98",
"Intangible Assets": "-7.10",
"Assets, Current": "69.9",
"Other Liabilities": "33.1",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "46.5",
"Other Expenses": "10.3",
"Expenses": "58.4",
"Revenues": "-16.4",
"Net Income": "-34.7",
"Selling, General and Administrative Expense": "21.0",
"Research and Development": "25.3",
"Other Revenues": "-16.4",
"Other Net Income": "-80.7",
"Comprehensive Net Income": "-34.6",
"Economic Capital Ratio": "97.0"
},
"2016": {
"Other Assets": "-9.07",
"Assets": "53.4",
"Liabilities": "-47.1",
"Stockholders Equity": "23.6",
"ECR before LimitedLiability": "27.4",
"Assets, Current": "109",
"Property and Equipment": "-5.30",
"Intangible Assets": "-12.6",
"Other Liabilities": "-102",
"Liabilities, Non-Current": "12.2",
"Liabilities, Current": "30.5",
"Research and Development": "26.6",
"Expenses": "59.8",
"Revenues": "-13.4",
"Net Income": "8.52",
"Selling, General and Administrative Expense": "19.8",
"Other Expenses": "8.66",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "8.51",
"Other Net Income": "-31.8",
"Economic Capital Ratio": "5.00"
},
"2017": {
"Other Assets": "-12.2",
"Assets": "46.1",
"Liabilities": "-65.7",
"Stockholders Equity": "-2.42",
"ECR before LimitedLiability": "-5.37",
"Intangible Assets": "-15.0",
"Assets, Current": "86.8",
"Property and Equipment": "-6.29",
"Liabilities, Current": "34.5",
"Other Liabilities": "-129",
"Liabilities, Non-Current": "12.7",
"Selling, General and Administrative Expense": "20.9",
"Expenses": "55.8",
"Revenues": "-13.7",
"Net Income": "11.1",
"Research and Development": "25.9",
"Other Expenses": "4.22",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "11.0",
"Other Net Income": "-25.9",
"Economic Capital Ratio": "-24.9"
},
"2018": {
"Assets, Current": "52.3",
"Assets": "52.3",
"Liabilities": "8.67",
"Stockholders Equity": "88.9",
"ECR before LimitedLiability": "87.7",
"Other Assets": "-2.28",
"Intangible Assets": "5.56",
"Property and Equipment": "-2.95",
"Liabilities, Current": "26.0",
"Other Liabilities": "-40.6",
"Liabilities, Non-Current": "18.1",
"Research and Development": "-0.289",
"Expenses": "16.5",
"Revenues": "-11.5",
"Net Income": "5.11",
"Cost of Goods Sold": "2.98",
"Other Expenses": "3.07",
"Selling, General and Administrative Expense": "10.7",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "4.98",
"Economic Capital Ratio": "70.1"
},
"2019": {
"Other Assets": "-4.57",
"Assets": "58.9",
"Liabilities": "26.6",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "139",
"Property and Equipment": "4.68",
"Assets, Current": "54.2",
"Intangible Assets": "2.27",
"Liabilities, Current": "31.3",
"Other Liabilities": "-29.1",
"Liabilities, Non-Current": "20.7",
"Other Expenses": "4.27",
"Expenses": "22.8",
"Revenues": "-11.1",
"Net Income": "12.3",
"Cost of Goods Sold": "2.92",
"Selling, General and Administrative Expense": "11.6",
"Research and Development": "4.09",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "12.1",
"Economic Capital Ratio": "112"
},
"2020": {
"Assets": "45.1",
"Liabilities": "37.5",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "120",
"Other Assets": "3.20",
"Property and Equipment": "0.737",
"Assets, Current": "37.0",
"Liabilities, Non-Current": "21.7",
"Liabilities, Current": "30.3",
"Other Liabilities": "-15.1",
"Selling, General and Administrative Expense": "10.3",
"Expenses": "15.0",
"Revenues": "-10.7",
"Net Income": "5.00",
"Cost of Goods Sold": "2.59",
"Research and Development": "-1.58",
"Other Expenses": "3.67",
"Other Revenues": "-10.7",
"Other Net Income": "0.605",
"Comprehensive Net Income": "4.96",
"Economic Capital Ratio": "101"
},
"2021": {
"Assets, Current": "22.0",
"Assets": "30.9",
"Liabilities": "56.6",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "104",
"Other Assets": "2.47",
"Property and Equipment": "1.88",
"Intangible Assets": "1.11",
"Liabilities, Current": "31.4",
"Other Liabilities": "7.13",
"Liabilities, Non-Current": "22.4",
"Selling, General and Administrative Expense": "5.87",
"Expenses": "3.04",
"Revenues": "-10.4",
"Net Income": "-7.33",
"Other Expenses": "4.45",
"Research and Development": "-10.0",
"Cost of Goods Sold": "2.66",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "-7.38",
"Economic Capital Ratio": "96.8"
},
"2022": {
"Intangible Assets": "7.32",
"Assets": "44.8",
"Liabilities": "56.8",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "128",
"Assets, Current": "14.6",
"Other Assets": "9.90",
"Property and Equipment": "2.76",
"Other Liabilities": "11.9",
"Liabilities, Current": "29.0",
"Liabilities, Non-Current": "20.2",
"Other Expenses": "4.52",
"Expenses": "4.96",
"Revenues": "-10.6",
"Net Income": "-6.07",
"Selling, General and Administrative Expense": "7.38",
"Cost of Goods Sold": "2.91",
"Research and Development": "-9.89",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "-5.99",
"Economic Capital Ratio": "108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001281895_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "112,366",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,141",
"Liabilities, Non-Current": "367",
"Other Assets": "143",
"Other Compr. Net Income": "-11",
"Other Expenses": "483",
"Other Liabilities": "0",
"Other Net Income": "-67,499",
"Other Revenues": "0",
"Property and Equipment": "812",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "113,321",
"Liabilities": "4,508",
"Expenses": "483",
"Revenues": "0",
"Stockholders Equity": "108,813",
"Net Income": "-67,982",
"Comprehensive Net Income": "-67,988",
"BaseVar": "92,911",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "128,349",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,212",
"Liabilities, Non-Current": "307",
"Other Assets": "168",
"Other Compr. Net Income": "-43",
"Other Expenses": "1,418",
"Other Liabilities": "48,960",
"Other Net Income": "-41,436",
"Other Revenues": "0",
"Property and Equipment": "1,130",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "129,647",
"Liabilities": "56,479",
"Expenses": "1,418",
"Revenues": "0",
"Stockholders Equity": "73,168",
"Net Income": "-42,854",
"Comprehensive Net Income": "-42,876",
"BaseVar": "114,512",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "250%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "101,047",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,070",
"Liabilities, Non-Current": "403",
"Other Assets": "168",
"Other Compr. Net Income": "38",
"Other Expenses": "3,579",
"Other Liabilities": "49,541",
"Other Net Income": "-25,918",
"Other Revenues": "0",
"Property and Equipment": "563",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "101,778",
"Liabilities": "54,014",
"Expenses": "3,579",
"Revenues": "0",
"Stockholders Equity": "47,764",
"Net Income": "-29,497",
"Comprehensive Net Income": "-29,478",
"BaseVar": "92,664",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "227%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "209,088",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,815",
"Liabilities, Current": "15,372",
"Liabilities, Non-Current": "0",
"Other Assets": "9,383",
"Other Compr. Net Income": "38",
"Other Expenses": "18,332",
"Other Liabilities": "41,904",
"Other Net Income": "-2,945",
"Other Revenues": "1,690",
"Property and Equipment": "2,027",
"Research and Development": "53,270",
"Selling, General and Administrative Expense": "17,886"
},
"output_variables": {
"Assets": "251,313",
"Liabilities": "57,276",
"Expenses": "89,488",
"Revenues": "1,690",
"Stockholders Equity": "194,037",
"Net Income": "-90,743",
"Comprehensive Net Income": "-90,724",
"BaseVar": "201,375",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "313%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "307,754",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,815",
"Liabilities, Current": "18,309",
"Liabilities, Non-Current": "1,466",
"Other Assets": "4,257",
"Other Compr. Net Income": "-127",
"Other Expenses": "5,829",
"Other Liabilities": "45,049",
"Other Net Income": "1,368",
"Other Revenues": "11,948",
"Property and Equipment": "29,295",
"Research and Development": "59,221",
"Selling, General and Administrative Expense": "17,535"
},
"output_variables": {
"Assets": "372,121",
"Liabilities": "64,824",
"Expenses": "82,585",
"Revenues": "11,948",
"Stockholders Equity": "307,297",
"Net Income": "-69,269",
"Comprehensive Net Income": "-69,332",
"BaseVar": "266,486",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "352%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "487,345",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,815",
"Liabilities, Current": "32,617",
"Liabilities, Non-Current": "634",
"Other Assets": "53,458",
"Other Compr. Net Income": "147",
"Other Expenses": "8,537",
"Other Liabilities": "54,054",
"Other Net Income": "-319",
"Other Revenues": "1,968",
"Property and Equipment": "19,206",
"Research and Development": "117,486",
"Selling, General and Administrative Expense": "27,602"
},
"output_variables": {
"Assets": "590,824",
"Liabilities": "87,305",
"Expenses": "153,625",
"Revenues": "1,968",
"Stockholders Equity": "503,519",
"Net Income": "-151,977",
"Comprehensive Net Income": "-151,904",
"BaseVar": "417,094",
"ECR before LimitedLiability": "279%",
"Economic Capital Ratio": "355%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "392,059",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,815",
"Liabilities, Current": "22,167",
"Liabilities, Non-Current": "985",
"Other Assets": "51,847",
"Other Compr. Net Income": "-92",
"Other Expenses": "1,497",
"Other Liabilities": "19,144",
"Other Net Income": "-1,739",
"Other Revenues": "3,018",
"Property and Equipment": "22,299",
"Research and Development": "132,970",
"Selling, General and Administrative Expense": "48,053"
},
"output_variables": {
"Assets": "497,020",
"Liabilities": "42,296",
"Expenses": "182,521",
"Revenues": "3,018",
"Stockholders Equity": "454,724",
"Net Income": "-181,242",
"Comprehensive Net Income": "-181,288",
"BaseVar": "363,343",
"ECR before LimitedLiability": "300%",
"Economic Capital Ratio": "369%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "364,060",
"Cost of Goods Sold": "0",
"Intangible Assets": "64,878",
"Liabilities, Current": "39,169",
"Liabilities, Non-Current": "3,683",
"Other Assets": "93,860",
"Other Compr. Net Income": "-162",
"Other Expenses": "1,438",
"Other Liabilities": "19,269",
"Other Net Income": "146",
"Other Revenues": "3,923",
"Property and Equipment": "29,009",
"Research and Development": "192,289",
"Selling, General and Administrative Expense": "81,948"
},
"output_variables": {
"Assets": "551,807",
"Liabilities": "62,121",
"Expenses": "275,675",
"Revenues": "3,923",
"Stockholders Equity": "489,686",
"Net Income": "-271,607",
"Comprehensive Net Income": "-271,688",
"BaseVar": "446,917",
"ECR before LimitedLiability": "259%",
"Economic Capital Ratio": "342%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 3.523246674114619,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001281895.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001281895.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001281895.svg"
},
{
"company_id": "0001567514",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001567514.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001567514.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001567514.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001567514_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001567514_main_keyfigs.svg",
"name": "Intra Cellular Therapies Inc",
"rank": 100,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001567514.svg",
"report_text": "The relative strengths and weaknesses of Intra Cellular Therapies 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 Intra Cellular Therapies Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 85% points.The greatest weakness of Intra Cellular Therapies Inc is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 352%, being 107% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001567514_2023_Intra_Cellular_Therapies_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-8.44",
"Assets": "35.2",
"Liabilities": "59.7",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "78.0",
"Intangible Assets": "-11.2",
"Property and Equipment": "-6.41",
"Assets, Current": "92.8",
"Liabilities, Non-Current": "14.1",
"Liabilities, Current": "9.82",
"Other Liabilities": "38.0",
"Selling, General and Administrative Expense": "7.87",
"Expenses": "-21.5",
"Revenues": "-14.6",
"Net Income": "-34.2",
"Other Expenses": "11.0",
"Research and Development": "-42.5",
"Cost of Goods Sold": "2.95",
"Other Revenues": "-14.6",
"Comprehensive Net Income": "-34.5",
"Economic Capital Ratio": "50.0"
},
"2014": {
"Other Assets": "-3.17",
"Assets": "48.2",
"Liabilities": "54.0",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "167",
"Property and Equipment": "-1.75",
"Assets, Current": "78.7",
"Intangible Assets": "-3.82",
"Other Liabilities": "27.9",
"Liabilities, Current": "18.8",
"Liabilities, Non-Current": "12.0",
"Selling, General and Administrative Expense": "8.34",
"Expenses": "17.4",
"Revenues": "-13.6",
"Net Income": "5.83",
"Cost of Goods Sold": "1.59",
"Other Expenses": "8.50",
"Other Revenues": "-13.6",
"Other Net Income": "1.71",
"Comprehensive Net Income": "5.91",
"Economic Capital Ratio": "133"
},
"2015": {
"Property and Equipment": "-1.00",
"Assets": "31.5",
"Liabilities": "84.5",
"Stockholders Equity": "186",
"ECR before LimitedLiability": "180",
"Other Assets": "-1.65",
"Intangible Assets": "-2.33",
"Assets, Current": "51.5",
"Other Liabilities": "29.8",
"Liabilities, Non-Current": "15.0",
"Liabilities, Current": "50.8",
"Other Expenses": "9.17",
"Expenses": "18.5",
"Revenues": "-13.9",
"Net Income": "5.08",
"Cost of Goods Sold": "1.46",
"Selling, General and Administrative Expense": "12.4",
"Research and Development": "-4.44",
"Other Revenues": "-13.9",
"Comprehensive Net Income": "5.07",
"Economic Capital Ratio": "161"
},
"2016": {
"Other Assets": "-4.90",
"Assets": "40.5",
"Liabilities": "88.0",
"Stockholders Equity": "161",
"ECR before LimitedLiability": "141",
"Assets, Current": "83.0",
"Property and Equipment": "-3.37",
"Intangible Assets": "-6.71",
"Other Liabilities": "27.7",
"Liabilities, Non-Current": "18.4",
"Liabilities, Current": "51.3",
"Research and Development": "-1.89",
"Expenses": "24.3",
"Revenues": "-15.5",
"Net Income": "-28.3",
"Selling, General and Administrative Expense": "13.7",
"Other Expenses": "10.6",
"Other Revenues": "-15.5",
"Comprehensive Net Income": "-28.3",
"Other Net Income": "-37.8",
"Economic Capital Ratio": "118"
},
"2017": {
"Other Assets": "-2.31",
"Assets": "38.0",
"Liabilities": "80.0",
"Stockholders Equity": "184",
"ECR before LimitedLiability": "182",
"Intangible Assets": "-2.92",
"Assets, Current": "64.3",
"Property and Equipment": "-1.28",
"Liabilities, Current": "42.8",
"Other Liabilities": "29.3",
"Liabilities, Non-Current": "18.5",
"Selling, General and Administrative Expense": "11.6",
"Expenses": "20.5",
"Revenues": "-12.9",
"Net Income": "9.04",
"Other Expenses": "7.49",
"Cost of Goods Sold": "2.02",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "8.87",
"Other Net Income": "0.946",
"Economic Capital Ratio": "162"
},
"2018": {
"Assets, Current": "84.2",
"Assets": "42.3",
"Liabilities": "55.3",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "118",
"Other Assets": "-5.37",
"Intangible Assets": "-7.11",
"Property and Equipment": "-3.09",
"Liabilities, Current": "16.0",
"Other Liabilities": "22.0",
"Liabilities, Non-Current": "21.5",
"Other Revenues": "-13.9",
"Revenues": "-13.9",
"Net Income": "-9.75",
"Cost of Goods Sold": "3.37",
"Comprehensive Net Income": "-9.84",
"Research and Development": "-18.6",
"Other Net Income": "2.12",
"Other Expenses": "6.39",
"Selling, General and Administrative Expense": "10.7",
"Economic Capital Ratio": "99.8"
},
"2019": {
"Other Assets": "-1.32",
"Assets": "39.8",
"Liabilities": "33.5",
"Stockholders Equity": "86.7",
"ECR before LimitedLiability": "78.5",
"Property and Equipment": "-4.32",
"Assets, Current": "72.4",
"Intangible Assets": "-10.4",
"Liabilities, Current": "11.3",
"Other Liabilities": "23.5",
"Other Expenses": "8.08",
"Expenses": "-5.73",
"Revenues": "-15.7",
"Net Income": "-18.5",
"Cost of Goods Sold": "3.87",
"Selling, General and Administrative Expense": "-6.62",
"Research and Development": "-10.9",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-18.7",
"Other Net Income": "2.93",
"Economic Capital Ratio": "51.4"
},
"2020": {
"Intangible Assets": "-3.91",
"Assets": "34.2",
"Liabilities": "69.5",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "139",
"Other Assets": "-1.91",
"Property and Equipment": "-1.77",
"Assets, Current": "51.6",
"Liabilities, Non-Current": "12.0",
"Liabilities, Current": "38.2",
"Other Liabilities": "26.1",
"Selling, General and Administrative Expense": "-14.4",
"Expenses": "4.67",
"Revenues": "-8.72",
"Net Income": "-2.44",
"Cost of Goods Sold": "2.96",
"Research and Development": "10.5",
"Other Expenses": "5.42",
"Other Revenues": "-8.72",
"Comprehensive Net Income": "-2.45",
"Economic Capital Ratio": "119"
},
"2021": {
"Assets, Current": "18.2",
"Assets": "-4.03",
"Liabilities": "62.0",
"Stockholders Equity": "37.7",
"ECR before LimitedLiability": "50.2",
"Other Assets": "-7.59",
"Property and Equipment": "-3.41",
"Intangible Assets": "-8.10",
"Liabilities, Current": "22.8",
"Other Liabilities": "28.4",
"Liabilities, Non-Current": "14.5",
"Selling, General and Administrative Expense": "-42.2",
"Expenses": "-25.7",
"Revenues": "4.81",
"Net Income": "-19.9",
"Other Expenses": "5.11",
"Research and Development": "7.79",
"Cost of Goods Sold": "3.59",
"Other Revenues": "4.81",
"Comprehensive Net Income": "-20.1",
"Economic Capital Ratio": "42.6"
},
"2022": {
"Intangible Assets": "-5.76",
"Assets": "5.56",
"Liabilities": "84.7",
"Stockholders Equity": "77.3",
"ECR before LimitedLiability": "127",
"Assets, Current": "28.4",
"Other Assets": "-7.55",
"Property and Equipment": "-2.92",
"Other Liabilities": "34.5",
"Liabilities, Current": "35.8",
"Liabilities, Non-Current": "23.4",
"Other Expenses": "3.66",
"Expenses": "-5.15",
"Revenues": "22.9",
"Net Income": "18.1",
"Selling, General and Administrative Expense": "-28.1",
"Cost of Goods Sold": "4.03",
"Research and Development": "14.9",
"Other Revenues": "22.9",
"Comprehensive Net Income": "18.0",
"Economic Capital Ratio": "107"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001567514_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "38,249",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,834",
"Liabilities, Non-Current": "0",
"Other Assets": "132",
"Other Compr. Net Income": "0",
"Other Expenses": "631",
"Other Liabilities": "0",
"Other Net Income": "30",
"Other Revenues": "2,737",
"Property and Equipment": "68",
"Research and Development": "23,028",
"Selling, General and Administrative Expense": "5,976"
},
"output_variables": {
"Assets": "38,449",
"Liabilities": "6,834",
"Expenses": "29,635",
"Revenues": "2,737",
"Stockholders Equity": "31,615",
"Net Income": "-26,868",
"Comprehensive Net Income": "-26,868",
"BaseVar": "38,842",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "130,986",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,557",
"Liabilities, Non-Current": "0",
"Other Assets": "71",
"Other Compr. Net Income": "-105",
"Other Expenses": "8.7",
"Other Liabilities": "0",
"Other Net Income": "304",
"Other Revenues": "577",
"Property and Equipment": "55",
"Research and Development": "21,226",
"Selling, General and Administrative Expense": "10,338"
},
"output_variables": {
"Assets": "131,112",
"Liabilities": "10,557",
"Expenses": "31,573",
"Revenues": "577",
"Stockholders Equity": "120,555",
"Net Income": "-30,691",
"Comprehensive Net Income": "-30,744",
"BaseVar": "87,114",
"ECR before LimitedLiability": "328%",
"Economic Capital Ratio": "387%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "483,256",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,264",
"Liabilities, Non-Current": "0",
"Other Assets": "72",
"Other Compr. Net Income": "-486",
"Other Expenses": "1.6",
"Other Liabilities": "1,597",
"Other Net Income": "1,022",
"Other Revenues": "91",
"Property and Equipment": "776",
"Research and Development": "87,718",
"Selling, General and Administrative Expense": "18,187"
},
"output_variables": {
"Assets": "484,104",
"Liabilities": "7,861",
"Expenses": "105,907",
"Revenues": "91",
"Stockholders Equity": "476,243",
"Net Income": "-104,793",
"Comprehensive Net Income": "-105,036",
"BaseVar": "299,735",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "424%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "388,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,532",
"Liabilities, Non-Current": "0",
"Other Assets": "76",
"Other Compr. Net Income": "-484",
"Other Expenses": "721",
"Other Liabilities": "2,869",
"Other Net Income": "119",
"Other Revenues": "261",
"Property and Equipment": "628",
"Research and Development": "94,150",
"Selling, General and Administrative Expense": "54,009"
},
"output_variables": {
"Assets": "388,903",
"Liabilities": "13,401",
"Expenses": "148,880",
"Revenues": "261",
"Stockholders Equity": "375,503",
"Net Income": "-148,500",
"Comprehensive Net Income": "-148,742",
"BaseVar": "276,025",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "469,215",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,210",
"Liabilities, Non-Current": "0",
"Other Assets": "1,134",
"Other Compr. Net Income": "272",
"Other Expenses": "1,098",
"Other Liabilities": "2,840",
"Other Net Income": "-111,483",
"Other Revenues": "270",
"Property and Equipment": "1,137",
"Research and Development": "78,951",
"Selling, General and Administrative Expense": "21,837"
},
"output_variables": {
"Assets": "471,487",
"Liabilities": "17,050",
"Expenses": "101,886",
"Revenues": "270",
"Stockholders Equity": "454,437",
"Net Income": "-213,098",
"Comprehensive Net Income": "-212,962",
"BaseVar": "351,223",
"ECR before LimitedLiability": "318%",
"Economic Capital Ratio": "381%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "355,439",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,299",
"Liabilities, Non-Current": "0",
"Other Assets": "608",
"Other Compr. Net Income": "-459",
"Other Expenses": "-574",
"Other Liabilities": "3,192",
"Other Net Income": "6,082",
"Other Revenues": "71",
"Property and Equipment": "1,160",
"Research and Development": "126,685",
"Selling, General and Administrative Expense": "39,243"
},
"output_variables": {
"Assets": "357,206",
"Liabilities": "39,492",
"Expenses": "165,354",
"Revenues": "71",
"Stockholders Equity": "317,715",
"Net Income": "-159,201",
"Comprehensive Net Income": "-159,431",
"BaseVar": "284,332",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "230,324",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,224",
"Liabilities, Non-Current": "19,955",
"Other Assets": "18,603",
"Other Compr. Net Income": "559",
"Other Expenses": "1.6",
"Other Liabilities": "0",
"Other Net Income": "6,578",
"Other Revenues": "43",
"Property and Equipment": "2,260",
"Research and Development": "100,587",
"Selling, General and Administrative Expense": "238,750"
},
"output_variables": {
"Assets": "251,186",
"Liabilities": "56,179",
"Expenses": "339,339",
"Revenues": "43",
"Stockholders Equity": "195,007",
"Net Income": "-332,718",
"Comprehensive Net Income": "-332,438",
"BaseVar": "326,942",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "197%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "690,904",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,853",
"Liabilities, Non-Current": "23,600",
"Other Assets": "24,411",
"Other Compr. Net Income": "519",
"Other Expenses": "1,070",
"Other Liabilities": "0",
"Other Net Income": "4,929",
"Other Revenues": "17,706",
"Property and Equipment": "1,998",
"Research and Development": "69,510",
"Selling, General and Administrative Expense": "793,206"
},
"output_variables": {
"Assets": "717,314",
"Liabilities": "60,454",
"Expenses": "863,785",
"Revenues": "17,706",
"Stockholders Equity": "656,860",
"Net Income": "-841,150",
"Comprehensive Net Income": "-840,890",
"BaseVar": "832,353",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "269%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "467,281",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "53,356",
"Liabilities, Non-Current": "18,675",
"Other Assets": "20,851",
"Other Compr. Net Income": "-584",
"Other Expenses": "15,906",
"Other Liabilities": "0",
"Other Net Income": "2,468",
"Other Revenues": "388,628",
"Property and Equipment": "1,791",
"Research and Development": "84,501",
"Selling, General and Administrative Expense": "621,172"
},
"output_variables": {
"Assets": "489,922",
"Liabilities": "72,031",
"Expenses": "721,578",
"Revenues": "388,628",
"Stockholders Equity": "417,891",
"Net Income": "-330,482",
"Comprehensive Net Income": "-330,774",
"BaseVar": "837,606",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "307%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "737,957",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "83,236",
"Liabilities, Non-Current": "15,474",
"Other Assets": "14,910",
"Other Compr. Net Income": "-11,355",
"Other Expenses": "82,426",
"Other Liabilities": "0",
"Other Net Income": "5,415",
"Other Revenues": "1,082,768",
"Property and Equipment": "1,913",
"Research and Development": "129,667",
"Selling, General and Administrative Expense": "731,074"
},
"output_variables": {
"Assets": "754,780",
"Liabilities": "98,710",
"Expenses": "943,167",
"Revenues": "1,082,768",
"Stockholders Equity": "656,070",
"Net Income": "145,016",
"Comprehensive Net Income": "139,339",
"BaseVar": "1,448,098",
"ECR before LimitedLiability": "368%",
"Economic Capital Ratio": "416%"
}
}
},
"top_rated": true,
"trend": 99.0,
"value": 3.5179231611325306,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001567514.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001567514.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001567514.svg"
},
{
"company_id": "0001661998",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001661998.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001661998.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001661998.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001661998_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001661998_main_keyfigs.svg",
"name": "Q32 Bio Inc",
"rank": 101,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001661998.svg",
"report_text": "The relative strengths and weaknesses of Q32 Bio 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 Q32 Bio Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Q32 Bio Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 352%, being 107% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001661998_2023_Q32_Bio_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "57.2",
"Assets": "52.1",
"Other Liabilities": "-33.4",
"Stockholders Equity": "82.6",
"ECR before LimitedLiability": "88.6",
"Other Assets": "-5.35",
"Intangible Assets": "-7.78",
"Property and Equipment": "12.5",
"Research and Development": "2.35",
"Expenses": "21.7",
"Revenues": "-10.4",
"Net Income": "12.7",
"Cost of Goods Sold": "2.90",
"Other Expenses": "5.51",
"Selling, General and Administrative Expense": "10.8",
"Other Revenues": "-10.4",
"Liabilities, Current": "13.1",
"Liabilities, Non-Current": "17.7",
"Other Net Income": "1.56",
"Comprehensive Net Income": "12.6",
"Economic Capital Ratio": "70.9"
},
"2019": {
"Other Assets": "-6.36",
"Assets": "52.2",
"Liabilities": "37.0",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "127",
"Property and Equipment": "11.8",
"Assets, Current": "58.1",
"Intangible Assets": "-6.31",
"Liabilities, Current": "38.6",
"Other Liabilities": "10.5",
"Liabilities, Non-Current": "-13.0",
"Other Expenses": "6.71",
"Expenses": "12.2",
"Revenues": "-12.8",
"Net Income": "1.76",
"Cost of Goods Sold": "3.23",
"Selling, General and Administrative Expense": "10.6",
"Research and Development": "-8.35",
"Other Revenues": "-12.8",
"Other Net Income": "2.28",
"Economic Capital Ratio": "99.9"
},
"2020": {
"Intangible Assets": "-8.28",
"Assets": "29.1",
"Liabilities": "19.0",
"Stockholders Equity": "59.1",
"ECR before LimitedLiability": "52.1",
"Other Assets": "-5.86",
"Property and Equipment": "17.0",
"Assets, Current": "28.5",
"Liabilities, Non-Current": "-35.4",
"Liabilities, Current": "27.5",
"Other Liabilities": "23.5",
"Selling, General and Administrative Expense": "5.62",
"Expenses": "-3.54",
"Revenues": "-12.1",
"Net Income": "-14.1",
"Cost of Goods Sold": "3.14",
"Research and Development": "-18.1",
"Other Expenses": "6.12",
"Other Revenues": "-12.1",
"Comprehensive Net Income": "-14.2",
"Economic Capital Ratio": "32.6"
},
"2021": {
"Assets, Current": "17.0",
"Assets": "2.20",
"Liabilities": "38.1",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "45.6",
"Other Assets": "-2.35",
"Property and Equipment": "-2.39",
"Intangible Assets": "-7.67",
"Liabilities, Current": "28.1",
"Other Liabilities": "25.8",
"Liabilities, Non-Current": "-16.4",
"Selling, General and Administrative Expense": "0.728",
"Expenses": "-12.1",
"Revenues": "4.15",
"Net Income": "-7.31",
"Other Expenses": "6.41",
"Research and Development": "-22.4",
"Cost of Goods Sold": "3.27",
"Other Revenues": "4.15",
"Comprehensive Net Income": "-7.36",
"Economic Capital Ratio": "38.0"
},
"2022": {
"Intangible Assets": "-5.94",
"Assets": "-4.24",
"Liabilities": "65.1",
"Stockholders Equity": "34.0",
"ECR before LimitedLiability": "127",
"Other Assets": "8.01",
"Property and Equipment": "-2.85",
"Other Liabilities": "35.5",
"Liabilities, Current": "44.5",
"Liabilities, Non-Current": "-13.2",
"Other Expenses": "6.69",
"Expenses": "11.7",
"Revenues": "-14.9",
"Net Income": "57.5",
"Selling, General and Administrative Expense": "10.6",
"Cost of Goods Sold": "4.15",
"Research and Development": "-9.75",
"Other Revenues": "-14.9",
"Comprehensive Net Income": "57.5",
"Other Net Income": "60.6",
"Economic Capital Ratio": "107"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001661998_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "221,685",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,433",
"Liabilities, Non-Current": "0",
"Other Assets": "1,772",
"Other Compr. Net Income": "-4.0",
"Other Expenses": "0",
"Other Liabilities": "38,944",
"Other Net Income": "4,349",
"Other Revenues": "3,684",
"Property and Equipment": "35,637",
"Research and Development": "47,948",
"Selling, General and Administrative Expense": "17,300"
},
"output_variables": {
"Assets": "259,094",
"Liabilities": "64,377",
"Expenses": "65,248",
"Revenues": "3,684",
"Stockholders Equity": "194,717",
"Net Income": "-57,215",
"Comprehensive Net Income": "-57,217",
"BaseVar": "198,378",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "320%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "266,577",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,374",
"Liabilities, Non-Current": "30,142",
"Other Assets": "1,274",
"Other Compr. Net Income": "260",
"Other Expenses": "0",
"Other Liabilities": "9,544",
"Other Net Income": "6,027",
"Other Revenues": "1,666",
"Property and Equipment": "42,716",
"Research and Development": "89,398",
"Selling, General and Administrative Expense": "22,211"
},
"output_variables": {
"Assets": "310,567",
"Liabilities": "52,060",
"Expenses": "111,609",
"Revenues": "1,666",
"Stockholders Equity": "258,507",
"Net Income": "-103,916",
"Comprehensive Net Income": "-103,786",
"BaseVar": "241,094",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "338%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "219,564",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,658",
"Liabilities, Non-Current": "45,084",
"Other Assets": "7,171",
"Other Compr. Net Income": "-183",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,569",
"Other Revenues": "2,702",
"Property and Equipment": "37,002",
"Research and Development": "100,392",
"Selling, General and Administrative Expense": "32,573"
},
"output_variables": {
"Assets": "263,737",
"Liabilities": "67,742",
"Expenses": "132,965",
"Revenues": "2,702",
"Stockholders Equity": "195,995",
"Net Income": "-128,694",
"Comprehensive Net Income": "-128,786",
"BaseVar": "234,449",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "289%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "191,909",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,226",
"Liabilities, Non-Current": "24,844",
"Other Assets": "17,560",
"Other Compr. Net Income": "-98",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-48",
"Other Revenues": "186,457",
"Property and Equipment": "2,252",
"Research and Development": "83,949",
"Selling, General and Administrative Expense": "39,855"
},
"output_variables": {
"Assets": "211,721",
"Liabilities": "42,070",
"Expenses": "123,805",
"Revenues": "186,457",
"Stockholders Equity": "169,651",
"Net Income": "62,605",
"Comprehensive Net Income": "62,556",
"BaseVar": "282,099",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "396%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "181,015",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,576",
"Liabilities, Non-Current": "27,916",
"Other Assets": "46,377",
"Other Compr. Net Income": "-110",
"Other Expenses": "715",
"Other Liabilities": "0",
"Other Net Income": "2,779",
"Other Revenues": "29,238",
"Property and Equipment": "1,078",
"Research and Development": "104,563",
"Selling, General and Administrative Expense": "39,045"
},
"output_variables": {
"Assets": "228,470",
"Liabilities": "50,492",
"Expenses": "144,323",
"Revenues": "29,238",
"Stockholders Equity": "177,978",
"Net Income": "-112,306",
"Comprehensive Net Income": "-112,360",
"BaseVar": "227,706",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "301%"
}
}
},
"top_rated": true,
"trend": 106.0,
"value": 3.516507225000333,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001661998.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001661998.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001661998.svg"
},
{
"company_id": "0000886163",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000886163.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000886163.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000886163.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000886163_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000886163_main_keyfigs.svg",
"name": "Ligand Pharmaceuticals INC",
"rank": 102,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000886163.svg",
"report_text": "The relative strengths and weaknesses of Ligand Pharmaceuticals 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 Ligand Pharmaceuticals INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 86% points.The greatest weakness of Ligand Pharmaceuticals INC is the variable Assets, Current, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 351%, being 106% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000886163_2023_Ligand_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "13.3",
"Assets": "39.6",
"Liabilities": "-136",
"Stockholders Equity": "-60.4",
"ECR before LimitedLiability": "22.1",
"Intangible Assets": "50.3",
"Property and Equipment": "-11.0",
"Assets, Current": "-46.3",
"Other Liabilities": "-103",
"Liabilities, Non-Current": "9.20",
"Liabilities, Current": "-35.7",
"Research and Development": "23.5",
"Expenses": "40.0",
"Revenues": "-3.73",
"Net Income": "39.9",
"Other Expenses": "14.9",
"Cost of Goods Sold": "3.52",
"Selling, General and Administrative Expense": "14.5",
"Other Revenues": "-3.73",
"Comprehensive Net Income": "39.9",
"Economic Capital Ratio": "-53.5"
},
"2012": {
"Property and Equipment": "-10.1",
"Assets": "38.5",
"Liabilities": "-94.1",
"Stockholders Equity": "-34.8",
"ECR before LimitedLiability": "52.5",
"Assets, Current": "-52.1",
"Intangible Assets": "72.3",
"Other Assets": "8.35",
"Liabilities, Current": "-27.1",
"Other Liabilities": "-74.7",
"Liabilities, Non-Current": "10.1",
"Selling, General and Administrative Expense": "12.0",
"Expenses": "50.5",
"Revenues": "3.57",
"Net Income": "54.5",
"Research and Development": "18.3",
"Other Expenses": "13.8",
"Cost of Goods Sold": "4.16",
"Other Revenues": "3.57",
"Comprehensive Net Income": "54.7",
"Economic Capital Ratio": "-20.6"
},
"2016": {
"Other Assets": "29.4",
"Assets": "39.0",
"Liabilities": "-33.3",
"Stockholders Equity": "34.3",
"ECR before LimitedLiability": "75.8",
"Assets, Current": "-27.7",
"Property and Equipment": "-4.48",
"Intangible Assets": "65.8",
"Other Liabilities": "21.2",
"Liabilities, Non-Current": "13.0",
"Liabilities, Current": "-77.3",
"Research and Development": "20.7",
"Expenses": "41.5",
"Revenues": "5.13",
"Net Income": "41.2",
"Selling, General and Administrative Expense": "13.7",
"Other Expenses": "4.53",
"Other Revenues": "5.13",
"Comprehensive Net Income": "41.0",
"Other Net Income": "-5.43",
"Economic Capital Ratio": "53.4"
},
"2017": {
"Other Assets": "12.3",
"Assets": "32.4",
"Liabilities": "-23.8",
"Stockholders Equity": "34.0",
"ECR before LimitedLiability": "70.4",
"Intangible Assets": "64.1",
"Assets, Current": "-21.1",
"Property and Equipment": "-3.90",
"Liabilities, Current": "-68.2",
"Other Liabilities": "21.1",
"Liabilities, Non-Current": "14.6",
"Selling, General and Administrative Expense": "14.5",
"Expenses": "34.4",
"Revenues": "7.84",
"Net Income": "40.8",
"Research and Development": "19.2",
"Other Expenses": "-1.85",
"Cost of Goods Sold": "2.02",
"Other Revenues": "7.84",
"Comprehensive Net Income": "40.7",
"Economic Capital Ratio": "50.9"
},
"2018": {
"Assets, Current": "12.7",
"Assets": "32.0",
"Liabilities": "-75.8",
"Stockholders Equity": "-11.9",
"ECR before LimitedLiability": "28.2",
"Other Assets": "-0.994",
"Intangible Assets": "24.3",
"Property and Equipment": "-5.07",
"Liabilities, Current": "26.3",
"Other Liabilities": "-142",
"Liabilities, Non-Current": "16.6",
"Research and Development": "22.2",
"Expenses": "45.7",
"Revenues": "5.99",
"Net Income": "53.1",
"Cost of Goods Sold": "2.66",
"Other Expenses": "2.52",
"Selling, General and Administrative Expense": "16.7",
"Other Revenues": "5.99",
"Comprehensive Net Income": "52.9",
"Economic Capital Ratio": "10.5"
},
"2019": {
"Other Assets": "-6.27",
"Assets": "3.91",
"Liabilities": "-26.1",
"Stockholders Equity": "-9.52",
"ECR before LimitedLiability": "96.4",
"Property and Equipment": "-4.44",
"Assets, Current": "3.90",
"Intangible Assets": "12.1",
"Liabilities, Current": "55.2",
"Other Liabilities": "-146",
"Liabilities, Non-Current": "20.7",
"Expenses": "46.4",
"Revenues": "-8.51",
"Net Income": "92.6",
"Cost of Goods Sold": "3.83",
"Selling, General and Administrative Expense": "19.8",
"Research and Development": "25.6",
"Other Revenues": "-8.51",
"Comprehensive Net Income": "92.2",
"Other Net Income": "50.5",
"Economic Capital Ratio": "69.2"
},
"2020": {
"Intangible Assets": "128",
"Assets": "29.0",
"Liabilities": "-50.7",
"Stockholders Equity": "2.71",
"ECR before LimitedLiability": "32.1",
"Other Assets": "-3.33",
"Property and Equipment": "-2.74",
"Assets, Current": "-32.3",
"Liabilities, Non-Current": "12.5",
"Liabilities, Current": "26.6",
"Other Liabilities": "-103",
"Selling, General and Administrative Expense": "12.4",
"Expenses": "34.8",
"Revenues": "1.50",
"Net Income": "34.4",
"Cost of Goods Sold": "2.76",
"Research and Development": "16.6",
"Other Expenses": "2.08",
"Other Revenues": "1.50",
"Other Net Income": "-1.82",
"Comprehensive Net Income": "34.4",
"Economic Capital Ratio": "12.6"
},
"2021": {
"Assets, Current": "-29.7",
"Assets": "16.0",
"Liabilities": "-30.5",
"Stockholders Equity": "8.03",
"ECR before LimitedLiability": "40.5",
"Other Assets": "-3.18",
"Property and Equipment": "-1.24",
"Intangible Assets": "98.3",
"Liabilities, Current": "33.5",
"Other Liabilities": "-88.5",
"Liabilities, Non-Current": "9.09",
"Selling, General and Administrative Expense": "11.4",
"Expenses": "30.1",
"Revenues": "10.3",
"Net Income": "38.9",
"Research and Development": "15.4",
"Cost of Goods Sold": "2.56",
"Other Revenues": "10.3",
"Comprehensive Net Income": "38.9",
"Other Net Income": "-1.91",
"Economic Capital Ratio": "32.8"
},
"2022": {
"Intangible Assets": "85.8",
"Assets": "23.4",
"Liabilities": "33.2",
"Stockholders Equity": "74.7",
"ECR before LimitedLiability": "127",
"Assets, Current": "-19.5",
"Other Assets": "-3.18",
"Property and Equipment": "-1.05",
"Other Liabilities": "11.2",
"Liabilities, Current": "14.6",
"Liabilities, Non-Current": "9.00",
"Other Expenses": "-13.1",
"Expenses": "23.8",
"Revenues": "15.7",
"Net Income": "39.7",
"Selling, General and Administrative Expense": "11.4",
"Cost of Goods Sold": "3.10",
"Research and Development": "22.3",
"Other Revenues": "15.7",
"Comprehensive Net Income": "39.8",
"Economic Capital Ratio": "106"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000886163_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "32,230",
"Cost of Goods Sold": "0",
"Intangible Assets": "72,331",
"Liabilities, Current": "43,643",
"Liabilities, Non-Current": "388",
"Other Assets": "17,334",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,956",
"Other Liabilities": "61,329",
"Other Net Income": "-549",
"Other Revenues": "30,037",
"Property and Equipment": "455",
"Research and Development": "10,291",
"Selling, General and Administrative Expense": "14,977"
},
"output_variables": {
"Assets": "122,350",
"Liabilities": "105,360",
"Expenses": "19,312",
"Revenues": "30,037",
"Stockholders Equity": "16,990",
"Net Income": "10,176",
"Comprehensive Net Income": "10,176",
"BaseVar": "138,804",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "181%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "23,823",
"Cost of Goods Sold": "0",
"Intangible Assets": "68,150",
"Liabilities, Current": "35,439",
"Liabilities, Non-Current": "1,086",
"Other Assets": "11,499",
"Other Compr. Net Income": "0",
"Other Expenses": "2,725",
"Other Liabilities": "41,250",
"Other Net Income": "-2,292",
"Other Revenues": "31,388",
"Property and Equipment": "788",
"Research and Development": "10,790",
"Selling, General and Administrative Expense": "16,108"
},
"output_variables": {
"Assets": "104,260",
"Liabilities": "77,775",
"Expenses": "29,623",
"Revenues": "31,388",
"Stockholders Equity": "26,485",
"Net Income": "-527",
"Comprehensive Net Income": "-527",
"BaseVar": "122,669",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "200%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "163,053",
"Cost of Goods Sold": "0",
"Intangible Assets": "276,912",
"Liabilities, Current": "227,129",
"Liabilities, Non-Current": "687",
"Other Assets": "159,801",
"Other Compr. Net Income": "-2,160",
"Other Expenses": "27,573",
"Other Liabilities": "2,916",
"Other Net Income": "-35,194",
"Other Revenues": "108,973",
"Property and Equipment": "1,819",
"Research and Development": "21,221",
"Selling, General and Administrative Expense": "26,621"
},
"output_variables": {
"Assets": "601,585",
"Liabilities": "230,732",
"Expenses": "75,415",
"Revenues": "108,973",
"Stockholders Equity": "370,853",
"Net Income": "-1,636",
"Comprehensive Net Income": "-2,716",
"BaseVar": "527,030",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "298%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "237,021",
"Cost of Goods Sold": "0",
"Intangible Assets": "314,543",
"Liabilities, Current": "238,868",
"Liabilities, Non-Current": "723",
"Other Assets": "115,245",
"Other Compr. Net Income": "-1,621",
"Other Expenses": "234,561",
"Other Liabilities": "12,783",
"Other Net Income": "-23,420",
"Other Revenues": "159,521",
"Property and Equipment": "4,212",
"Research and Development": "29,296",
"Selling, General and Administrative Expense": "28,914"
},
"output_variables": {
"Assets": "671,021",
"Liabilities": "252,374",
"Expenses": "292,771",
"Revenues": "159,521",
"Stockholders Equity": "418,647",
"Net Income": "-156,671",
"Comprehensive Net Income": "-157,481",
"BaseVar": "700,364",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "277%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "870,540",
"Cost of Goods Sold": "6,337",
"Intangible Assets": "306,439",
"Liabilities, Current": "82,249",
"Liabilities, Non-Current": "951",
"Other Assets": "78,452",
"Other Compr. Net Income": "-596",
"Other Expenses": "43,449",
"Other Liabilities": "616,689",
"Other Net Income": "6,482",
"Other Revenues": "515,805",
"Property and Equipment": "5,372",
"Research and Development": "28,246",
"Selling, General and Administrative Expense": "39,552"
},
"output_variables": {
"Assets": "1,260,803",
"Liabilities": "699,889",
"Expenses": "117,585",
"Revenues": "515,805",
"Stockholders Equity": "560,914",
"Net Income": "404,703",
"Comprehensive Net Income": "404,405",
"BaseVar": "1,300,580",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "279%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,123,645",
"Cost of Goods Sold": "6,219",
"Intangible Assets": "305,677",
"Liabilities, Current": "17,002",
"Liabilities, Non-Current": "32,450",
"Other Assets": "58,408",
"Other Compr. Net Income": "-19",
"Other Expenses": "45,902",
"Other Liabilities": "678,231",
"Other Net Income": "4,732,340",
"Other Revenues": "159,373",
"Property and Equipment": "7,185",
"Research and Development": "73,799",
"Selling, General and Administrative Expense": "43,077"
},
"output_variables": {
"Assets": "1,494,915",
"Liabilities": "727,683",
"Expenses": "168,998",
"Revenues": "159,373",
"Stockholders Equity": "767,232",
"Net Income": "4,722,716",
"Comprehensive Net Income": "4,722,706",
"BaseVar": "3,641,664",
"ECR before LimitedLiability": "575%",
"Economic Capital Ratio": "585%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "500,559",
"Cost of Goods Sold": "0",
"Intangible Assets": "784,992",
"Liabilities, Current": "100,111",
"Liabilities, Non-Current": "36,509",
"Other Assets": "62,300",
"Other Compr. Net Income": "152",
"Other Expenses": "194,165",
"Other Liabilities": "516,140",
"Other Net Income": "797,472",
"Other Revenues": "165,254",
"Property and Equipment": "14,434",
"Research and Development": "60,200",
"Selling, General and Administrative Expense": "81,028"
},
"output_variables": {
"Assets": "1,362,285",
"Liabilities": "652,760",
"Expenses": "335,393",
"Revenues": "165,254",
"Stockholders Equity": "709,525",
"Net Income": "627,333",
"Comprehensive Net Income": "627,409",
"BaseVar": "1,656,658",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "313%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "464,751",
"Cost of Goods Sold": "0",
"Intangible Assets": "732,246",
"Liabilities, Current": "41,665",
"Liabilities, Non-Current": "46,471",
"Other Assets": "80,082",
"Other Compr. Net Income": "-337",
"Other Expenses": "55,868",
"Other Liabilities": "388,295",
"Other Net Income": "-33,214",
"Other Revenues": "258,081",
"Property and Equipment": "20,511",
"Research and Development": "71,695",
"Selling, General and Administrative Expense": "57,246"
},
"output_variables": {
"Assets": "1,297,590",
"Liabilities": "476,431",
"Expenses": "184,809",
"Revenues": "258,081",
"Stockholders Equity": "821,159",
"Net Income": "40,057",
"Comprehensive Net Income": "39,889",
"BaseVar": "1,125,231",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "307%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "263,601",
"Cost of Goods Sold": "0",
"Intangible Assets": "448,128",
"Liabilities, Current": "98,810",
"Liabilities, Non-Current": "32,302",
"Other Assets": "38,457",
"Other Compr. Net Income": "-90",
"Other Expenses": "103,613",
"Other Liabilities": "34,071",
"Other Net Income": "-7,474",
"Other Revenues": "218,179",
"Property and Equipment": "12,482",
"Research and Development": "38,453",
"Selling, General and Administrative Expense": "69,391"
},
"output_variables": {
"Assets": "762,668",
"Liabilities": "165,183",
"Expenses": "211,457",
"Revenues": "218,179",
"Stockholders Equity": "597,485",
"Net Income": "-752",
"Comprehensive Net Income": "-797",
"BaseVar": "682,525",
"ECR before LimitedLiability": "281%",
"Economic Capital Ratio": "356%"
}
}
},
"top_rated": true,
"trend": 113.0,
"value": 3.5107182127640995,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000886163.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000886163.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000886163.svg"
},
{
"company_id": "0001816590",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001816590.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001816590.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001816590_main_keyfigs.svg",
"name": "Compass Pathways plc",
"rank": 103,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001816590.svg",
"report_text": "The relative strengths and weaknesses of Compass Pathways plc 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 Compass Pathways plc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 119% points.The greatest weakness of Compass Pathways plc is the variable Other Revenues, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 350%, being 106% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001816590_2023_Compass_Pathways_plc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "43.1",
"Assets": "26.1",
"Liabilities": "70.4",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "131",
"Other Assets": "-3.20",
"Intangible Assets": "-2.75",
"Liabilities, Current": "30.7",
"Other Liabilities": "25.3",
"Liabilities, Non-Current": "22.9",
"Expenses": "10.2",
"Revenues": "-11.6",
"Net Income": "4.43",
"Other Expenses": "5.26",
"Research and Development": "2.65",
"Cost of Goods Sold": "2.74",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "3.13",
"Other Net Income": "5.62",
"Other Compr. Net Income": "-1.31",
"Economic Capital Ratio": "123"
},
"2022": {
"Intangible Assets": "-5.31",
"Assets": "21.7",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "126",
"Assets, Current": "47.5",
"Other Assets": "-6.23",
"Other Liabilities": "31.4",
"Liabilities": "87.9",
"Liabilities, Current": "38.7",
"Liabilities, Non-Current": "27.3",
"Other Revenues": "-14.4",
"Revenues": "-14.4",
"Net Income": "-4.23",
"Comprehensive Net Income": "-12.1",
"Other Compr. Net Income": "-7.86",
"Other Expenses": "5.93",
"Cost of Goods Sold": "3.65",
"Selling, General and Administrative Expense": "-2.89",
"Other Net Income": "11.2",
"Research and Development": "-7.88",
"Economic Capital Ratio": "106"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001816590_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "295,300",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,107",
"Liabilities, Non-Current": "1,379",
"Other Assets": "5,200",
"Other Compr. Net Income": "-5,745",
"Other Expenses": "199",
"Other Liabilities": "0",
"Other Net Income": "11,678",
"Other Revenues": "0",
"Property and Equipment": "398",
"Research and Development": "44,027",
"Selling, General and Administrative Expense": "39,194"
},
"output_variables": {
"Assets": "300,898",
"Liabilities": "16,486",
"Expenses": "83,420",
"Revenues": "0",
"Stockholders Equity": "284,412",
"Net Income": "-71,742",
"Comprehensive Net Income": "-74,614",
"BaseVar": "209,114",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "399%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "191,651",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,596",
"Liabilities, Non-Current": "418",
"Other Assets": "5,026",
"Other Compr. Net Income": "-25,707",
"Other Expenses": "408",
"Other Liabilities": "0",
"Other Net Income": "19,306",
"Other Revenues": "0",
"Property and Equipment": "617",
"Research and Development": "65,053",
"Selling, General and Administrative Expense": "45,350"
},
"output_variables": {
"Assets": "197,294",
"Liabilities": "16,014",
"Expenses": "110,811",
"Revenues": "0",
"Stockholders Equity": "181,280",
"Net Income": "-91,505",
"Comprehensive Net Income": "-104,358",
"BaseVar": "184,566",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "350%"
}
}
},
"top_rated": true,
"trend": -40.0,
"value": 3.504941102945274,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001816590.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001816590.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001816590.svg"
},
{
"company_id": "0001422142",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001422142.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001422142.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001422142.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001422142_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001422142_main_keyfigs.svg",
"name": "Whitehawk Therapeutics Inc",
"rank": 104,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001422142.svg",
"report_text": "The relative strengths and weaknesses of Whitehawk Therapeutics 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 Whitehawk Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 111% points.The greatest weakness of Whitehawk Therapeutics Inc is the variable Other Assets, reducing the Economic Capital Ratio by 5.5% points.
The company's Economic Capital Ratio, given in the ranking table, is 349%, being 105% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001422142_2023_Whitehawk_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "4.45",
"Assets": "-78.1",
"Liabilities": "-8.82",
"Stockholders Equity": "-177",
"ECR before LimitedLiability": "-181",
"Intangible Assets": "-10.1",
"Property and Equipment": "-5.73",
"Assets, Current": "-70.4",
"Liabilities, Current": "-15.5",
"Other Liabilities": "0.192",
"Selling, General and Administrative Expense": "5.71",
"Expenses": "12.1",
"Revenues": "-5.68",
"Net Income": "1.52",
"Other Expenses": "1.10",
"Research and Development": "5.72",
"Cost of Goods Sold": "0.687",
"Other Revenues": "-5.68",
"Comprehensive Net Income": "1.46",
"Other Net Income": "-7.47",
"Economic Capital Ratio": "-209"
},
"2015": {
"Property and Equipment": "-5.36",
"Assets": "-78.1",
"Liabilities": "-37.7",
"Stockholders Equity": "-200",
"ECR before LimitedLiability": "-203",
"Other Assets": "9.10",
"Intangible Assets": "-12.2",
"Assets, Current": "-73.8",
"Other Liabilities": "0.582",
"Liabilities, Current": "-61.4",
"Other Expenses": "1.11",
"Expenses": "13.1",
"Revenues": "-4.72",
"Net Income": "4.57",
"Cost of Goods Sold": "0.483",
"Selling, General and Administrative Expense": "5.68",
"Research and Development": "6.80",
"Other Revenues": "-4.72",
"Other Net Income": "-5.61",
"Comprehensive Net Income": "4.60",
"Economic Capital Ratio": "-222"
},
"2018": {
"Assets, Current": "35.6",
"Assets": "12.9",
"Liabilities": "88.8",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "162",
"Other Assets": "-4.17",
"Intangible Assets": "-5.39",
"Property and Equipment": "-2.50",
"Liabilities, Current": "37.7",
"Other Liabilities": "34.6",
"Liabilities, Non-Current": "29.6",
"Research and Development": "-2.72",
"Expenses": "9.63",
"Revenues": "22.0",
"Net Income": "32.6",
"Cost of Goods Sold": "4.34",
"Other Expenses": "8.20",
"Other Revenues": "22.0",
"Other Net Income": "1.24",
"Comprehensive Net Income": "32.4",
"Economic Capital Ratio": "145"
},
"2019": {
"Other Assets": "-7.22",
"Assets": "39.9",
"Liabilities": "78.2",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "131",
"Property and Equipment": "-3.42",
"Assets, Current": "86.4",
"Intangible Assets": "-7.21",
"Liabilities, Current": "31.8",
"Other Liabilities": "25.9",
"Liabilities, Non-Current": "27.8",
"Expenses": "-11.2",
"Revenues": "-16.0",
"Net Income": "-23.6",
"Cost of Goods Sold": "3.87",
"Selling, General and Administrative Expense": "-7.29",
"Research and Development": "-10.1",
"Other Revenues": "-16.0",
"Comprehensive Net Income": "-24.0",
"Other Net Income": "3.68",
"Economic Capital Ratio": "104"
},
"2020": {
"Intangible Assets": "-2.35",
"Assets": "5.02",
"Liabilities": "122",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "190",
"Other Assets": "-2.58",
"Assets, Current": "14.9",
"Liabilities, Non-Current": "39.7",
"Liabilities, Current": "67.6",
"Other Liabilities": "39.9",
"Selling, General and Administrative Expense": "-1.23",
"Expenses": "3.87",
"Revenues": "28.0",
"Net Income": "38.8",
"Cost of Goods Sold": "4.28",
"Research and Development": "-7.59",
"Other Expenses": "8.30",
"Other Revenues": "28.0",
"Other Net Income": "7.53",
"Comprehensive Net Income": "38.8",
"Economic Capital Ratio": "170"
},
"2021": {
"Assets, Current": "37.1",
"Assets": "10.2",
"Liabilities": "55.0",
"Stockholders Equity": "62.0",
"ECR before LimitedLiability": "40.6",
"Other Assets": "-9.88",
"Property and Equipment": "-3.71",
"Intangible Assets": "-5.01",
"Liabilities, Current": "21.0",
"Other Liabilities": "12.6",
"Liabilities, Non-Current": "24.2",
"Selling, General and Administrative Expense": "6.31",
"Expenses": "-27.4",
"Revenues": "-12.8",
"Net Income": "-38.6",
"Other Expenses": "-48.3",
"Research and Development": "11.7",
"Cost of Goods Sold": "3.28",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "-38.9",
"Economic Capital Ratio": "32.9"
},
"2022": {
"Intangible Assets": "-4.54",
"Assets": "34.5",
"Liabilities": "53.4",
"Stockholders Equity": "111",
"ECR before LimitedLiability": "125",
"Assets, Current": "61.4",
"Other Assets": "-5.55",
"Property and Equipment": "-2.21",
"Other Liabilities": "15.0",
"Liabilities, Current": "21.2",
"Liabilities, Non-Current": "21.2",
"Other Expenses": "2.85",
"Expenses": "7.69",
"Revenues": "-2.47",
"Net Income": "6.00",
"Selling, General and Administrative Expense": "-4.09",
"Cost of Goods Sold": "2.23",
"Research and Development": "6.70",
"Other Revenues": "-2.47",
"Comprehensive Net Income": "6.07",
"Economic Capital Ratio": "105"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001422142_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "133",
"Liabilities, Non-Current": "0",
"Other Assets": "8.8",
"Other Compr. Net Income": "0",
"Other Expenses": "5.9",
"Other Liabilities": "0",
"Other Net Income": "-23",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "8.8",
"Liabilities": "133",
"Expenses": "5.9",
"Revenues": "0",
"Stockholders Equity": "-124",
"Net Income": "-29",
"Comprehensive Net Income": "-29",
"BaseVar": "85",
"ECR before LimitedLiability": "-422%",
"Economic Capital Ratio": "34%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "205",
"Liabilities, Non-Current": "0",
"Other Assets": "19",
"Other Compr. Net Income": "0",
"Other Expenses": "8.4",
"Other Liabilities": "0",
"Other Net Income": "-23",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "19",
"Liabilities": "205",
"Expenses": "8.4",
"Revenues": "0",
"Stockholders Equity": "-186",
"Net Income": "-31",
"Comprehensive Net Income": "-31",
"BaseVar": "127",
"ECR before LimitedLiability": "-392%",
"Economic Capital Ratio": "41%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "63,984",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,457",
"Liabilities, Non-Current": "0",
"Other Assets": "41",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "785",
"Other Revenues": "20,157",
"Property and Equipment": "98",
"Research and Development": "17,853",
"Selling, General and Administrative Expense": "13,486"
},
"output_variables": {
"Assets": "64,123",
"Liabilities": "5,457",
"Expenses": "31,339",
"Revenues": "20,157",
"Stockholders Equity": "58,667",
"Net Income": "-10,397",
"Comprehensive Net Income": "-10,397",
"BaseVar": "60,931",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "394%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "39,570",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,334",
"Liabilities, Non-Current": "67",
"Other Assets": "202",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,525",
"Other Revenues": "19,783",
"Property and Equipment": "164",
"Research and Development": "13,931",
"Selling, General and Administrative Expense": "10,566"
},
"output_variables": {
"Assets": "39,937",
"Liabilities": "3,401",
"Expenses": "24,497",
"Revenues": "19,783",
"Stockholders Equity": "36,535",
"Net Income": "-3,189",
"Comprehensive Net Income": "-3,189",
"BaseVar": "44,572",
"ECR before LimitedLiability": "353%",
"Economic Capital Ratio": "405%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "44,719",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,867",
"Liabilities, Non-Current": "0",
"Other Assets": "84",
"Other Compr. Net Income": "0",
"Other Expenses": "1,835",
"Other Liabilities": "0",
"Other Net Income": "4,458",
"Other Revenues": "4,488",
"Property and Equipment": "122",
"Research and Development": "12,642",
"Selling, General and Administrative Expense": "8,953"
},
"output_variables": {
"Assets": "44,925",
"Liabilities": "1,867",
"Expenses": "23,430",
"Revenues": "4,488",
"Stockholders Equity": "43,058",
"Net Income": "-14,484",
"Comprehensive Net Income": "-14,484",
"BaseVar": "39,584",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "395%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "151,272",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,811",
"Liabilities, Current": "15,273",
"Liabilities, Non-Current": "474",
"Other Assets": "2,770",
"Other Compr. Net Income": "-647",
"Other Expenses": "406",
"Other Liabilities": "5,757",
"Other Net Income": "1,205",
"Other Revenues": "11,139",
"Property and Equipment": "57",
"Research and Development": "18,198",
"Selling, General and Administrative Expense": "16,339"
},
"output_variables": {
"Assets": "157,910",
"Liabilities": "21,504",
"Expenses": "34,942",
"Revenues": "11,139",
"Stockholders Equity": "136,406",
"Net Income": "-22,599",
"Comprehensive Net Income": "-22,922",
"BaseVar": "113,673",
"ECR before LimitedLiability": "306%",
"Economic Capital Ratio": "373%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "180,029",
"Cost of Goods Sold": "1,335",
"Intangible Assets": "0",
"Liabilities, Current": "18,835",
"Liabilities, Non-Current": "1,267",
"Other Assets": "3,700",
"Other Compr. Net Income": "-445",
"Other Expenses": "69,001",
"Other Liabilities": "5,757",
"Other Net Income": "1,836",
"Other Revenues": "4,475",
"Property and Equipment": "508",
"Research and Development": "32,718",
"Selling, General and Administrative Expense": "63,663"
},
"output_variables": {
"Assets": "184,237",
"Liabilities": "25,859",
"Expenses": "166,717",
"Revenues": "4,475",
"Stockholders Equity": "158,378",
"Net Income": "-160,405",
"Comprehensive Net Income": "-160,628",
"BaseVar": "191,785",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
}
},
"top_rated": true,
"trend": 110.0,
"value": 3.4938839447449395,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001422142.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001422142.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001422142.svg"
},
{
"company_id": "0001659617",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001659617.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001659617.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001659617.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001659617_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001659617_main_keyfigs.svg",
"name": "Moleculin Biotech Inc",
"rank": 105,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001659617.svg",
"report_text": "The relative strengths and weaknesses of Moleculin Biotech 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 Moleculin Biotech Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 137% points.The greatest weakness of Moleculin Biotech Inc is the variable Net Income, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 349%, being 104% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001659617_2023_Moleculin_Biotech_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "107",
"Assets": "51.3",
"Liabilities": "52.3",
"Stockholders Equity": "157",
"ECR before LimitedLiability": "161",
"Assets, Current": "-6.81",
"Property and Equipment": "-2.12",
"Intangible Assets": "-4.27",
"Other Liabilities": "23.3",
"Liabilities, Non-Current": "15.3",
"Liabilities, Current": "18.3",
"Research and Development": "11.6",
"Expenses": "20.4",
"Revenues": "-12.4",
"Net Income": "8.66",
"Selling, General and Administrative Expense": "-0.814",
"Other Expenses": "8.33",
"Cost of Goods Sold": "1.47",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "8.65",
"Economic Capital Ratio": "139"
},
"2017": {
"Other Assets": "103",
"Assets": "32.0",
"Liabilities": "64.0",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "105",
"Intangible Assets": "-8.89",
"Assets, Current": "-13.3",
"Property and Equipment": "-4.09",
"Liabilities, Current": "19.3",
"Other Liabilities": "30.6",
"Liabilities, Non-Current": "19.0",
"Selling, General and Administrative Expense": "-2.51",
"Expenses": "-7.08",
"Revenues": "-15.2",
"Net Income": "-14.2",
"Other Expenses": "-6.87",
"Cost of Goods Sold": "2.41",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-14.3",
"Other Net Income": "8.08",
"Economic Capital Ratio": "85.0"
},
"2018": {
"Assets, Current": "-27.2",
"Assets": "35.1",
"Liabilities": "11.7",
"Stockholders Equity": "57.4",
"ECR before LimitedLiability": "39.3",
"Other Assets": "131",
"Intangible Assets": "-13.3",
"Property and Equipment": "-2.88",
"Liabilities, Current": "-10.3",
"Other Liabilities": "0.826",
"Liabilities, Non-Current": "20.6",
"Research and Development": "-26.4",
"Expenses": "-5.14",
"Revenues": "-15.2",
"Net Income": "-20.6",
"Cost of Goods Sold": "3.78",
"Other Expenses": "25.8",
"Selling, General and Administrative Expense": "-6.72",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-20.7",
"Economic Capital Ratio": "21.6"
},
"2019": {
"Other Assets": "99.9",
"Assets": "43.6",
"Liabilities": "-15.6",
"Stockholders Equity": "38.1",
"ECR before LimitedLiability": "34.0",
"Property and Equipment": "-4.83",
"Assets, Current": "-9.68",
"Intangible Assets": "-12.9",
"Liabilities, Current": "12.0",
"Other Liabilities": "-51.4",
"Liabilities, Non-Current": "20.5",
"Other Expenses": "26.9",
"Expenses": "5.61",
"Revenues": "-15.7",
"Net Income": "-10.1",
"Cost of Goods Sold": "3.90",
"Selling, General and Administrative Expense": "-5.07",
"Research and Development": "-18.6",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-10.4",
"Economic Capital Ratio": "6.82"
},
"2020": {
"Intangible Assets": "-12.2",
"Assets": "15.2",
"Liabilities": "-11.0",
"Stockholders Equity": "9.94",
"ECR before LimitedLiability": "-1.77",
"Other Assets": "83.5",
"Property and Equipment": "-3.29",
"Assets, Current": "-24.0",
"Liabilities, Non-Current": "22.4",
"Liabilities, Current": "26.9",
"Other Liabilities": "-66.1",
"Selling, General and Administrative Expense": "-4.27",
"Expenses": "-7.94",
"Revenues": "-15.1",
"Net Income": "-21.6",
"Cost of Goods Sold": "3.63",
"Research and Development": "-22.0",
"Other Expenses": "15.7",
"Other Revenues": "-15.1",
"Comprehensive Net Income": "-21.6",
"Economic Capital Ratio": "-21.3"
},
"2021": {
"Assets, Current": "30.6",
"Assets": "32.0",
"Liabilities": "61.1",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "136",
"Other Assets": "4.14",
"Intangible Assets": "-2.32",
"Liabilities, Current": "29.4",
"Other Liabilities": "15.4",
"Liabilities, Non-Current": "22.6",
"Selling, General and Administrative Expense": "2.04",
"Expenses": "16.8",
"Revenues": "-10.5",
"Net Income": "7.54",
"Other Expenses": "15.1",
"Research and Development": "-2.78",
"Cost of Goods Sold": "2.49",
"Other Revenues": "-10.5",
"Comprehensive Net Income": "7.49",
"Other Net Income": "1.00",
"Economic Capital Ratio": "128"
},
"2022": {
"Intangible Assets": "-4.62",
"Assets": "40.8",
"Liabilities": "69.2",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "124",
"Assets, Current": "31.3",
"Other Assets": "13.8",
"Property and Equipment": "-2.05",
"Other Liabilities": "26.4",
"Liabilities, Current": "27.3",
"Liabilities, Non-Current": "21.8",
"Other Expenses": "7.52",
"Expenses": "-4.57",
"Revenues": "-12.2",
"Net Income": "-16.9",
"Selling, General and Administrative Expense": "-2.86",
"Cost of Goods Sold": "3.11",
"Research and Development": "-12.4",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "-16.8",
"Economic Capital Ratio": "104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001659617_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "5,222",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,345",
"Liabilities, Non-Current": "0",
"Other Assets": "11,148",
"Other Compr. Net Income": "0",
"Other Expenses": "49",
"Other Liabilities": "88",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "23",
"Research and Development": "1,496",
"Selling, General and Administrative Expense": "2,381"
},
"output_variables": {
"Assets": "16,393",
"Liabilities": "1,433",
"Expenses": "3,926",
"Revenues": "0",
"Stockholders Equity": "14,960",
"Net Income": "-3,926",
"Comprehensive Net Income": "-3,926",
"BaseVar": "10,876",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "383%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,302",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,215",
"Liabilities, Non-Current": "0",
"Other Assets": "11,148",
"Other Compr. Net Income": "0",
"Other Expenses": "2,566",
"Other Liabilities": "150",
"Other Net Income": "1,387",
"Other Revenues": "9.0",
"Property and Equipment": "33",
"Research and Development": "4,545",
"Selling, General and Administrative Expense": "4,090"
},
"output_variables": {
"Assets": "19,483",
"Liabilities": "2,365",
"Expenses": "11,201",
"Revenues": "9.0",
"Stockholders Equity": "17,118",
"Net Income": "-9,805",
"Comprehensive Net Income": "-9,805",
"BaseVar": "17,222",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "337%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,974",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,878",
"Liabilities, Non-Current": "0",
"Other Assets": "11,148",
"Other Compr. Net Income": "35",
"Other Expenses": "-3,117",
"Other Liabilities": "1,435",
"Other Net Income": "-36",
"Other Revenues": "0",
"Property and Equipment": "463",
"Research and Development": "9,728",
"Selling, General and Administrative Expense": "5,229"
},
"output_variables": {
"Assets": "19,585",
"Liabilities": "5,313",
"Expenses": "11,840",
"Revenues": "0",
"Stockholders Equity": "14,272",
"Net Income": "-11,876",
"Comprehensive Net Income": "-11,858",
"BaseVar": "18,404",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "271%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,484",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,570",
"Liabilities, Non-Current": "276",
"Other Assets": "11,435",
"Other Compr. Net Income": "35",
"Other Expenses": "-3,914",
"Other Liabilities": "5,818",
"Other Net Income": "5.2",
"Other Revenues": "0",
"Property and Equipment": "316",
"Research and Development": "13,539",
"Selling, General and Administrative Expense": "8,657"
},
"output_variables": {
"Assets": "25,235",
"Liabilities": "9,664",
"Expenses": "18,282",
"Revenues": "0",
"Stockholders Equity": "15,571",
"Net Income": "-18,277",
"Comprehensive Net Income": "-18,260",
"BaseVar": "26,611",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "222%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,198",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,920",
"Liabilities, Non-Current": "159",
"Other Assets": "11,350",
"Other Compr. Net Income": "-3.8",
"Other Expenses": "-2,556",
"Other Liabilities": "8,192",
"Other Net Income": "36",
"Other Revenues": "0",
"Property and Equipment": "483",
"Research and Development": "16,504",
"Selling, General and Administrative Expense": "7,708"
},
"output_variables": {
"Assets": "29,031",
"Liabilities": "11,271",
"Expenses": "21,657",
"Revenues": "0",
"Stockholders Equity": "17,760",
"Net Income": "-21,620",
"Comprehensive Net Income": "-21,622",
"BaseVar": "30,999",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "218%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "72,497",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,622",
"Liabilities, Non-Current": "63",
"Other Assets": "11,255",
"Other Compr. Net Income": "34",
"Other Expenses": "-5,189",
"Other Liabilities": "1,412",
"Other Net Income": "237",
"Other Revenues": "0",
"Property and Equipment": "338",
"Research and Development": "18,174",
"Selling, General and Administrative Expense": "12,108"
},
"output_variables": {
"Assets": "84,090",
"Liabilities": "5,097",
"Expenses": "25,093",
"Revenues": "0",
"Stockholders Equity": "78,993",
"Net Income": "-24,855",
"Comprehensive Net Income": "-24,838",
"BaseVar": "57,276",
"ECR before LimitedLiability": "330%",
"Economic Capital Ratio": "389%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "45,596",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,819",
"Liabilities, Non-Current": "335",
"Other Assets": "11,551",
"Other Compr. Net Income": "-27",
"Other Expenses": "-3,666",
"Other Liabilities": "77",
"Other Net Income": "303",
"Other Revenues": "0",
"Property and Equipment": "275",
"Research and Development": "34,066",
"Selling, General and Administrative Expense": "26,389"
},
"output_variables": {
"Assets": "57,422",
"Liabilities": "5,231",
"Expenses": "56,790",
"Revenues": "0",
"Stockholders Equity": "52,191",
"Net Income": "-56,486",
"Comprehensive Net Income": "-56,500",
"BaseVar": "59,886",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "291%"
}
}
},
"top_rated": true,
"trend": -54.0,
"value": 3.4877326075913118,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001659617.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001659617.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001659617.svg"
},
{
"company_id": "0001177648",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001177648.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001177648.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001177648.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001177648_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001177648_main_keyfigs.svg",
"name": "Enanta Pharmaceuticals INC",
"rank": 106,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001177648.svg",
"report_text": "The relative strengths and weaknesses of Enanta Pharmaceuticals 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 Enanta Pharmaceuticals INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 88% points.The greatest weakness of Enanta Pharmaceuticals INC is the variable Research and Development, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 348%, being 103% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001177648_2023_Enanta_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "1.04",
"Assets": "13.3",
"Liabilities": "99.2",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "229",
"Intangible Assets": "-1.29",
"Assets, Current": "15.8",
"Liabilities, Non-Current": "15.8",
"Liabilities, Current": "60.2",
"Other Liabilities": "38.5",
"Selling, General and Administrative Expense": "16.4",
"Expenses": "33.9",
"Revenues": "17.4",
"Net Income": "52.3",
"Other Expenses": "11.9",
"Research and Development": "3.59",
"Cost of Goods Sold": "2.75",
"Other Revenues": "17.4",
"Comprehensive Net Income": "52.1",
"Other Net Income": "2.15",
"Economic Capital Ratio": "201"
},
"2014": {
"Other Assets": "-1.44",
"Assets": "-2.79",
"Liabilities": "95.4",
"Stockholders Equity": "166",
"ECR before LimitedLiability": "251",
"Assets, Current": "-1.30",
"Intangible Assets": "0.273",
"Other Liabilities": "34.1",
"Liabilities, Current": "58.3",
"Liabilities, Non-Current": "16.7",
"Selling, General and Administrative Expense": "13.9",
"Expenses": "47.2",
"Revenues": "27.8",
"Net Income": "74.7",
"Cost of Goods Sold": "2.06",
"Other Expenses": "25.3",
"Research and Development": "7.07",
"Other Revenues": "27.8",
"Other Net Income": "2.11",
"Comprehensive Net Income": "74.8",
"Economic Capital Ratio": "218"
},
"2015": {
"Property and Equipment": "0.437",
"Assets": "-2.15",
"Liabilities": "140",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "245",
"Other Assets": "-5.92",
"Intangible Assets": "2.00",
"Other Liabilities": "55.9",
"Liabilities, Non-Current": "24.6",
"Liabilities, Current": "89.4",
"Other Expenses": "-13.1",
"Expenses": "36.0",
"Revenues": "73.1",
"Net Income": "105",
"Cost of Goods Sold": "2.61",
"Selling, General and Administrative Expense": "23.0",
"Research and Development": "23.5",
"Other Revenues": "73.1",
"Other Net Income": "0.416",
"Comprehensive Net Income": "105",
"Economic Capital Ratio": "226"
},
"2016": {
"Other Assets": "1.40",
"Assets": "6.46",
"Liabilities": "104",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "230",
"Assets, Current": "6.30",
"Intangible Assets": "-0.990",
"Other Liabilities": "36.9",
"Liabilities, Non-Current": "19.8",
"Liabilities, Current": "63.8",
"Research and Development": "11.5",
"Expenses": "35.1",
"Revenues": "28.1",
"Net Income": "62.8",
"Selling, General and Administrative Expense": "15.6",
"Other Expenses": "6.66",
"Cost of Goods Sold": "2.08",
"Other Revenues": "28.1",
"Comprehensive Net Income": "62.8",
"Other Net Income": "1.26",
"Economic Capital Ratio": "207"
},
"2017": {
"Other Assets": "7.52",
"Assets": "13.0",
"Liabilities": "90.8",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "195",
"Intangible Assets": "-2.75",
"Assets, Current": "8.41",
"Liabilities, Current": "44.6",
"Other Liabilities": "39.6",
"Liabilities, Non-Current": "20.5",
"Selling, General and Administrative Expense": "15.4",
"Expenses": "28.9",
"Revenues": "25.7",
"Net Income": "54.1",
"Research and Development": "5.85",
"Other Expenses": "5.52",
"Cost of Goods Sold": "2.63",
"Other Revenues": "25.7",
"Comprehensive Net Income": "53.9",
"Other Net Income": "0.676",
"Economic Capital Ratio": "176"
},
"2018": {
"Assets, Current": "2.53",
"Assets": "1.27",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "229",
"Intangible Assets": "-0.515",
"Liabilities, Current": "69.7",
"Liabilities": "121",
"Other Liabilities": "41.8",
"Liabilities, Non-Current": "33.9",
"Research and Development": "4.10",
"Expenses": "32.7",
"Revenues": "50.9",
"Net Income": "82.1",
"Cost of Goods Sold": "5.00",
"Other Expenses": "1.97",
"Selling, General and Administrative Expense": "22.1",
"Other Revenues": "50.9",
"Other Net Income": "1.33",
"Comprehensive Net Income": "81.9",
"Other Compr. Net Income": "-0.228",
"Economic Capital Ratio": "211"
},
"2019": {
"Other Assets": "1.63",
"Assets": "5.93",
"Liabilities": "117",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "234",
"Assets, Current": "6.55",
"Intangible Assets": "-1.44",
"Liabilities, Current": "65.4",
"Other Liabilities": "36.3",
"Liabilities, Non-Current": "38.4",
"Other Expenses": "10.2",
"Expenses": "29.5",
"Revenues": "38.6",
"Net Income": "68.8",
"Cost of Goods Sold": "4.84",
"Selling, General and Administrative Expense": "20.1",
"Research and Development": "-5.40",
"Other Revenues": "38.6",
"Comprehensive Net Income": "68.4",
"Other Net Income": "2.72",
"Economic Capital Ratio": "207"
},
"2020": {
"Intangible Assets": "-2.48",
"Assets": "12.5",
"Liabilities": "98.1",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "181",
"Other Assets": "0.776",
"Assets, Current": "16.4",
"Liabilities, Non-Current": "29.1",
"Liabilities, Current": "52.6",
"Other Liabilities": "32.6",
"Selling, General and Administrative Expense": "14.4",
"Expenses": "13.8",
"Revenues": "18.3",
"Net Income": "34.5",
"Cost of Goods Sold": "3.64",
"Research and Development": "-11.2",
"Other Expenses": "6.74",
"Other Revenues": "18.3",
"Other Net Income": "2.85",
"Comprehensive Net Income": "34.5",
"Economic Capital Ratio": "161"
},
"2021": {
"Assets, Current": "3.00",
"Assets": "10.8",
"Liabilities": "73.1",
"Stockholders Equity": "86.4",
"ECR before LimitedLiability": "122",
"Other Assets": "13.2",
"Intangible Assets": "-3.68",
"Liabilities, Current": "27.1",
"Other Liabilities": "27.8",
"Liabilities, Non-Current": "27.2",
"Selling, General and Administrative Expense": "10.5",
"Expenses": "4.33",
"Revenues": "14.2",
"Net Income": "19.6",
"Other Expenses": "14.5",
"Research and Development": "-24.6",
"Cost of Goods Sold": "3.25",
"Other Revenues": "14.2",
"Comprehensive Net Income": "19.4",
"Other Net Income": "1.17",
"Economic Capital Ratio": "115"
},
"2022": {
"Intangible Assets": "-5.34",
"Assets": "16.5",
"Liabilities": "67.9",
"Stockholders Equity": "88.5",
"ECR before LimitedLiability": "124",
"Assets, Current": "18.4",
"Other Assets": "5.89",
"Property and Equipment": "-1.38",
"Other Liabilities": "29.4",
"Liabilities, Current": "38.8",
"Liabilities, Non-Current": "4.52",
"Other Expenses": "6.20",
"Expenses": "1.82",
"Revenues": "12.4",
"Net Income": "14.0",
"Selling, General and Administrative Expense": "10.7",
"Cost of Goods Sold": "3.58",
"Research and Development": "-18.8",
"Other Revenues": "12.4",
"Comprehensive Net Income": "13.6",
"Economic Capital Ratio": "103"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001177648_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "104,713",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,526",
"Liabilities, Non-Current": "359",
"Other Assets": "11,139",
"Other Compr. Net Income": "-12",
"Other Expenses": "0",
"Other Liabilities": "1,620",
"Other Net Income": "598",
"Other Revenues": "32,053",
"Property and Equipment": "1,121",
"Research and Development": "16,841",
"Selling, General and Administrative Expense": "6,183"
},
"output_variables": {
"Assets": "116,973",
"Liabilities": "6,505",
"Expenses": "23,024",
"Revenues": "32,053",
"Stockholders Equity": "110,468",
"Net Income": "9,627",
"Comprehensive Net Income": "9,621",
"BaseVar": "89,582",
"ECR before LimitedLiability": "406%",
"Economic Capital Ratio": "443%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "107,975",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,746",
"Liabilities, Non-Current": "229",
"Other Assets": "45,637",
"Other Compr. Net Income": "-98",
"Other Expenses": "-15,170",
"Other Liabilities": "1,786",
"Other Net Income": "283",
"Other Revenues": "47,741",
"Property and Equipment": "1,803",
"Research and Development": "18,740",
"Selling, General and Administrative Expense": "10,016"
},
"output_variables": {
"Assets": "155,415",
"Liabilities": "6,761",
"Expenses": "13,586",
"Revenues": "47,741",
"Stockholders Equity": "148,654",
"Net Income": "34,438",
"Comprehensive Net Income": "34,389",
"BaseVar": "111,942",
"ECR before LimitedLiability": "442%",
"Economic Capital Ratio": "472%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "170,641",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,704",
"Liabilities, Non-Current": "1,713",
"Other Assets": "69,486",
"Other Compr. Net Income": "133",
"Other Expenses": "46,463",
"Other Liabilities": "1,439",
"Other Net Income": "1,307",
"Other Revenues": "160,880",
"Property and Equipment": "5,886",
"Research and Development": "23,189",
"Selling, General and Administrative Expense": "13,543"
},
"output_variables": {
"Assets": "246,013",
"Liabilities": "9,856",
"Expenses": "83,195",
"Revenues": "160,880",
"Stockholders Equity": "236,157",
"Net Income": "78,992",
"Comprehensive Net Income": "79,058",
"BaseVar": "250,692",
"ECR before LimitedLiability": "464%",
"Economic Capital Ratio": "489%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "232,156",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,889",
"Liabilities, Non-Current": "2,042",
"Other Assets": "41,117",
"Other Compr. Net Income": "88",
"Other Expenses": "30,818",
"Other Liabilities": "1,410",
"Other Net Income": "1,696",
"Other Revenues": "110,101",
"Property and Equipment": "8,004",
"Research and Development": "51,049",
"Selling, General and Administrative Expense": "24,905"
},
"output_variables": {
"Assets": "281,277",
"Liabilities": "11,341",
"Expenses": "106,772",
"Revenues": "110,101",
"Stockholders Equity": "269,936",
"Net Income": "5,024",
"Comprehensive Net Income": "5,068",
"BaseVar": "255,637",
"ECR before LimitedLiability": "406%",
"Economic Capital Ratio": "443%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "237,819",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,982",
"Liabilities, Non-Current": "2,410",
"Other Assets": "80,769",
"Other Compr. Net Income": "-95",
"Other Expenses": "9,885",
"Other Liabilities": "1,569",
"Other Net Income": "2,400",
"Other Revenues": "98,928",
"Property and Equipment": "8,049",
"Research and Development": "88,151",
"Selling, General and Administrative Expense": "31,170"
},
"output_variables": {
"Assets": "326,637",
"Liabilities": "24,961",
"Expenses": "129,206",
"Revenues": "98,928",
"Stockholders Equity": "301,676",
"Net Income": "-27,878",
"Comprehensive Net Income": "-27,926",
"BaseVar": "291,113",
"ECR before LimitedLiability": "358%",
"Economic Capital Ratio": "409%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "380,389",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,025",
"Liabilities, Non-Current": "2,895",
"Other Assets": "25,464",
"Other Compr. Net Income": "-262",
"Other Expenses": "16,476",
"Other Liabilities": "1,628",
"Other Net Income": "11,752",
"Other Revenues": "183,853",
"Property and Equipment": "8,374",
"Research and Development": "281,663",
"Selling, General and Administrative Expense": "30,508"
},
"output_variables": {
"Assets": "414,227",
"Liabilities": "20,548",
"Expenses": "328,648",
"Revenues": "183,853",
"Stockholders Equity": "393,679",
"Net Income": "-133,042",
"Comprehensive Net Income": "-133,173",
"BaseVar": "479,645",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "391%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "401,848",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,609",
"Liabilities, Non-Current": "3,100",
"Other Assets": "77,054",
"Other Compr. Net Income": "-282",
"Other Expenses": "8,300",
"Other Liabilities": "1,628",
"Other Net Income": "28,924",
"Other Revenues": "205,421",
"Property and Equipment": "10,927",
"Research and Development": "378,833",
"Selling, General and Administrative Expense": "34,055"
},
"output_variables": {
"Assets": "489,829",
"Liabilities": "27,337",
"Expenses": "421,188",
"Revenues": "205,421",
"Stockholders Equity": "462,492",
"Net Income": "-186,844",
"Comprehensive Net Income": "-186,985",
"BaseVar": "586,490",
"ECR before LimitedLiability": "318%",
"Economic Capital Ratio": "381%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "436,837",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,157",
"Liabilities, Non-Current": "4,916",
"Other Assets": "40,699",
"Other Compr. Net Income": "695",
"Other Expenses": "385",
"Other Liabilities": "1,479",
"Other Net Income": "6,342",
"Other Revenues": "135,198",
"Property and Equipment": "8,596",
"Research and Development": "130,095",
"Selling, General and Administrative Expense": "30,157"
},
"output_variables": {
"Assets": "486,132",
"Liabilities": "30,552",
"Expenses": "160,636",
"Revenues": "135,198",
"Stockholders Equity": "455,580",
"Net Income": "-19,096",
"Comprehensive Net Income": "-18,748",
"BaseVar": "409,778",
"ECR before LimitedLiability": "377%",
"Economic Capital Ratio": "422%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "319,021",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,172",
"Liabilities, Non-Current": "1,684",
"Other Assets": "113,827",
"Other Compr. Net Income": "-694",
"Other Expenses": "-16,904",
"Other Liabilities": "1,506",
"Other Net Income": "-1,615",
"Other Revenues": "99,209",
"Property and Equipment": "5,943",
"Research and Development": "212,464",
"Selling, General and Administrative Expense": "47,604"
},
"output_variables": {
"Assets": "438,791",
"Liabilities": "39,362",
"Expenses": "243,165",
"Revenues": "99,209",
"Stockholders Equity": "399,429",
"Net Income": "-145,571",
"Comprehensive Net Income": "-145,918",
"BaseVar": "411,418",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "371%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "311,713",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "29,827",
"Liabilities, Non-Current": "22,826",
"Other Assets": "57,524",
"Other Compr. Net Income": "-9,575",
"Other Expenses": "-12,389",
"Other Liabilities": "1,423",
"Other Net Income": "1,521",
"Other Revenues": "86,995",
"Property and Equipment": "6,173",
"Research and Development": "159,711",
"Selling, General and Administrative Expense": "110,134"
},
"output_variables": {
"Assets": "375,410",
"Liabilities": "54,076",
"Expenses": "257,456",
"Revenues": "86,995",
"Stockholders Equity": "321,334",
"Net Income": "-168,940",
"Comprehensive Net Income": "-173,727",
"BaseVar": "392,516",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "332%"
}
}
},
"top_rated": true,
"trend": -29.0,
"value": 3.478829541203496,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001177648.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001177648.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001177648.svg"
},
{
"company_id": "0001822711",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001822711.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001822711.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001822711.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001822711_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001822711_main_keyfigs.svg",
"name": "Pardes Biosciences INC",
"rank": 107,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001822711.svg",
"report_text": "The relative strengths and weaknesses of Pardes Biosciences 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 Pardes Biosciences INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 132% points.The greatest weakness of Pardes Biosciences INC is the variable Research and Development, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 347%, being 103% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001822711_2023_Pardes_Biosciences_INC.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "41.5",
"Assets": "26.4",
"Liabilities": "72.5",
"Stockholders Equity": "164",
"ECR before LimitedLiability": "158",
"Other Assets": "-2.23",
"Property and Equipment": "-0.690",
"Intangible Assets": "-1.48",
"Liabilities, Current": "34.0",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "23.7",
"Selling, General and Administrative Expense": "9.79",
"Expenses": "22.1",
"Revenues": "-10.4",
"Net Income": "12.5",
"Other Expenses": "4.81",
"Research and Development": "5.36",
"Cost of Goods Sold": "2.48",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "12.5",
"Economic Capital Ratio": "150"
},
"2022": {
"Intangible Assets": "-4.65",
"Assets": "40.3",
"Liabilities": "65.3",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "123",
"Assets, Current": "76.7",
"Other Assets": "-7.34",
"Property and Equipment": "-2.53",
"Other Liabilities": "26.7",
"Liabilities, Current": "20.4",
"Liabilities, Non-Current": "23.9",
"Other Expenses": "5.23",
"Expenses": "-2.49",
"Revenues": "-12.2",
"Net Income": "-13.4",
"Selling, General and Administrative Expense": "3.73",
"Cost of Goods Sold": "3.09",
"Research and Development": "-14.6",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "-13.3",
"Economic Capital Ratio": "103"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001822711_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "275,259",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,965",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "30",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "28,152",
"Selling, General and Administrative Expense": "10,336"
},
"output_variables": {
"Assets": "275,259",
"Liabilities": "8,965",
"Expenses": "38,518",
"Revenues": "0",
"Stockholders Equity": "266,294",
"Net Income": "-38,518",
"Comprehensive Net Income": "-38,518",
"BaseVar": "161,371",
"ECR before LimitedLiability": "381%",
"Economic Capital Ratio": "425%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "200,402",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,425",
"Liabilities, Non-Current": "0",
"Other Assets": "219",
"Other Compr. Net Income": "-24",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,183",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "70,350",
"Selling, General and Administrative Expense": "29,467"
},
"output_variables": {
"Assets": "200,621",
"Liabilities": "20,425",
"Expenses": "99,817",
"Revenues": "0",
"Stockholders Equity": "180,196",
"Net Income": "-96,634",
"Comprehensive Net Income": "-96,646",
"BaseVar": "162,035",
"ECR before LimitedLiability": "268%",
"Economic Capital Ratio": "347%"
}
}
},
"top_rated": true,
"trend": -88.0,
"value": 3.473882956525157,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001822711.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001822711.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001822711.svg"
},
{
"company_id": "0001829802",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001829802.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001829802.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001829802_main_keyfigs.svg",
"name": "Faeth Therapeutics Inc",
"rank": 108,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001829802.svg",
"report_text": "The relative strengths and weaknesses of Faeth Therapeutics 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 Faeth Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 125% points.The greatest weakness of Faeth Therapeutics Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 345%, being 100% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001829802_2023_Faeth_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "43.3",
"Assets": "29.0",
"Liabilities": "71.4",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "138",
"Other Assets": "-3.56",
"Intangible Assets": "-2.37",
"Liabilities, Current": "36.7",
"Other Liabilities": "19.4",
"Liabilities, Non-Current": "23.8",
"Selling, General and Administrative Expense": "2.16",
"Expenses": "11.2",
"Revenues": "-11.1",
"Net Income": "2.03",
"Other Expenses": "-14.8",
"Research and Development": "20.8",
"Cost of Goods Sold": "2.63",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "1.84",
"Other Net Income": "1.68",
"Economic Capital Ratio": "130"
},
"2022": {
"Intangible Assets": "-4.52",
"Assets": "43.4",
"Liabilities": "53.4",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "121",
"Assets, Current": "57.7",
"Other Assets": "-1.16",
"Property and Equipment": "-0.766",
"Other Liabilities": "20.4",
"Liabilities, Current": "27.7",
"Liabilities, Non-Current": "8.74",
"Other Expenses": "-25.5",
"Expenses": "4.50",
"Revenues": "-11.6",
"Net Income": "-5.80",
"Cost of Goods Sold": "2.94",
"Research and Development": "26.1",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "-6.04",
"Other Net Income": "1.24",
"Economic Capital Ratio": "100"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001829802_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "148,542",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,889",
"Liabilities, Non-Current": "149",
"Other Assets": "39",
"Other Compr. Net Income": "-333",
"Other Expenses": "22,332",
"Other Liabilities": "1,674",
"Other Net Income": "1,358",
"Other Revenues": "0",
"Property and Equipment": "4,644",
"Research and Development": "0",
"Selling, General and Administrative Expense": "15,820"
},
"output_variables": {
"Assets": "153,225",
"Liabilities": "6,712",
"Expenses": "38,152",
"Revenues": "0",
"Stockholders Equity": "146,513",
"Net Income": "-36,794",
"Comprehensive Net Income": "-36,960",
"BaseVar": "99,890",
"ECR before LimitedLiability": "353%",
"Economic Capital Ratio": "405%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "108,589",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,066",
"Liabilities, Non-Current": "4,323",
"Other Assets": "7,737",
"Other Compr. Net Income": "-671",
"Other Expenses": "30,602",
"Other Liabilities": "1,579",
"Other Net Income": "1,819",
"Other Revenues": "0",
"Property and Equipment": "2,049",
"Research and Development": "0",
"Selling, General and Administrative Expense": "19,805"
},
"output_variables": {
"Assets": "118,375",
"Liabilities": "14,968",
"Expenses": "50,407",
"Revenues": "0",
"Stockholders Equity": "103,407",
"Net Income": "-48,588",
"Comprehensive Net Income": "-48,924",
"BaseVar": "93,120",
"ECR before LimitedLiability": "265%",
"Economic Capital Ratio": "345%"
}
}
},
"top_rated": true,
"trend": -62.0,
"value": 3.4524898153114103,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001829802.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001829802.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001829802.svg"
},
{
"company_id": "0001100397",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001100397.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001100397.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001100397.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001100397_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001100397_main_keyfigs.svg",
"name": "Ayala Pharmaceuticals Inc",
"rank": 109,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001100397.svg",
"report_text": "The relative strengths and weaknesses of Ayala Pharmaceuticals 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 Ayala Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 102% points.The greatest weakness of Ayala Pharmaceuticals Inc is the variable Expenses, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 344%, being 99% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001100397_2023_Ayala_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-14.6",
"Assets": "-88.9",
"Liabilities": "-7.98",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-99.5",
"Assets, Current": "-87.6",
"Intangible Assets": "16.7",
"Other Assets": "-9.18",
"Liabilities, Current": "-15.6",
"Other Liabilities": "1.55",
"Selling, General and Administrative Expense": "-7.13",
"Expenses": "-24.3",
"Revenues": "-17.3",
"Net Income": "-20.0",
"Research and Development": "-10.7",
"Other Expenses": "-7.71",
"Cost of Goods Sold": "2.50",
"Other Revenues": "-17.3",
"Comprehensive Net Income": "-19.9",
"Other Net Income": "17.2",
"Economic Capital Ratio": "-173"
},
"2013": {
"Other Assets": "-22.0",
"Assets": "-140",
"Liabilities": "30.7",
"Stockholders Equity": "-35.7",
"ECR before LimitedLiability": "-110",
"Intangible Assets": "-16.8",
"Property and Equipment": "-17.6",
"Assets, Current": "-85.1",
"Liabilities, Non-Current": "6.53",
"Liabilities, Current": "18.1",
"Other Liabilities": "14.9",
"Selling, General and Administrative Expense": "-34.2",
"Expenses": "-147",
"Revenues": "-21.7",
"Net Income": "-120",
"Other Expenses": "-12.9",
"Research and Development": "-33.8",
"Other Revenues": "-21.7",
"Comprehensive Net Income": "-121",
"Other Net Income": "37.2",
"Economic Capital Ratio": "-138"
},
"2014": {
"Other Assets": "-8.53",
"Assets": "24.3",
"Liabilities": "66.9",
"Stockholders Equity": "99.3",
"ECR before LimitedLiability": "93.7",
"Property and Equipment": "-4.49",
"Assets, Current": "39.1",
"Intangible Assets": "4.30",
"Other Liabilities": "33.1",
"Liabilities, Current": "23.6",
"Liabilities, Non-Current": "14.2",
"Selling, General and Administrative Expense": "-34.5",
"Expenses": "-25.6",
"Revenues": "-14.2",
"Net Income": "-34.5",
"Other Expenses": "24.1",
"Research and Development": "-16.9",
"Other Revenues": "-14.2",
"Other Net Income": "5.34",
"Comprehensive Net Income": "-34.3",
"Economic Capital Ratio": "60.4"
},
"2015": {
"Property and Equipment": "-1.49",
"Assets": "37.8",
"Liabilities": "80.9",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "146",
"Other Assets": "-3.18",
"Intangible Assets": "-2.80",
"Assets, Current": "58.9",
"Other Liabilities": "31.4",
"Liabilities, Non-Current": "15.1",
"Liabilities, Current": "44.1",
"Other Expenses": "11.6",
"Expenses": "1.22",
"Revenues": "-14.9",
"Net Income": "-13.8",
"Cost of Goods Sold": "1.56",
"Selling, General and Administrative Expense": "-8.16",
"Research and Development": "-3.89",
"Other Revenues": "-14.9",
"Comprehensive Net Income": "-13.8",
"Economic Capital Ratio": "127"
},
"2016": {
"Other Assets": "-7.85",
"Assets": "45.6",
"Liabilities": "-2.61",
"Stockholders Equity": "59.8",
"ECR before LimitedLiability": "60.0",
"Assets, Current": "84.8",
"Property and Equipment": "-2.35",
"Intangible Assets": "-7.95",
"Other Liabilities": "-17.8",
"Liabilities, Non-Current": "14.3",
"Research and Development": "-4.42",
"Expenses": "8.86",
"Revenues": "-11.4",
"Net Income": "-2.20",
"Selling, General and Administrative Expense": "-0.136",
"Other Expenses": "11.8",
"Cost of Goods Sold": "1.69",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "-2.20",
"Other Net Income": "0.550",
"Economic Capital Ratio": "37.6"
},
"2017": {
"Other Assets": "-24.6",
"Assets": "-36.6",
"Liabilities": "11.3",
"Stockholders Equity": "-34.8",
"ECR before LimitedLiability": "-55.4",
"Intangible Assets": "-19.7",
"Assets, Current": "2.24",
"Property and Equipment": "3.58",
"Liabilities, Current": "7.84",
"Other Liabilities": "-16.1",
"Liabilities, Non-Current": "19.0",
"Selling, General and Administrative Expense": "-15.9",
"Expenses": "-42.7",
"Revenues": "-8.78",
"Net Income": "-50.1",
"Research and Development": "-49.9",
"Other Expenses": "21.0",
"Cost of Goods Sold": "4.05",
"Other Revenues": "-8.78",
"Comprehensive Net Income": "-50.3",
"Economic Capital Ratio": "-74.9"
},
"2018": {
"Assets, Current": "-16.5",
"Assets": "-44.4",
"Liabilities": "-6.53",
"Stockholders Equity": "-80.3",
"Other Assets": "-1.89",
"Intangible Assets": "-0.791",
"Property and Equipment": "0.891",
"Liabilities, Current": "-0.883",
"Other Liabilities": "-1.77",
"Liabilities, Non-Current": "1.70",
"Research and Development": "-34.5",
"Expenses": "-14.3",
"Revenues": "-0.699",
"Net Income": "-22.0",
"Cost of Goods Sold": "0.468",
"Other Expenses": "0.961",
"Other Revenues": "-0.699",
"ECR before LimitedLiability": "-91.7",
"Other Net Income": "0.517",
"Comprehensive Net Income": "-22.2",
"Economic Capital Ratio": "-109"
},
"2019": {
"Other Assets": "-9.61",
"Assets": "-6.08",
"Liabilities": "107",
"Stockholders Equity": "64.6",
"ECR before LimitedLiability": "140",
"Property and Equipment": "4.10",
"Assets, Current": "0.635",
"Liabilities, Current": "52.7",
"Other Liabilities": "36.7",
"Liabilities, Non-Current": "30.7",
"Other Expenses": "7.17",
"Expenses": "-15.0",
"Revenues": "32.4",
"Net Income": "24.3",
"Cost of Goods Sold": "5.51",
"Research and Development": "-28.3",
"Other Revenues": "32.4",
"Comprehensive Net Income": "23.8",
"Other Net Income": "6.84",
"Other Compr. Net Income": "-0.511",
"Economic Capital Ratio": "113"
},
"2020": {
"Intangible Assets": "2.65",
"Assets": "18.4",
"Liabilities": "40.8",
"Stockholders Equity": "62.2",
"ECR before LimitedLiability": "43.6",
"Other Assets": "8.73",
"Property and Equipment": "4.53",
"Liabilities, Non-Current": "-19.1",
"Liabilities, Current": "33.0",
"Other Liabilities": "26.2",
"Selling, General and Administrative Expense": "-11.2",
"Expenses": "-21.0",
"Revenues": "-14.2",
"Net Income": "-33.5",
"Cost of Goods Sold": "3.56",
"Research and Development": "-19.8",
"Other Expenses": "6.57",
"Other Revenues": "-14.2",
"Other Net Income": "1.31",
"Comprehensive Net Income": "-33.5",
"Economic Capital Ratio": "24.1"
},
"2021": {
"Assets, Current": "32.5",
"Assets": "17.0",
"Liabilities": "37.0",
"Stockholders Equity": "61.3",
"ECR before LimitedLiability": "64.6",
"Other Assets": "-8.89",
"Property and Equipment": "-2.56",
"Liabilities, Current": "-10.0",
"Other Liabilities": "23.9",
"Liabilities, Non-Current": "23.4",
"Selling, General and Administrative Expense": "-9.77",
"Expenses": "-3.39",
"Revenues": "-4.35",
"Net Income": "-4.86",
"Other Expenses": "5.57",
"Research and Development": "-2.10",
"Cost of Goods Sold": "2.91",
"Other Revenues": "-4.35",
"Comprehensive Net Income": "-4.90",
"Other Net Income": "2.88",
"Economic Capital Ratio": "57.0"
},
"2022": {
"Intangible Assets": "-5.66",
"Assets": "12.1",
"Liabilities": "94.0",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "120",
"Assets, Current": "41.9",
"Other Assets": "-9.54",
"Property and Equipment": "-3.16",
"Other Liabilities": "33.5",
"Liabilities, Current": "40.5",
"Liabilities, Non-Current": "30.0",
"Other Expenses": "-7.79",
"Expenses": "-18.5",
"Revenues": "-14.4",
"Net Income": "-10.2",
"Selling, General and Administrative Expense": "-14.2",
"Cost of Goods Sold": "3.96",
"Other Revenues": "-14.4",
"Comprehensive Net Income": "-10.1",
"Other Net Income": "22.6",
"Economic Capital Ratio": "99.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001100397_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "895",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,414",
"Liabilities, Current": "9,340",
"Liabilities, Non-Current": "0",
"Other Assets": "429",
"Other Compr. Net Income": "0",
"Other Expenses": "4,190",
"Other Liabilities": "439",
"Other Net Income": "4,443",
"Other Revenues": "12",
"Property and Equipment": "78",
"Research and Development": "6,646",
"Selling, General and Administrative Expense": "5,689"
},
"output_variables": {
"Assets": "3,816",
"Liabilities": "9,779",
"Expenses": "16,525",
"Revenues": "12",
"Stockholders Equity": "-5,963",
"Net Income": "-12,070",
"Comprehensive Net Income": "-12,070",
"BaseVar": "17,287",
"ECR before LimitedLiability": "-369%",
"Economic Capital Ratio": "48%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "20,810",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,529",
"Liabilities, Current": "4,937",
"Liabilities, Non-Current": "0",
"Other Assets": "167",
"Other Compr. Net Income": "0",
"Other Expenses": "13,321",
"Other Liabilities": "647",
"Other Net Income": "15,278",
"Other Revenues": "1,863",
"Property and Equipment": "80",
"Research and Development": "35,425",
"Selling, General and Administrative Expense": "35,940"
},
"output_variables": {
"Assets": "23,586",
"Liabilities": "5,584",
"Expenses": "84,686",
"Revenues": "1,863",
"Stockholders Equity": "18,002",
"Net Income": "-67,544",
"Comprehensive Net Income": "-67,544",
"BaseVar": "65,499",
"ECR before LimitedLiability": "-194%",
"Economic Capital Ratio": "104%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "20,494",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,768",
"Liabilities, Current": "2,716",
"Liabilities, Non-Current": "0",
"Other Assets": "38",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,352",
"Other Liabilities": "32",
"Other Net Income": "662",
"Other Revenues": "1,000",
"Property and Equipment": "77",
"Research and Development": "8,687",
"Selling, General and Administrative Expense": "11,851"
},
"output_variables": {
"Assets": "23,378",
"Liabilities": "2,748",
"Expenses": "18,187",
"Revenues": "1,000",
"Stockholders Equity": "20,630",
"Net Income": "-16,525",
"Comprehensive Net Income": "-16,525",
"BaseVar": "22,987",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "314%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "115,015",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,355",
"Liabilities, Current": "3,918",
"Liabilities, Non-Current": "0",
"Other Assets": "149",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,761",
"Other Liabilities": "89",
"Other Net Income": "210",
"Other Revenues": "146",
"Property and Equipment": "1,087",
"Research and Development": "17,666",
"Selling, General and Administrative Expense": "19,655"
},
"output_variables": {
"Assets": "119,606",
"Liabilities": "4,007",
"Expenses": "35,560",
"Revenues": "146",
"Stockholders Equity": "115,599",
"Net Income": "-35,204",
"Comprehensive Net Income": "-35,204",
"BaseVar": "79,765",
"ECR before LimitedLiability": "351%",
"Economic Capital Ratio": "403%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "159,875",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,329",
"Liabilities, Current": "27,706",
"Liabilities, Non-Current": "0",
"Other Assets": "451",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,287",
"Other Liabilities": "22,035",
"Other Net Income": "328",
"Other Revenues": "902",
"Property and Equipment": "4,389",
"Research and Development": "42,591",
"Selling, General and Administrative Expense": "29,394"
},
"output_variables": {
"Assets": "169,044",
"Liabilities": "49,742",
"Expenses": "69,698",
"Revenues": "902",
"Stockholders Equity": "119,302",
"Net Income": "-68,468",
"Comprehensive Net Income": "-68,468",
"BaseVar": "144,857",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "286%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "81,243",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,857",
"Liabilities, Current": "20,864",
"Liabilities, Non-Current": "1,039",
"Other Assets": "431",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,934",
"Other Liabilities": "17,479",
"Other Net Income": "625",
"Other Revenues": "52,087",
"Property and Equipment": "7,111",
"Research and Development": "71,487",
"Selling, General and Administrative Expense": "36,604"
},
"output_variables": {
"Assets": "93,642",
"Liabilities": "39,382",
"Expenses": "104,157",
"Revenues": "52,087",
"Stockholders Equity": "54,260",
"Net Income": "-51,446",
"Comprehensive Net Income": "-51,446",
"BaseVar": "144,946",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "231%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "50,465",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,838",
"Liabilities, Current": "22,872",
"Liabilities, Non-Current": "1,155",
"Other Assets": "280",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,121",
"Other Liabilities": "14,189",
"Other Net Income": "3,193",
"Other Revenues": "7,219",
"Property and Equipment": "6,684",
"Research and Development": "58,703",
"Selling, General and Administrative Expense": "25,814"
},
"output_variables": {
"Assets": "62,267",
"Liabilities": "38,216",
"Expenses": "83,397",
"Revenues": "7,219",
"Stockholders Equity": "24,051",
"Net Income": "-72,984",
"Comprehensive Net Income": "-72,984",
"BaseVar": "97,146",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "139%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "36,149",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,575",
"Liabilities, Current": "4,521",
"Liabilities, Non-Current": "1,205",
"Other Assets": "183",
"Other Compr. Net Income": "0",
"Other Expenses": "1,270",
"Other Liabilities": "0",
"Other Net Income": "2,883",
"Other Revenues": "9,188",
"Property and Equipment": "4,350",
"Research and Development": "26,069",
"Selling, General and Administrative Expense": "13,996"
},
"output_variables": {
"Assets": "45,257",
"Liabilities": "5,726",
"Expenses": "41,335",
"Revenues": "9,188",
"Stockholders Equity": "39,531",
"Net Income": "-29,265",
"Comprehensive Net Income": "-29,265",
"BaseVar": "52,194",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "318%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "27,851",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,261",
"Liabilities, Current": "3,291",
"Liabilities, Non-Current": "5,055",
"Other Assets": "5,021",
"Other Compr. Net Income": "0",
"Other Expenses": "502",
"Other Liabilities": "0",
"Other Net Income": "652",
"Other Revenues": "21,286",
"Property and Equipment": "2,393",
"Research and Development": "14,425",
"Selling, General and Administrative Expense": "11,354"
},
"output_variables": {
"Assets": "38,526",
"Liabilities": "8,346",
"Expenses": "26,281",
"Revenues": "21,286",
"Stockholders Equity": "30,180",
"Net Income": "-4,342",
"Comprehensive Net Income": "-4,342",
"BaseVar": "47,545",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "344%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "43,257",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,354",
"Liabilities, Current": "7,880",
"Liabilities, Non-Current": "12",
"Other Assets": "51",
"Other Compr. Net Income": "0",
"Other Expenses": "70",
"Other Liabilities": "0",
"Other Net Income": "785",
"Other Revenues": "1,989",
"Property and Equipment": "118",
"Research and Development": "9,955",
"Selling, General and Administrative Expense": "11,373"
},
"output_variables": {
"Assets": "46,780",
"Liabilities": "7,892",
"Expenses": "21,398",
"Revenues": "1,989",
"Stockholders Equity": "38,888",
"Net Income": "-18,625",
"Comprehensive Net Income": "-18,625",
"BaseVar": "39,422",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "330%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "25,759",
"Cost of Goods Sold": "0",
"Intangible Assets": "110",
"Liabilities, Current": "2,303",
"Liabilities, Non-Current": "0",
"Other Assets": "23",
"Other Compr. Net Income": "0",
"Other Expenses": "2,363",
"Other Liabilities": "0",
"Other Net Income": "4,140",
"Other Revenues": "1,511",
"Property and Equipment": "38",
"Research and Development": "7,251",
"Selling, General and Administrative Expense": "9,515"
},
"output_variables": {
"Assets": "25,930",
"Liabilities": "2,303",
"Expenses": "19,130",
"Revenues": "1,511",
"Stockholders Equity": "23,627",
"Net Income": "-13,478",
"Comprehensive Net Income": "-13,478",
"BaseVar": "26,507",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
}
},
"top_rated": true,
"trend": 61.0,
"value": 3.4420511091226254,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001100397.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001100397.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001100397.svg"
},
{
"company_id": "0001636651",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001636651.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001636651.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001636651.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001636651_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001636651_main_keyfigs.svg",
"name": "Ovid Therapeutics Inc",
"rank": 110,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001636651.svg",
"report_text": "The relative strengths and weaknesses of Ovid Therapeutics 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 Ovid Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 119% points.The greatest weakness of Ovid Therapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 344%, being 99% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001636651_2023_Ovid_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-24.5",
"Assets": "-64.4",
"Liabilities": "22.9",
"Stockholders Equity": "-63.5",
"ECR before LimitedLiability": "-70.5",
"Other Assets": "-24.6",
"Property and Equipment": "-12.3",
"Assets, Current": "-17.4",
"Liabilities, Non-Current": "25.3",
"Liabilities, Current": "-5.59",
"Other Liabilities": "-5.98",
"Selling, General and Administrative Expense": "-16.2",
"Expenses": "-59.3",
"Revenues": "-3.75",
"Net Income": "-60.5",
"Cost of Goods Sold": "6.08",
"Research and Development": "-60.4",
"Other Expenses": "11.9",
"Other Revenues": "-3.75",
"Comprehensive Net Income": "-60.6",
"Economic Capital Ratio": "-90.0"
},
"2021": {
"Assets, Current": "1.94",
"Assets": "9.80",
"Liabilities": "161",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "245",
"Other Assets": "4.50",
"Property and Equipment": "1.63",
"Intangible Assets": "3.50",
"Liabilities, Current": "82.9",
"Other Liabilities": "61.9",
"Liabilities, Non-Current": "61.1",
"Selling, General and Administrative Expense": "7.03",
"Expenses": "33.7",
"Revenues": "128",
"Net Income": "157",
"Other Expenses": "10.6",
"Research and Development": "10.6",
"Cost of Goods Sold": "6.01",
"Other Revenues": "128",
"Comprehensive Net Income": "157",
"Economic Capital Ratio": "237"
},
"2022": {
"Intangible Assets": "-4.38",
"Assets": "46.1",
"Liabilities": "43.0",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "120",
"Assets, Current": "44.4",
"Other Assets": "7.55",
"Property and Equipment": "-1.67",
"Other Liabilities": "24.3",
"Liabilities, Current": "36.9",
"Liabilities, Non-Current": "-19.4",
"Other Expenses": "4.76",
"Expenses": "9.79",
"Revenues": "-9.95",
"Comprehensive Net Income": "0.431",
"Selling, General and Administrative Expense": "-4.57",
"Cost of Goods Sold": "2.81",
"Research and Development": "6.78",
"Other Revenues": "-9.95",
"Other Net Income": "0.482",
"Economic Capital Ratio": "99.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001636651_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "74,843",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,063",
"Liabilities, Non-Current": "0",
"Other Assets": "947",
"Other Compr. Net Income": "-2.5",
"Other Expenses": "0",
"Other Liabilities": "10,231",
"Other Net Income": "395",
"Other Revenues": "12,617",
"Property and Equipment": "136",
"Research and Development": "63,417",
"Selling, General and Administrative Expense": "30,631"
},
"output_variables": {
"Assets": "75,926",
"Liabilities": "32,294",
"Expenses": "94,048",
"Revenues": "12,617",
"Stockholders Equity": "43,632",
"Net Income": "-81,036",
"Comprehensive Net Income": "-81,037",
"BaseVar": "107,641",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "166%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "190,479",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,798",
"Liabilities, Non-Current": "0",
"Other Assets": "3,823",
"Other Compr. Net Income": "0",
"Other Expenses": "1,329",
"Other Liabilities": "0",
"Other Net Income": "-46",
"Other Revenues": "208,383",
"Property and Equipment": "243",
"Research and Development": "46,940",
"Selling, General and Administrative Expense": "37,234"
},
"output_variables": {
"Assets": "194,545",
"Liabilities": "14,798",
"Expenses": "85,503",
"Revenues": "208,383",
"Stockholders Equity": "179,746",
"Net Income": "122,835",
"Comprehensive Net Income": "122,835",
"BaseVar": "251,637",
"ECR before LimitedLiability": "492%",
"Economic Capital Ratio": "512%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "131,381",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,992",
"Liabilities, Non-Current": "16,002",
"Other Assets": "22,737",
"Other Compr. Net Income": "-42",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,379",
"Other Revenues": "1,503",
"Property and Equipment": "1,148",
"Research and Development": "24,618",
"Selling, General and Administrative Expense": "32,433"
},
"output_variables": {
"Assets": "155,266",
"Liabilities": "22,993",
"Expenses": "57,051",
"Revenues": "1,503",
"Stockholders Equity": "132,273",
"Net Income": "-54,169",
"Comprehensive Net Income": "-54,190",
"BaseVar": "119,117",
"ECR before LimitedLiability": "263%",
"Economic Capital Ratio": "344%"
}
}
},
"top_rated": true,
"trend": -108.0,
"value": 3.4392270271865684,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001636651.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001636651.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001636651.svg"
},
{
"company_id": "0001410098",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001410098.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001410098.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001410098.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001410098_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001410098_main_keyfigs.svg",
"name": "Cormedix Inc",
"rank": 111,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001410098.svg",
"report_text": "The relative strengths and weaknesses of Cormedix 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 Cormedix Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 129% points.The greatest weakness of Cormedix Inc is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 343%, being 99% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001410098_2023_Cormedix_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "0",
"Assets": "-131",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-159",
"Intangible Assets": "0",
"Property and Equipment": "0",
"Assets, Current": "-67.7",
"Other Liabilities": "0",
"Liabilities": "-0.0147",
"Liabilities, Non-Current": "0",
"Liabilities, Current": "0",
"Research and Development": "0",
"Expenses": "-6.49",
"Net Income": "-49.2",
"Other Expenses": "0",
"Cost of Goods Sold": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-50.1",
"Economic Capital Ratio": "-234"
},
"2012": {
"Property and Equipment": "-14.1",
"Assets": "-64.2",
"Liabilities": "-9.86",
"Stockholders Equity": "-73.6",
"ECR before LimitedLiability": "-85.1",
"Assets, Current": "-34.8",
"Intangible Assets": "-20.4",
"Other Assets": "-13.7",
"Liabilities, Current": "-21.6",
"Other Liabilities": "3.39",
"Liabilities, Non-Current": "1.70",
"Selling, General and Administrative Expense": "-27.3",
"Expenses": "-34.1",
"Revenues": "-16.6",
"Net Income": "-49.1",
"Research and Development": "-10.3",
"Cost of Goods Sold": "2.50",
"Other Revenues": "-16.6",
"Comprehensive Net Income": "-49.0",
"Other Net Income": "1.29",
"Economic Capital Ratio": "-158"
},
"2013": {
"Other Assets": "-13.8",
"Assets": "-78.6",
"Liabilities": "-13.3",
"Stockholders Equity": "-92.6",
"ECR before LimitedLiability": "-165",
"Intangible Assets": "-18.1",
"Property and Equipment": "-9.64",
"Assets, Current": "-57.6",
"Liabilities, Non-Current": "0.805",
"Other Liabilities": "-17.8",
"Selling, General and Administrative Expense": "-8.32",
"Expenses": "-9.72",
"Revenues": "-11.5",
"Net Income": "-34.9",
"Other Expenses": "-8.09",
"Research and Development": "4.97",
"Cost of Goods Sold": "1.38",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-35.1",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "-193"
},
"2014": {
"Other Assets": "-32.7",
"Assets": "-122",
"Liabilities": "4.36",
"Stockholders Equity": "-77.9",
"ECR before LimitedLiability": "-176",
"Property and Equipment": "-17.0",
"Assets, Current": "-89.9",
"Intangible Assets": "-39.5",
"Other Liabilities": "2.33",
"Liabilities, Current": "2.05",
"Selling, General and Administrative Expense": "-42.2",
"Expenses": "-32.7",
"Revenues": "-20.5",
"Net Income": "-160",
"Cost of Goods Sold": "2.08",
"Other Expenses": "-10.3",
"Research and Development": "13.6",
"Other Revenues": "-20.5",
"Other Net Income": "-84.8",
"Comprehensive Net Income": "-158",
"Economic Capital Ratio": "-210"
},
"2015": {
"Property and Equipment": "-3.10",
"Assets": "39.1",
"Liabilities": "63.6",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "110",
"Other Assets": "-4.95",
"Intangible Assets": "-6.94",
"Assets, Current": "78.0",
"Other Liabilities": "29.9",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "24.8",
"Other Expenses": "4.95",
"Expenses": "-5.25",
"Revenues": "-15.0",
"Net Income": "-20.9",
"Cost of Goods Sold": "1.58",
"Selling, General and Administrative Expense": "-14.5",
"Research and Development": "2.67",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-20.9",
"Economic Capital Ratio": "91.1"
},
"2016": {
"Other Assets": "-15.4",
"Assets": "4.55",
"Liabilities": "62.1",
"Stockholders Equity": "64.0",
"ECR before LimitedLiability": "15.2",
"Assets, Current": "79.6",
"Property and Equipment": "-10.5",
"Intangible Assets": "-20.8",
"Other Liabilities": "34.5",
"Liabilities, Non-Current": "20.3",
"Liabilities, Current": "9.36",
"Research and Development": "-48.8",
"Expenses": "-50.7",
"Revenues": "-21.6",
"Net Income": "-70.4",
"Selling, General and Administrative Expense": "-20.8",
"Other Expenses": "17.0",
"Cost of Goods Sold": "2.68",
"Other Revenues": "-21.6",
"Comprehensive Net Income": "-70.4",
"Economic Capital Ratio": "-7.26"
},
"2017": {
"Other Assets": "-16.9",
"Assets": "-56.3",
"Liabilities": "10.5",
"Stockholders Equity": "-30.2",
"ECR before LimitedLiability": "-122",
"Intangible Assets": "-19.5",
"Assets, Current": "-24.3",
"Property and Equipment": "-9.09",
"Liabilities, Current": "-5.63",
"Other Liabilities": "10.0",
"Liabilities, Non-Current": "5.76",
"Selling, General and Administrative Expense": "-8.84",
"Expenses": "-35.7",
"Revenues": "-10.6",
"Net Income": "-70.8",
"Research and Development": "-32.4",
"Other Expenses": "6.86",
"Cost of Goods Sold": "1.60",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "-71.1",
"Economic Capital Ratio": "-142"
},
"2018": {
"Assets, Current": "-3.19",
"Assets": "-11.6",
"Liabilities": "-7.57",
"Stockholders Equity": "-61.9",
"ECR before LimitedLiability": "-101",
"Other Assets": "-5.98",
"Intangible Assets": "-7.22",
"Property and Equipment": "-3.55",
"Liabilities, Current": "-4.79",
"Other Liabilities": "-7.07",
"Liabilities, Non-Current": "4.44",
"Research and Development": "-9.24",
"Expenses": "-8.58",
"Revenues": "-4.47",
"Net Income": "-10.2",
"Cost of Goods Sold": "0.875",
"Other Expenses": "2.71",
"Selling, General and Administrative Expense": "-1.72",
"Other Revenues": "-4.47",
"Comprehensive Net Income": "-10.2",
"Economic Capital Ratio": "-119"
},
"2022": {
"Intangible Assets": "-4.74",
"Assets": "42.3",
"Liabilities": "60.3",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "119",
"Assets, Current": "68.4",
"Other Assets": "-6.29",
"Other Liabilities": "26.1",
"Liabilities, Current": "19.6",
"Liabilities, Non-Current": "19.2",
"Other Expenses": "6.25",
"Expenses": "-1.39",
"Revenues": "-11.8",
"Net Income": "-13.1",
"Selling, General and Administrative Expense": "-17.3",
"Cost of Goods Sold": "3.03",
"Research and Development": "6.56",
"Other Revenues": "-11.8",
"Comprehensive Net Income": "-13.1",
"Other Compr. Net Income": "0.0945",
"Economic Capital Ratio": "98.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001410098_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "2,531",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,305",
"Liabilities, Non-Current": "0",
"Other Assets": "13",
"Other Compr. Net Income": "0",
"Other Expenses": "10,418",
"Other Liabilities": "14",
"Other Net Income": "124",
"Other Revenues": "421",
"Property and Equipment": "12",
"Research and Development": "22,156",
"Selling, General and Administrative Expense": "10,919"
},
"output_variables": {
"Assets": "2,556",
"Liabilities": "1,319",
"Expenses": "43,493",
"Revenues": "421",
"Stockholders Equity": "1,237",
"Net Income": "-42,948",
"Comprehensive Net Income": "-42,948",
"BaseVar": "23,957",
"ECR before LimitedLiability": "-2,077%",
"Economic Capital Ratio": "0.00000000000014%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,135",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,616",
"Liabilities, Non-Current": "0",
"Other Assets": "13",
"Other Compr. Net Income": "0",
"Other Expenses": "383",
"Other Liabilities": "12",
"Other Net Income": "2.0",
"Other Revenues": "0",
"Property and Equipment": "4.7",
"Research and Development": "1,188",
"Selling, General and Administrative Expense": "1,857"
},
"output_variables": {
"Assets": "1,153",
"Liabilities": "1,629",
"Expenses": "3,428",
"Revenues": "0",
"Stockholders Equity": "-475",
"Net Income": "-3,426",
"Comprehensive Net Income": "-3,426",
"BaseVar": "3,106",
"ECR before LimitedLiability": "-321%",
"Economic Capital Ratio": "62%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,916",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,674",
"Liabilities, Non-Current": "0",
"Other Assets": "16",
"Other Compr. Net Income": "0",
"Other Expenses": "2,390",
"Other Liabilities": "5,316",
"Other Net Income": "-2,023",
"Other Revenues": "-4.5",
"Property and Equipment": "36",
"Research and Development": "1,227",
"Selling, General and Administrative Expense": "3,489"
},
"output_variables": {
"Assets": "2,968",
"Liabilities": "6,990",
"Expenses": "7,106",
"Revenues": "-4.5",
"Stockholders Equity": "-4,022",
"Net Income": "-9,133",
"Comprehensive Net Income": "-9,133",
"BaseVar": "9,546",
"ECR before LimitedLiability": "-360%",
"Economic Capital Ratio": "50%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,038",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,425",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "108",
"Other Expenses": "2,490",
"Other Liabilities": "38",
"Other Net Income": "-45,396",
"Other Revenues": "-4.5",
"Property and Equipment": "41",
"Research and Development": "1,287",
"Selling, General and Administrative Expense": "5,949"
},
"output_variables": {
"Assets": "5,098",
"Liabilities": "1,463",
"Expenses": "9,726",
"Revenues": "-4.5",
"Stockholders Equity": "3,634",
"Net Income": "-55,126",
"Comprehensive Net Income": "-55,072",
"BaseVar": "30,898",
"ECR before LimitedLiability": "-1,437%",
"Economic Capital Ratio": "0.0000094%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "37,059",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,061",
"Liabilities, Non-Current": "0",
"Other Assets": "5.0",
"Other Compr. Net Income": "108",
"Other Expenses": "1,935",
"Other Liabilities": "29",
"Other Net Income": "-7,156",
"Other Revenues": "0",
"Property and Equipment": "38",
"Research and Development": "4,577",
"Selling, General and Administrative Expense": "9,352"
},
"output_variables": {
"Assets": "37,102",
"Liabilities": "3,090",
"Expenses": "15,864",
"Revenues": "0",
"Stockholders Equity": "34,011",
"Net Income": "-23,020",
"Comprehensive Net Income": "-22,966",
"BaseVar": "31,660",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "339%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "21,832",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,092",
"Liabilities, Non-Current": "0",
"Other Assets": "5.0",
"Other Compr. Net Income": "-9.2",
"Other Expenses": "521",
"Other Liabilities": "0",
"Other Net Income": "-133",
"Other Revenues": "0",
"Property and Equipment": "70",
"Research and Development": "12,811",
"Selling, General and Administrative Expense": "9,313"
},
"output_variables": {
"Assets": "21,906",
"Liabilities": "4,092",
"Expenses": "22,645",
"Revenues": "0",
"Stockholders Equity": "17,815",
"Net Income": "-22,779",
"Comprehensive Net Income": "-22,783",
"BaseVar": "24,393",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "248%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "13,268",
"Cost of Goods Sold": "115",
"Intangible Assets": "0",
"Liabilities, Current": "6,261",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "18",
"Other Expenses": "8.0",
"Other Liabilities": "0",
"Other Net Income": "-39",
"Other Revenues": "217",
"Property and Equipment": "186",
"Research and Development": "22,353",
"Selling, General and Administrative Expense": "8,723"
},
"output_variables": {
"Assets": "13,454",
"Liabilities": "6,261",
"Expenses": "31,199",
"Revenues": "217",
"Stockholders Equity": "7,193",
"Net Income": "-31,020",
"Comprehensive Net Income": "-31,011",
"BaseVar": "25,594",
"ECR before LimitedLiability": "-156%",
"Economic Capital Ratio": "116%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "18,665",
"Cost of Goods Sold": "1,806",
"Intangible Assets": "0",
"Liabilities, Current": "7,766",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "6.7",
"Other Expenses": "33",
"Other Liabilities": "6,125",
"Other Net Income": "25",
"Other Revenues": "406",
"Property and Equipment": "161",
"Research and Development": "20,277",
"Selling, General and Administrative Expense": "8,253"
},
"output_variables": {
"Assets": "18,826",
"Liabilities": "13,892",
"Expenses": "30,368",
"Revenues": "406",
"Stockholders Equity": "4,934",
"Net Income": "-29,937",
"Comprehensive Net Income": "-29,933",
"BaseVar": "31,762",
"ECR before LimitedLiability": "-117%",
"Economic Capital Ratio": "126%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "59,551",
"Cost of Goods Sold": "-207",
"Intangible Assets": "0",
"Liabilities, Current": "6,311",
"Liabilities, Non-Current": "668",
"Other Assets": "877",
"Other Compr. Net Income": "-3.3",
"Other Expenses": "-361",
"Other Liabilities": "0",
"Other Net Income": "255",
"Other Revenues": "150",
"Property and Equipment": "1,610",
"Research and Development": "12,725",
"Selling, General and Administrative Expense": "16,336"
},
"output_variables": {
"Assets": "62,038",
"Liabilities": "6,979",
"Expenses": "28,493",
"Revenues": "150",
"Stockholders Equity": "55,060",
"Net Income": "-28,089",
"Comprehensive Net Income": "-28,090",
"BaseVar": "48,959",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "346%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.4328283415128036,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001410098.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001410098.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001410098.svg"
},
{
"company_id": "0001061027",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001061027.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001061027.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001061027.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001061027_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001061027_main_keyfigs.svg",
"name": "Viracta Therapeutics Inc",
"rank": 112,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001061027.svg",
"report_text": "The relative strengths and weaknesses of Viracta Therapeutics 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 Viracta Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 129% points.The greatest weakness of Viracta Therapeutics Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 343%, being 98% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001061027_2023_Viracta_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-7.43",
"Assets": "40.1",
"Liabilities": "48.6",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "162",
"Intangible Assets": "-10.0",
"Property and Equipment": "-6.33",
"Assets, Current": "102",
"Other Liabilities": "32.8",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "3.38",
"Other Revenues": "-17.0",
"Revenues": "-17.0",
"Net Income": "-1.65",
"Research and Development": "-22.2",
"Comprehensive Net Income": "-1.89",
"Cost of Goods Sold": "3.70",
"Selling, General and Administrative Expense": "7.38",
"Other Expenses": "10.5",
"Other Net Income": "16.3",
"Economic Capital Ratio": "86.4"
},
"2012": {
"Property and Equipment": "-10.9",
"Assets": "66.2",
"Liabilities": "-22.1",
"Stockholders Equity": "47.5",
"ECR before LimitedLiability": "73.5",
"Assets, Current": "85.5",
"Intangible Assets": "-15.4",
"Other Assets": "-11.2",
"Liabilities, Current": "-71.3",
"Other Liabilities": "29.8",
"Liabilities, Non-Current": "13.8",
"Selling, General and Administrative Expense": "14.3",
"Expenses": "16.6",
"Revenues": "-20.9",
"Net Income": "-14.5",
"Research and Development": "-15.7",
"Other Expenses": "14.2",
"Cost of Goods Sold": "4.34",
"Other Revenues": "-20.9",
"Comprehensive Net Income": "-14.3",
"Other Net Income": "-9.38",
"Economic Capital Ratio": "0.409"
},
"2013": {
"Other Assets": "-2.35",
"Assets": "-3.33",
"Liabilities": "-20.6",
"Stockholders Equity": "-67.4",
"ECR before LimitedLiability": "-77.1",
"Intangible Assets": "-2.74",
"Property and Equipment": "-1.88",
"Assets, Current": "2.68",
"Liabilities, Non-Current": "1.64",
"Liabilities, Current": "-90.5",
"Other Liabilities": "4.95",
"Selling, General and Administrative Expense": "1.03",
"Expenses": "-1.79",
"Revenues": "-1.26",
"Net Income": "-2.46",
"Other Expenses": "1.39",
"Research and Development": "-3.10",
"Cost of Goods Sold": "0.528",
"Other Revenues": "-1.26",
"Comprehensive Net Income": "-2.48",
"Economic Capital Ratio": "-105"
},
"2014": {
"Other Assets": "-9.08",
"Assets": "-47.6",
"Liabilities": "-23.0",
"Stockholders Equity": "-89.8",
"Property and Equipment": "-0.444",
"Intangible Assets": "-14.3",
"Other Liabilities": "2.72",
"Liabilities, Current": "-85.4",
"Liabilities, Non-Current": "0.879",
"Selling, General and Administrative Expense": "-3.68",
"Expenses": "-19.2",
"Revenues": "-0.433",
"Net Income": "-20.5",
"Cost of Goods Sold": "0.174",
"Other Expenses": "0.863",
"Research and Development": "-13.4",
"Other Revenues": "-0.433",
"ECR before LimitedLiability": "-80.0",
"Other Net Income": "0.824",
"Comprehensive Net Income": "-20.2",
"Economic Capital Ratio": "-113"
},
"2015": {
"Property and Equipment": "-10.9",
"Assets": "-20.1",
"Liabilities": "-3.38",
"Stockholders Equity": "-28.4",
"ECR before LimitedLiability": "-35.2",
"Other Assets": "-16.9",
"Intangible Assets": "-23.3",
"Assets, Current": "40.1",
"Other Liabilities": "34.4",
"Liabilities, Non-Current": "16.0",
"Liabilities, Current": "-58.3",
"Other Expenses": "13.2",
"Expenses": "-26.0",
"Revenues": "-14.8",
"Net Income": "-31.9",
"Selling, General and Administrative Expense": "-17.4",
"Research and Development": "-23.7",
"Other Revenues": "-14.8",
"Other Net Income": "8.80",
"Comprehensive Net Income": "-31.8",
"Economic Capital Ratio": "-54.3"
},
"2016": {
"Other Assets": "-13.6",
"Assets": "8.89",
"Liabilities": "35.7",
"Stockholders Equity": "43.2",
"ECR before LimitedLiability": "23.1",
"Assets, Current": "77.5",
"Property and Equipment": "-9.81",
"Intangible Assets": "-18.4",
"Other Liabilities": "31.9",
"Liabilities, Non-Current": "18.8",
"Liabilities, Current": "-15.3",
"Research and Development": "-25.3",
"Expenses": "-29.6",
"Revenues": "-12.8",
"Net Income": "-40.8",
"Selling, General and Administrative Expense": "-16.2",
"Other Expenses": "9.67",
"Cost of Goods Sold": "2.42",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "-40.8",
"Other Net Income": "0.867",
"Economic Capital Ratio": "0.625"
},
"2017": {
"Other Assets": "-14.4",
"Assets": "-15.9",
"Liabilities": "15.5",
"Stockholders Equity": "-5.13",
"ECR before LimitedLiability": "-44.0",
"Intangible Assets": "-27.4",
"Assets, Current": "47.3",
"Property and Equipment": "-13.3",
"Liabilities, Current": "-46.7",
"Other Liabilities": "37.5",
"Liabilities, Non-Current": "21.1",
"Selling, General and Administrative Expense": "-16.8",
"Expenses": "-42.4",
"Revenues": "-20.4",
"Net Income": "-59.7",
"Research and Development": "-37.5",
"Other Expenses": "8.05",
"Cost of Goods Sold": "3.73",
"Other Revenues": "-20.4",
"Comprehensive Net Income": "-59.9",
"Economic Capital Ratio": "-63.5"
},
"2018": {
"Assets, Current": "-11.0",
"Assets": "-19.6",
"Liabilities": "-7.36",
"Stockholders Equity": "-58.3",
"ECR before LimitedLiability": "-110",
"Other Assets": "-8.92",
"Intangible Assets": "-11.4",
"Property and Equipment": "-6.04",
"Liabilities, Current": "-17.4",
"Other Liabilities": "6.34",
"Liabilities, Non-Current": "5.35",
"Research and Development": "-12.0",
"Expenses": "-16.0",
"Revenues": "-6.78",
"Net Income": "-18.3",
"Cost of Goods Sold": "1.95",
"Other Expenses": "1.37",
"Selling, General and Administrative Expense": "-9.33",
"Other Revenues": "-6.78",
"Comprehensive Net Income": "-18.3",
"Economic Capital Ratio": "-127"
},
"2019": {
"Other Assets": "-9.75",
"Assets": "28.4",
"Liabilities": "29.7",
"Stockholders Equity": "65.4",
"ECR before LimitedLiability": "61.6",
"Property and Equipment": "-6.55",
"Assets, Current": "83.8",
"Intangible Assets": "-12.3",
"Liabilities, Current": "-20.8",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "24.8",
"Other Expenses": "7.25",
"Expenses": "-9.49",
"Revenues": "-11.0",
"Net Income": "-18.8",
"Cost of Goods Sold": "4.23",
"Selling, General and Administrative Expense": "-5.72",
"Research and Development": "-15.0",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "-19.2",
"Economic Capital Ratio": "34.4"
},
"2020": {
"Liabilities, Non-Current": "31.1",
"Liabilities": "81.3",
"Stockholders Equity": "68.3",
"ECR before LimitedLiability": "41.4",
"Liabilities, Current": "23.6",
"Other Liabilities": "31.3",
"Selling, General and Administrative Expense": "-26.8",
"Expenses": "-47.6",
"Net Income": "-58.1",
"Cost of Goods Sold": "4.30",
"Research and Development": "-32.0",
"Other Expenses": "6.80",
"Other Revenues": "-17.3",
"Revenues": "-17.3",
"Property and Equipment": "-6.05",
"Assets, Current": "28.9",
"Other Assets": "-6.23",
"Intangible Assets": "-11.8",
"Other Net Income": "6.49",
"Comprehensive Net Income": "-58.1",
"Economic Capital Ratio": "21.8"
},
"2022": {
"Intangible Assets": "-4.93",
"Assets": "39.3",
"Liabilities": "65.8",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "118",
"Assets, Current": "70.3",
"Other Assets": "-5.85",
"Property and Equipment": "-2.52",
"Other Liabilities": "26.9",
"Liabilities, Current": "20.3",
"Liabilities, Non-Current": "24.0",
"Other Expenses": "5.32",
"Expenses": "-4.86",
"Revenues": "-12.3",
"Net Income": "-16.1",
"Selling, General and Administrative Expense": "-8.58",
"Cost of Goods Sold": "3.14",
"Research and Development": "-4.76",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-16.1",
"Economic Capital Ratio": "97.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001061027_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "45,665",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,383",
"Liabilities, Non-Current": "0",
"Other Assets": "130",
"Other Compr. Net Income": "34",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5,725",
"Other Revenues": "5,000",
"Property and Equipment": "74",
"Research and Development": "22,563",
"Selling, General and Administrative Expense": "8,303"
},
"output_variables": {
"Assets": "45,869",
"Liabilities": "8,383",
"Expenses": "30,866",
"Revenues": "5,000",
"Stockholders Equity": "37,486",
"Net Income": "-20,141",
"Comprehensive Net Income": "-20,124",
"BaseVar": "47,938",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "320%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "72,932",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,741",
"Liabilities, Non-Current": "0",
"Other Assets": "42",
"Other Compr. Net Income": "19",
"Other Expenses": "1,855",
"Other Liabilities": "0",
"Other Net Income": "-7,490",
"Other Revenues": "3,754",
"Property and Equipment": "43",
"Research and Development": "29,185",
"Selling, General and Administrative Expense": "9,175"
},
"output_variables": {
"Assets": "73,017",
"Liabilities": "31,741",
"Expenses": "40,215",
"Revenues": "3,754",
"Stockholders Equity": "41,276",
"Net Income": "-43,951",
"Comprehensive Net Income": "-43,942",
"BaseVar": "78,118",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "220%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "40,492",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "33,972",
"Liabilities, Non-Current": "0",
"Other Assets": "10",
"Other Compr. Net Income": "-41",
"Other Expenses": "2,917",
"Other Liabilities": "0",
"Other Net Income": "92",
"Other Revenues": "7,956",
"Property and Equipment": "23",
"Research and Development": "28,891",
"Selling, General and Administrative Expense": "10,838"
},
"output_variables": {
"Assets": "40,525",
"Liabilities": "33,972",
"Expenses": "42,646",
"Revenues": "7,956",
"Stockholders Equity": "6,553",
"Net Income": "-34,598",
"Comprehensive Net Income": "-34,618",
"BaseVar": "62,616",
"ECR before LimitedLiability": "-55%",
"Economic Capital Ratio": "138%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "44,204",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,881",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-14",
"Other Expenses": "1,503",
"Other Liabilities": "0",
"Other Net Income": "2,373",
"Other Revenues": "6,461",
"Property and Equipment": "42",
"Research and Development": "27,218",
"Selling, General and Administrative Expense": "31,263"
},
"output_variables": {
"Assets": "44,246",
"Liabilities": "27,881",
"Expenses": "59,985",
"Revenues": "6,461",
"Stockholders Equity": "16,365",
"Net Income": "-51,150",
"Comprehensive Net Income": "-51,157",
"BaseVar": "70,480",
"ECR before LimitedLiability": "-43%",
"Economic Capital Ratio": "139%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "46,988",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,999",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-4.0",
"Other Expenses": "648",
"Other Liabilities": "0",
"Other Net Income": "3,636",
"Other Revenues": "3,683",
"Property and Equipment": "14",
"Research and Development": "22,197",
"Selling, General and Administrative Expense": "19,119"
},
"output_variables": {
"Assets": "47,002",
"Liabilities": "18,999",
"Expenses": "41,964",
"Revenues": "3,683",
"Stockholders Equity": "28,003",
"Net Income": "-34,645",
"Comprehensive Net Income": "-34,647",
"BaseVar": "57,644",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "214%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "43,231",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,939",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-9.4",
"Other Expenses": "1,864",
"Other Liabilities": "0",
"Other Net Income": "1,391",
"Other Revenues": "2,637",
"Property and Equipment": "3.0",
"Research and Development": "22,573",
"Selling, General and Administrative Expense": "16,255"
},
"output_variables": {
"Assets": "43,234",
"Liabilities": "10,939",
"Expenses": "40,692",
"Revenues": "2,637",
"Stockholders Equity": "32,295",
"Net Income": "-36,663",
"Comprehensive Net Income": "-36,668",
"BaseVar": "49,452",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "249%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "32,933",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,678",
"Liabilities, Non-Current": "0",
"Other Assets": "1,381",
"Other Compr. Net Income": "8.8",
"Other Expenses": "1,357",
"Other Liabilities": "0",
"Other Net Income": "287",
"Other Revenues": "1,007",
"Property and Equipment": "20",
"Research and Development": "21,032",
"Selling, General and Administrative Expense": "13,624"
},
"output_variables": {
"Assets": "34,334",
"Liabilities": "12,678",
"Expenses": "36,014",
"Revenues": "1,007",
"Stockholders Equity": "21,656",
"Net Income": "-34,720",
"Comprehensive Net Income": "-34,716",
"BaseVar": "42,164",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "191%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "15,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,323",
"Liabilities, Non-Current": "8.0",
"Other Assets": "113",
"Other Compr. Net Income": "8.9",
"Other Expenses": "1,122",
"Other Liabilities": "0",
"Other Net Income": "287",
"Other Revenues": "307",
"Property and Equipment": "11",
"Research and Development": "11,787",
"Selling, General and Administrative Expense": "11,349"
},
"output_variables": {
"Assets": "15,324",
"Liabilities": "11,331",
"Expenses": "24,258",
"Revenues": "307",
"Stockholders Equity": "3,993",
"Net Income": "-23,664",
"Comprehensive Net Income": "-23,659",
"BaseVar": "25,758",
"ECR before LimitedLiability": "-112%",
"Economic Capital Ratio": "128%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "36,322",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,416",
"Liabilities, Non-Current": "281",
"Other Assets": "915",
"Other Compr. Net Income": "2.4",
"Other Expenses": "414",
"Other Liabilities": "0",
"Other Net Income": "394",
"Other Revenues": "1,758",
"Property and Equipment": "3.0",
"Research and Development": "15,690",
"Selling, General and Administrative Expense": "9,943"
},
"output_variables": {
"Assets": "37,240",
"Liabilities": "9,697",
"Expenses": "26,047",
"Revenues": "1,758",
"Stockholders Equity": "27,543",
"Net Income": "-23,895",
"Comprehensive Net Income": "-23,894",
"BaseVar": "37,569",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "271%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "22,144",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,310",
"Liabilities, Non-Current": "0",
"Other Assets": "1,103",
"Other Compr. Net Income": "-0.54",
"Other Expenses": "266",
"Other Liabilities": "0",
"Other Net Income": "811",
"Other Revenues": "514",
"Property and Equipment": "0",
"Research and Development": "11,182",
"Selling, General and Administrative Expense": "10,165"
},
"output_variables": {
"Assets": "23,247",
"Liabilities": "3,310",
"Expenses": "21,613",
"Revenues": "514",
"Stockholders Equity": "19,937",
"Net Income": "-20,287",
"Comprehensive Net Income": "-20,288",
"BaseVar": "24,748",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "285%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "93,747",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,011",
"Liabilities, Non-Current": "0",
"Other Assets": "2,096",
"Other Compr. Net Income": "-137",
"Other Expenses": "-51",
"Other Liabilities": "0",
"Other Net Income": "1,253",
"Other Revenues": "23",
"Property and Equipment": "148",
"Research and Development": "30,944",
"Selling, General and Administrative Expense": "24,371"
},
"output_variables": {
"Assets": "95,991",
"Liabilities": "10,011",
"Expenses": "55,264",
"Revenues": "23",
"Stockholders Equity": "85,980",
"Net Income": "-53,988",
"Comprehensive Net Income": "-54,056",
"BaseVar": "81,339",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "337%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.425614303095336,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001061027.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001061027.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001061027.svg"
},
{
"company_id": "0001427925",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001427925.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001427925.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001427925.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001427925_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001427925_main_keyfigs.svg",
"name": "Talphera INC",
"rank": 113,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001427925.svg",
"report_text": "The relative strengths and weaknesses of Talphera 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 Talphera INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 196% points.The greatest weakness of Talphera INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 129% points.
The company's Economic Capital Ratio, given in the ranking table, is 342%, being 98% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001427925_2023_Talphera_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-11.3",
"Assets": "-23.5",
"Liabilities": "1.92",
"Stockholders Equity": "-21.1",
"ECR before LimitedLiability": "-42.9",
"Intangible Assets": "-14.9",
"Property and Equipment": "-5.43",
"Assets, Current": "-3.46",
"Other Liabilities": "8.30",
"Liabilities, Non-Current": "-16.2",
"Liabilities, Current": "8.17",
"Research and Development": "-25.1",
"Expenses": "-24.5",
"Revenues": "-15.5",
"Net Income": "-42.6",
"Other Expenses": "1.55",
"Cost of Goods Sold": "2.33",
"Other Revenues": "-15.5",
"Comprehensive Net Income": "-43.2",
"Other Net Income": "4.70",
"Economic Capital Ratio": "-118"
},
"2012": {
"Property and Equipment": "-3.92",
"Assets": "-10.1",
"Liabilities": "5.71",
"Stockholders Equity": "-5.74",
"ECR before LimitedLiability": "-17.1",
"Assets, Current": "5.98",
"Intangible Assets": "-7.73",
"Other Assets": "-5.89",
"Liabilities, Current": "6.07",
"Other Liabilities": "2.31",
"Liabilities, Non-Current": "-2.59",
"Expenses": "-21.4",
"Revenues": "-8.57",
"Net Income": "-58.6",
"Research and Development": "-44.9",
"Other Expenses": "3.75",
"Cost of Goods Sold": "1.84",
"Other Revenues": "-8.57",
"Comprehensive Net Income": "-58.3",
"Other Net Income": "3.04",
"Economic Capital Ratio": "-90.2"
},
"2013": {
"Other Assets": "-7.84",
"Assets": "25.6",
"Liabilities": "10.3",
"Stockholders Equity": "47.6",
"ECR before LimitedLiability": "77.6",
"Intangible Assets": "-10.2",
"Assets, Current": "58.1",
"Liabilities, Non-Current": "-29.8",
"Liabilities, Current": "44.7",
"Other Liabilities": "-8.80",
"Selling, General and Administrative Expense": "14.5",
"Expenses": "27.1",
"Revenues": "6.51",
"Net Income": "20.5",
"Other Expenses": "10.3",
"Research and Development": "-0.890",
"Cost of Goods Sold": "2.69",
"Other Revenues": "6.51",
"Comprehensive Net Income": "20.2",
"Other Net Income": "-12.7",
"Economic Capital Ratio": "49.7"
},
"2014": {
"Other Assets": "-12.1",
"Assets": "17.2",
"Liabilities": "-38.1",
"Stockholders Equity": "-8.32",
"ECR before LimitedLiability": "16.1",
"Property and Equipment": "13.3",
"Assets, Current": "39.3",
"Intangible Assets": "-15.0",
"Liabilities, Current": "10.1",
"Liabilities, Non-Current": "-51.5",
"Selling, General and Administrative Expense": "2.10",
"Expenses": "8.70",
"Revenues": "-12.2",
"Net Income": "6.73",
"Cost of Goods Sold": "2.15",
"Other Expenses": "8.32",
"Research and Development": "-3.85",
"Other Revenues": "-12.2",
"Other Net Income": "10.6",
"Comprehensive Net Income": "6.91",
"Economic Capital Ratio": "-17.2"
},
"2015": {
"Other Liabilities": "-113",
"Liabilities": "-106",
"Stockholders Equity": "-77.8",
"ECR before LimitedLiability": "-62.2",
"Liabilities, Non-Current": "-20.3",
"Liabilities, Current": "24.9",
"Other Expenses": "9.52",
"Expenses": "34.5",
"Net Income": "28.4",
"Cost of Goods Sold": "1.91",
"Selling, General and Administrative Expense": "12.0",
"Research and Development": "10.0",
"Other Revenues": "-2.30",
"Revenues": "-2.30",
"Property and Equipment": "3.95",
"Assets, Current": "39.6",
"Other Assets": "-14.4",
"Intangible Assets": "-20.4",
"Other Net Income": "-3.28",
"Comprehensive Net Income": "28.5",
"Economic Capital Ratio": "-81.2"
},
"2020": {
"Intangible Assets": "-7.66",
"Assets": "-26.5",
"Liabilities": "-49.8",
"Stockholders Equity": "-132",
"ECR before LimitedLiability": "-125",
"Other Assets": "-5.38",
"Property and Equipment": "12.7",
"Assets, Current": "-25.8",
"Liabilities, Non-Current": "-2.77",
"Liabilities, Current": "2.32",
"Other Liabilities": "-46.5",
"Selling, General and Administrative Expense": "-4.03",
"Expenses": "5.83",
"Revenues": "-3.55",
"Net Income": "2.64",
"Cost of Goods Sold": "-0.698",
"Research and Development": "8.34",
"Other Expenses": "2.48",
"Other Revenues": "-3.55",
"Comprehensive Net Income": "2.63",
"Economic Capital Ratio": "-145"
},
"2021": {
"Assets, Current": "-14.1",
"Assets": "-14.2",
"Liabilities": "-99.7",
"Stockholders Equity": "-138",
"ECR before LimitedLiability": "-141",
"Other Assets": "-3.61",
"Property and Equipment": "10.1",
"Intangible Assets": "-4.84",
"Liabilities, Current": "0.327",
"Other Liabilities": "-98.1",
"Liabilities, Non-Current": "-0.504",
"Selling, General and Administrative Expense": "-2.29",
"Expenses": "5.58",
"Revenues": "-2.81",
"Net Income": "2.76",
"Other Expenses": "1.74",
"Research and Development": "6.42",
"Other Revenues": "-2.81",
"Comprehensive Net Income": "2.75",
"Other Net Income": "0.378",
"Economic Capital Ratio": "-149"
},
"2022": {
"Intangible Assets": "4.79",
"Assets": "-40.7",
"Liabilities": "48.5",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "118",
"Assets, Current": "-43.6",
"Other Assets": "-8.55",
"Property and Equipment": "12.4",
"Other Liabilities": "7.05",
"Liabilities, Current": "28.8",
"Liabilities, Non-Current": "15.3",
"Expenses": "36.0",
"Revenues": "-19.2",
"Net Income": "195",
"Selling, General and Administrative Expense": "-6.99",
"Cost of Goods Sold": "1.03",
"Research and Development": "41.4",
"Other Revenues": "-19.2",
"Comprehensive Net Income": "196",
"Other Net Income": "171",
"Economic Capital Ratio": "97.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001427925_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "38,146",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,845",
"Liabilities, Non-Current": "15,275",
"Other Assets": "383",
"Other Compr. Net Income": "0",
"Other Expenses": "5,439",
"Other Liabilities": "247",
"Other Net Income": "3,490",
"Other Revenues": "0",
"Property and Equipment": "2,306",
"Research and Development": "67,421",
"Selling, General and Administrative Expense": "19,294"
},
"output_variables": {
"Assets": "40,835",
"Liabilities": "23,367",
"Expenses": "92,154",
"Revenues": "0",
"Stockholders Equity": "17,468",
"Net Income": "-88,664",
"Comprehensive Net Income": "-88,664",
"BaseVar": "79,923",
"ECR before LimitedLiability": "-158%",
"Economic Capital Ratio": "116%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "61,766",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,331",
"Liabilities, Non-Current": "8,530",
"Other Assets": "269",
"Other Compr. Net Income": "1.0",
"Other Expenses": "7,722",
"Other Liabilities": "7,812",
"Other Net Income": "4,517",
"Other Revenues": "0",
"Property and Equipment": "2,485",
"Research and Development": "92,329",
"Selling, General and Administrative Expense": "26,493"
},
"output_variables": {
"Assets": "64,520",
"Liabilities": "30,673",
"Expenses": "126,544",
"Revenues": "0",
"Stockholders Equity": "33,847",
"Net Income": "-122,027",
"Comprehensive Net Income": "-122,026",
"BaseVar": "113,128",
"ECR before LimitedLiability": "-101%",
"Economic Capital Ratio": "130%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "104,560",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,868",
"Liabilities, Non-Current": "14,364",
"Other Assets": "292",
"Other Compr. Net Income": "0",
"Other Expenses": "1,518",
"Other Liabilities": "15,640",
"Other Net Income": "-15,241",
"Other Revenues": "29,502",
"Property and Equipment": "5,179",
"Research and Development": "26,292",
"Selling, General and Administrative Expense": "9,877"
},
"output_variables": {
"Assets": "110,031",
"Liabilities": "36,872",
"Expenses": "37,687",
"Revenues": "29,502",
"Stockholders Equity": "73,159",
"Net Income": "-23,426",
"Comprehensive Net Income": "-23,426",
"BaseVar": "114,666",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "292%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "76,298",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,731",
"Liabilities, Non-Current": "18,046",
"Other Assets": "331",
"Other Compr. Net Income": "-30",
"Other Expenses": "2,520",
"Other Liabilities": "8,014",
"Other Net Income": "-15,176",
"Other Revenues": "20,326",
"Property and Equipment": "9,818",
"Research and Development": "24,491",
"Selling, General and Administrative Expense": "17,094"
},
"output_variables": {
"Assets": "86,447",
"Liabilities": "39,791",
"Expenses": "44,105",
"Revenues": "20,326",
"Stockholders Equity": "46,656",
"Net Income": "-38,956",
"Comprehensive Net Income": "-38,971",
"BaseVar": "102,938",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "230%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "118,947",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,780",
"Liabilities, Non-Current": "16,381",
"Other Assets": "228",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "3,223",
"Other Liabilities": "65,511",
"Other Net Income": "2,198",
"Other Revenues": "12,187",
"Property and Equipment": "8,610",
"Research and Development": "22,454",
"Selling, General and Administrative Expense": "14,902"
},
"output_variables": {
"Assets": "127,785",
"Liabilities": "94,672",
"Expenses": "40,580",
"Revenues": "12,187",
"Stockholders Equity": "33,113",
"Net Income": "-26,194",
"Comprehensive Net Income": "-26,197",
"BaseVar": "138,713",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "46,830",
"Cost of Goods Sold": "6,032",
"Intangible Assets": "0",
"Liabilities, Current": "17,635",
"Liabilities, Non-Current": "16,045",
"Other Assets": "3,806",
"Other Compr. Net Income": "0.85",
"Other Expenses": "320",
"Other Liabilities": "88,365",
"Other Net Income": "-1,410",
"Other Revenues": "11,380",
"Property and Equipment": "15,659",
"Research and Development": "3,711",
"Selling, General and Administrative Expense": "32,666"
},
"output_variables": {
"Assets": "66,295",
"Liabilities": "122,045",
"Expenses": "42,729",
"Revenues": "11,380",
"Stockholders Equity": "-55,750",
"Net Income": "-32,759",
"Comprehensive Net Income": "-32,759",
"BaseVar": "121,930",
"ECR before LimitedLiability": "-164%",
"Economic Capital Ratio": "114%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "55,489",
"Cost of Goods Sold": "4,383",
"Intangible Assets": "0",
"Liabilities, Current": "18,509",
"Liabilities, Non-Current": "9,989",
"Other Assets": "6,476",
"Other Compr. Net Income": "0",
"Other Expenses": "4.9",
"Other Liabilities": "85,288",
"Other Net Income": "742",
"Other Revenues": "3,790",
"Property and Equipment": "15,928",
"Research and Development": "4,096",
"Selling, General and Administrative Expense": "31,893"
},
"output_variables": {
"Assets": "77,893",
"Liabilities": "113,786",
"Expenses": "40,377",
"Revenues": "3,790",
"Stockholders Equity": "-35,893",
"Net Income": "-35,845",
"Comprehensive Net Income": "-35,845",
"BaseVar": "118,294",
"ECR before LimitedLiability": "-119%",
"Economic Capital Ratio": "126%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "24,566",
"Cost of Goods Sold": "2,836",
"Intangible Assets": "8,819",
"Liabilities, Current": "13,770",
"Liabilities, Non-Current": "4,805",
"Other Assets": "3,841",
"Other Compr. Net Income": "0",
"Other Expenses": "4,539",
"Other Liabilities": "7,098",
"Other Net Income": "47,782",
"Other Revenues": "2,161",
"Property and Equipment": "10,261",
"Research and Development": "5,210",
"Selling, General and Administrative Expense": "26,510"
},
"output_variables": {
"Assets": "47,487",
"Liabilities": "25,673",
"Expenses": "39,096",
"Revenues": "2,161",
"Stockholders Equity": "21,814",
"Net Income": "10,847",
"Comprehensive Net Income": "10,847",
"BaseVar": "81,099",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "275%"
}
}
},
"top_rated": true,
"trend": 315.0,
"value": 3.4249209207388898,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001427925.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001427925.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001427925.svg"
},
{
"company_id": "0001297184",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001297184.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001297184.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001297184.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001297184_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001297184_main_keyfigs.svg",
"name": "Amphastar Pharmaceuticals Inc",
"rank": 114,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001297184.svg",
"report_text": "The relative strengths and weaknesses of Amphastar Pharmaceuticals 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 Amphastar Pharmaceuticals Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 74% points.The greatest weakness of Amphastar Pharmaceuticals Inc is the variable Cost of Goods Sold, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 342%, being 97% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001297184_2023_Amphastar_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "5.10",
"Assets": "-1.96",
"Liabilities": "32.3",
"Stockholders Equity": "17.7",
"ECR before LimitedLiability": "110",
"Property and Equipment": "41.0",
"Assets, Current": "-22.4",
"Intangible Assets": "-9.62",
"Liabilities, Current": "19.2",
"Liabilities, Non-Current": "15.5",
"Selling, General and Administrative Expense": "17.7",
"Expenses": "11.7",
"Revenues": "35.8",
"Net Income": "50.0",
"Cost of Goods Sold": "-40.1",
"Other Expenses": "12.9",
"Research and Development": "21.2",
"Other Revenues": "35.8",
"Other Net Income": "2.03",
"Comprehensive Net Income": "50.2",
"Economic Capital Ratio": "77.0"
},
"2015": {
"Property and Equipment": "37.6",
"Assets": "-11.2",
"Liabilities": "53.9",
"Stockholders Equity": "6.20",
"ECR before LimitedLiability": "101",
"Other Assets": "9.61",
"Intangible Assets": "-10.3",
"Assets, Current": "-28.7",
"Other Liabilities": "13.0",
"Liabilities, Non-Current": "17.8",
"Liabilities, Current": "26.8",
"Other Expenses": "14.5",
"Expenses": "7.87",
"Revenues": "47.8",
"Net Income": "54.6",
"Cost of Goods Sold": "-46.0",
"Selling, General and Administrative Expense": "15.8",
"Research and Development": "22.6",
"Other Revenues": "47.8",
"Comprehensive Net Income": "54.6",
"Economic Capital Ratio": "81.9"
},
"2016": {
"Other Assets": "12.5",
"Assets": "-1.51",
"Liabilities": "53.1",
"Stockholders Equity": "32.3",
"ECR before LimitedLiability": "131",
"Assets, Current": "-22.8",
"Property and Equipment": "33.9",
"Intangible Assets": "-8.97",
"Other Liabilities": "7.41",
"Liabilities, Non-Current": "20.6",
"Liabilities, Current": "28.7",
"Research and Development": "25.4",
"Expenses": "17.4",
"Revenues": "45.1",
"Net Income": "63.1",
"Selling, General and Administrative Expense": "16.5",
"Other Expenses": "11.1",
"Cost of Goods Sold": "-36.3",
"Other Revenues": "45.1",
"Comprehensive Net Income": "62.8",
"Economic Capital Ratio": "108"
},
"2017": {
"Other Assets": "8.30",
"Assets": "-0.649",
"Liabilities": "45.3",
"Stockholders Equity": "29.7",
"ECR before LimitedLiability": "109",
"Intangible Assets": "-9.88",
"Assets, Current": "-24.2",
"Property and Equipment": "46.0",
"Liabilities, Current": "23.1",
"Other Liabilities": "7.70",
"Liabilities, Non-Current": "17.1",
"Selling, General and Administrative Expense": "15.7",
"Expenses": "15.9",
"Revenues": "37.6",
"Net Income": "54.3",
"Research and Development": "21.9",
"Other Expenses": "9.84",
"Cost of Goods Sold": "-31.9",
"Other Revenues": "37.6",
"Comprehensive Net Income": "54.5",
"Economic Capital Ratio": "89.8"
},
"2018": {
"Assets, Current": "-29.2",
"Assets": "-6.42",
"Liabilities": "35.4",
"Stockholders Equity": "9.72",
"ECR before LimitedLiability": "95.5",
"Other Assets": "7.46",
"Intangible Assets": "-11.1",
"Property and Equipment": "50.8",
"Liabilities, Current": "3.57",
"Other Liabilities": "11.4",
"Liabilities, Non-Current": "21.7",
"Research and Development": "22.6",
"Expenses": "14.8",
"Revenues": "40.9",
"Net Income": "56.0",
"Cost of Goods Sold": "-32.9",
"Other Expenses": "7.54",
"Selling, General and Administrative Expense": "17.7",
"Other Revenues": "40.9",
"Comprehensive Net Income": "55.7",
"Economic Capital Ratio": "77.8"
},
"2019": {
"Liabilities, Current": "28.6",
"Liabilities": "53.0",
"Stockholders Equity": "26.6",
"ECR before LimitedLiability": "133",
"Other Liabilities": "6.99",
"Liabilities, Non-Current": "20.7",
"Other Expenses": "5.24",
"Expenses": "18.7",
"Net Income": "67.9",
"Cost of Goods Sold": "-29.1",
"Selling, General and Administrative Expense": "18.7",
"Research and Development": "23.5",
"Other Revenues": "37.3",
"Revenues": "37.3",
"Property and Equipment": "42.7",
"Intangible Assets": "-8.68",
"Other Assets": "5.17",
"Assets, Current": "-24.4",
"Comprehensive Net Income": "67.6",
"Other Net Income": "10.8",
"Economic Capital Ratio": "106"
},
"2020": {
"Intangible Assets": "-7.90",
"Assets": "-10.4",
"Liabilities": "43.1",
"Stockholders Equity": "4.87",
"ECR before LimitedLiability": "92.8",
"Other Assets": "5.13",
"Property and Equipment": "53.0",
"Assets, Current": "-33.3",
"Liabilities, Non-Current": "16.1",
"Liabilities, Current": "17.5",
"Other Liabilities": "11.7",
"Selling, General and Administrative Expense": "16.0",
"Expenses": "9.58",
"Revenues": "40.4",
"Net Income": "50.5",
"Cost of Goods Sold": "-29.5",
"Research and Development": "18.5",
"Other Expenses": "4.72",
"Other Revenues": "40.4",
"Comprehensive Net Income": "50.6",
"Economic Capital Ratio": "73.2"
},
"2021": {
"Assets, Current": "-39.9",
"Assets": "-24.3",
"Liabilities": "22.8",
"Stockholders Equity": "-47.2",
"ECR before LimitedLiability": "54.9",
"Other Assets": "2.88",
"Property and Equipment": "44.5",
"Intangible Assets": "-8.34",
"Liabilities, Current": "18.9",
"Other Liabilities": "-7.97",
"Liabilities, Non-Current": "11.7",
"Selling, General and Administrative Expense": "16.0",
"Expenses": "8.29",
"Revenues": "49.8",
"Net Income": "61.8",
"Research and Development": "21.9",
"Cost of Goods Sold": "-31.1",
"Other Revenues": "49.8",
"Comprehensive Net Income": "61.4",
"Other Net Income": "2.77",
"Economic Capital Ratio": "47.3"
},
"2022": {
"Intangible Assets": "-6.43",
"Assets": "-8.91",
"Liabilities": "48.5",
"Stockholders Equity": "9.69",
"ECR before LimitedLiability": "118",
"Assets, Current": "-25.3",
"Other Assets": "4.20",
"Property and Equipment": "32.4",
"Other Liabilities": "-0.925",
"Liabilities, Current": "36.6",
"Liabilities, Non-Current": "14.5",
"Other Expenses": "0.805",
"Expenses": "19.2",
"Revenues": "53.2",
"Net Income": "73.8",
"Selling, General and Administrative Expense": "22.3",
"Cost of Goods Sold": "-30.6",
"Research and Development": "26.5",
"Other Revenues": "53.2",
"Comprehensive Net Income": "73.8",
"Economic Capital Ratio": "97.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001297184_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "197,996",
"Cost of Goods Sold": "159,205",
"Intangible Assets": "0",
"Liabilities, Current": "62,595",
"Liabilities, Non-Current": "0",
"Other Assets": "53,085",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,446",
"Other Liabilities": "44,915",
"Other Net Income": "-165",
"Other Revenues": "210,461",
"Property and Equipment": "138,289",
"Research and Development": "28,427",
"Selling, General and Administrative Expense": "34,809"
},
"output_variables": {
"Assets": "389,370",
"Liabilities": "107,510",
"Expenses": "220,995",
"Revenues": "210,461",
"Stockholders Equity": "281,860",
"Net Income": "-10,699",
"Comprehensive Net Income": "-10,699",
"BaseVar": "464,250",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "331%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "175,934",
"Cost of Goods Sold": "174,172",
"Intangible Assets": "0",
"Liabilities, Current": "59,955",
"Liabilities, Non-Current": "1,907",
"Other Assets": "72,041",
"Other Compr. Net Income": "-821",
"Other Expenses": "-1,901",
"Other Liabilities": "32,764",
"Other Net Income": "-3,466",
"Other Revenues": "251,519",
"Property and Equipment": "142,161",
"Research and Development": "37,065",
"Selling, General and Administrative Expense": "41,504"
},
"output_variables": {
"Assets": "390,136",
"Liabilities": "94,626",
"Expenses": "250,840",
"Revenues": "251,519",
"Stockholders Equity": "295,510",
"Net Income": "-2,787",
"Comprehensive Net Income": "-3,198",
"BaseVar": "495,704",
"ECR before LimitedLiability": "264%",
"Economic Capital Ratio": "345%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "184,096",
"Cost of Goods Sold": "150,976",
"Intangible Assets": "0",
"Liabilities, Current": "60,617",
"Liabilities, Non-Current": "1,770",
"Other Assets": "90,698",
"Other Compr. Net Income": "-2,221",
"Other Expenses": "9,880",
"Other Liabilities": "36,096",
"Other Net Income": "-746",
"Other Revenues": "255,165",
"Property and Equipment": "152,944",
"Research and Development": "41,199",
"Selling, General and Administrative Expense": "41,832"
},
"output_variables": {
"Assets": "427,738",
"Liabilities": "98,483",
"Expenses": "243,887",
"Revenues": "255,165",
"Stockholders Equity": "329,255",
"Net Income": "10,532",
"Comprehensive Net Income": "9,422",
"BaseVar": "514,120",
"ECR before LimitedLiability": "276%",
"Economic Capital Ratio": "353%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "187,778",
"Cost of Goods Sold": "149,242",
"Intangible Assets": "0",
"Liabilities, Current": "67,192",
"Liabilities, Non-Current": "7,060",
"Other Assets": "81,548",
"Other Compr. Net Income": "-2,211",
"Other Expenses": "5,990",
"Other Liabilities": "43,084",
"Other Net Income": "2,599",
"Other Revenues": "236,661",
"Property and Equipment": "185,339",
"Research and Development": "44,467",
"Selling, General and Administrative Expense": "45,065"
},
"output_variables": {
"Assets": "454,665",
"Liabilities": "117,336",
"Expenses": "244,766",
"Revenues": "236,661",
"Stockholders Equity": "337,329",
"Net Income": "-5,506",
"Comprehensive Net Income": "-6,611",
"BaseVar": "529,119",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "339%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "220,342",
"Cost of Goods Sold": "190,878",
"Intangible Assets": "0",
"Liabilities, Current": "106,834",
"Liabilities, Non-Current": "8,940",
"Other Assets": "82,803",
"Other Compr. Net Income": "1,609",
"Other Expenses": "3,125",
"Other Liabilities": "33,430",
"Other Net Income": "-168",
"Other Revenues": "305,932",
"Property and Equipment": "210,418",
"Research and Development": "65,330",
"Selling, General and Administrative Expense": "51,229"
},
"output_variables": {
"Assets": "513,563",
"Liabilities": "149,204",
"Expenses": "310,563",
"Revenues": "305,932",
"Stockholders Equity": "364,359",
"Net Income": "-4,799",
"Comprehensive Net Income": "-3,994",
"BaseVar": "640,520",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "328%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "255,241",
"Cost of Goods Sold": "190,663",
"Intangible Assets": "0",
"Liabilities, Current": "90,009",
"Liabilities, Non-Current": "25,748",
"Other Assets": "97,874",
"Other Compr. Net Income": "-47",
"Other Expenses": "22,182",
"Other Liabilities": "43,686",
"Other Net Income": "-1,061",
"Other Revenues": "328,922",
"Property and Equipment": "233,856",
"Research and Development": "77,435",
"Selling, General and Administrative Expense": "50,374"
},
"output_variables": {
"Assets": "586,971",
"Liabilities": "159,443",
"Expenses": "340,654",
"Revenues": "328,922",
"Stockholders Equity": "427,528",
"Net Income": "-12,793",
"Comprehensive Net Income": "-12,816",
"BaseVar": "708,549",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "279,682",
"Cost of Goods Sold": "207,872",
"Intangible Assets": "0",
"Liabilities, Current": "112,201",
"Liabilities, Non-Current": "30,676",
"Other Assets": "91,499",
"Other Compr. Net Income": "1,524",
"Other Expenses": "20,405",
"Other Liabilities": "39,636",
"Other Net Income": "60,077",
"Other Revenues": "356,888",
"Property and Equipment": "260,055",
"Research and Development": "66,258",
"Selling, General and Administrative Expense": "50,401"
},
"output_variables": {
"Assets": "631,236",
"Liabilities": "182,513",
"Expenses": "344,937",
"Revenues": "356,888",
"Stockholders Equity": "448,723",
"Net Income": "72,028",
"Comprehensive Net Income": "72,790",
"BaseVar": "788,587",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "341%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "318,119",
"Cost of Goods Sold": "241,370",
"Intangible Assets": "0",
"Liabilities, Current": "103,810",
"Liabilities, Non-Current": "40,356",
"Other Assets": "109,166",
"Other Compr. Net Income": "-1,701",
"Other Expenses": "31,105",
"Other Liabilities": "81,841",
"Other Net Income": "4,435",
"Other Revenues": "466,830",
"Property and Equipment": "244,244",
"Research and Development": "57,050",
"Selling, General and Administrative Expense": "51,691"
},
"output_variables": {
"Assets": "671,529",
"Liabilities": "226,007",
"Expenses": "381,216",
"Revenues": "466,830",
"Stockholders Equity": "445,522",
"Net Income": "90,049",
"Comprehensive Net Income": "89,199",
"BaseVar": "875,859",
"ECR before LimitedLiability": "236%",
"Economic Capital Ratio": "327%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "378,319",
"Cost of Goods Sold": "251,558",
"Intangible Assets": "0",
"Liabilities, Current": "94,862",
"Liabilities, Non-Current": "38,259",
"Other Assets": "125,402",
"Other Compr. Net Income": "-2,784",
"Other Expenses": "43,732",
"Other Liabilities": "80,208",
"Other Net Income": "10,420",
"Other Revenues": "526,137",
"Property and Equipment": "238,266",
"Research and Development": "80,773",
"Selling, General and Administrative Expense": "43,567"
},
"output_variables": {
"Assets": "741,987",
"Liabilities": "213,329",
"Expenses": "419,629",
"Revenues": "526,137",
"Stockholders Equity": "528,658",
"Net Income": "116,929",
"Comprehensive Net Income": "115,536",
"BaseVar": "957,143",
"ECR before LimitedLiability": "265%",
"Economic Capital Ratio": "346%"
}
}
},
"top_rated": true,
"trend": 74.0,
"value": 3.4226999895652894,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001297184.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001297184.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001297184.svg"
},
{
"company_id": "0000025743",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000025743.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000025743.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000025743.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000025743_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000025743_main_keyfigs.svg",
"name": "Therapeuticsmd Inc",
"rank": 115,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000025743.svg",
"report_text": "The relative strengths and weaknesses of Therapeuticsmd 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 Therapeuticsmd Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 201% points.The greatest weakness of Therapeuticsmd Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 150% points.
The company's Economic Capital Ratio, given in the ranking table, is 341%, being 97% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000025743_2023_Therapeuticsmd_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-16.3",
"Assets": "-100",
"Liabilities": "-2.43",
"Stockholders Equity": "-130",
"ECR before LimitedLiability": "-119",
"Intangible Assets": "-29.9",
"Property and Equipment": "-15.4",
"Assets, Current": "-85.6",
"Other Liabilities": "1.12",
"Liabilities, Current": "-6.55",
"Research and Development": "17.3",
"Expenses": "-39.8",
"Revenues": "3.33",
"Net Income": "-33.1",
"Other Expenses": "-4.17",
"Cost of Goods Sold": "2.42",
"Selling, General and Administrative Expense": "-65.3",
"Other Revenues": "3.33",
"Comprehensive Net Income": "-33.4",
"Other Net Income": "1.49",
"Economic Capital Ratio": "-195"
},
"2012": {
"Property and Equipment": "-16.8",
"Assets": "-69.0",
"Liabilities": "-3.99",
"Stockholders Equity": "-70.0",
"ECR before LimitedLiability": "-76.7",
"Assets, Current": "-60.3",
"Intangible Assets": "-24.9",
"Other Assets": "3.39",
"Liabilities, Current": "0.478",
"Other Liabilities": "5.53",
"Liabilities, Non-Current": "-13.8",
"Selling, General and Administrative Expense": "-48.8",
"Expenses": "-40.9",
"Revenues": "-1.70",
"Net Income": "-41.0",
"Other Expenses": "5.75",
"Cost of Goods Sold": "3.31",
"Other Revenues": "-1.70",
"Comprehensive Net Income": "-40.8",
"Other Net Income": "1.64",
"Economic Capital Ratio": "-150"
},
"2013": {
"Other Assets": "-2.95",
"Assets": "34.8",
"Liabilities": "74.6",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "129",
"Intangible Assets": "-6.38",
"Property and Equipment": "-4.26",
"Assets, Current": "64.5",
"Liabilities, Non-Current": "14.7",
"Liabilities, Current": "27.5",
"Other Liabilities": "38.7",
"Selling, General and Administrative Expense": "-12.0",
"Expenses": "-2.59",
"Revenues": "-4.85",
"Net Income": "-11.0",
"Other Expenses": "8.15",
"Cost of Goods Sold": "2.75",
"Other Revenues": "-4.85",
"Comprehensive Net Income": "-11.2",
"Other Net Income": "-3.54",
"Economic Capital Ratio": "101"
},
"2014": {
"Other Assets": "-11.3",
"Assets": "-18.1",
"Liabilities": "75.2",
"Stockholders Equity": "31.3",
"ECR before LimitedLiability": "45.0",
"Property and Equipment": "-8.50",
"Assets, Current": "19.3",
"Intangible Assets": "-15.0",
"Other Liabilities": "41.3",
"Liabilities, Current": "19.9",
"Liabilities, Non-Current": "17.4",
"Selling, General and Administrative Expense": "-10.9",
"Expenses": "-49.4",
"Revenues": "4.66",
"Net Income": "-43.0",
"Cost of Goods Sold": "3.02",
"Other Expenses": "8.52",
"Research and Development": "-49.8",
"Other Revenues": "4.66",
"Comprehensive Net Income": "-42.8",
"Economic Capital Ratio": "11.7"
},
"2015": {
"Property and Equipment": "-11.3",
"Assets": "-42.9",
"Liabilities": "103",
"Stockholders Equity": "10.6",
"ECR before LimitedLiability": "4.75",
"Other Assets": "-15.2",
"Intangible Assets": "-21.2",
"Assets, Current": "-3.15",
"Other Liabilities": "47.3",
"Liabilities, Non-Current": "22.1",
"Liabilities, Current": "40.2",
"Other Expenses": "11.5",
"Expenses": "-75.7",
"Revenues": "6.99",
"Net Income": "-69.9",
"Cost of Goods Sold": "3.08",
"Selling, General and Administrative Expense": "-13.3",
"Research and Development": "-76.5",
"Other Revenues": "6.99",
"Comprehensive Net Income": "-69.8",
"Economic Capital Ratio": "-14.3"
},
"2016": {
"Other Assets": "-7.47",
"Assets": "20.1",
"Liabilities": "76.9",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "106",
"Assets, Current": "59.0",
"Property and Equipment": "-5.03",
"Intangible Assets": "-8.60",
"Other Liabilities": "32.9",
"Liabilities, Non-Current": "19.6",
"Liabilities, Current": "30.5",
"Research and Development": "-11.8",
"Expenses": "-18.6",
"Revenues": "-1.45",
"Net Income": "-19.3",
"Selling, General and Administrative Expense": "-17.8",
"Other Expenses": "9.01",
"Cost of Goods Sold": "2.12",
"Other Revenues": "-1.45",
"Comprehensive Net Income": "-19.3",
"Economic Capital Ratio": "83.5"
},
"2017": {
"Other Assets": "-7.42",
"Assets": "23.4",
"Liabilities": "81.2",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "112",
"Intangible Assets": "-7.07",
"Assets, Current": "60.4",
"Property and Equipment": "-4.04",
"Liabilities, Current": "31.6",
"Other Liabilities": "36.5",
"Liabilities, Non-Current": "20.9",
"Selling, General and Administrative Expense": "-24.7",
"Expenses": "-13.7",
"Revenues": "-2.45",
"Net Income": "-15.9",
"Research and Development": "1.20",
"Other Expenses": "6.95",
"Cost of Goods Sold": "2.62",
"Other Revenues": "-2.45",
"Comprehensive Net Income": "-16.1",
"Economic Capital Ratio": "92.7"
},
"2018": {
"Assets, Current": "31.8",
"Assets": "-1.72",
"Liabilities": "-47.4",
"Stockholders Equity": "-40.3",
"ECR before LimitedLiability": "-44.5",
"Other Assets": "2.43",
"Intangible Assets": "-19.3",
"Property and Equipment": "-10.7",
"Liabilities, Current": "3.53",
"Other Liabilities": "25.6",
"Liabilities, Non-Current": "-81.1",
"Other Revenues": "-10.7",
"Revenues": "-10.7",
"Net Income": "-12.5",
"Cost of Goods Sold": "3.32",
"Comprehensive Net Income": "-12.7",
"Research and Development": "22.0",
"Other Net Income": "-1.67",
"Other Expenses": "9.06",
"Selling, General and Administrative Expense": "-32.4",
"Economic Capital Ratio": "-62.2"
},
"2019": {
"Other Assets": "2.00",
"Assets": "-3.96",
"Liabilities": "-50.8",
"Stockholders Equity": "-89.3",
"ECR before LimitedLiability": "-73.7",
"Property and Equipment": "-1.58",
"Assets, Current": "-3.27",
"Intangible Assets": "-2.63",
"Liabilities, Current": "2.32",
"Other Liabilities": "3.10",
"Liabilities, Non-Current": "-111",
"Other Expenses": "1.64",
"Expenses": "2.22",
"Revenues": "-0.544",
"Net Income": "0.197",
"Cost of Goods Sold": "0.432",
"Selling, General and Administrative Expense": "-3.22",
"Research and Development": "5.70",
"Other Revenues": "-0.544",
"Other Net Income": "-1.14",
"Economic Capital Ratio": "-101"
},
"2020": {
"Intangible Assets": "-8.57",
"Assets": "-34.0",
"Liabilities": "-30.2",
"Stockholders Equity": "-147",
"ECR before LimitedLiability": "-130",
"Other Assets": "6.04",
"Property and Equipment": "-4.68",
"Assets, Current": "-33.4",
"Liabilities, Non-Current": "-43.4",
"Liabilities, Current": "2.81",
"Other Liabilities": "5.06",
"Selling, General and Administrative Expense": "-13.9",
"Expenses": "-1.05",
"Revenues": "1.30",
"Net Income": "-2.92",
"Research and Development": "11.5",
"Other Expenses": "3.18",
"Other Revenues": "1.30",
"Other Net Income": "-3.15",
"Comprehensive Net Income": "-2.94",
"Economic Capital Ratio": "-149"
},
"2021": {
"Assets, Current": "-41.9",
"Assets": "-59.8",
"Liabilities": "-27.8",
"Stockholders Equity": "-183",
"ECR before LimitedLiability": "-157",
"Other Assets": "-12.0",
"Property and Equipment": "-4.50",
"Intangible Assets": "6.48",
"Liabilities, Current": "-57.8",
"Other Liabilities": "5.26",
"Liabilities, Non-Current": "3.41",
"Selling, General and Administrative Expense": "-3.00",
"Expenses": "-3.89",
"Revenues": "5.60",
"Net Income": "-2.81",
"Other Expenses": "-11.3",
"Research and Development": "12.9",
"Other Revenues": "5.60",
"Comprehensive Net Income": "-2.84",
"Other Net Income": "-4.25",
"Economic Capital Ratio": "-164"
},
"2022": {
"Intangible Assets": "-3.77",
"Assets": "-42.8",
"Liabilities": "37.9",
"Stockholders Equity": "-150",
"ECR before LimitedLiability": "117",
"Assets, Current": "-42.0",
"Other Assets": "7.43",
"Property and Equipment": "-4.77",
"Other Liabilities": "46.9",
"Liabilities, Current": "-32.3",
"Liabilities, Non-Current": "18.6",
"Expenses": "43.6",
"Revenues": "41.1",
"Net Income": "201",
"Selling, General and Administrative Expense": "-13.0",
"Cost of Goods Sold": "4.44",
"Research and Development": "51.2",
"Other Revenues": "41.1",
"Comprehensive Net Income": "201",
"Other Net Income": "105",
"Economic Capital Ratio": "96.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000025743_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,237",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,151",
"Liabilities, Non-Current": "0",
"Other Assets": "131",
"Other Compr. Net Income": "0",
"Other Expenses": "1,002",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,088",
"Property and Equipment": "70",
"Research and Development": "107",
"Selling, General and Administrative Expense": "6,406"
},
"output_variables": {
"Assets": "1,439",
"Liabilities": "3,151",
"Expenses": "7,515",
"Revenues": "2,088",
"Stockholders Equity": "-1,712",
"Net Income": "-5,427",
"Comprehensive Net Income": "-5,427",
"BaseVar": "7,096",
"ECR before LimitedLiability": "-399%",
"Economic Capital Ratio": "39%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,527",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,512",
"Liabilities, Non-Current": "3,739",
"Other Assets": "1,225",
"Other Compr. Net Income": "0",
"Other Expenses": "1,404",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,818",
"Property and Equipment": "66",
"Research and Development": "4,492",
"Selling, General and Administrative Expense": "14,070"
},
"output_variables": {
"Assets": "5,818",
"Liabilities": "7,251",
"Expenses": "19,966",
"Revenues": "3,818",
"Stockholders Equity": "-1,433",
"Net Income": "-16,148",
"Comprehensive Net Income": "-16,148",
"BaseVar": "18,427",
"ECR before LimitedLiability": "-295%",
"Economic Capital Ratio": "70%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "59,403",
"Cost of Goods Sold": "0",
"Intangible Assets": "666",
"Liabilities, Current": "7,318",
"Liabilities, Non-Current": "0",
"Other Assets": "1,886",
"Other Compr. Net Income": "0",
"Other Expenses": "2,018",
"Other Liabilities": "0",
"Other Net Income": "-2,611",
"Other Revenues": "8,776",
"Property and Equipment": "61",
"Research and Development": "13,551",
"Selling, General and Administrative Expense": "19,015"
},
"output_variables": {
"Assets": "62,016",
"Liabilities": "7,318",
"Expenses": "34,584",
"Revenues": "8,776",
"Stockholders Equity": "54,698",
"Net Income": "-28,419",
"Comprehensive Net Income": "-28,419",
"BaseVar": "57,652",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "343%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "56,235",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,229",
"Liabilities, Current": "10,690",
"Liabilities, Non-Current": "0",
"Other Assets": "1,552",
"Other Compr. Net Income": "0",
"Other Expenses": "12,257",
"Other Liabilities": "0",
"Other Net Income": "-2,180",
"Other Revenues": "46,261",
"Property and Equipment": "63",
"Research and Development": "191,532",
"Selling, General and Administrative Expense": "37,670"
},
"output_variables": {
"Assets": "59,079",
"Liabilities": "10,690",
"Expenses": "241,459",
"Revenues": "46,261",
"Stockholders Equity": "48,389",
"Net Income": "-197,378",
"Comprehensive Net Income": "-197,378",
"BaseVar": "179,835",
"ECR before LimitedLiability": "-263%",
"Economic Capital Ratio": "81%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "70,680",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,615",
"Liabilities, Current": "10,666",
"Liabilities, Non-Current": "0",
"Other Assets": "1,235",
"Other Compr. Net Income": "0",
"Other Expenses": "6,234",
"Other Liabilities": "0",
"Other Net Income": "23",
"Other Revenues": "45,678",
"Property and Equipment": "199",
"Research and Development": "215,921",
"Selling, General and Administrative Expense": "54,400"
},
"output_variables": {
"Assets": "73,729",
"Liabilities": "10,666",
"Expenses": "276,555",
"Revenues": "45,678",
"Stockholders Equity": "63,063",
"Net Income": "-230,855",
"Comprehensive Net Income": "-230,855",
"BaseVar": "203,325",
"ECR before LimitedLiability": "-221%",
"Economic Capital Ratio": "95%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "139,410",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,406",
"Liabilities, Current": "14,983",
"Liabilities, Non-Current": "0",
"Other Assets": "139",
"Other Compr. Net Income": "0",
"Other Expenses": "4,010",
"Other Liabilities": "0",
"Other Net Income": "297",
"Other Revenues": "17,660",
"Property and Equipment": "517",
"Research and Development": "44,055",
"Selling, General and Administrative Expense": "164,353"
},
"output_variables": {
"Assets": "142,472",
"Liabilities": "14,983",
"Expenses": "212,417",
"Revenues": "17,660",
"Stockholders Equity": "127,489",
"Net Income": "-194,461",
"Comprehensive Net Income": "-194,461",
"BaseVar": "193,914",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "235%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "139,554",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,100",
"Liabilities, Current": "13,321",
"Liabilities, Non-Current": "0",
"Other Assets": "139",
"Other Compr. Net Income": "0",
"Other Expenses": "599",
"Other Liabilities": "0",
"Other Net Income": "605",
"Other Revenues": "10,914",
"Property and Equipment": "437",
"Research and Development": "16,427",
"Selling, General and Administrative Expense": "66,597"
},
"output_variables": {
"Assets": "143,230",
"Liabilities": "13,321",
"Expenses": "83,624",
"Revenues": "10,914",
"Stockholders Equity": "129,909",
"Net Income": "-72,105",
"Comprehensive Net Income": "-72,105",
"BaseVar": "125,847",
"ECR before LimitedLiability": "270%",
"Economic Capital Ratio": "349%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "186,779",
"Cost of Goods Sold": "2,738",
"Intangible Assets": "4,093",
"Liabilities, Current": "41,079",
"Liabilities, Non-Current": "73,381",
"Other Assets": "20,639",
"Other Compr. Net Income": "0",
"Other Expenses": "-10,823",
"Other Liabilities": "0",
"Other Net Income": "-1,332",
"Other Revenues": "14,706",
"Property and Equipment": "473",
"Research and Development": "22,088",
"Selling, General and Administrative Expense": "403,981"
},
"output_variables": {
"Assets": "211,984",
"Liabilities": "114,460",
"Expenses": "417,984",
"Revenues": "14,706",
"Stockholders Equity": "97,524",
"Net Income": "-404,610",
"Comprehensive Net Income": "-404,610",
"BaseVar": "380,233",
"ECR before LimitedLiability": "-118%",
"Economic Capital Ratio": "126%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "208,416",
"Cost of Goods Sold": "24,295",
"Intangible Assets": "5,258",
"Liabilities, Current": "53,005",
"Liabilities, Non-Current": "203,780",
"Other Assets": "49,803",
"Other Compr. Net Income": "0",
"Other Expenses": "867",
"Other Liabilities": "0",
"Other Net Income": "-137,320",
"Other Revenues": "81,808",
"Property and Equipment": "2,508",
"Research and Development": "13,553",
"Selling, General and Administrative Expense": "462,197"
},
"output_variables": {
"Assets": "265,986",
"Liabilities": "256,785",
"Expenses": "500,910",
"Revenues": "81,808",
"Stockholders Equity": "9,201",
"Net Income": "-556,422",
"Comprehensive Net Income": "-556,422",
"BaseVar": "621,405",
"ECR before LimitedLiability": "-205%",
"Economic Capital Ratio": "101%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "128,404",
"Cost of Goods Sold": "64,156",
"Intangible Assets": "5,248",
"Liabilities, Current": "59,238",
"Liabilities, Non-Current": "246,373",
"Other Assets": "46,016",
"Other Compr. Net Income": "0",
"Other Expenses": "1,393",
"Other Liabilities": "0",
"Other Net Income": "-28,990",
"Other Revenues": "77,457",
"Property and Equipment": "1,942",
"Research and Development": "2,143",
"Selling, General and Administrative Expense": "229,819"
},
"output_variables": {
"Assets": "181,610",
"Liabilities": "305,611",
"Expenses": "297,510",
"Revenues": "77,457",
"Stockholders Equity": "-124,002",
"Net Income": "-249,043",
"Comprehensive Net Income": "-249,043",
"BaseVar": "445,589",
"ECR before LimitedLiability": "-213%",
"Economic Capital Ratio": "98%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "119,468",
"Cost of Goods Sold": "23,323",
"Intangible Assets": "40,318",
"Liabilities, Current": "252,891",
"Liabilities, Non-Current": "10,202",
"Other Assets": "8,487",
"Other Compr. Net Income": "0",
"Other Expenses": "627,672",
"Other Liabilities": "0",
"Other Net Income": "-34,373",
"Other Revenues": "119,107",
"Property and Equipment": "1,199",
"Research and Development": "4,165",
"Selling, General and Administrative Expense": "18,079"
},
"output_variables": {
"Assets": "169,472",
"Liabilities": "263,093",
"Expenses": "673,238",
"Revenues": "119,107",
"Stockholders Equity": "-93,621",
"Net Income": "-588,505",
"Comprehensive Net Income": "-588,505",
"BaseVar": "629,641",
"ECR before LimitedLiability": "-366%",
"Economic Capital Ratio": "48%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "55,351",
"Cost of Goods Sold": "-2,497",
"Intangible Assets": "6,943",
"Liabilities, Current": "46,839",
"Liabilities, Non-Current": "8,476",
"Other Assets": "28,086",
"Other Compr. Net Income": "0",
"Other Expenses": "87,053",
"Other Liabilities": "0",
"Other Net Income": "-6,440",
"Other Revenues": "63,727",
"Property and Equipment": "78",
"Research and Development": "-6,344",
"Selling, General and Administrative Expense": "36,580"
},
"output_variables": {
"Assets": "90,458",
"Liabilities": "55,315",
"Expenses": "114,793",
"Revenues": "63,727",
"Stockholders Equity": "35,143",
"Net Income": "-57,505",
"Comprehensive Net Income": "-57,505",
"BaseVar": "165,366",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "166%"
}
}
},
"top_rated": true,
"trend": 326.0,
"value": 3.4132002180043735,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000025743.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000025743.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000025743.svg"
},
{
"company_id": "0001808158",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001808158.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001808158.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001808158.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001808158_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001808158_main_keyfigs.svg",
"name": "Repare Therapeutics Inc",
"rank": 116,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001808158.svg",
"report_text": "The relative strengths and weaknesses of Repare Therapeutics 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 Repare Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 52% points.The greatest weakness of Repare Therapeutics Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 341%, being 96% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001808158_2023_Repare_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-4.24",
"Assets": "50.9",
"Liabilities": "15.6",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "110",
"Other Assets": "-3.17",
"Property and Equipment": "-1.14",
"Assets, Current": "73.0",
"Liabilities, Non-Current": "-48.7",
"Liabilities, Current": "35.3",
"Other Liabilities": "20.3",
"Selling, General and Administrative Expense": "10.1",
"Expenses": "22.9",
"Revenues": "-10.2",
"Net Income": "13.3",
"Cost of Goods Sold": "2.39",
"Research and Development": "5.36",
"Other Expenses": "5.06",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "13.3",
"Economic Capital Ratio": "90.8"
},
"2021": {
"Assets, Current": "53.3",
"Assets": "31.5",
"Liabilities": "9.37",
"Stockholders Equity": "62.7",
"ECR before LimitedLiability": "56.5",
"Other Assets": "-5.17",
"Intangible Assets": "-5.52",
"Liabilities, Current": "11.6",
"Other Liabilities": "20.4",
"Liabilities, Non-Current": "-24.8",
"Selling, General and Administrative Expense": "7.67",
"Expenses": "9.21",
"Revenues": "-10.4",
"Net Income": "1.43",
"Other Expenses": "5.40",
"Research and Development": "-6.36",
"Cost of Goods Sold": "2.51",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "1.39",
"Other Net Income": "2.71",
"Economic Capital Ratio": "48.9"
},
"2022": {
"Intangible Assets": "-5.58",
"Assets": "9.72",
"Liabilities": "42.7",
"Stockholders Equity": "52.0",
"ECR before LimitedLiability": "117",
"Assets, Current": "31.8",
"Other Assets": "-7.56",
"Property and Equipment": "-1.98",
"Other Liabilities": "30.0",
"Liabilities, Current": "-7.77",
"Liabilities, Non-Current": "21.4",
"Expenses": "16.3",
"Revenues": "-13.9",
"Net Income": "42.5",
"Selling, General and Administrative Expense": "14.8",
"Cost of Goods Sold": "3.53",
"Research and Development": "-3.57",
"Other Revenues": "-13.9",
"Comprehensive Net Income": "42.6",
"Other Net Income": "40.0",
"Economic Capital Ratio": "96.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001808158_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "346,552",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,014",
"Liabilities, Non-Current": "59,242",
"Other Assets": "6,586",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,325",
"Other Liabilities": "0",
"Other Net Income": "-305",
"Other Revenues": "0",
"Property and Equipment": "3,948",
"Research and Development": "40,091",
"Selling, General and Administrative Expense": "14,346"
},
"output_variables": {
"Assets": "357,086",
"Liabilities": "70,256",
"Expenses": "53,112",
"Revenues": "0",
"Stockholders Equity": "286,830",
"Net Income": "-53,417",
"Comprehensive Net Income": "-53,417",
"BaseVar": "240,380",
"ECR before LimitedLiability": "268%",
"Economic Capital Ratio": "347%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "351,414",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,089",
"Liabilities, Non-Current": "45,205",
"Other Assets": "11,697",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,678",
"Other Liabilities": "0",
"Other Net Income": "7,674",
"Other Revenues": "0",
"Property and Equipment": "5,604",
"Research and Development": "90,047",
"Selling, General and Administrative Expense": "26,213"
},
"output_variables": {
"Assets": "368,715",
"Liabilities": "80,294",
"Expenses": "114,582",
"Revenues": "0",
"Stockholders Equity": "288,421",
"Net Income": "-106,908",
"Comprehensive Net Income": "-106,908",
"BaseVar": "285,632",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "324%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "353,979",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "78,619",
"Liabilities, Non-Current": "5,939",
"Other Assets": "5,868",
"Other Compr. Net Income": "-428",
"Other Expenses": "15,147",
"Other Liabilities": "0",
"Other Net Income": "137,726",
"Other Revenues": "0",
"Property and Equipment": "4,228",
"Research and Development": "119,066",
"Selling, General and Administrative Expense": "32,560"
},
"output_variables": {
"Assets": "364,075",
"Liabilities": "84,558",
"Expenses": "166,773",
"Revenues": "0",
"Stockholders Equity": "279,517",
"Net Income": "-29,047",
"Comprehensive Net Income": "-29,261",
"BaseVar": "376,780",
"ECR before LimitedLiability": "259%",
"Economic Capital Ratio": "341%"
}
}
},
"top_rated": true,
"trend": 68.0,
"value": 3.412088692112757,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001808158.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001808158.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001808158.svg"
},
{
"company_id": "0001840574",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001840574.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001840574.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001840574_main_keyfigs.svg",
"name": "Verve Therapeutics Inc",
"rank": 117,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001840574.svg",
"report_text": "The relative strengths and weaknesses of Verve Therapeutics 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 Verve Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 110% points.The greatest weakness of Verve Therapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 341%, being 96% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001840574_2023_Verve_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-4.11",
"Assets": "52.4",
"Liabilities": "22.8",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "117",
"Assets, Current": "45.6",
"Other Assets": "7.55",
"Other Liabilities": "10.1",
"Liabilities, Current": "30.7",
"Liabilities, Non-Current": "-20.0",
"Other Expenses": "4.34",
"Expenses": "20.1",
"Revenues": "-10.1",
"Net Income": "11.2",
"Selling, General and Administrative Expense": "11.6",
"Cost of Goods Sold": "2.57",
"Research and Development": "1.59",
"Other Revenues": "-10.1",
"Comprehensive Net Income": "11.3",
"Other Net Income": "1.19",
"Economic Capital Ratio": "96.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001840574_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "563,159",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,095",
"Liabilities, Non-Current": "70,297",
"Other Assets": "97,286",
"Other Compr. Net Income": "-466",
"Other Expenses": "53",
"Other Liabilities": "22,899",
"Other Net Income": "10,294",
"Other Revenues": "0",
"Property and Equipment": "18,778",
"Research and Development": "130,095",
"Selling, General and Administrative Expense": "37,533"
},
"output_variables": {
"Assets": "679,223",
"Liabilities": "128,291",
"Expenses": "167,681",
"Revenues": "0",
"Stockholders Equity": "550,932",
"Net Income": "-157,387",
"Comprehensive Net Income": "-157,620",
"BaseVar": "492,978",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "341%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.410930770742724,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001840574.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001840574.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001840574.svg"
},
{
"company_id": "0001607678",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001607678.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001607678.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001607678_main_keyfigs.svg",
"name": "Viking Therapeutics Inc",
"rank": 118,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001607678.svg",
"report_text": "The relative strengths and weaknesses of Viking Therapeutics 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 Viking Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 122% points.The greatest weakness of Viking Therapeutics Inc is the variable Research and Development, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 341%, being 96% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001607678_2023_Viking_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-1.34",
"Assets": "-46.2",
"Liabilities": "0.946",
"Stockholders Equity": "-45.8",
"Other Assets": "-1.58",
"Intangible Assets": "-5.58",
"Assets, Current": "-0.646",
"Other Liabilities": "4.40",
"ECR before LimitedLiability": "-105",
"Liabilities, Non-Current": "-41.2",
"Liabilities, Current": "4.41",
"Other Expenses": "2.38",
"Expenses": "0.754",
"Revenues": "-1.69",
"Net Income": "-81.3",
"Selling, General and Administrative Expense": "-0.338",
"Research and Development": "-0.959",
"Other Revenues": "-1.69",
"Other Net Income": "-61.1",
"Comprehensive Net Income": "-81.2",
"Economic Capital Ratio": "-124"
},
"2016": {
"Other Assets": "-11.5",
"Assets": "-10.6",
"Liabilities": "-15.7",
"Stockholders Equity": "-25.5",
"ECR before LimitedLiability": "-55.4",
"Assets, Current": "26.9",
"Property and Equipment": "-14.8",
"Intangible Assets": "-27.7",
"Other Liabilities": "25.9",
"Liabilities, Non-Current": "17.9",
"Liabilities, Current": "-70.4",
"Research and Development": "-34.5",
"Expenses": "-25.5",
"Revenues": "-22.8",
"Net Income": "-53.4",
"Selling, General and Administrative Expense": "-9.77",
"Other Expenses": "17.2",
"Other Revenues": "-22.8",
"Comprehensive Net Income": "-53.4",
"Other Net Income": "-7.35",
"Economic Capital Ratio": "-77.8"
},
"2017": {
"Other Assets": "-18.3",
"Assets": "-1.74",
"Liabilities": "1.23",
"Stockholders Equity": "-0.926",
"ECR before LimitedLiability": "-37.8",
"Intangible Assets": "-24.8",
"Assets, Current": "54.0",
"Property and Equipment": "-12.1",
"Liabilities, Current": "-57.8",
"Other Liabilities": "34.8",
"Liabilities, Non-Current": "19.6",
"Expenses": "-22.7",
"Revenues": "-20.8",
"Net Income": "-50.1",
"Research and Development": "-37.7",
"Other Expenses": "12.3",
"Cost of Goods Sold": "3.41",
"Other Revenues": "-20.8",
"Comprehensive Net Income": "-50.3",
"Other Net Income": "-8.84",
"Economic Capital Ratio": "-57.4"
},
"2018": {
"Assets, Current": "33.8",
"Assets": "21.0",
"Liabilities": "84.3",
"Stockholders Equity": "203",
"ECR before LimitedLiability": "214",
"Other Assets": "-0.811",
"Intangible Assets": "-1.06",
"Liabilities, Current": "47.1",
"Other Liabilities": "26.5",
"Liabilities, Non-Current": "22.6",
"Research and Development": "13.0",
"Expenses": "35.5",
"Revenues": "-12.3",
"Net Income": "25.6",
"Cost of Goods Sold": "2.97",
"Other Expenses": "5.63",
"Selling, General and Administrative Expense": "14.6",
"Other Revenues": "-12.3",
"Other Net Income": "1.80",
"Comprehensive Net Income": "25.4",
"Economic Capital Ratio": "196"
},
"2019": {
"Other Assets": "-1.34",
"Assets": "28.3",
"Liabilities": "85.8",
"Stockholders Equity": "204",
"ECR before LimitedLiability": "226",
"Assets, Current": "45.4",
"Intangible Assets": "-1.32",
"Liabilities, Current": "46.7",
"Other Liabilities": "25.0",
"Liabilities, Non-Current": "26.7",
"Other Expenses": "6.48",
"Expenses": "33.4",
"Revenues": "-13.1",
"Net Income": "24.5",
"Cost of Goods Sold": "3.13",
"Selling, General and Administrative Expense": "13.3",
"Research and Development": "11.2",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "24.4",
"Other Net Income": "3.62",
"Economic Capital Ratio": "199"
},
"2020": {
"Intangible Assets": "-1.96",
"Assets": "33.6",
"Liabilities": "76.2",
"Stockholders Equity": "171",
"ECR before LimitedLiability": "178",
"Other Assets": "-2.14",
"Assets, Current": "51.0",
"Liabilities, Non-Current": "25.4",
"Liabilities, Current": "35.3",
"Other Liabilities": "25.6",
"Selling, General and Administrative Expense": "10.7",
"Expenses": "21.4",
"Revenues": "-11.7",
"Net Income": "12.6",
"Cost of Goods Sold": "2.70",
"Research and Development": "3.03",
"Other Expenses": "5.25",
"Other Revenues": "-11.7",
"Other Net Income": "2.44",
"Comprehensive Net Income": "12.5",
"Economic Capital Ratio": "159"
},
"2021": {
"Assets, Current": "49.4",
"Assets": "29.3",
"Liabilities": "72.4",
"Stockholders Equity": "146",
"ECR before LimitedLiability": "136",
"Other Assets": "-3.67",
"Property and Equipment": "-1.15",
"Intangible Assets": "-2.45",
"Liabilities, Current": "32.5",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "24.3",
"Selling, General and Administrative Expense": "9.28",
"Expenses": "9.46",
"Revenues": "-11.2",
"Comprehensive Net Income": "-0.792",
"Other Expenses": "5.15",
"Research and Development": "-7.69",
"Cost of Goods Sold": "2.64",
"Other Revenues": "-11.2",
"Other Net Income": "0.926",
"Economic Capital Ratio": "128"
},
"2022": {
"Intangible Assets": "-4.62",
"Assets": "45.1",
"Liabilities": "48.5",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "117",
"Assets, Current": "80.2",
"Other Assets": "-6.59",
"Property and Equipment": "-2.51",
"Other Liabilities": "24.8",
"Liabilities, Current": "7.01",
"Liabilities, Non-Current": "19.5",
"Other Expenses": "4.91",
"Expenses": "5.21",
"Revenues": "-11.4",
"Net Income": "-5.69",
"Selling, General and Administrative Expense": "8.91",
"Cost of Goods Sold": "2.90",
"Research and Development": "-11.5",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "-5.78",
"Economic Capital Ratio": "96.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001607678_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "15,202",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,977",
"Liabilities, Non-Current": "4,737",
"Other Assets": "237",
"Other Compr. Net Income": "-7.4",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-11,408",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "6,967",
"Selling, General and Administrative Expense": "5,030"
},
"output_variables": {
"Assets": "15,439",
"Liabilities": "6,714",
"Expenses": "11,996",
"Revenues": "0",
"Stockholders Equity": "8,725",
"Net Income": "-23,404",
"Comprehensive Net Income": "-23,408",
"BaseVar": "22,782",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "139%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "13,975",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,477",
"Liabilities, Non-Current": "16",
"Other Assets": "561",
"Other Compr. Net Income": "0.48",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-885",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "9,000",
"Selling, General and Administrative Expense": "4,847"
},
"output_variables": {
"Assets": "14,536",
"Liabilities": "6,493",
"Expenses": "13,847",
"Revenues": "0",
"Stockholders Equity": "8,043",
"Net Income": "-14,732",
"Comprehensive Net Income": "-14,732",
"BaseVar": "17,880",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "167%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "21,852",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,657",
"Liabilities, Non-Current": "0",
"Other Assets": "270",
"Other Compr. Net Income": "-13",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,507",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "13,741",
"Selling, General and Administrative Expense": "5,329"
},
"output_variables": {
"Assets": "22,121",
"Liabilities": "8,657",
"Expenses": "19,070",
"Revenues": "0",
"Stockholders Equity": "13,465",
"Net Income": "-20,578",
"Comprehensive Net Income": "-20,584",
"BaseVar": "25,684",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "194%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "302,133",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,550",
"Liabilities, Non-Current": "12",
"Other Assets": "179",
"Other Compr. Net Income": "-2,347",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,045",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "27,772",
"Selling, General and Administrative Expense": "7,111"
},
"output_variables": {
"Assets": "302,312",
"Liabilities": "4,562",
"Expenses": "34,883",
"Revenues": "0",
"Stockholders Equity": "297,750",
"Net Income": "-32,838",
"Comprehensive Net Income": "-34,012",
"BaseVar": "173,074",
"ECR before LimitedLiability": "401%",
"Economic Capital Ratio": "440%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "283,501",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,777",
"Liabilities, Non-Current": "360",
"Other Assets": "755",
"Other Compr. Net Income": "-402",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "6,067",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "32,507",
"Selling, General and Administrative Expense": "9,402"
},
"output_variables": {
"Assets": "284,256",
"Liabilities": "7,137",
"Expenses": "41,909",
"Revenues": "0",
"Stockholders Equity": "277,119",
"Net Income": "-35,842",
"Comprehensive Net Income": "-36,043",
"BaseVar": "169,885",
"ECR before LimitedLiability": "390%",
"Economic Capital Ratio": "432%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "256,104",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,129",
"Liabilities, Non-Current": "29",
"Other Assets": "398",
"Other Compr. Net Income": "281",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,339",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "62,345",
"Selling, General and Administrative Expense": "11,140"
},
"output_variables": {
"Assets": "256,502",
"Liabilities": "12,158",
"Expenses": "73,485",
"Revenues": "0",
"Stockholders Equity": "244,344",
"Net Income": "-69,146",
"Comprehensive Net Income": "-69,005",
"BaseVar": "173,383",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "400%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "210,528",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,778",
"Liabilities, Non-Current": "0",
"Other Assets": "134",
"Other Compr. Net Income": "-353",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,396",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "110,193",
"Selling, General and Administrative Expense": "10,694"
},
"output_variables": {
"Assets": "210,662",
"Liabilities": "8,778",
"Expenses": "120,887",
"Revenues": "0",
"Stockholders Equity": "201,884",
"Net Income": "-119,491",
"Comprehensive Net Income": "-119,668",
"BaseVar": "171,038",
"ECR before LimitedLiability": "292%",
"Economic Capital Ratio": "363%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "167,040",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,947",
"Liabilities, Non-Current": "1,260",
"Other Assets": "1,489",
"Other Compr. Net Income": "-537",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,262",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "92,329",
"Selling, General and Administrative Expense": "17,332"
},
"output_variables": {
"Assets": "168,529",
"Liabilities": "23,207",
"Expenses": "109,661",
"Revenues": "0",
"Stockholders Equity": "145,322",
"Net Income": "-108,399",
"Comprehensive Net Income": "-108,667",
"BaseVar": "151,598",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "314%"
}
}
},
"top_rated": false,
"trend": -68.0,
"value": 3.410319275335306,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001607678.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001607678.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001607678.svg"
},
{
"company_id": "0001810182",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001810182.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001810182.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001810182.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001810182_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001810182_main_keyfigs.svg",
"name": "ALX Oncology Holdings INC",
"rank": 119,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001810182.svg",
"report_text": "The relative strengths and weaknesses of ALX Oncology 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 ALX Oncology Holdings INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 120% points.The greatest weakness of ALX Oncology Holdings INC 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 341%, being 96% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001810182_2023_ALX_Oncology_Holdings_INC.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-0.932",
"Assets": "21.6",
"Liabilities": "90.4",
"Stockholders Equity": "197",
"ECR before LimitedLiability": "205",
"Other Assets": "-1.05",
"Property and Equipment": "-0.467",
"Assets, Current": "32.4",
"Liabilities, Non-Current": "26.4",
"Liabilities, Current": "51.1",
"Other Liabilities": "26.6",
"Selling, General and Administrative Expense": "11.2",
"Expenses": "28.1",
"Revenues": "-11.2",
"Net Income": "17.7",
"Cost of Goods Sold": "2.68",
"Research and Development": "10.0",
"Other Expenses": "4.62",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "17.7",
"Economic Capital Ratio": "185"
},
"2021": {
"Assets, Current": "43.6",
"Assets": "30.3",
"Liabilities": "69.0",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "140",
"Other Assets": "-1.75",
"Property and Equipment": "-0.915",
"Intangible Assets": "-2.22",
"Liabilities, Current": "31.7",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "21.4",
"Selling, General and Administrative Expense": "7.31",
"Expenses": "13.8",
"Revenues": "-10.8",
"Net Income": "3.78",
"Other Expenses": "5.00",
"Research and Development": "-0.932",
"Cost of Goods Sold": "2.56",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "3.75",
"Economic Capital Ratio": "132"
},
"2022": {
"Intangible Assets": "-4.64",
"Assets": "44.6",
"Liabilities": "47.8",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "116",
"Assets, Current": "51.6",
"Other Assets": "2.76",
"Property and Equipment": "-1.25",
"Other Liabilities": "24.8",
"Liabilities, Current": "21.4",
"Liabilities, Non-Current": "4.07",
"Other Expenses": "4.89",
"Expenses": "5.54",
"Revenues": "-11.4",
"Net Income": "-4.88",
"Selling, General and Administrative Expense": "9.06",
"Cost of Goods Sold": "2.90",
"Research and Development": "-11.3",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "-4.94",
"Economic Capital Ratio": "95.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001810182_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "435,992",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,204",
"Liabilities, Non-Current": "5.0",
"Other Assets": "10",
"Other Compr. Net Income": "0",
"Other Expenses": "1,720",
"Other Liabilities": "0",
"Other Net Income": "-1,432",
"Other Revenues": "1,182",
"Property and Equipment": "52",
"Research and Development": "28,961",
"Selling, General and Administrative Expense": "14,809"
},
"output_variables": {
"Assets": "436,054",
"Liabilities": "6,209",
"Expenses": "45,490",
"Revenues": "1,182",
"Stockholders Equity": "429,845",
"Net Income": "-45,740",
"Comprehensive Net Income": "-45,740",
"BaseVar": "245,184",
"ECR before LimitedLiability": "403%",
"Economic Capital Ratio": "442%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "367,019",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,295",
"Liabilities, Non-Current": "1,839",
"Other Assets": "12,267",
"Other Compr. Net Income": "0",
"Other Expenses": "-21",
"Other Liabilities": "0",
"Other Net Income": "71",
"Other Revenues": "0",
"Property and Equipment": "897",
"Research and Development": "60,170",
"Selling, General and Administrative Expense": "23,385"
},
"output_variables": {
"Assets": "380,183",
"Liabilities": "17,134",
"Expenses": "83,534",
"Revenues": "0",
"Stockholders Equity": "363,049",
"Net Income": "-83,463",
"Comprehensive Net Income": "-83,463",
"BaseVar": "240,461",
"ECR before LimitedLiability": "356%",
"Economic Capital Ratio": "407%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "270,969",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,325",
"Liabilities, Non-Current": "14,700",
"Other Assets": "31,631",
"Other Compr. Net Income": "-845",
"Other Expenses": "64",
"Other Liabilities": "0",
"Other Net Income": "4,018",
"Other Revenues": "0",
"Property and Equipment": "3,889",
"Research and Development": "98,400",
"Selling, General and Administrative Expense": "29,036"
},
"output_variables": {
"Assets": "306,489",
"Liabilities": "43,025",
"Expenses": "127,500",
"Revenues": "0",
"Stockholders Equity": "263,464",
"Net Income": "-123,482",
"Comprehensive Net Income": "-123,904",
"BaseVar": "240,938",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "341%"
}
}
},
"top_rated": false,
"trend": -76.0,
"value": 3.4065246324160157,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001810182.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001810182.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001810182.svg"
},
{
"company_id": "0001680581",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001680581.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001680581.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001680581.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001680581_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001680581_main_keyfigs.svg",
"name": "Fulcrum Therapeutics Inc",
"rank": 120,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001680581.svg",
"report_text": "The relative strengths and weaknesses of Fulcrum Therapeutics 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 Fulcrum Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 119% points.The greatest weakness of Fulcrum Therapeutics Inc is the variable Research and Development, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 338%, being 94% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001680581_2023_Fulcrum_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-11.7",
"Assets": "32.6",
"Liabilities": "44.7",
"Stockholders Equity": "86.0",
"ECR before LimitedLiability": "64.5",
"Property and Equipment": "6.80",
"Assets, Current": "66.1",
"Intangible Assets": "-12.3",
"Liabilities, Current": "26.6",
"Other Liabilities": "-9.01",
"Liabilities, Non-Current": "27.6",
"Other Expenses": "8.97",
"Expenses": "-18.7",
"Revenues": "-17.3",
"Net Income": "-33.9",
"Cost of Goods Sold": "4.29",
"Selling, General and Administrative Expense": "11.0",
"Research and Development": "-41.5",
"Other Revenues": "-17.3",
"Comprehensive Net Income": "-34.3",
"Economic Capital Ratio": "37.3"
},
"2020": {
"Intangible Assets": "-9.65",
"Assets": "14.6",
"Liabilities": "26.3",
"Stockholders Equity": "43.4",
"ECR before LimitedLiability": "42.9",
"Other Assets": "-9.14",
"Property and Equipment": "4.69",
"Assets, Current": "35.3",
"Liabilities, Non-Current": "25.5",
"Liabilities, Current": "-6.01",
"Other Liabilities": "6.76",
"Selling, General and Administrative Expense": "3.05",
"Expenses": "-11.0",
"Revenues": "-7.29",
"Net Income": "-16.6",
"Cost of Goods Sold": "3.50",
"Research and Development": "-23.9",
"Other Expenses": "6.84",
"Other Revenues": "-7.29",
"Comprehensive Net Income": "-16.6",
"Economic Capital Ratio": "23.3"
},
"2021": {
"Assets, Current": "39.0",
"Assets": "20.7",
"Liabilities": "59.3",
"Stockholders Equity": "93.8",
"ECR before LimitedLiability": "97.3",
"Other Assets": "-6.20",
"Intangible Assets": "-4.47",
"Liabilities, Current": "21.5",
"Other Liabilities": "18.1",
"Liabilities, Non-Current": "25.0",
"Selling, General and Administrative Expense": "2.12",
"Expenses": "-1.86",
"Revenues": "-2.29",
"Net Income": "-3.52",
"Other Expenses": "5.69",
"Research and Development": "-12.7",
"Cost of Goods Sold": "2.92",
"Other Revenues": "-2.29",
"Comprehensive Net Income": "-3.66",
"Other Net Income": "0.639",
"Economic Capital Ratio": "89.6"
},
"2022": {
"Intangible Assets": "-5.14",
"Assets": "36.5",
"Liabilities": "61.0",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "114",
"Assets, Current": "52.0",
"Other Assets": "-2.97",
"Property and Equipment": "0.387",
"Other Liabilities": "26.9",
"Liabilities, Current": "32.4",
"Liabilities, Non-Current": "5.57",
"Other Expenses": "5.14",
"Expenses": "-3.07",
"Revenues": "-9.14",
"Net Income": "-11.4",
"Cost of Goods Sold": "3.16",
"Research and Development": "-11.6",
"Other Revenues": "-9.14",
"Comprehensive Net Income": "-11.4",
"Other Net Income": "0.787",
"Economic Capital Ratio": "93.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001680581_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "100,083",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,140",
"Liabilities, Non-Current": "55",
"Other Assets": "1,151",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "11,091",
"Other Net Income": "1,511",
"Other Revenues": "29",
"Property and Equipment": "9,205",
"Research and Development": "71,072",
"Selling, General and Administrative Expense": "13,145"
},
"output_variables": {
"Assets": "110,439",
"Liabilities": "23,286",
"Expenses": "84,217",
"Revenues": "29",
"Stockholders Equity": "87,153",
"Net Income": "-82,677",
"Comprehensive Net Income": "-82,677",
"BaseVar": "109,741",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "275%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "119,510",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,725",
"Liabilities, Non-Current": "0",
"Other Assets": "1,670",
"Other Compr. Net Income": "-2.0",
"Other Expenses": "0",
"Other Liabilities": "7,671",
"Other Net Income": "792",
"Other Revenues": "8,823",
"Property and Equipment": "8,397",
"Research and Development": "59,042",
"Selling, General and Administrative Expense": "21,392"
},
"output_variables": {
"Assets": "129,577",
"Liabilities": "34,396",
"Expenses": "80,434",
"Revenues": "8,823",
"Stockholders Equity": "95,181",
"Net Income": "-70,819",
"Comprehensive Net Income": "-70,820",
"BaseVar": "127,012",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "280%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "225,998",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,199",
"Liabilities, Non-Current": "0",
"Other Assets": "1,634",
"Other Compr. Net Income": "-395",
"Other Expenses": "0",
"Other Liabilities": "4,262",
"Other Net Income": "207",
"Other Revenues": "19,163",
"Property and Equipment": "7,368",
"Research and Development": "69,701",
"Selling, General and Administrative Expense": "30,516"
},
"output_variables": {
"Assets": "235,000",
"Liabilities": "23,461",
"Expenses": "100,217",
"Revenues": "19,163",
"Stockholders Equity": "211,539",
"Net Income": "-80,847",
"Comprehensive Net Income": "-81,044",
"BaseVar": "189,222",
"ECR before LimitedLiability": "294%",
"Economic Capital Ratio": "365%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "207,519",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,725",
"Liabilities, Non-Current": "11,018",
"Other Assets": "12,260",
"Other Compr. Net Income": "-400",
"Other Expenses": "427",
"Other Liabilities": "0",
"Other Net Income": "1,551",
"Other Revenues": "8,695",
"Property and Equipment": "6,906",
"Research and Development": "75,748",
"Selling, General and Administrative Expense": "80,584"
},
"output_variables": {
"Assets": "226,685",
"Liabilities": "27,743",
"Expenses": "156,759",
"Revenues": "8,695",
"Stockholders Equity": "198,942",
"Net Income": "-146,514",
"Comprehensive Net Income": "-146,714",
"BaseVar": "210,917",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "319%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 3.384389552361103,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001680581.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001680581.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001680581.svg"
},
{
"company_id": "0001660334",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001660334.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001660334.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001660334.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001660334_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001660334_main_keyfigs.svg",
"name": "Verrica Pharmaceuticals Inc",
"rank": 121,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001660334.svg",
"report_text": "The relative strengths and weaknesses of Verrica Pharmaceuticals 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 Verrica Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 96% points.The greatest weakness of Verrica Pharmaceuticals Inc is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 338%, being 94% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001660334_2023_Verrica_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "0.734",
"Assets": "-29.1",
"Liabilities": "-65.0",
"Stockholders Equity": "-82.4",
"ECR before LimitedLiability": "-73.6",
"Other Assets": "-18.7",
"Property and Equipment": "2.64",
"Intangible Assets": "-15.3",
"Liabilities, Current": "-116",
"Other Liabilities": "23.3",
"Liabilities, Non-Current": "18.3",
"Selling, General and Administrative Expense": "-13.3",
"Expenses": "6.60",
"Revenues": "0.491",
"Net Income": "2.01",
"Other Expenses": "7.56",
"Research and Development": "8.92",
"Cost of Goods Sold": "3.85",
"Other Revenues": "0.491",
"Comprehensive Net Income": "1.93",
"Other Net Income": "-4.99",
"Economic Capital Ratio": "-81.3"
},
"2022": {
"Intangible Assets": "-6.30",
"Assets": "12.0",
"Liabilities": "87.8",
"Stockholders Equity": "96.1",
"ECR before LimitedLiability": "114",
"Assets, Current": "21.8",
"Other Assets": "-6.39",
"Property and Equipment": "6.17",
"Other Liabilities": "32.9",
"Liabilities, Current": "43.9",
"Liabilities, Non-Current": "19.2",
"Other Expenses": "4.70",
"Expenses": "-8.48",
"Revenues": "8.70",
"Net Income": "-9.02",
"Selling, General and Administrative Expense": "-19.4",
"Cost of Goods Sold": "3.92",
"Other Revenues": "8.70",
"Comprehensive Net Income": "-8.86",
"Other Net Income": "-9.26",
"Economic Capital Ratio": "93.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001660334_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "74,328",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "46,055",
"Liabilities, Non-Current": "1,449",
"Other Assets": "1,903",
"Other Compr. Net Income": "-30",
"Other Expenses": "0",
"Other Liabilities": "16",
"Other Net Income": "-4,172",
"Other Revenues": "12,000",
"Property and Equipment": "3,894",
"Research and Development": "15,929",
"Selling, General and Administrative Expense": "26,979"
},
"output_variables": {
"Assets": "80,125",
"Liabilities": "47,520",
"Expenses": "42,908",
"Revenues": "12,000",
"Stockholders Equity": "32,605",
"Net Income": "-35,080",
"Comprehensive Net Income": "-35,095",
"BaseVar": "93,378",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "194%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "39,115",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,459",
"Liabilities, Non-Current": "1,229",
"Other Assets": "1,719",
"Other Compr. Net Income": "29",
"Other Expenses": "725",
"Other Liabilities": "0",
"Other Net Income": "-3,191",
"Other Revenues": "9,032",
"Property and Equipment": "3,887",
"Research and Development": "12,198",
"Selling, General and Administrative Expense": "17,405"
},
"output_variables": {
"Assets": "44,721",
"Liabilities": "4,688",
"Expenses": "30,328",
"Revenues": "9,032",
"Stockholders Equity": "40,033",
"Net Income": "-24,487",
"Comprehensive Net Income": "-24,472",
"BaseVar": "45,994",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "338%"
}
}
},
"top_rated": false,
"trend": 231.0,
"value": 3.3831407244631357,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001660334.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001660334.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001660334.svg"
},
{
"company_id": "0001835597",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001835597.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001835597.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001835597_main_keyfigs.svg",
"name": "Pepgen Inc",
"rank": 122,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001835597.svg",
"report_text": "The relative strengths and weaknesses of Pepgen 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 Pepgen Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 111% points.The greatest weakness of Pepgen Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 337%, being 93% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001835597_2023_Pepgen_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-4.49",
"Assets": "49.0",
"Liabilities": "32.1",
"Stockholders Equity": "111",
"ECR before LimitedLiability": "113",
"Assets, Current": "48.9",
"Other Assets": "5.87",
"Other Liabilities": "23.2",
"Liabilities, Current": "20.9",
"Liabilities, Non-Current": "-12.3",
"Other Expenses": "2.70",
"Expenses": "13.1",
"Revenues": "-10.7",
"Net Income": "3.43",
"Selling, General and Administrative Expense": "11.4",
"Cost of Goods Sold": "2.72",
"Research and Development": "-3.73",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "3.49",
"Other Net Income": "0.977",
"Economic Capital Ratio": "92.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001835597_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "186,083",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,828",
"Liabilities, Non-Current": "18,981",
"Other Assets": "28,022",
"Other Compr. Net Income": "-98",
"Other Expenses": "3,706",
"Other Liabilities": "0",
"Other Net Income": "2,903",
"Other Revenues": "0",
"Property and Equipment": "3,335",
"Research and Development": "54,077",
"Selling, General and Administrative Expense": "14,224"
},
"output_variables": {
"Assets": "217,440",
"Liabilities": "37,809",
"Expenses": "72,007",
"Revenues": "0",
"Stockholders Equity": "179,631",
"Net Income": "-69,104",
"Comprehensive Net Income": "-69,153",
"BaseVar": "165,128",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "337%"
}
}
},
"top_rated": false,
"trend": null,
"value": 3.372924077711364,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001835597.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001835597.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001835597.svg"
},
{
"company_id": "0001678660",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001678660.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001678660.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001678660.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001678660_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001678660_main_keyfigs.svg",
"name": "Prelude Therapeutics Inc",
"rank": 123,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001678660.svg",
"report_text": "The relative strengths and weaknesses of Prelude Therapeutics 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 Prelude Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 121% points.The greatest weakness of Prelude Therapeutics Inc is the variable Research and Development, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 337%, being 92% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001678660_2023_Prelude_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.70",
"Assets": "35.9",
"Liabilities": "77.7",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "163",
"Other Assets": "-2.96",
"Assets, Current": "54.7",
"Liabilities, Non-Current": "25.9",
"Liabilities, Current": "36.0",
"Other Liabilities": "26.1",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "11.6",
"Revenues": "-12.2",
"Net Income": "1.49",
"Cost of Goods Sold": "2.83",
"Research and Development": "-7.69",
"Other Expenses": "5.49",
"Other Revenues": "-12.2",
"Other Net Income": "1.88",
"Comprehensive Net Income": "1.45",
"Economic Capital Ratio": "143"
},
"2021": {
"Assets, Current": "47.3",
"Assets": "29.0",
"Liabilities": "66.9",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "111",
"Other Assets": "-4.06",
"Property and Equipment": "-0.725",
"Intangible Assets": "-3.60",
"Liabilities, Current": "25.3",
"Other Liabilities": "24.6",
"Liabilities, Non-Current": "24.2",
"Other Revenues": "-11.6",
"Revenues": "-11.6",
"Net Income": "-10.7",
"Research and Development": "-14.4",
"Comprehensive Net Income": "-10.9",
"Other Net Income": "1.36",
"Cost of Goods Sold": "2.75",
"Other Expenses": "5.37",
"Selling, General and Administrative Expense": "5.57",
"Economic Capital Ratio": "104"
},
"2022": {
"Intangible Assets": "-5.31",
"Assets": "35.1",
"Liabilities": "65.7",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "113",
"Assets, Current": "53.8",
"Other Assets": "-3.49",
"Other Liabilities": "27.4",
"Liabilities, Current": "24.5",
"Liabilities, Non-Current": "18.9",
"Other Expenses": "5.49",
"Expenses": "-6.39",
"Revenues": "-12.7",
"Net Income": "-15.4",
"Selling, General and Administrative Expense": "5.91",
"Cost of Goods Sold": "3.24",
"Research and Development": "-21.1",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "-15.6",
"Other Net Income": "3.72",
"Economic Capital Ratio": "92.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001678660_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "220,809",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,375",
"Liabilities, Non-Current": "32",
"Other Assets": "301",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,834",
"Other Revenues": "0",
"Property and Equipment": "2,480",
"Research and Development": "48,177",
"Selling, General and Administrative Expense": "10,586"
},
"output_variables": {
"Assets": "223,590",
"Liabilities": "11,407",
"Expenses": "58,763",
"Revenues": "0",
"Stockholders Equity": "212,183",
"Net Income": "-56,929",
"Comprehensive Net Income": "-56,929",
"BaseVar": "147,797",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "400%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "295,115",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,201",
"Liabilities, Non-Current": "0",
"Other Assets": "6,054",
"Other Compr. Net Income": "-711",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,041",
"Other Revenues": "0",
"Property and Equipment": "3,929",
"Research and Development": "86,778",
"Selling, General and Administrative Expense": "26,957"
},
"output_variables": {
"Assets": "305,098",
"Liabilities": "19,201",
"Expenses": "113,735",
"Revenues": "0",
"Stockholders Equity": "285,897",
"Net Income": "-111,694",
"Comprehensive Net Income": "-112,050",
"BaseVar": "220,393",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "379%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "204,380",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,702",
"Liabilities, Non-Current": "3,361",
"Other Assets": "11,212",
"Other Compr. Net Income": "-981",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "8,102",
"Other Revenues": "0",
"Property and Equipment": "4,908",
"Research and Development": "92,889",
"Selling, General and Administrative Expense": "30,651"
},
"output_variables": {
"Assets": "220,500",
"Liabilities": "25,063",
"Expenses": "123,540",
"Revenues": "0",
"Stockholders Equity": "195,437",
"Net Income": "-115,438",
"Comprehensive Net Income": "-115,928",
"BaseVar": "189,093",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "337%"
}
}
},
"top_rated": false,
"trend": -28.0,
"value": 3.3724814814512096,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001678660.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001678660.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001678660.svg"
},
{
"company_id": "0001689375",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001689375.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001689375.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001689375.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001689375_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001689375_main_keyfigs.svg",
"name": "Entrada Therapeutics Inc",
"rank": 124,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001689375.svg",
"report_text": "The relative strengths and weaknesses of Entrada Therapeutics 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 Entrada Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 115% points.The greatest weakness of Entrada Therapeutics Inc is the variable Revenues, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 337%, being 92% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001689375_2023_Entrada_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "36.3",
"Assets": "24.9",
"Liabilities": "78.2",
"Stockholders Equity": "167",
"ECR before LimitedLiability": "160",
"Other Assets": "-2.10",
"Intangible Assets": "-1.46",
"Liabilities, Current": "40.3",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "24.4",
"Selling, General and Administrative Expense": "8.42",
"Expenses": "19.3",
"Revenues": "-10.7",
"Net Income": "9.33",
"Other Expenses": "4.96",
"Research and Development": "3.57",
"Cost of Goods Sold": "2.54",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "9.30",
"Other Net Income": "0.450",
"Economic Capital Ratio": "152"
},
"2022": {
"Intangible Assets": "-4.68",
"Assets": "46.3",
"Liabilities": "40.9",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "113",
"Assets, Current": "42.3",
"Other Assets": "6.67",
"Other Liabilities": "24.2",
"Liabilities, Current": "22.5",
"Liabilities, Non-Current": "-4.64",
"Other Expenses": "4.81",
"Expenses": "8.52",
"Revenues": "-11.1",
"Net Income": "-1.96",
"Selling, General and Administrative Expense": "5.74",
"Cost of Goods Sold": "2.84",
"Research and Development": "-4.87",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "-2.34",
"Other Net Income": "0.646",
"Economic Capital Ratio": "92.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001689375_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "298,700",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,719",
"Liabilities, Non-Current": "0",
"Other Assets": "872",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "396",
"Other Net Income": "-31",
"Other Revenues": "0",
"Property and Equipment": "6,261",
"Research and Development": "35,926",
"Selling, General and Administrative Expense": "15,201"
},
"output_variables": {
"Assets": "305,833",
"Liabilities": "7,115",
"Expenses": "51,127",
"Revenues": "0",
"Stockholders Equity": "298,718",
"Net Income": "-51,158",
"Comprehensive Net Income": "-51,158",
"BaseVar": "182,053",
"ECR before LimitedLiability": "383%",
"Economic Capital Ratio": "427%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "209,875",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,972",
"Liabilities, Non-Current": "17,530",
"Other Assets": "34,500",
"Other Compr. Net Income": "-2,057",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,632",
"Other Revenues": "0",
"Property and Equipment": "7,681",
"Research and Development": "66,609",
"Selling, General and Administrative Expense": "30,639"
},
"output_variables": {
"Assets": "252,056",
"Liabilities": "39,502",
"Expenses": "97,248",
"Revenues": "0",
"Stockholders Equity": "212,554",
"Net Income": "-94,616",
"Comprehensive Net Income": "-95,644",
"BaseVar": "196,748",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "337%"
}
}
},
"top_rated": false,
"trend": -108.0,
"value": 3.370277009248268,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001689375.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001689375.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001689375.svg"
},
{
"company_id": "0001593034",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001593034.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001593034.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001593034.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001593034_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001593034_main_keyfigs.svg",
"name": "Endo International plc",
"rank": 125,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001593034.svg",
"report_text": "The relative strengths and weaknesses of Endo International plc 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 Endo International plc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 102% points.The greatest weakness of Endo International plc is the variable Other Expenses, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 337%, being 92% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001593034_2023_Endo_International_plc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-4.96",
"Assets": "23.9",
"Liabilities": "4.22",
"Stockholders Equity": "47.0",
"ECR before LimitedLiability": "103",
"Assets, Current": "-26.5",
"Intangible Assets": "112",
"Other Liabilities": "28.6",
"Liabilities, Current": "-42.0",
"Liabilities, Non-Current": "12.1",
"Selling, General and Administrative Expense": "13.7",
"Expenses": "23.8",
"Revenues": "11.0",
"Net Income": "34.7",
"Cost of Goods Sold": "-11.3",
"Research and Development": "21.3",
"Other Revenues": "11.0",
"Other Net Income": "-0.467",
"Comprehensive Net Income": "34.3",
"Other Compr. Net Income": "-0.422",
"Economic Capital Ratio": "69.7"
},
"2015": {
"Assets": "30.4",
"Liabilities": "29.2",
"Stockholders Equity": "88.8",
"ECR before LimitedLiability": "117",
"Other Assets": "-4.01",
"Intangible Assets": "153",
"Assets, Current": "-23.7",
"Other Liabilities": "28.9",
"Liabilities, Non-Current": "13.7",
"Liabilities, Current": "-14.3",
"Other Expenses": "8.56",
"Expenses": "33.1",
"Revenues": "5.00",
"Net Income": "28.0",
"Cost of Goods Sold": "-10.7",
"Selling, General and Administrative Expense": "13.9",
"Research and Development": "21.3",
"Other Revenues": "5.00",
"Other Net Income": "-10.2",
"Comprehensive Net Income": "27.3",
"Economic Capital Ratio": "98.2"
},
"2016": {
"Other Assets": "-3.55",
"Assets": "18.1",
"Liabilities": "47.0",
"Stockholders Equity": "73.1",
"ECR before LimitedLiability": "120",
"Assets, Current": "-32.1",
"Intangible Assets": "155",
"Other Liabilities": "31.1",
"Liabilities, Non-Current": "18.5",
"Liabilities, Current": "-0.648",
"Research and Development": "29.2",
"Expenses": "14.4",
"Revenues": "15.0",
"Net Income": "25.3",
"Selling, General and Administrative Expense": "17.0",
"Other Expenses": "-13.3",
"Cost of Goods Sold": "-18.7",
"Other Revenues": "15.0",
"Comprehensive Net Income": "25.4",
"Other Net Income": "-4.14",
"Economic Capital Ratio": "97.9"
},
"2017": {
"Other Assets": "-6.59",
"Assets": "15.2",
"Liabilities": "50.7",
"Stockholders Equity": "70.9",
"ECR before LimitedLiability": "115",
"Intangible Assets": "148",
"Assets, Current": "-30.0",
"Liabilities, Current": "-3.28",
"Other Liabilities": "35.6",
"Liabilities, Non-Current": "20.3",
"Selling, General and Administrative Expense": "17.3",
"Expenses": "23.8",
"Revenues": "16.9",
"Net Income": "27.9",
"Research and Development": "27.1",
"Other Expenses": "-1.88",
"Cost of Goods Sold": "-18.8",
"Other Revenues": "16.9",
"Comprehensive Net Income": "28.5",
"Other Net Income": "-13.0",
"Economic Capital Ratio": "95.6"
},
"2018": {
"Assets, Current": "-25.6",
"Assets": "18.9",
"Liabilities": "41.2",
"Stockholders Equity": "72.7",
"ECR before LimitedLiability": "122",
"Other Assets": "-5.29",
"Intangible Assets": "119",
"Liabilities, Current": "-10.2",
"Other Liabilities": "28.1",
"Liabilities, Non-Current": "23.9",
"Research and Development": "26.1",
"Expenses": "24.1",
"Revenues": "16.9",
"Net Income": "34.9",
"Cost of Goods Sold": "-14.2",
"Other Expenses": "-3.62",
"Selling, General and Administrative Expense": "15.8",
"Other Revenues": "16.9",
"Other Net Income": "-6.20",
"Comprehensive Net Income": "34.7",
"Economic Capital Ratio": "104"
},
"2019": {
"Other Assets": "-4.67",
"Assets": "21.6",
"Liabilities": "60.9",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "165",
"Assets, Current": "-17.2",
"Intangible Assets": "84.0",
"Liabilities, Current": "7.59",
"Other Liabilities": "27.9",
"Liabilities, Non-Current": "30.6",
"Other Expenses": "2.00",
"Expenses": "28.6",
"Revenues": "19.8",
"Net Income": "42.1",
"Cost of Goods Sold": "-15.8",
"Selling, General and Administrative Expense": "14.8",
"Research and Development": "27.4",
"Other Revenues": "19.8",
"Comprehensive Net Income": "41.8",
"Other Net Income": "-6.25",
"Economic Capital Ratio": "138"
},
"2020": {
"Intangible Assets": "80.2",
"Assets": "13.9",
"Liabilities": "68.2",
"Stockholders Equity": "93.3",
"ECR before LimitedLiability": "156",
"Property and Equipment": "-1.81",
"Assets, Current": "-18.0",
"Liabilities, Non-Current": "30.5",
"Liabilities, Current": "14.5",
"Other Liabilities": "30.7",
"Selling, General and Administrative Expense": "11.6",
"Expenses": "20.6",
"Revenues": "23.2",
"Net Income": "43.9",
"Cost of Goods Sold": "-15.8",
"Research and Development": "22.9",
"Other Expenses": "1.45",
"Other Revenues": "23.2",
"Other Net Income": "0.642",
"Comprehensive Net Income": "43.9",
"Economic Capital Ratio": "137"
},
"2021": {
"Assets, Current": "-28.0",
"Assets": "3.01",
"Liabilities": "43.7",
"Stockholders Equity": "37.5",
"ECR before LimitedLiability": "92.8",
"Other Assets": "-3.58",
"Intangible Assets": "92.0",
"Liabilities, Current": "-10.8",
"Other Liabilities": "27.8",
"Liabilities, Non-Current": "27.4",
"Selling, General and Administrative Expense": "8.84",
"Expenses": "14.2",
"Revenues": "24.6",
"Net Income": "34.4",
"Other Expenses": "-6.35",
"Research and Development": "24.0",
"Cost of Goods Sold": "-12.4",
"Other Revenues": "24.6",
"Comprehensive Net Income": "34.4",
"Other Net Income": "-4.32",
"Economic Capital Ratio": "85.2"
},
"2022": {
"Intangible Assets": "89.5",
"Assets": "-6.63",
"Liabilities": "102",
"Stockholders Equity": "62.1",
"ECR before LimitedLiability": "112",
"Assets, Current": "-36.3",
"Property and Equipment": "-4.05",
"Other Liabilities": "37.9",
"Liabilities, Current": "40.9",
"Liabilities, Non-Current": "34.0",
"Other Expenses": "-49.9",
"Expenses": "-13.2",
"Revenues": "29.5",
"Net Income": "5.97",
"Selling, General and Administrative Expense": "15.7",
"Cost of Goods Sold": "-17.8",
"Research and Development": "38.3",
"Other Revenues": "29.5",
"Comprehensive Net Income": "6.02",
"Other Net Income": "-10.2",
"Economic Capital Ratio": "92.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001593034_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "3,307,472",
"Cost of Goods Sold": "1,400,555",
"Intangible Assets": "6,956,914",
"Liabilities, Current": "3,099,245",
"Liabilities, Non-Current": "0",
"Other Assets": "216,405",
"Other Compr. Net Income": "-122,308",
"Other Expenses": "1,021,678",
"Other Liabilities": "0",
"Other Net Income": "-223,081",
"Other Revenues": "2,877,188",
"Property and Equipment": "428,825",
"Research and Development": "154,203",
"Selling, General and Administrative Expense": "795,855"
},
"output_variables": {
"Assets": "10,909,616",
"Liabilities": "3,099,245",
"Expenses": "3,372,291",
"Revenues": "2,877,188",
"Stockholders Equity": "7,810,371",
"Net Income": "-718,184",
"Comprehensive Net Income": "-779,338",
"BaseVar": "10,301,864",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "324%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,475,152",
"Cost of Goods Sold": "2,075,651",
"Intangible Assets": "15,112,009",
"Liabilities, Current": "3,474,312",
"Liabilities, Non-Current": "0",
"Other Assets": "92,601",
"Other Compr. Net Income": "-255,930",
"Other Expenses": "145,576",
"Other Liabilities": "0",
"Other Net Income": "-1,699,315",
"Other Revenues": "3,268,718",
"Property and Equipment": "670,574",
"Research and Development": "102,197",
"Selling, General and Administrative Expense": "741,304"
},
"output_variables": {
"Assets": "19,350,336",
"Liabilities": "3,474,312",
"Expenses": "3,064,728",
"Revenues": "3,268,718",
"Stockholders Equity": "15,876,024",
"Net Income": "-1,495,325",
"Comprehensive Net Income": "-1,623,290",
"BaseVar": "15,556,670",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "361%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,589,459",
"Cost of Goods Sold": "2,634,973",
"Intangible Assets": "10,588,692",
"Liabilities, Current": "2,634,745",
"Liabilities, Non-Current": "0",
"Other Assets": "427,362",
"Other Compr. Net Income": "30,755",
"Other Expenses": "3,192,632",
"Other Liabilities": "0",
"Other Net Income": "-575,619",
"Other Revenues": "4,010,274",
"Property and Equipment": "669,596",
"Research and Development": "183,372",
"Selling, General and Administrative Expense": "770,728"
},
"output_variables": {
"Assets": "14,275,109",
"Liabilities": "2,634,745",
"Expenses": "6,781,705",
"Revenues": "4,010,274",
"Stockholders Equity": "11,640,364",
"Net Income": "-3,347,050",
"Comprehensive Net Income": "-3,331,672",
"BaseVar": "14,154,104",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "343%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,271,077",
"Cost of Goods Sold": "1,958,863",
"Intangible Assets": "8,767,766",
"Liabilities, Current": "2,220,909",
"Liabilities, Non-Current": "0",
"Other Assets": "72,766",
"Other Compr. Net Income": "154,823",
"Other Expenses": "2,620,293",
"Other Liabilities": "0",
"Other Net Income": "-1,011,187",
"Other Revenues": "3,399,847",
"Property and Equipment": "523,971",
"Research and Development": "175,317",
"Selling, General and Administrative Expense": "639,962"
},
"output_variables": {
"Assets": "11,635,580",
"Liabilities": "2,220,909",
"Expenses": "5,394,435",
"Revenues": "3,399,847",
"Stockholders Equity": "9,414,671",
"Net Income": "-3,005,775",
"Comprehensive Net Income": "-2,928,364",
"BaseVar": "11,908,390",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "338%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,343,150",
"Cost of Goods Sold": "1,129,462",
"Intangible Assets": "7,221,942",
"Liabilities, Current": "1,950,096",
"Liabilities, Non-Current": "0",
"Other Assets": "68,409",
"Other Compr. Net Income": "-9,792",
"Other Expenses": "1,047,457",
"Other Liabilities": "0",
"Other Net Income": "-904,760",
"Other Revenues": "2,862,182",
"Property and Equipment": "498,892",
"Research and Development": "181,847",
"Selling, General and Administrative Expense": "644,864"
},
"output_variables": {
"Assets": "10,132,393",
"Liabilities": "1,950,096",
"Expenses": "3,003,629",
"Revenues": "2,862,182",
"Stockholders Equity": "8,182,297",
"Net Income": "-1,046,208",
"Comprehensive Net Income": "-1,051,104",
"BaseVar": "9,431,426",
"ECR before LimitedLiability": "278%",
"Economic Capital Ratio": "354%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,586,218",
"Cost of Goods Sold": "1,524,243",
"Intangible Assets": "6,166,451",
"Liabilities, Current": "1,460,289",
"Liabilities, Non-Current": "0",
"Other Assets": "131,993",
"Other Compr. Net Income": "7,872",
"Other Expenses": "693,335",
"Other Liabilities": "0",
"Other Net Income": "-520,917",
"Other Revenues": "2,909,138",
"Property and Equipment": "504,865",
"Research and Development": "147,284",
"Selling, General and Administrative Expense": "633,412"
},
"output_variables": {
"Assets": "9,389,527",
"Liabilities": "1,460,289",
"Expenses": "2,998,275",
"Revenues": "2,909,138",
"Stockholders Equity": "7,929,238",
"Net Income": "-610,053",
"Comprehensive Net Income": "-606,117",
"BaseVar": "8,643,009",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "374%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,413,258",
"Cost of Goods Sold": "1,350,079",
"Intangible Assets": "6,300,819",
"Liabilities, Current": "1,253,824",
"Liabilities, Non-Current": "0",
"Other Assets": "550,560",
"Other Compr. Net Income": "2,021",
"Other Expenses": "436,145",
"Other Liabilities": "0",
"Other Net Income": "-214,107",
"Other Revenues": "2,901,270",
"Property and Equipment": "0",
"Research and Development": "150,323",
"Selling, General and Administrative Expense": "693,614"
},
"output_variables": {
"Assets": "9,264,637",
"Liabilities": "1,253,824",
"Expenses": "2,630,160",
"Revenues": "2,901,270",
"Stockholders Equity": "8,010,813",
"Net Income": "57,003",
"Comprehensive Net Income": "58,014",
"BaseVar": "8,133,010",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,714,586",
"Cost of Goods Sold": "1,055,515",
"Intangible Assets": "5,559,834",
"Liabilities, Current": "1,629,962",
"Liabilities, Non-Current": "0",
"Other Assets": "492,995",
"Other Compr. Net Income": "1,310",
"Other Expenses": "749,632",
"Other Liabilities": "0",
"Other Net Income": "-240,311",
"Other Revenues": "3,007,593",
"Property and Equipment": "0",
"Research and Development": "151,702",
"Selling, General and Administrative Expense": "852,069"
},
"output_variables": {
"Assets": "8,767,415",
"Liabilities": "1,629,962",
"Expenses": "2,808,918",
"Revenues": "3,007,593",
"Stockholders Equity": "7,137,453",
"Net Income": "-41,636",
"Comprehensive Net Income": "-40,981",
"BaseVar": "8,227,755",
"ECR before LimitedLiability": "299%",
"Economic Capital Ratio": "368%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,076,768",
"Cost of Goods Sold": "995,558",
"Intangible Assets": "3,084,946",
"Liabilities, Current": "689,627",
"Liabilities, Non-Current": "0",
"Other Assets": "596,223",
"Other Compr. Net Income": "-9,579",
"Other Expenses": "2,146,668",
"Other Liabilities": "0",
"Other Net Income": "-429,482",
"Other Revenues": "2,217,067",
"Property and Equipment": "0",
"Research and Development": "134,192",
"Selling, General and Administrative Expense": "783,487"
},
"output_variables": {
"Assets": "5,757,937",
"Liabilities": "689,627",
"Expenses": "4,059,905",
"Revenues": "2,217,067",
"Stockholders Equity": "5,068,310",
"Net Income": "-2,272,320",
"Comprehensive Net Income": "-2,277,110",
"BaseVar": "6,581,798",
"ECR before LimitedLiability": "272%",
"Economic Capital Ratio": "350%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 3.367964662973992,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001593034.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001593034.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001593034.svg"
},
{
"company_id": "0001733861",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001733861.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001733861.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001733861_main_keyfigs.svg",
"name": "REST EZ Inc",
"rank": 126,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001733861.svg",
"report_text": "The relative strengths and weaknesses of REST EZ 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 REST EZ Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 127% points.The greatest weakness of REST EZ Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 68% points.
The company's Economic Capital Ratio, given in the ranking table, is 336%, being 91% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001733861_2023_REST_EZ_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-62.6",
"Assets": "-102",
"Liabilities": "-67.5",
"Stockholders Equity": "-208",
"Other Assets": "-2.77",
"Property and Equipment": "-1.11",
"Intangible Assets": "-1.85",
"Liabilities, Current": "-155",
"Other Liabilities": "3.29",
"Liabilities, Non-Current": "3.24",
"Other Revenues": "9.24",
"Revenues": "9.24",
"Net Income": "8.74",
"ECR before LimitedLiability": "-128",
"Research and Development": "6.59",
"Comprehensive Net Income": "8.72",
"Other Net Income": "-0.645",
"Cost of Goods Sold": "-35.4",
"Other Expenses": "1.21",
"Selling, General and Administrative Expense": "3.08",
"Economic Capital Ratio": "-136"
},
"2022": {
"Intangible Assets": "-8.55",
"Assets": "-34.2",
"Liabilities": "62.3",
"Stockholders Equity": "-68.0",
"ECR before LimitedLiability": "112",
"Assets, Current": "-15.7",
"Other Assets": "-13.4",
"Property and Equipment": "-4.70",
"Other Liabilities": "43.5",
"Liabilities, Current": "-20.6",
"Liabilities, Non-Current": "39.0",
"Expenses": "20.0",
"Revenues": "106",
"Net Income": "127",
"Selling, General and Administrative Expense": "30.6",
"Cost of Goods Sold": "-58.1",
"Research and Development": "47.8",
"Other Revenues": "106",
"Comprehensive Net Income": "127",
"Other Net Income": "-3.33",
"Economic Capital Ratio": "91.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001733861_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "119",
"Cost of Goods Sold": "105",
"Intangible Assets": "0",
"Liabilities, Current": "133",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-11",
"Other Revenues": "105",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "13"
},
"output_variables": {
"Assets": "119",
"Liabilities": "133",
"Expenses": "118",
"Revenues": "105",
"Stockholders Equity": "-14",
"Net Income": "-23",
"Comprehensive Net Income": "-23",
"BaseVar": "243",
"ECR before LimitedLiability": "-43%",
"Economic Capital Ratio": "139%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "408",
"Cost of Goods Sold": "269",
"Intangible Assets": "0",
"Liabilities, Current": "160",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "42",
"Other Liabilities": "0",
"Other Net Income": "-10.0",
"Other Revenues": "519",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "27"
},
"output_variables": {
"Assets": "408",
"Liabilities": "160",
"Expenses": "337",
"Revenues": "519",
"Stockholders Equity": "248",
"Net Income": "172",
"Comprehensive Net Income": "172",
"BaseVar": "718",
"ECR before LimitedLiability": "251%",
"Economic Capital Ratio": "336%"
}
}
},
"top_rated": false,
"trend": 277.0,
"value": 3.3604129591372294,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001733861.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001733861.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001733861.svg"
},
{
"company_id": "0001857044",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001857044.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001857044.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001857044_main_keyfigs.svg",
"name": "Indaptus Therapeutics Inc",
"rank": 127,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001857044.svg",
"report_text": "The relative strengths and weaknesses of Indaptus Therapeutics 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 Indaptus Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 120% points.The greatest weakness of Indaptus Therapeutics Inc is the variable Net Income, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 336%, being 91% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001857044_2023_Indaptus_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "61.6",
"Assets": "37.8",
"Liabilities": "37.3",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "109",
"Other Assets": "-4.53",
"Property and Equipment": "-1.49",
"Intangible Assets": "-3.20",
"Liabilities, Current": "-2.56",
"Other Liabilities": "21.2",
"Liabilities, Non-Current": "20.2",
"Selling, General and Administrative Expense": "-1.07",
"Expenses": "17.2",
"Revenues": "-9.95",
"Net Income": "7.92",
"Other Expenses": "4.61",
"Research and Development": "11.3",
"Cost of Goods Sold": "2.36",
"Other Revenues": "-9.95",
"Comprehensive Net Income": "7.88",
"Economic Capital Ratio": "101"
},
"2022": {
"Intangible Assets": "-5.22",
"Assets": "38.3",
"Liabilities": "60.2",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "111",
"Assets, Current": "68.6",
"Other Assets": "-5.51",
"Property and Equipment": "-2.83",
"Other Liabilities": "26.6",
"Liabilities, Current": "14.1",
"Liabilities, Non-Current": "23.8",
"Other Expenses": "5.33",
"Expenses": "-4.23",
"Revenues": "-12.3",
"Net Income": "-14.7",
"Selling, General and Administrative Expense": "-14.2",
"Cost of Goods Sold": "3.14",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-14.4",
"Other Net Income": "1.86",
"Economic Capital Ratio": "91.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001857044_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "40,387",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,604",
"Liabilities, Non-Current": "73",
"Other Assets": "186",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "18",
"Other Revenues": "0",
"Property and Equipment": "3.8",
"Research and Development": "2,523",
"Selling, General and Administrative Expense": "5,206"
},
"output_variables": {
"Assets": "40,577",
"Liabilities": "4,677",
"Expenses": "7,729",
"Revenues": "0",
"Stockholders Equity": "35,900",
"Net Income": "-7,711",
"Comprehensive Net Income": "-7,711",
"BaseVar": "26,500",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "377%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "27,244",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,433",
"Liabilities, Non-Current": "0",
"Other Assets": "818",
"Other Compr. Net Income": "96",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "588",
"Other Revenues": "0",
"Property and Equipment": "2.0",
"Research and Development": "6,325",
"Selling, General and Administrative Expense": "8,586"
},
"output_variables": {
"Assets": "28,064",
"Liabilities": "3,433",
"Expenses": "14,911",
"Revenues": "0",
"Stockholders Equity": "24,630",
"Net Income": "-14,323",
"Comprehensive Net Income": "-14,275",
"BaseVar": "23,546",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "336%"
}
}
},
"top_rated": false,
"trend": -29.0,
"value": 3.3575172756794442,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001857044.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001857044.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001857044.svg"
},
{
"company_id": "0001048477",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001048477.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001048477.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001048477.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001048477_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001048477_main_keyfigs.svg",
"name": "Biomarin Pharmaceutical INC",
"rank": 128,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001048477.svg",
"report_text": "The relative strengths and weaknesses of Biomarin Pharmaceutical 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 Biomarin Pharmaceutical INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Biomarin Pharmaceutical INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 335%, being 91% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001048477_2023_Biomarin_Pharmaceutical_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "28.3",
"Assets": "28.9",
"Liabilities": "-39.4",
"Stockholders Equity": "18.5",
"ECR before LimitedLiability": "18.5",
"Property and Equipment": "8.23",
"Intangible Assets": "-6.47",
"Liabilities, Current": "23.0",
"Other Liabilities": "-71.6",
"Liabilities, Non-Current": "1.71",
"Selling, General and Administrative Expense": "4.77",
"Expenses": "27.0",
"Revenues": "-4.74",
"Net Income": "22.6",
"Research and Development": "-0.696",
"Cost of Goods Sold": "-1.43",
"Other Expenses": "24.2",
"Other Revenues": "-4.74",
"Comprehensive Net Income": "22.6",
"Other Net Income": "0.605",
"Economic Capital Ratio": "12.1"
},
"2011": {
"Other Assets": "27.5",
"Assets": "39.9",
"Liabilities": "-23.6",
"Stockholders Equity": "38.5",
"ECR before LimitedLiability": "129",
"Intangible Assets": "11.3",
"Property and Equipment": "21.1",
"Assets, Current": "-18.4",
"Other Liabilities": "-56.8",
"Liabilities, Non-Current": "-8.30",
"Liabilities, Current": "35.3",
"Research and Development": "13.2",
"Expenses": "30.0",
"Revenues": "7.14",
"Net Income": "39.9",
"Other Expenses": "7.70",
"Cost of Goods Sold": "-3.01",
"Selling, General and Administrative Expense": "11.5",
"Other Revenues": "7.14",
"Comprehensive Net Income": "39.6",
"Economic Capital Ratio": "53.3"
},
"2012": {
"Property and Equipment": "16.3",
"Assets": "44.3",
"Liabilities": "-5.17",
"Stockholders Equity": "60.4",
"ECR before LimitedLiability": "150",
"Assets, Current": "-6.92",
"Intangible Assets": "6.62",
"Other Assets": "23.3",
"Liabilities, Current": "29.2",
"Other Liabilities": "-48.8",
"Liabilities, Non-Current": "8.83",
"Selling, General and Administrative Expense": "11.7",
"Expenses": "29.1",
"Revenues": "7.98",
"Net Income": "39.5",
"Research and Development": "6.08",
"Other Expenses": "12.9",
"Cost of Goods Sold": "-2.04",
"Other Revenues": "7.98",
"Comprehensive Net Income": "39.5",
"Economic Capital Ratio": "76.8"
},
"2013": {
"Other Assets": "29.6",
"Assets": "33.8",
"Liabilities": "-17.0",
"Stockholders Equity": "35.5",
"ECR before LimitedLiability": "70.0",
"Intangible Assets": "2.01",
"Property and Equipment": "13.3",
"Assets, Current": "-10.7",
"Liabilities, Non-Current": "6.57",
"Liabilities, Current": "34.3",
"Other Liabilities": "-66.1",
"Selling, General and Administrative Expense": "11.3",
"Expenses": "24.8",
"Revenues": "4.94",
"Net Income": "31.5",
"Other Expenses": "8.90",
"Research and Development": "5.99",
"Cost of Goods Sold": "-1.74",
"Other Revenues": "4.94",
"Comprehensive Net Income": "31.4",
"Economic Capital Ratio": "42.1"
},
"2014": {
"Other Assets": "7.44",
"Assets": "16.4",
"Liabilities": "-20.1",
"Stockholders Equity": "12.3",
"ECR before LimitedLiability": "72.2",
"Property and Equipment": "24.3",
"Assets, Current": "-11.5",
"Other Liabilities": "-63.2",
"Liabilities, Current": "27.4",
"Liabilities, Non-Current": "8.24",
"Selling, General and Administrative Expense": "10.2",
"Expenses": "23.1",
"Revenues": "13.0",
"Net Income": "38.8",
"Cost of Goods Sold": "-3.21",
"Other Expenses": "10.5",
"Research and Development": "5.32",
"Other Revenues": "13.0",
"Other Net Income": "1.92",
"Comprehensive Net Income": "39.5",
"Economic Capital Ratio": "38.9"
},
"2015": {
"Property and Equipment": "19.7",
"Assets": "21.5",
"Liabilities": "-18.4",
"Stockholders Equity": "22.6",
"ECR before LimitedLiability": "58.3",
"Other Assets": "31.2",
"Intangible Assets": "19.2",
"Assets, Current": "-32.2",
"Other Liabilities": "-46.9",
"Liabilities, Non-Current": "8.86",
"Liabilities, Current": "15.7",
"Other Expenses": "13.4",
"Expenses": "25.1",
"Revenues": "9.27",
"Net Income": "34.4",
"Cost of Goods Sold": "-2.51",
"Selling, General and Administrative Expense": "8.11",
"Research and Development": "5.80",
"Other Revenues": "9.27",
"Comprehensive Net Income": "34.4",
"Economic Capital Ratio": "39.3"
},
"2016": {
"Other Assets": "47.8",
"Assets": "17.7",
"Liabilities": "11.8",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "6.41",
"Assets, Current": "-51.4",
"Property and Equipment": "35.4",
"Intangible Assets": "18.8",
"Other Liabilities": "-33.0",
"Liabilities, Non-Current": "14.1",
"Liabilities, Current": "28.8",
"Research and Development": "17.0",
"Expenses": "10.2",
"Revenues": "-49.6",
"Net Income": "-39.9",
"Selling, General and Administrative Expense": "13.5",
"Other Expenses": "-15.4",
"Cost of Goods Sold": "-3.96",
"Other Revenues": "-49.6",
"Comprehensive Net Income": "-40.0",
"Economic Capital Ratio": "-16.0"
},
"2017": {
"Other Assets": "12.4",
"Assets": "18.0",
"Liabilities": "-16.5",
"Stockholders Equity": "17.0",
"ECR before LimitedLiability": "60.3",
"Intangible Assets": "6.89",
"Assets, Current": "-17.7",
"Property and Equipment": "20.6",
"Liabilities, Current": "2.71",
"Other Liabilities": "-33.6",
"Liabilities, Non-Current": "12.7",
"Selling, General and Administrative Expense": "9.27",
"Expenses": "27.1",
"Revenues": "13.5",
"Net Income": "41.7",
"Research and Development": "13.0",
"Other Expenses": "7.21",
"Cost of Goods Sold": "-2.82",
"Other Revenues": "13.5",
"Comprehensive Net Income": "41.1",
"Economic Capital Ratio": "40.8"
},
"2018": {
"Assets, Current": "-18.9",
"Assets": "13.6",
"Liabilities": "1.12",
"Stockholders Equity": "25.9",
"ECR before LimitedLiability": "82.4",
"Other Assets": "10.5",
"Intangible Assets": "6.41",
"Property and Equipment": "21.3",
"Liabilities, Current": "20.0",
"Other Liabilities": "-41.2",
"Liabilities, Non-Current": "17.7",
"Research and Development": "11.9",
"Expenses": "24.9",
"Revenues": "18.9",
"Net Income": "44.9",
"Cost of Goods Sold": "-3.46",
"Other Expenses": "7.45",
"Selling, General and Administrative Expense": "8.77",
"Other Revenues": "18.9",
"Comprehensive Net Income": "45.1",
"Economic Capital Ratio": "64.7"
},
"2019": {
"Other Assets": "16.9",
"Assets": "15.7",
"Liabilities": "9.11",
"Stockholders Equity": "34.9",
"ECR before LimitedLiability": "103",
"Property and Equipment": "21.6",
"Assets, Current": "-21.4",
"Intangible Assets": "5.97",
"Other Liabilities": "-12.0",
"Liabilities, Non-Current": "20.6",
"Other Expenses": "7.95",
"Expenses": "25.5",
"Revenues": "20.6",
"Net Income": "47.8",
"Cost of Goods Sold": "-3.80",
"Selling, General and Administrative Expense": "7.69",
"Research and Development": "13.5",
"Other Revenues": "20.6",
"Comprehensive Net Income": "47.6",
"Other Net Income": "0.729",
"Economic Capital Ratio": "75.8"
},
"2020": {
"Intangible Assets": "3.86",
"Assets": "16.9",
"Liabilities": "7.33",
"Stockholders Equity": "41.1",
"ECR before LimitedLiability": "104",
"Other Assets": "27.5",
"Property and Equipment": "14.7",
"Assets, Current": "-20.2",
"Liabilities, Non-Current": "18.0",
"Liabilities, Current": "29.3",
"Other Liabilities": "-47.7",
"Selling, General and Administrative Expense": "5.16",
"Expenses": "30.8",
"Revenues": "19.7",
"Net Income": "52.3",
"Cost of Goods Sold": "-6.15",
"Research and Development": "10.9",
"Other Expenses": "20.7",
"Other Revenues": "19.7",
"Comprehensive Net Income": "51.9",
"Economic Capital Ratio": "84.5"
},
"2021": {
"Assets, Current": "-29.8",
"Assets": "4.26",
"Liabilities": "5.13",
"Stockholders Equity": "12.5",
"ECR before LimitedLiability": "61.1",
"Other Assets": "31.7",
"Property and Equipment": "16.2",
"Intangible Assets": "3.34",
"Liabilities, Current": "22.8",
"Other Liabilities": "-41.5",
"Liabilities, Non-Current": "18.4",
"Selling, General and Administrative Expense": "5.09",
"Expenses": "17.4",
"Revenues": "19.2",
"Net Income": "38.0",
"Other Expenses": "4.49",
"Research and Development": "12.9",
"Cost of Goods Sold": "-5.06",
"Other Revenues": "19.2",
"Comprehensive Net Income": "38.2",
"Economic Capital Ratio": "53.5"
},
"2022": {
"Intangible Assets": "2.60",
"Assets": "17.6",
"Liabilities": "18.5",
"Stockholders Equity": "48.9",
"ECR before LimitedLiability": "111",
"Assets, Current": "-18.5",
"Other Assets": "25.9",
"Property and Equipment": "14.8",
"Other Liabilities": "-34.3",
"Liabilities, Current": "29.5",
"Liabilities, Non-Current": "18.8",
"Other Expenses": "5.63",
"Expenses": "26.7",
"Revenues": "21.5",
"Net Income": "48.4",
"Selling, General and Administrative Expense": "8.01",
"Cost of Goods Sold": "-4.65",
"Research and Development": "17.6",
"Other Revenues": "21.5",
"Comprehensive Net Income": "48.4",
"Economic Capital Ratio": "90.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001048477_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "504,260",
"Cost of Goods Sold": "70,285",
"Intangible Assets": "157,012",
"Liabilities, Current": "83,844",
"Liabilities, Non-Current": "84,001",
"Other Assets": "379,485",
"Other Compr. Net Income": "0",
"Other Expenses": "-196,846",
"Other Liabilities": "377,521",
"Other Net Income": "2,023",
"Other Revenues": "376,267",
"Property and Equipment": "221,866",
"Research and Development": "147,309",
"Selling, General and Administrative Expense": "151,723"
},
"output_variables": {
"Assets": "1,262,623",
"Liabilities": "545,366",
"Expenses": "172,471",
"Revenues": "376,267",
"Stockholders Equity": "717,257",
"Net Income": "205,819",
"Comprehensive Net Income": "205,819",
"BaseVar": "1,179,375",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "300%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "469,802",
"Cost of Goods Sold": "84,023",
"Intangible Assets": "231,820",
"Liabilities, Current": "94,125",
"Liabilities, Non-Current": "88,179",
"Other Assets": "333,088",
"Other Compr. Net Income": "0",
"Other Expenses": "21,882",
"Other Liabilities": "348,329",
"Other Net Income": "508",
"Other Revenues": "441,358",
"Property and Equipment": "268,971",
"Research and Development": "214,374",
"Selling, General and Administrative Expense": "175,423"
},
"output_variables": {
"Assets": "1,303,681",
"Liabilities": "530,633",
"Expenses": "495,702",
"Revenues": "441,358",
"Stockholders Equity": "773,048",
"Net Income": "-53,836",
"Comprehensive Net Income": "-53,836",
"BaseVar": "1,385,941",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "287%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "743,462",
"Cost of Goods Sold": "91,830",
"Intangible Assets": "214,523",
"Liabilities, Current": "170,433",
"Liabilities, Non-Current": "26,674",
"Other Assets": "359,185",
"Other Compr. Net Income": "-5,089",
"Other Expenses": "22,425",
"Other Liabilities": "388,773",
"Other Net Income": "-424",
"Other Revenues": "500,723",
"Property and Equipment": "284,473",
"Research and Development": "302,218",
"Selling, General and Administrative Expense": "198,173"
},
"output_variables": {
"Assets": "1,601,643",
"Liabilities": "585,880",
"Expenses": "614,646",
"Revenues": "500,723",
"Stockholders Equity": "1,015,763",
"Net Income": "-114,347",
"Comprehensive Net Income": "-116,892",
"BaseVar": "1,654,202",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "297%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,137,418",
"Cost of Goods Sold": "96,798",
"Intangible Assets": "217,405",
"Liabilities, Current": "183,271",
"Liabilities, Non-Current": "38,549",
"Other Assets": "575,078",
"Other Compr. Net Income": "-5,079",
"Other Expenses": "35,236",
"Other Liabilities": "686,356",
"Other Net Income": "1,430",
"Other Revenues": "561,090",
"Property and Equipment": "319,316",
"Research and Development": "427,784",
"Selling, General and Administrative Expense": "245,040"
},
"output_variables": {
"Assets": "2,249,217",
"Liabilities": "908,176",
"Expenses": "804,858",
"Revenues": "561,090",
"Stockholders Equity": "1,341,041",
"Net Income": "-242,338",
"Comprehensive Net Income": "-244,878",
"BaseVar": "2,264,925",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "282%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,425,629",
"Cost of Goods Sold": "140,356",
"Intangible Assets": "210,836",
"Liabilities, Current": "235,739",
"Liabilities, Non-Current": "30,077",
"Other Assets": "330,472",
"Other Compr. Net Income": "95,776",
"Other Expenses": "12,443",
"Other Liabilities": "696,743",
"Other Net Income": "5,873",
"Other Revenues": "825,674",
"Property and Equipment": "523,516",
"Research and Development": "674,975",
"Selling, General and Administrative Expense": "329,773"
},
"output_variables": {
"Assets": "2,490,453",
"Liabilities": "962,559",
"Expenses": "1,157,548",
"Revenues": "825,674",
"Stockholders Equity": "1,527,894",
"Net Income": "-326,001",
"Comprehensive Net Income": "-278,113",
"BaseVar": "2,768,941",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "287%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,089,639",
"Cost of Goods Sold": "162,125",
"Intangible Assets": "881,035",
"Liabilities, Current": "445,457",
"Liabilities, Non-Current": "44,588",
"Other Assets": "1,054,487",
"Other Compr. Net Income": "13,607",
"Other Expenses": "-93,621",
"Other Liabilities": "838,476",
"Other Net Income": "5,273",
"Other Revenues": "966,912",
"Property and Equipment": "704,207",
"Research and Development": "1,325,792",
"Selling, General and Administrative Expense": "489,880"
},
"output_variables": {
"Assets": "3,729,368",
"Liabilities": "1,328,521",
"Expenses": "1,884,176",
"Revenues": "966,912",
"Stockholders Equity": "2,400,847",
"Net Income": "-911,991",
"Comprehensive Net Income": "-905,187",
"BaseVar": "3,963,928",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "283%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,421,791",
"Cost of Goods Sold": "260,976",
"Intangible Assets": "750,819",
"Liabilities, Current": "439,310",
"Liabilities, Non-Current": "42,034",
"Other Assets": "1,052,312",
"Other Compr. Net Income": "-7,855",
"Other Expenses": "-129,063",
"Other Liabilities": "776,071",
"Other Net Income": "-5,594",
"Other Revenues": "741,733",
"Property and Equipment": "798,768",
"Research and Development": "703,454",
"Selling, General and Administrative Expense": "559,918"
},
"output_variables": {
"Assets": "4,023,690",
"Liabilities": "1,257,415",
"Expenses": "1,395,285",
"Revenues": "741,733",
"Stockholders Equity": "2,766,275",
"Net Income": "-659,147",
"Comprehensive Net Income": "-663,074",
"BaseVar": "3,715,786",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "305%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,207,144",
"Cost of Goods Sold": "273,397",
"Intangible Assets": "714,549",
"Liabilities, Current": "816,518",
"Liabilities, Non-Current": "59,105",
"Other Assets": "814,732",
"Other Compr. Net Income": "-30,906",
"Other Expenses": "770,293",
"Other Liabilities": "948,839",
"Other Net Income": "20,638",
"Other Revenues": "-1,112,910",
"Property and Equipment": "896,700",
"Research and Development": "538,394",
"Selling, General and Administrative Expense": "662,514"
},
"output_variables": {
"Assets": "4,633,125",
"Liabilities": "1,824,462",
"Expenses": "2,244,597",
"Revenues": "-1,112,910",
"Stockholders Equity": "2,808,663",
"Net Income": "-3,336,870",
"Comprehensive Net Income": "-3,352,322",
"BaseVar": "4,933,319",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,056,215",
"Cost of Goods Sold": "443,535",
"Intangible Assets": "688,847",
"Liabilities, Current": "523,241",
"Liabilities, Non-Current": "58,647",
"Other Assets": "733,384",
"Other Compr. Net Income": "-34,715",
"Other Expenses": "1,339",
"Other Liabilities": "877,300",
"Other Net Income": "24,391",
"Other Revenues": "1,434,228",
"Property and Equipment": "948,682",
"Research and Development": "789,873",
"Selling, General and Administrative Expense": "675,137"
},
"output_variables": {
"Assets": "4,427,128",
"Liabilities": "1,459,188",
"Expenses": "1,909,883",
"Revenues": "1,434,228",
"Stockholders Equity": "2,967,940",
"Net Income": "-451,264",
"Comprehensive Net Income": "-468,622",
"BaseVar": "4,644,767",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "305%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,942,143",
"Cost of Goods Sold": "431,189",
"Intangible Assets": "653,619",
"Liabilities, Current": "932,503",
"Liabilities, Non-Current": "98,124",
"Other Assets": "1,083,409",
"Other Compr. Net Income": "19,495",
"Other Expenses": "-7,175",
"Other Liabilities": "537,031",
"Other Net Income": "29,074",
"Other Revenues": "1,636,345",
"Property and Equipment": "1,010,868",
"Research and Development": "733,590",
"Selling, General and Administrative Expense": "806,360"
},
"output_variables": {
"Assets": "4,690,039",
"Liabilities": "1,567,658",
"Expenses": "1,963,963",
"Revenues": "1,636,345",
"Stockholders Equity": "3,122,381",
"Net Income": "-298,544",
"Comprehensive Net Income": "-288,796",
"BaseVar": "4,953,287",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "308%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,342,219",
"Cost of Goods Sold": "1,277,335",
"Intangible Assets": "613,470",
"Liabilities, Current": "492,548",
"Liabilities, Non-Current": "114,195",
"Other Assets": "1,859,860",
"Other Compr. Net Income": "-22,954",
"Other Expenses": "-551,480",
"Other Liabilities": "1,135,275",
"Other Net Income": "24,006",
"Other Revenues": "1,811,154",
"Property and Equipment": "1,032,471",
"Research and Development": "547,873",
"Selling, General and Administrative Expense": "833,491"
},
"output_variables": {
"Assets": "5,848,020",
"Liabilities": "1,742,018",
"Expenses": "2,107,218",
"Revenues": "1,811,154",
"Stockholders Equity": "4,106,002",
"Net Income": "-272,058",
"Comprehensive Net Income": "-283,536",
"BaseVar": "5,777,685",
"ECR before LimitedLiability": "228%",
"Economic Capital Ratio": "321%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,274,385",
"Cost of Goods Sold": "457,044",
"Intangible Assets": "584,851",
"Liabilities, Current": "539,822",
"Liabilities, Non-Current": "98,519",
"Other Assets": "2,108,628",
"Other Compr. Net Income": "2,245",
"Other Expenses": "-353,768",
"Other Liabilities": "1,094,244",
"Other Net Income": "22,376",
"Other Revenues": "1,850,738",
"Property and Equipment": "1,035,461",
"Research and Development": "629,333",
"Selling, General and Administrative Expense": "794,324"
},
"output_variables": {
"Assets": "6,003,325",
"Liabilities": "1,732,585",
"Expenses": "1,526,933",
"Revenues": "1,850,738",
"Stockholders Equity": "4,270,740",
"Net Income": "346,181",
"Comprehensive Net Income": "347,303",
"BaseVar": "5,569,101",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "335%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,751,457",
"Cost of Goods Sold": "486,439",
"Intangible Assets": "534,768",
"Liabilities, Current": "588,884",
"Liabilities, Non-Current": "100,015",
"Other Assets": "2,015,483",
"Other Compr. Net Income": "3,650",
"Other Expenses": "16,463",
"Other Liabilities": "1,083,019",
"Other Net Income": "16,107",
"Other Revenues": "2,017,381",
"Property and Equipment": "1,073,366",
"Research and Development": "666,228",
"Selling, General and Administrative Expense": "1,021,214"
},
"output_variables": {
"Assets": "6,375,074",
"Liabilities": "1,771,918",
"Expenses": "2,190,344",
"Revenues": "2,017,381",
"Stockholders Equity": "4,603,156",
"Net Income": "-156,856",
"Comprehensive Net Income": "-155,031",
"BaseVar": "6,187,237",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "331%"
}
}
},
"top_rated": false,
"trend": 47.0,
"value": 3.352839553859398,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001048477.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001048477.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001048477.svg"
},
{
"company_id": "0001804591",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001804591.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001804591.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001804591_main_keyfigs.svg",
"name": "Chrome Holding Co",
"rank": 129,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001804591.svg",
"report_text": "The relative strengths and weaknesses of Chrome Holding 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 Chrome Holding Co compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Chrome Holding Co is the variable Assets, Current, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 333%, being 89% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001804591_2023_Chrome_Holding_Co.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-59.5",
"Assets": "-58.9",
"Liabilities": "0.211",
"Stockholders Equity": "-98.4",
"ECR before LimitedLiability": "-34.4",
"Other Assets": "3.26",
"Property and Equipment": "17.3",
"Intangible Assets": "-16.3",
"Liabilities, Current": "-7.22",
"Other Liabilities": "31.4",
"Liabilities, Non-Current": "-25.6",
"Selling, General and Administrative Expense": "5.53",
"Expenses": "-20.2",
"Revenues": "40.3",
"Net Income": "19.0",
"Other Expenses": "-0.987",
"Cost of Goods Sold": "-24.5",
"Other Revenues": "40.3",
"Comprehensive Net Income": "18.9",
"Other Net Income": "1.24",
"Economic Capital Ratio": "-42.1"
},
"2022": {
"Intangible Assets": "32.5",
"Assets": "18.9",
"Liabilities": "43.7",
"Stockholders Equity": "70.6",
"ECR before LimitedLiability": "109",
"Assets, Current": "-12.7",
"Other Assets": "3.71",
"Property and Equipment": "1.33",
"Other Liabilities": "28.2",
"Liabilities, Current": "17.5",
"Other Expenses": "-6.62",
"Expenses": "9.35",
"Revenues": "12.6",
"Net Income": "21.4",
"Selling, General and Administrative Expense": "13.9",
"Cost of Goods Sold": "-9.81",
"Research and Development": "11.9",
"Other Revenues": "12.6",
"Comprehensive Net Income": "21.5",
"Other Net Income": "-0.623",
"Economic Capital Ratio": "88.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001804591_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "313,575",
"Cost of Goods Sold": "126,914",
"Intangible Assets": "0",
"Liabilities, Current": "121,619",
"Liabilities, Non-Current": "88,747",
"Other Assets": "77,639",
"Other Compr. Net Income": "0",
"Other Expenses": "43,197",
"Other Liabilities": "0",
"Other Net Income": "1,577",
"Other Revenues": "243,920",
"Property and Equipment": "60,884",
"Research and Development": "159,856",
"Selling, General and Administrative Expense": "99,149"
},
"output_variables": {
"Assets": "452,098",
"Liabilities": "210,366",
"Expenses": "429,116",
"Revenues": "243,920",
"Stockholders Equity": "241,732",
"Net Income": "-183,619",
"Comprehensive Net Income": "-183,619",
"BaseVar": "668,538",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "233%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "601,789",
"Cost of Goods Sold": "138,948",
"Intangible Assets": "351,744",
"Liabilities, Current": "153,241",
"Liabilities, Non-Current": "83,171",
"Other Assets": "148,684",
"Other Compr. Net Income": "179",
"Other Expenses": "129,847",
"Other Liabilities": "0",
"Other Net Income": "194",
"Other Revenues": "271,893",
"Property and Equipment": "49,851",
"Research and Development": "189,377",
"Selling, General and Administrative Expense": "97,383"
},
"output_variables": {
"Assets": "1,152,068",
"Liabilities": "236,412",
"Expenses": "555,555",
"Revenues": "271,893",
"Stockholders Equity": "915,656",
"Net Income": "-283,468",
"Comprehensive Net Income": "-283,378",
"BaseVar": "1,108,150",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "333%"
}
}
},
"top_rated": false,
"trend": 178.0,
"value": 3.333845863379058,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001804591.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001804591.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001804591.svg"
},
{
"company_id": "0001873835",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001873835.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001873835.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001873835_main_keyfigs.svg",
"name": "Immix Biopharma Inc",
"rank": 130,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001873835.svg",
"report_text": "The relative strengths and weaknesses of Immix Biopharma 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 Immix Biopharma Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 124% points.The greatest weakness of Immix Biopharma Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 333%, being 88% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001873835_2023_Immix_Biopharma_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "14.0",
"Assets": "-27.2",
"Liabilities": "130",
"Stockholders Equity": "62.0",
"ECR before LimitedLiability": "8.34",
"Other Assets": "-20.5",
"Property and Equipment": "-6.62",
"Intangible Assets": "-13.9",
"Liabilities, Current": "70.5",
"Other Liabilities": "35.5",
"Liabilities, Non-Current": "34.9",
"Selling, General and Administrative Expense": "21.1",
"Expenses": "81.2",
"Revenues": "-20.0",
"Net Income": "-117",
"Other Expenses": "9.62",
"Research and Development": "40.1",
"Cost of Goods Sold": "4.92",
"Other Revenues": "-20.0",
"Comprehensive Net Income": "-117",
"Other Net Income": "-171",
"Economic Capital Ratio": "0.676"
},
"2022": {
"Intangible Assets": "-5.36",
"Assets": "40.2",
"Liabilities": "61.5",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "108",
"Assets, Current": "81.0",
"Other Assets": "-8.51",
"Property and Equipment": "-2.89",
"Other Liabilities": "14.7",
"Liabilities, Current": "27.5",
"Liabilities, Non-Current": "23.7",
"Other Expenses": "5.25",
"Expenses": "-6.90",
"Revenues": "-12.3",
"Net Income": "-19.9",
"Selling, General and Administrative Expense": "-10.1",
"Cost of Goods Sold": "3.15",
"Research and Development": "-5.21",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-19.9",
"Economic Capital Ratio": "87.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001873835_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "18,186",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "202",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-6.5",
"Other Expenses": "6.0",
"Other Liabilities": "0",
"Other Net Income": "-23,026",
"Other Revenues": "0",
"Property and Equipment": "5.7",
"Research and Development": "127",
"Selling, General and Administrative Expense": "1,225"
},
"output_variables": {
"Assets": "18,192",
"Liabilities": "202",
"Expenses": "1,358",
"Revenues": "0",
"Stockholders Equity": "17,990",
"Net Income": "-24,384",
"Comprehensive Net Income": "-24,387",
"BaseVar": "21,392",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "276%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "14,898",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,273",
"Liabilities, Non-Current": "0",
"Other Assets": "6.7",
"Other Compr. Net Income": "-38",
"Other Expenses": "10",
"Other Liabilities": "475",
"Other Net Income": "-0.50",
"Other Revenues": "0",
"Property and Equipment": "3.6",
"Research and Development": "4,196",
"Selling, General and Administrative Expense": "4,023"
},
"output_variables": {
"Assets": "14,908",
"Liabilities": "1,748",
"Expenses": "8,229",
"Revenues": "0",
"Stockholders Equity": "13,160",
"Net Income": "-8,230",
"Comprehensive Net Income": "-8,249",
"BaseVar": "12,462",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "333%"
}
}
},
"top_rated": false,
"trend": 126.0,
"value": 3.3253985078614696,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001873835.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001873835.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001873835.svg"
},
{
"company_id": "0001410939",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001410939.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001410939.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001410939.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001410939_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001410939_main_keyfigs.svg",
"name": "Iveric bio Inc",
"rank": 131,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001410939.svg",
"report_text": "The relative strengths and weaknesses of Iveric bio 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 Iveric bio Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 105% points.The greatest weakness of Iveric bio Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 333%, being 88% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001410939_2023_Iveric_bio_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-4.59",
"Assets": "70.9",
"Liabilities": "12.5",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "115",
"Intangible Assets": "-5.95",
"Property and Equipment": "-3.49",
"Assets, Current": "120",
"Liabilities, Non-Current": "10.3",
"Liabilities, Current": "39.9",
"Other Liabilities": "-45.3",
"Selling, General and Administrative Expense": "10.2",
"Expenses": "22.0",
"Revenues": "-15.3",
"Net Income": "6.29",
"Other Expenses": "8.97",
"Research and Development": "0.772",
"Cost of Goods Sold": "1.96",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "6.12",
"Economic Capital Ratio": "87.2"
},
"2014": {
"Other Assets": "-5.63",
"Assets": "25.5",
"Liabilities": "-107",
"Stockholders Equity": "-55.4",
"ECR before LimitedLiability": "-30.2",
"Property and Equipment": "-7.32",
"Assets, Current": "49.8",
"Intangible Assets": "-16.8",
"Other Liabilities": "-176",
"Liabilities, Current": "36.4",
"Liabilities, Non-Current": "9.93",
"Selling, General and Administrative Expense": "16.8",
"Expenses": "33.6",
"Revenues": "-17.4",
"Net Income": "25.6",
"Other Expenses": "7.22",
"Research and Development": "6.61",
"Other Revenues": "-17.4",
"Other Net Income": "10.6",
"Comprehensive Net Income": "25.8",
"Economic Capital Ratio": "-63.6"
},
"2015": {
"Property and Equipment": "-9.44",
"Assets": "-11.3",
"Liabilities": "-129",
"Stockholders Equity": "-107",
"Other Assets": "8.39",
"Intangible Assets": "-24.0",
"Assets, Current": "-19.1",
"Other Liabilities": "-189",
"Liabilities, Non-Current": "6.20",
"Liabilities, Current": "6.70",
"Other Expenses": "6.31",
"Expenses": "6.90",
"Revenues": "-18.9",
"Net Income": "6.56",
"Selling, General and Administrative Expense": "6.24",
"Research and Development": "-2.09",
"Other Revenues": "-18.9",
"ECR before LimitedLiability": "-96.9",
"Other Net Income": "6.21",
"Comprehensive Net Income": "6.56",
"Economic Capital Ratio": "-116"
},
"2017": {
"Other Assets": "-15.0",
"Assets": "-50.7",
"Liabilities": "-44.9",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "18.0",
"Intangible Assets": "-20.5",
"Assets, Current": "-18.1",
"Property and Equipment": "-9.73",
"Liabilities, Current": "57.2",
"Other Liabilities": "-164",
"Liabilities, Non-Current": "22.6",
"Selling, General and Administrative Expense": "15.0",
"Expenses": "42.5",
"Revenues": "-21.3",
"Net Income": "110",
"Research and Development": "7.48",
"Other Expenses": "14.9",
"Cost of Goods Sold": "3.47",
"Other Revenues": "-21.3",
"Comprehensive Net Income": "110",
"Other Net Income": "109",
"Economic Capital Ratio": "-1.56"
},
"2018": {
"Assets, Current": "-0.981",
"Assets": "0.414",
"Liabilities": "138",
"Stockholders Equity": "67.5",
"ECR before LimitedLiability": "241",
"Other Assets": "0.336",
"Intangible Assets": "0.580",
"Liabilities, Current": "67.7",
"Other Liabilities": "55.8",
"Liabilities, Non-Current": "48.0",
"Research and Development": "4.78",
"Expenses": "38.1",
"Revenues": "-27.0",
"Net Income": "132",
"Cost of Goods Sold": "6.42",
"Other Expenses": "13.2",
"Selling, General and Administrative Expense": "14.6",
"Other Revenues": "-27.0",
"Other Net Income": "121",
"Comprehensive Net Income": "131",
"Economic Capital Ratio": "223"
},
"2019": {
"Other Assets": "-5.55",
"Assets": "46.8",
"Liabilities": "65.6",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "141",
"Property and Equipment": "-3.09",
"Assets, Current": "89.3",
"Intangible Assets": "-6.07",
"Liabilities, Current": "20.8",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "26.5",
"Other Expenses": "7.41",
"Expenses": "1.01",
"Revenues": "-14.6",
"Net Income": "-11.4",
"Cost of Goods Sold": "3.52",
"Research and Development": "-10.4",
"Other Revenues": "-14.6",
"Comprehensive Net Income": "-11.7",
"Other Net Income": "2.23",
"Economic Capital Ratio": "114"
},
"2020": {
"Intangible Assets": "-4.84",
"Assets": "38.6",
"Liabilities": "56.3",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "115",
"Other Assets": "-5.40",
"Property and Equipment": "-2.44",
"Assets, Current": "69.0",
"Liabilities, Non-Current": "24.2",
"Liabilities, Current": "12.0",
"Other Liabilities": "24.4",
"Other Revenues": "-12.3",
"Revenues": "-12.3",
"Net Income": "-10.3",
"Selling, General and Administrative Expense": "3.40",
"Comprehensive Net Income": "-10.3",
"Other Net Income": "1.07",
"Research and Development": "-13.0",
"Cost of Goods Sold": "2.88",
"Other Expenses": "7.62",
"Economic Capital Ratio": "95.9"
},
"2021": {
"Assets, Current": "55.6",
"Assets": "32.4",
"Liabilities": "58.7",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "115",
"Other Assets": "-4.64",
"Property and Equipment": "-1.46",
"Intangible Assets": "-3.24",
"Liabilities, Current": "18.6",
"Other Liabilities": "23.4",
"Liabilities, Non-Current": "22.4",
"Selling, General and Administrative Expense": "6.20",
"Expenses": "6.95",
"Revenues": "-10.9",
"Net Income": "-3.33",
"Other Expenses": "5.06",
"Research and Development": "-6.97",
"Cost of Goods Sold": "2.60",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "-3.38",
"Economic Capital Ratio": "108"
},
"2022": {
"Intangible Assets": "-4.49",
"Assets": "52.5",
"Liabilities": "21.4",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "108",
"Assets, Current": "89.5",
"Other Assets": "-6.77",
"Property and Equipment": "-2.29",
"Other Liabilities": "22.2",
"Liabilities, Current": "30.7",
"Liabilities, Non-Current": "-36.5",
"Other Expenses": "4.43",
"Expenses": "17.1",
"Revenues": "-10.3",
"Net Income": "7.04",
"Selling, General and Administrative Expense": "6.04",
"Cost of Goods Sold": "2.62",
"Research and Development": "3.95",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "7.12",
"Economic Capital Ratio": "87.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001410939_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "217,400",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,295",
"Liabilities, Non-Current": "0",
"Other Assets": "255",
"Other Compr. Net Income": "0",
"Other Expenses": "-835",
"Other Liabilities": "41,667",
"Other Net Income": "-2,545",
"Other Revenues": "0",
"Property and Equipment": "27",
"Research and Development": "33,215",
"Selling, General and Administrative Expense": "14,210"
},
"output_variables": {
"Assets": "217,682",
"Liabilities": "47,962",
"Expenses": "46,590",
"Revenues": "0",
"Stockholders Equity": "169,720",
"Net Income": "-49,135",
"Comprehensive Net Income": "-49,135",
"BaseVar": "157,390",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "330%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "473,625",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,831",
"Liabilities, Non-Current": "0",
"Other Assets": "23,190",
"Other Compr. Net Income": "0",
"Other Expenses": "17,892",
"Other Liabilities": "331,418",
"Other Net Income": "41,476",
"Other Revenues": "0",
"Property and Equipment": "1,555",
"Research and Development": "88,385",
"Selling, General and Administrative Expense": "33,387"
},
"output_variables": {
"Assets": "498,370",
"Liabilities": "351,249",
"Expenses": "139,664",
"Revenues": "0",
"Stockholders Equity": "147,121",
"Net Income": "-98,188",
"Comprehensive Net Income": "-98,188",
"BaseVar": "515,380",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "190%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "306,485",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "37,505",
"Liabilities, Non-Current": "0",
"Other Assets": "118,900",
"Other Compr. Net Income": "-408",
"Other Expenses": "-16,787",
"Other Liabilities": "331,399",
"Other Net Income": "52,529",
"Other Revenues": "0",
"Property and Equipment": "3,466",
"Research and Development": "131,012",
"Selling, General and Administrative Expense": "44,021"
},
"output_variables": {
"Assets": "428,851",
"Liabilities": "368,904",
"Expenses": "158,246",
"Revenues": "0",
"Stockholders Equity": "59,947",
"Net Income": "-105,717",
"Comprehensive Net Income": "-105,921",
"BaseVar": "504,469",
"ECR before LimitedLiability": "6.2%",
"Economic Capital Ratio": "147%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "171,505",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,535",
"Liabilities, Non-Current": "0",
"Other Assets": "3,553",
"Other Compr. Net Income": "212",
"Other Expenses": "-8,383",
"Other Liabilities": "125,000",
"Other Net Income": "246,644",
"Other Revenues": "0",
"Property and Equipment": "518",
"Research and Development": "-60,008",
"Selling, General and Administrative Expense": "19,615"
},
"output_variables": {
"Assets": "175,576",
"Liabilities": "137,535",
"Expenses": "-48,775",
"Revenues": "0",
"Stockholders Equity": "38,041",
"Net Income": "295,420",
"Comprehensive Net Income": "295,526",
"BaseVar": "304,371",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "330%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "133,287",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,206",
"Liabilities, Non-Current": "0",
"Other Assets": "3,543",
"Other Compr. Net Income": "41",
"Other Expenses": "-2,046",
"Other Liabilities": "0",
"Other Net Income": "155,126",
"Other Revenues": "0",
"Property and Equipment": "335",
"Research and Development": "11,297",
"Selling, General and Administrative Expense": "-5,586"
},
"output_variables": {
"Assets": "137,165",
"Liabilities": "13,206",
"Expenses": "3,665",
"Revenues": "0",
"Stockholders Equity": "123,959",
"Net Income": "151,460",
"Comprehensive Net Income": "151,481",
"BaseVar": "154,602",
"ECR before LimitedLiability": "561%",
"Economic Capital Ratio": "572%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "128,624",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,984",
"Liabilities, Non-Current": "0",
"Other Assets": "1,390",
"Other Compr. Net Income": "0",
"Other Expenses": "-365",
"Other Liabilities": "0",
"Other Net Income": "10,691",
"Other Revenues": "0",
"Property and Equipment": "173",
"Research and Development": "37,287",
"Selling, General and Administrative Expense": "18,152"
},
"output_variables": {
"Assets": "130,187",
"Liabilities": "12,984",
"Expenses": "55,074",
"Revenues": "0",
"Stockholders Equity": "117,203",
"Net Income": "-44,383",
"Comprehensive Net Income": "-44,383",
"BaseVar": "104,468",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "365%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "216,603",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,130",
"Liabilities, Non-Current": "61",
"Other Assets": "125",
"Other Compr. Net Income": "2.5",
"Other Expenses": "-2,736",
"Other Liabilities": "0",
"Other Net Income": "572",
"Other Revenues": "0",
"Property and Equipment": "26",
"Research and Development": "88,407",
"Selling, General and Administrative Expense": "33,217"
},
"output_variables": {
"Assets": "216,754",
"Liabilities": "25,191",
"Expenses": "118,888",
"Revenues": "0",
"Stockholders Equity": "191,563",
"Net Income": "-118,317",
"Comprehensive Net Income": "-118,315",
"BaseVar": "180,704",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "334%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "387,488",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,211",
"Liabilities, Non-Current": "619",
"Other Assets": "1,522",
"Other Compr. Net Income": "-76",
"Other Expenses": "-999",
"Other Liabilities": "0",
"Other Net Income": "246",
"Other Revenues": "0",
"Property and Equipment": "348",
"Research and Development": "111,586",
"Selling, General and Administrative Expense": "36,058"
},
"output_variables": {
"Assets": "389,358",
"Liabilities": "28,830",
"Expenses": "146,645",
"Revenues": "0",
"Stockholders Equity": "360,528",
"Net Income": "-146,399",
"Comprehensive Net Income": "-146,436",
"BaseVar": "282,577",
"ECR before LimitedLiability": "306%",
"Economic Capital Ratio": "373%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "662,826",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,587",
"Liabilities, Non-Current": "96,579",
"Other Assets": "3,051",
"Other Compr. Net Income": "-131",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,503",
"Other Revenues": "0",
"Property and Equipment": "946",
"Research and Development": "160,281",
"Selling, General and Administrative Expense": "198,317"
},
"output_variables": {
"Assets": "666,823",
"Liabilities": "132,166",
"Expenses": "358,597",
"Revenues": "0",
"Stockholders Equity": "534,657",
"Net Income": "-354,094",
"Comprehensive Net Income": "-354,160",
"BaseVar": "581,110",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "305%"
}
}
},
"top_rated": false,
"trend": -43.0,
"value": 3.325090535111171,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001410939.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001410939.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001410939.svg"
},
{
"company_id": "0001377121",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001377121.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001377121.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001377121.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001377121_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001377121_main_keyfigs.svg",
"name": "Protagonist Therapeutics Inc",
"rank": 132,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001377121.svg",
"report_text": "The relative strengths and weaknesses of Protagonist Therapeutics 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 Protagonist Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 100% points.The greatest weakness of Protagonist Therapeutics Inc is the variable Research and Development, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 332%, being 87% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001377121_2023_Protagonist_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Assets": "35.0",
"Liabilities": "11.5",
"Stockholders Equity": "66.7",
"ECR before LimitedLiability": "82.6",
"Intangible Assets": "-9.33",
"Assets, Current": "61.2",
"Property and Equipment": "-3.89",
"Liabilities, Current": "-36.5",
"Other Liabilities": "27.6",
"Liabilities, Non-Current": "16.2",
"Selling, General and Administrative Expense": "12.1",
"Expenses": "16.4",
"Revenues": "-0.589",
"Net Income": "16.1",
"Research and Development": "-5.50",
"Other Expenses": "7.62",
"Cost of Goods Sold": "2.13",
"Other Revenues": "-0.589",
"Comprehensive Net Income": "16.1",
"Other Net Income": "0.363",
"Economic Capital Ratio": "63.1"
},
"2018": {
"Assets, Current": "51.8",
"Assets": "17.4",
"Liabilities": "44.1",
"Stockholders Equity": "67.9",
"ECR before LimitedLiability": "101",
"Other Assets": "-6.51",
"Intangible Assets": "-9.30",
"Property and Equipment": "-3.86",
"Liabilities, Current": "-4.75",
"Other Liabilities": "26.2",
"Liabilities, Non-Current": "23.9",
"Research and Development": "-17.7",
"Expenses": "5.89",
"Revenues": "8.56",
"Net Income": "16.2",
"Cost of Goods Sold": "3.88",
"Other Expenses": "6.73",
"Selling, General and Administrative Expense": "13.0",
"Other Revenues": "8.56",
"Comprehensive Net Income": "16.0",
"Economic Capital Ratio": "83.3"
},
"2019": {
"Other Assets": "-7.34",
"Assets": "35.0",
"Liabilities": "-39.3",
"Stockholders Equity": "5.43",
"ECR before LimitedLiability": "6.91",
"Property and Equipment": "-6.14",
"Assets, Current": "76.8",
"Intangible Assets": "-15.2",
"Liabilities, Current": "-10.6",
"Other Liabilities": "3.68",
"Liabilities, Non-Current": "-32.0",
"Other Expenses": "9.06",
"Expenses": "10.2",
"Revenues": "-16.6",
"Net Income": "-4.65",
"Cost of Goods Sold": "4.15",
"Selling, General and Administrative Expense": "12.8",
"Research and Development": "-15.3",
"Other Revenues": "-16.6",
"Comprehensive Net Income": "-5.02",
"Economic Capital Ratio": "-20.3"
},
"2020": {
"Intangible Assets": "-4.26",
"Assets": "32.5",
"Liabilities": "49.8",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "128",
"Other Assets": "-3.04",
"Assets, Current": "52.1",
"Liabilities, Non-Current": "19.3",
"Liabilities, Current": "9.25",
"Other Liabilities": "24.9",
"Selling, General and Administrative Expense": "10.7",
"Expenses": "12.9",
"Revenues": "-12.3",
"Net Income": "11.9",
"Cost of Goods Sold": "2.87",
"Research and Development": "-5.62",
"Other Expenses": "4.90",
"Other Revenues": "-12.3",
"Other Net Income": "11.2",
"Comprehensive Net Income": "11.9",
"Economic Capital Ratio": "109"
},
"2021": {
"Assets, Current": "44.2",
"Assets": "20.2",
"Liabilities": "45.8",
"Stockholders Equity": "77.2",
"ECR before LimitedLiability": "79.4",
"Other Assets": "-6.58",
"Property and Equipment": "-1.97",
"Intangible Assets": "-5.22",
"Liabilities, Current": "4.17",
"Other Liabilities": "24.2",
"Liabilities, Non-Current": "19.9",
"Selling, General and Administrative Expense": "8.51",
"Expenses": "-2.01",
"Revenues": "-2.87",
"Net Income": "-4.25",
"Other Expenses": "5.61",
"Research and Development": "-19.1",
"Cost of Goods Sold": "2.87",
"Other Revenues": "-2.87",
"Comprehensive Net Income": "-4.35",
"Economic Capital Ratio": "71.8"
},
"2022": {
"Intangible Assets": "-5.99",
"Assets": "22.9",
"Liabilities": "68.8",
"Stockholders Equity": "100",
"ECR before LimitedLiability": "108",
"Assets, Current": "53.7",
"Other Assets": "-8.26",
"Property and Equipment": "-2.59",
"Other Liabilities": "29.4",
"Liabilities, Current": "20.0",
"Liabilities, Non-Current": "24.6",
"Other Expenses": "5.96",
"Expenses": "-9.20",
"Revenues": "-1.32",
"Net Income": "-9.32",
"Selling, General and Administrative Expense": "9.37",
"Cost of Goods Sold": "3.52",
"Research and Development": "-28.1",
"Other Revenues": "-1.32",
"Comprehensive Net Income": "-9.22",
"Economic Capital Ratio": "87.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001377121_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "150,947",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "42,555",
"Liabilities, Non-Current": "0",
"Other Assets": "11,908",
"Other Compr. Net Income": "239",
"Other Expenses": "0",
"Other Liabilities": "547",
"Other Net Income": "940",
"Other Revenues": "20,063",
"Property and Equipment": "879",
"Research and Development": "46,181",
"Selling, General and Administrative Expense": "11,779"
},
"output_variables": {
"Assets": "163,734",
"Liabilities": "43,102",
"Expenses": "57,960",
"Revenues": "20,063",
"Stockholders Equity": "120,632",
"Net Income": "-36,957",
"Comprehensive Net Income": "-36,838",
"BaseVar": "143,019",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "137,503",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,158",
"Liabilities, Non-Current": "0",
"Other Assets": "1,108",
"Other Compr. Net Income": "-227",
"Other Expenses": "799",
"Other Liabilities": "799",
"Other Net Income": "2,546",
"Other Revenues": "30,925",
"Property and Equipment": "861",
"Research and Development": "59,497",
"Selling, General and Administrative Expense": "13,697"
},
"output_variables": {
"Assets": "139,472",
"Liabilities": "26,957",
"Expenses": "73,993",
"Revenues": "30,925",
"Stockholders Equity": "112,515",
"Net Income": "-40,522",
"Comprehensive Net Income": "-40,636",
"BaseVar": "137,060",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "145,311",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,406",
"Liabilities, Non-Current": "29,753",
"Other Assets": "7,925",
"Other Compr. Net Income": "12",
"Other Expenses": "-522",
"Other Liabilities": "9,794",
"Other Net Income": "3,043",
"Other Revenues": "0",
"Property and Equipment": "1,681",
"Research and Development": "65,003",
"Selling, General and Administrative Expense": "15,749"
},
"output_variables": {
"Assets": "154,917",
"Liabilities": "74,953",
"Expenses": "80,230",
"Revenues": "0",
"Stockholders Equity": "79,964",
"Net Income": "-77,187",
"Comprehensive Net Income": "-77,181",
"BaseVar": "156,578",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "218%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "315,606",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "40,241",
"Liabilities, Non-Current": "4,621",
"Other Assets": "7,400",
"Other Compr. Net Income": "167",
"Other Expenses": "-522",
"Other Liabilities": "0",
"Other Net Income": "156,417",
"Other Revenues": "0",
"Property and Equipment": "1,462",
"Research and Development": "78,891",
"Selling, General and Administrative Expense": "19,459"
},
"output_variables": {
"Assets": "324,468",
"Liabilities": "44,862",
"Expenses": "97,828",
"Revenues": "0",
"Stockholders Equity": "279,606",
"Net Income": "58,589",
"Comprehensive Net Income": "58,672",
"BaseVar": "311,871",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "411%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "340,736",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "44,016",
"Liabilities, Non-Current": "3,658",
"Other Assets": "5,161",
"Other Compr. Net Income": "-1.2",
"Other Expenses": "1,900",
"Other Liabilities": "0",
"Other Net Income": "28,742",
"Other Revenues": "25,333",
"Property and Equipment": "1,798",
"Research and Development": "177,015",
"Selling, General and Administrative Expense": "32,165"
},
"output_variables": {
"Assets": "347,695",
"Liabilities": "47,674",
"Expenses": "211,080",
"Revenues": "25,333",
"Stockholders Equity": "300,021",
"Net Income": "-157,005",
"Comprehensive Net Income": "-157,006",
"BaseVar": "330,263",
"ECR before LimitedLiability": "251%",
"Economic Capital Ratio": "336%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "243,077",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,179",
"Liabilities, Non-Current": "1,141",
"Other Assets": "3,286",
"Other Compr. Net Income": "-174",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,591",
"Other Revenues": "26,627",
"Property and Equipment": "1,565",
"Research and Development": "126,282",
"Selling, General and Administrative Expense": "34,998"
},
"output_variables": {
"Assets": "247,928",
"Liabilities": "32,320",
"Expenses": "161,280",
"Revenues": "26,627",
"Stockholders Equity": "215,608",
"Net Income": "-132,062",
"Comprehensive Net Income": "-132,149",
"BaseVar": "235,460",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "330%"
}
}
},
"top_rated": false,
"trend": 18.0,
"value": 3.3193100785243375,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001377121.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001377121.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001377121.svg"
},
{
"company_id": "0001522602",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001522602.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001522602.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001522602.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001522602_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001522602_main_keyfigs.svg",
"name": "Cohbar Inc",
"rank": 133,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001522602.svg",
"report_text": "The relative strengths and weaknesses of Cohbar 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 Cohbar Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 136% points.The greatest weakness of Cohbar Inc is the variable Net Income, reducing the Economic Capital Ratio by 40% points.
The company's Economic Capital Ratio, given in the ranking table, is 332%, being 87% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001522602_2023_Cohbar_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-0.986",
"Assets": "42.3",
"Liabilities": "62.2",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "130",
"Other Assets": "-3.67",
"Intangible Assets": "-5.34",
"Assets, Current": "70.5",
"Other Liabilities": "21.5",
"Liabilities, Non-Current": "14.0",
"Liabilities, Current": "32.5",
"Other Expenses": "9.36",
"Expenses": "5.13",
"Revenues": "-14.1",
"Net Income": "-9.19",
"Cost of Goods Sold": "1.48",
"Selling, General and Administrative Expense": "-4.42",
"Research and Development": "-1.33",
"Other Revenues": "-14.1",
"Comprehensive Net Income": "-9.12",
"Economic Capital Ratio": "111"
},
"2016": {
"Other Assets": "-5.98",
"Assets": "41.3",
"Liabilities": "67.0",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "111",
"Assets, Current": "82.6",
"Property and Equipment": "-1.95",
"Intangible Assets": "-8.70",
"Other Liabilities": "28.9",
"Liabilities, Non-Current": "17.2",
"Liabilities, Current": "25.9",
"Research and Development": "-16.5",
"Expenses": "-13.0",
"Revenues": "-15.3",
"Net Income": "-28.0",
"Selling, General and Administrative Expense": "-9.28",
"Other Expenses": "10.9",
"Cost of Goods Sold": "1.84",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "-28.0",
"Economic Capital Ratio": "88.2"
},
"2017": {
"Other Assets": "-15.2",
"Assets": "4.30",
"Liabilities": "82.7",
"Stockholders Equity": "83.6",
"ECR before LimitedLiability": "24.0",
"Intangible Assets": "-19.6",
"Assets, Current": "69.3",
"Property and Equipment": "-6.08",
"Liabilities, Current": "53.5",
"Other Liabilities": "10.3",
"Liabilities, Non-Current": "22.5",
"Selling, General and Administrative Expense": "-15.1",
"Expenses": "-55.6",
"Revenues": "-20.9",
"Net Income": "-74.7",
"Research and Development": "-55.7",
"Other Expenses": "12.3",
"Cost of Goods Sold": "3.40",
"Other Revenues": "-20.9",
"Comprehensive Net Income": "-74.9",
"Economic Capital Ratio": "4.46"
},
"2018": {
"Assets, Current": "85.3",
"Assets": "32.2",
"Liabilities": "30.0",
"Stockholders Equity": "71.8",
"ECR before LimitedLiability": "47.8",
"Other Assets": "-9.80",
"Intangible Assets": "-13.1",
"Property and Equipment": "-3.04",
"Liabilities, Current": "25.3",
"Other Liabilities": "-17.7",
"Liabilities, Non-Current": "21.7",
"Research and Development": "-20.0",
"Expenses": "-11.4",
"Revenues": "-15.7",
"Net Income": "-28.9",
"Cost of Goods Sold": "3.91",
"Other Expenses": "7.45",
"Selling, General and Administrative Expense": "-2.40",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-29.0",
"Economic Capital Ratio": "30.2"
},
"2019": {
"Liabilities, Current": "22.3",
"Liabilities": "4.01",
"Stockholders Equity": "6.75",
"ECR before LimitedLiability": "-22.9",
"Other Liabilities": "-51.6",
"Liabilities, Non-Current": "29.5",
"Other Expenses": "11.7",
"Expenses": "-26.7",
"Net Income": "-51.1",
"Cost of Goods Sold": "5.59",
"Selling, General and Administrative Expense": "-23.1",
"Research and Development": "-20.4",
"Other Revenues": "-22.3",
"Revenues": "-22.3",
"Property and Equipment": "-2.93",
"Intangible Assets": "-22.0",
"Other Assets": "-22.1",
"Assets, Current": "47.4",
"Comprehensive Net Income": "-51.5",
"Other Net Income": "-4.16",
"Economic Capital Ratio": "-50.1"
},
"2021": {
"Assets, Current": "49.3",
"Assets": "22.5",
"Liabilities": "74.0",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "86.8",
"Other Assets": "-7.45",
"Property and Equipment": "-1.52",
"Intangible Assets": "-5.14",
"Liabilities, Current": "30.1",
"Other Liabilities": "25.8",
"Liabilities, Non-Current": "25.4",
"Selling, General and Administrative Expense": "-16.7",
"Expenses": "-18.7",
"Revenues": "-12.7",
"Net Income": "-31.4",
"Other Expenses": "5.92",
"Research and Development": "-10.9",
"Cost of Goods Sold": "3.03",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "-31.5",
"Economic Capital Ratio": "79.1"
},
"2022": {
"Intangible Assets": "-6.18",
"Assets": "29.1",
"Liabilities": "91.4",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "107",
"Assets, Current": "67.6",
"Other Assets": "-9.32",
"Property and Equipment": "-2.91",
"Other Liabilities": "9.99",
"Liabilities, Current": "60.9",
"Liabilities, Non-Current": "27.0",
"Other Expenses": "6.15",
"Expenses": "-26.8",
"Revenues": "-14.2",
"Net Income": "-40.3",
"Selling, General and Administrative Expense": "-23.8",
"Cost of Goods Sold": "3.63",
"Research and Development": "-12.7",
"Other Revenues": "-14.2",
"Comprehensive Net Income": "-40.2",
"Economic Capital Ratio": "87.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001522602_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "10,380",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "583",
"Liabilities, Non-Current": "0",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "205",
"Other Net Income": "-3.9",
"Other Revenues": "0",
"Property and Equipment": "200",
"Research and Development": "1,966",
"Selling, General and Administrative Expense": "1,908"
},
"output_variables": {
"Assets": "10,600",
"Liabilities": "788",
"Expenses": "3,874",
"Revenues": "0",
"Stockholders Equity": "9,812",
"Net Income": "-3,878",
"Comprehensive Net Income": "-3,878",
"BaseVar": "7,633",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "374%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "9,320",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "889",
"Liabilities, Non-Current": "0",
"Other Assets": "37",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1.6",
"Other Revenues": "0",
"Property and Equipment": "231",
"Research and Development": "3,607",
"Selling, General and Administrative Expense": "2,470"
},
"output_variables": {
"Assets": "9,587",
"Liabilities": "889",
"Expenses": "6,077",
"Revenues": "0",
"Stockholders Equity": "8,698",
"Net Income": "-6,075",
"Comprehensive Net Income": "-6,075",
"BaseVar": "8,277",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,617",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "492",
"Liabilities, Non-Current": "0",
"Other Assets": "70",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "752",
"Other Net Income": "26",
"Other Revenues": "0",
"Property and Equipment": "177",
"Research and Development": "6,675",
"Selling, General and Administrative Expense": "3,184"
},
"output_variables": {
"Assets": "8,863",
"Liabilities": "1,244",
"Expenses": "9,859",
"Revenues": "0",
"Stockholders Equity": "7,619",
"Net Income": "-9,833",
"Comprehensive Net Income": "-9,833",
"BaseVar": "9,996",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "256%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "22,443",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,162",
"Liabilities, Non-Current": "0",
"Other Assets": "77",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,916",
"Other Net Income": "26",
"Other Revenues": "0",
"Property and Equipment": "521",
"Research and Development": "26,823",
"Selling, General and Administrative Expense": "8,992"
},
"output_variables": {
"Assets": "23,041",
"Liabilities": "5,079",
"Expenses": "35,815",
"Revenues": "0",
"Stockholders Equity": "17,963",
"Net Income": "-35,789",
"Comprehensive Net Income": "-35,789",
"BaseVar": "31,981",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "164%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "12,925",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,039",
"Liabilities, Non-Current": "0",
"Other Assets": "83",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,356",
"Other Net Income": "-480",
"Other Revenues": "0",
"Property and Equipment": "524",
"Research and Development": "5,427",
"Selling, General and Administrative Expense": "6,554"
},
"output_variables": {
"Assets": "13,532",
"Liabilities": "5,395",
"Expenses": "11,981",
"Revenues": "0",
"Stockholders Equity": "8,137",
"Net Income": "-12,461",
"Comprehensive Net Income": "-12,461",
"BaseVar": "15,694",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "193%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "26,947",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,689",
"Liabilities, Non-Current": "0",
"Other Assets": "89",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5.9",
"Other Revenues": "0",
"Property and Equipment": "261",
"Research and Development": "7,947",
"Selling, General and Administrative Expense": "9,197"
},
"output_variables": {
"Assets": "27,296",
"Liabilities": "1,689",
"Expenses": "17,144",
"Revenues": "0",
"Stockholders Equity": "25,608",
"Net Income": "-17,138",
"Comprehensive Net Income": "-17,138",
"BaseVar": "23,067",
"ECR before LimitedLiability": "267%",
"Economic Capital Ratio": "347%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,219",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "180",
"Liabilities, Non-Current": "0",
"Other Assets": "82",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "854",
"Other Net Income": "418",
"Other Revenues": "0",
"Property and Equipment": "66",
"Research and Development": "5,669",
"Selling, General and Administrative Expense": "6,188"
},
"output_variables": {
"Assets": "16,366",
"Liabilities": "1,034",
"Expenses": "11,857",
"Revenues": "0",
"Stockholders Equity": "15,332",
"Net Income": "-11,440",
"Comprehensive Net Income": "-11,440",
"BaseVar": "14,837",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "337%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 3.3176469806205504,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001522602.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001522602.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001522602.svg"
},
{
"company_id": "0000832489",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000832489.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000832489.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000832489.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000832489_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000832489_main_keyfigs.svg",
"name": "Geovax Labs Inc",
"rank": 134,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000832489.svg",
"report_text": "The relative strengths and weaknesses of Geovax Labs Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Geovax Labs Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 115% points.The greatest weakness of Geovax Labs Inc 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 331%, being 87% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000832489_2023_Geovax_Labs_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-19.9",
"Assets": "-183",
"Liabilities": "31.3",
"Stockholders Equity": "-238",
"Intangible Assets": "-36.3",
"Property and Equipment": "-3.89",
"Assets, Current": "-144",
"Other Liabilities": "15.8",
"ECR before LimitedLiability": "-21.8",
"Liabilities, Non-Current": "6.30",
"Liabilities, Current": "9.56",
"Research and Development": "-100",
"Expenses": "-120",
"Revenues": "-77.1",
"Net Income": "9.25",
"Other Expenses": "9.47",
"Selling, General and Administrative Expense": "-35.6",
"Other Revenues": "-77.1",
"Comprehensive Net Income": "8.93",
"Other Net Income": "109",
"Economic Capital Ratio": "-97.4"
},
"2012": {
"Property and Equipment": "-27.0",
"Assets": "-146",
"Liabilities": "63.6",
"Stockholders Equity": "-98.8",
"ECR before LimitedLiability": "33.5",
"Assets, Current": "-110",
"Intangible Assets": "-53.5",
"Other Assets": "-41.4",
"Liabilities, Current": "45.9",
"Other Liabilities": "42.7",
"Liabilities, Non-Current": "39.6",
"Selling, General and Administrative Expense": "-62.3",
"Expenses": "-148",
"Revenues": "-92.3",
"Net Income": "-9.32",
"Research and Development": "-158",
"Other Expenses": "40.5",
"Cost of Goods Sold": "16.9",
"Other Revenues": "-92.3",
"Other Net Income": "99.3",
"Economic Capital Ratio": "-39.5"
},
"2013": {
"Other Assets": "-13.8",
"Assets": "-43.5",
"Liabilities": "164",
"Stockholders Equity": "23.6",
"ECR before LimitedLiability": "90.7",
"Intangible Assets": "-18.2",
"Property and Equipment": "-5.84",
"Assets, Current": "-17.2",
"Liabilities, Non-Current": "26.6",
"Liabilities, Current": "88.4",
"Other Liabilities": "69.8",
"Selling, General and Administrative Expense": "-27.6",
"Expenses": "-73.5",
"Revenues": "-42.3",
"Net Income": "-11.2",
"Other Expenses": "24.4",
"Research and Development": "-75.0",
"Other Revenues": "-42.3",
"Comprehensive Net Income": "-11.7",
"Other Net Income": "120",
"Economic Capital Ratio": "62.7"
},
"2014": {
"Other Assets": "-25.9",
"Assets": "-148",
"Liabilities": "26.8",
"Stockholders Equity": "-96.9",
"Assets, Current": "-108",
"Intangible Assets": "-37.7",
"Other Liabilities": "8.56",
"Liabilities, Current": "11.7",
"Liabilities, Non-Current": "2.86",
"Selling, General and Administrative Expense": "-106",
"Expenses": "-175",
"Revenues": "-34.6",
"Net Income": "-136",
"Cost of Goods Sold": "0.580",
"Other Expenses": "4.51",
"Research and Development": "-102",
"Other Revenues": "-34.6",
"ECR before LimitedLiability": "-80.6",
"Other Net Income": "23.4",
"Comprehensive Net Income": "-136",
"Economic Capital Ratio": "-114"
},
"2015": {
"Assets": "-135",
"Liabilities": "21.3",
"Stockholders Equity": "-58.0",
"Other Assets": "-34.2",
"Intangible Assets": "-52.0",
"Assets, Current": "-90.2",
"Other Liabilities": "5.09",
"Liabilities, Non-Current": "1.54",
"Liabilities, Current": "8.22",
"Other Expenses": "2.13",
"Expenses": "-178",
"Revenues": "-42.4",
"Net Income": "-175",
"Cost of Goods Sold": "0.146",
"Selling, General and Administrative Expense": "-103",
"Research and Development": "-120",
"Other Revenues": "-42.4",
"ECR before LimitedLiability": "-103",
"Other Net Income": "4.92",
"Comprehensive Net Income": "-175",
"Economic Capital Ratio": "-122"
},
"2016": {
"Other Assets": "-28.1",
"Assets": "-216",
"Liabilities": "-5.59",
"Stockholders Equity": "-152",
"ECR before LimitedLiability": "-211",
"Assets, Current": "-144",
"Property and Equipment": "-11.0",
"Intangible Assets": "-44.8",
"Other Liabilities": "-2.90",
"Liabilities, Non-Current": "-1.78",
"Liabilities, Current": "-2.07",
"Research and Development": "-48.9",
"Expenses": "-121",
"Revenues": "-12.3",
"Net Income": "-99.3",
"Selling, General and Administrative Expense": "-73.5",
"Other Expenses": "5.15",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-99.3",
"Other Net Income": "9.46",
"Economic Capital Ratio": "-233"
},
"2017": {
"Other Assets": "-34.4",
"Assets": "-189",
"Liabilities, Current": "0.303",
"Stockholders Equity": "-248",
"ECR before LimitedLiability": "-202",
"Intangible Assets": "-44.0",
"Assets, Current": "-117",
"Property and Equipment": "-15.0",
"Selling, General and Administrative Expense": "-25.0",
"Expenses": "-74.8",
"Revenues": "-15.3",
"Net Income": "-40.6",
"Research and Development": "-57.6",
"Other Expenses": "6.88",
"Cost of Goods Sold": "2.06",
"Other Revenues": "-15.3",
"Other Liabilities": "-0.189",
"Liabilities, Non-Current": "-0.113",
"Comprehensive Net Income": "-40.8",
"Other Net Income": "22.3",
"Economic Capital Ratio": "-222"
},
"2018": {
"Assets, Current": "-101",
"Assets": "-116",
"Liabilities": "-1.57",
"Stockholders Equity": "-215",
"ECR before LimitedLiability": "-196",
"Other Assets": "-22.3",
"Intangible Assets": "-30.5",
"Property and Equipment": "-12.8",
"Liabilities, Current": "-4.01",
"Other Liabilities": "0.450",
"Liabilities, Non-Current": "0.444",
"Research and Development": "-22.9",
"Expenses": "-38.3",
"Revenues": "8.69",
"Net Income": "-25.3",
"Cost of Goods Sold": "2.43",
"Other Expenses": "4.52",
"Selling, General and Administrative Expense": "-21.3",
"Other Revenues": "8.69",
"Comprehensive Net Income": "-25.4",
"Economic Capital Ratio": "-214"
},
"2019": {
"Other Assets": "-23.7",
"Assets": "-115",
"Liabilities": "2.15",
"Stockholders Equity": "-219",
"ECR before LimitedLiability": "-185",
"Property and Equipment": "-10.5",
"Assets, Current": "-107",
"Intangible Assets": "-22.8",
"Liabilities, Current": "5.10",
"Other Liabilities": "-0.439",
"Liabilities, Non-Current": "-0.529",
"Other Expenses": "3.94",
"Expenses": "-26.4",
"Revenues": "8.20",
"Net Income": "-12.8",
"Cost of Goods Sold": "1.96",
"Selling, General and Administrative Expense": "-15.4",
"Research and Development": "-16.4",
"Other Revenues": "8.20",
"Comprehensive Net Income": "-13.1",
"Economic Capital Ratio": "-212"
},
"2020": {
"Intangible Assets": "-4.23",
"Assets": "18.3",
"Liabilities": "86.5",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "145",
"Other Assets": "-4.68",
"Property and Equipment": "-1.14",
"Assets, Current": "37.0",
"Liabilities, Non-Current": "30.5",
"Liabilities, Current": "37.5",
"Other Liabilities": "30.1",
"Selling, General and Administrative Expense": "-5.42",
"Expenses": "1.07",
"Revenues": "7.25",
"Net Income": "7.56",
"Cost of Goods Sold": "3.48",
"Research and Development": "-3.81",
"Other Expenses": "6.75",
"Other Revenues": "7.25",
"Comprehensive Net Income": "7.52",
"Economic Capital Ratio": "125"
},
"2022": {
"Intangible Assets": "-5.06",
"Assets": "45.0",
"Liabilities": "44.9",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "107",
"Assets, Current": "62.6",
"Other Assets": "-1.00",
"Property and Equipment": "-1.95",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "22.1",
"Other Expenses": "4.97",
"Expenses": "2.67",
"Revenues": "-11.2",
"Net Income": "-9.05",
"Selling, General and Administrative Expense": "2.03",
"Cost of Goods Sold": "2.93",
"Research and Development": "-7.25",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "-8.96",
"Other Net Income": "-0.533",
"Economic Capital Ratio": "86.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000832489_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,418",
"Cost of Goods Sold": "0",
"Intangible Assets": "40",
"Liabilities, Current": "942",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,902",
"Other Revenues": "0",
"Property and Equipment": "176",
"Research and Development": "4,276",
"Selling, General and Administrative Expense": "2,973"
},
"output_variables": {
"Assets": "1,645",
"Liabilities": "942",
"Expenses": "7,249",
"Revenues": "0",
"Stockholders Equity": "704",
"Net Income": "-2,347",
"Comprehensive Net Income": "-2,347",
"BaseVar": "7,369",
"ECR before LimitedLiability": "-63%",
"Economic Capital Ratio": "137%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,344",
"Cost of Goods Sold": "0",
"Intangible Assets": "20",
"Liabilities, Current": "327",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,661",
"Other Revenues": "0",
"Property and Equipment": "102",
"Research and Development": "3,044",
"Selling, General and Administrative Expense": "1,753"
},
"output_variables": {
"Assets": "1,478",
"Liabilities": "327",
"Expenses": "4,796",
"Revenues": "0",
"Stockholders Equity": "1,151",
"Net Income": "-2,135",
"Comprehensive Net Income": "-2,135",
"BaseVar": "4,631",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "181%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,698",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "312",
"Liabilities, Non-Current": "0",
"Other Assets": "21",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,422",
"Other Revenues": "0",
"Property and Equipment": "120",
"Research and Development": "2,915",
"Selling, General and Administrative Expense": "1,792"
},
"output_variables": {
"Assets": "2,840",
"Liabilities": "312",
"Expenses": "4,707",
"Revenues": "0",
"Stockholders Equity": "2,527",
"Net Income": "-2,285",
"Comprehensive Net Income": "-2,285",
"BaseVar": "5,141",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "306%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,225",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "187",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,284",
"Other Revenues": "0",
"Property and Equipment": "97",
"Research and Development": "2,034",
"Selling, General and Administrative Expense": "1,804"
},
"output_variables": {
"Assets": "1,333",
"Liabilities": "187",
"Expenses": "3,838",
"Revenues": "0",
"Stockholders Equity": "1,146",
"Net Income": "-2,554",
"Comprehensive Net Income": "-2,554",
"BaseVar": "3,321",
"ECR before LimitedLiability": "-7.2%",
"Economic Capital Ratio": "141%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,237",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "127",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "538",
"Other Revenues": "0",
"Property and Equipment": "84",
"Research and Development": "1,716",
"Selling, General and Administrative Expense": "1,530"
},
"output_variables": {
"Assets": "1,332",
"Liabilities": "127",
"Expenses": "3,245",
"Revenues": "0",
"Stockholders Equity": "1,205",
"Net Income": "-2,707",
"Comprehensive Net Income": "-2,707",
"BaseVar": "2,621",
"ECR before LimitedLiability": "-11%",
"Economic Capital Ratio": "141%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "544",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "370",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "738",
"Other Revenues": "0",
"Property and Equipment": "55",
"Research and Development": "1,919",
"Selling, General and Administrative Expense": "1,938"
},
"output_variables": {
"Assets": "610",
"Liabilities": "370",
"Expenses": "3,857",
"Revenues": "0",
"Stockholders Equity": "240",
"Net Income": "-3,118",
"Comprehensive Net Income": "-3,118",
"BaseVar": "2,787",
"ECR before LimitedLiability": "-529%",
"Economic Capital Ratio": "15%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "448",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "811",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,022",
"Other Revenues": "0",
"Property and Equipment": "31",
"Research and Development": "2,009",
"Selling, General and Administrative Expense": "1,500"
},
"output_variables": {
"Assets": "490",
"Liabilities": "811",
"Expenses": "3,509",
"Revenues": "0",
"Stockholders Equity": "-321",
"Net Income": "-2,487",
"Comprehensive Net Income": "-2,487",
"BaseVar": "2,917",
"ECR before LimitedLiability": "-490%",
"Economic Capital Ratio": "21%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "620",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,625",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "40",
"Other Net Income": "255",
"Other Revenues": "963",
"Property and Equipment": "11",
"Research and Development": "1,905",
"Selling, General and Administrative Expense": "1,523"
},
"output_variables": {
"Assets": "642",
"Liabilities": "1,664",
"Expenses": "3,427",
"Revenues": "963",
"Stockholders Equity": "-1,022",
"Net Income": "-2,209",
"Comprehensive Net Income": "-2,209",
"BaseVar": "3,476",
"ECR before LimitedLiability": "-385%",
"Economic Capital Ratio": "43%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "447",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,016",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "27",
"Other Net Income": "2.0",
"Other Revenues": "1,236",
"Property and Equipment": "11",
"Research and Development": "1,905",
"Selling, General and Administrative Expense": "1,641"
},
"output_variables": {
"Assets": "469",
"Liabilities": "2,043",
"Expenses": "3,545",
"Revenues": "1,236",
"Stockholders Equity": "-1,575",
"Net Income": "-2,307",
"Comprehensive Net Income": "-2,307",
"BaseVar": "3,648",
"ECR before LimitedLiability": "-457%",
"Economic Capital Ratio": "27%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,235",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "810",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "15",
"Other Net Income": "-109",
"Other Revenues": "2,174",
"Property and Equipment": "148",
"Research and Development": "2,345",
"Selling, General and Administrative Expense": "2,030"
},
"output_variables": {
"Assets": "10,394",
"Liabilities": "825",
"Expenses": "4,375",
"Revenues": "2,174",
"Stockholders Equity": "9,569",
"Net Income": "-2,310",
"Comprehensive Net Income": "-2,310",
"BaseVar": "8,938",
"ECR before LimitedLiability": "331%",
"Economic Capital Ratio": "390%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "28,939",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,748",
"Liabilities, Non-Current": "0",
"Other Assets": "2,174",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-26",
"Other Revenues": "-486",
"Property and Equipment": "235",
"Research and Development": "7,890",
"Selling, General and Administrative Expense": "4,174"
},
"output_variables": {
"Assets": "31,348",
"Liabilities": "4,748",
"Expenses": "12,064",
"Revenues": "-486",
"Stockholders Equity": "26,600",
"Net Income": "-12,577",
"Comprehensive Net Income": "-12,577",
"BaseVar": "24,336",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "337%"
}
}
},
"top_rated": false,
"trend": null,
"value": 3.313473171079581,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000832489.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000832489.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000832489.svg"
},
{
"company_id": "0001787400",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001787400.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001787400.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001787400_main_keyfigs.svg",
"name": "Nkarta Inc",
"rank": 135,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001787400.svg",
"report_text": "The relative strengths and weaknesses of Nkarta 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 Nkarta Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 100% points.The greatest weakness of Nkarta Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 331%, being 86% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001787400_2023_Nkarta_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.74",
"Assets": "36.7",
"Liabilities": "78.3",
"Stockholders Equity": "164",
"ECR before LimitedLiability": "162",
"Other Assets": "-1.47",
"Assets, Current": "47.5",
"Liabilities, Non-Current": "15.4",
"Liabilities, Current": "46.2",
"Other Liabilities": "26.0",
"Selling, General and Administrative Expense": "11.1",
"Expenses": "25.8",
"Revenues": "-12.2",
"Net Income": "-0.708",
"Cost of Goods Sold": "2.83",
"Research and Development": "6.69",
"Other Expenses": "5.49",
"Other Revenues": "-12.2",
"Other Net Income": "-15.1",
"Comprehensive Net Income": "-0.744",
"Economic Capital Ratio": "142"
},
"2021": {
"Assets, Current": "38.4",
"Assets": "32.3",
"Liabilities": "55.5",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "108",
"Other Assets": "-1.32",
"Property and Equipment": "2.02",
"Intangible Assets": "-3.55",
"Liabilities, Current": "29.5",
"Other Liabilities": "23.2",
"Liabilities, Non-Current": "7.16",
"Selling, General and Administrative Expense": "5.49",
"Expenses": "5.24",
"Revenues": "-11.0",
"Net Income": "-5.02",
"Other Expenses": "5.09",
"Research and Development": "-8.00",
"Cost of Goods Sold": "2.61",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "-5.09",
"Economic Capital Ratio": "101"
},
"2022": {
"Intangible Assets": "-4.45",
"Assets": "53.6",
"Liabilities": "15.2",
"Stockholders Equity": "100",
"ECR before LimitedLiability": "107",
"Assets, Current": "34.5",
"Other Assets": "3.68",
"Property and Equipment": "12.4",
"Other Liabilities": "21.7",
"Liabilities, Current": "32.1",
"Liabilities, Non-Current": "-45.7",
"Other Expenses": "4.34",
"Expenses": "20.1",
"Revenues": "-10.0",
"Net Income": "10.7",
"Selling, General and Administrative Expense": "11.2",
"Cost of Goods Sold": "2.56",
"Research and Development": "1.87",
"Other Revenues": "-10.0",
"Comprehensive Net Income": "10.7",
"Economic Capital Ratio": "86.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001787400_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "318,835",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,831",
"Liabilities, Non-Current": "7,599",
"Other Assets": "9,465",
"Other Compr. Net Income": "5.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-39,853",
"Other Revenues": "0",
"Property and Equipment": "9,350",
"Research and Development": "36,220",
"Selling, General and Administrative Expense": "15,288"
},
"output_variables": {
"Assets": "337,650",
"Liabilities": "16,430",
"Expenses": "51,508",
"Revenues": "0",
"Stockholders Equity": "321,220",
"Net Income": "-91,361",
"Comprehensive Net Income": "-91,358",
"BaseVar": "222,723",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "399%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "245,780",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,943",
"Liabilities, Non-Current": "9,993",
"Other Assets": "15,267",
"Other Compr. Net Income": "-153",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "354",
"Other Revenues": "0",
"Property and Equipment": "12,856",
"Research and Development": "63,412",
"Selling, General and Administrative Expense": "23,017"
},
"output_variables": {
"Assets": "273,903",
"Liabilities": "22,936",
"Expenses": "86,429",
"Revenues": "0",
"Stockholders Equity": "250,967",
"Net Income": "-86,075",
"Comprehensive Net Income": "-86,152",
"BaseVar": "191,888",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "376%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "360,688",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,046",
"Liabilities, Non-Current": "78,685",
"Other Assets": "50,342",
"Other Compr. Net Income": "-529",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5,118",
"Other Revenues": "0",
"Property and Equipment": "61,908",
"Research and Development": "90,897",
"Selling, General and Administrative Expense": "28,058"
},
"output_variables": {
"Assets": "472,938",
"Liabilities": "100,731",
"Expenses": "118,955",
"Revenues": "0",
"Stockholders Equity": "372,207",
"Net Income": "-113,837",
"Comprehensive Net Income": "-114,102",
"BaseVar": "349,136",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "331%"
}
}
},
"top_rated": false,
"trend": -35.0,
"value": 3.3101359670581965,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001787400.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001787400.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001787400.svg"
},
{
"company_id": "0001840904",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001840904.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001840904.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001840904.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001840904_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001840904_main_keyfigs.svg",
"name": "Atai Beckley N V",
"rank": 136,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001840904.svg",
"report_text": "The relative strengths and weaknesses of Atai Beckley N V 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 Atai Beckley N V compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 119% points.The greatest weakness of Atai Beckley N V is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 330%, being 86% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001840904_2023_Atai_Beckley_N_V.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "30.3",
"Assets": "20.9",
"Liabilities": "72.0",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "101",
"Property and Equipment": "-2.05",
"Intangible Assets": "-4.42",
"Liabilities, Current": "34.7",
"Other Liabilities": "23.1",
"Liabilities, Non-Current": "21.8",
"Selling, General and Administrative Expense": "-9.73",
"Expenses": "5.32",
"Revenues": "-6.41",
"Net Income": "-13.5",
"Other Expenses": "2.40",
"Research and Development": "9.55",
"Cost of Goods Sold": "3.01",
"Other Revenues": "-6.41",
"Comprehensive Net Income": "-14.7",
"Other Net Income": "-12.4",
"Economic Capital Ratio": "93.4"
},
"2022": {
"Intangible Assets": "-5.41",
"Assets": "40.2",
"Liabilities": "56.8",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "106",
"Assets, Current": "63.2",
"Other Assets": "-2.77",
"Property and Equipment": "-2.61",
"Other Liabilities": "6.68",
"Liabilities, Current": "34.3",
"Liabilities, Non-Current": "18.9",
"Other Revenues": "-12.1",
"Revenues": "-12.1",
"Net Income": "-15.3",
"Comprehensive Net Income": "-16.8",
"Other Compr. Net Income": "-1.50",
"Other Expenses": "2.77",
"Cost of Goods Sold": "3.12",
"Selling, General and Administrative Expense": "-5.33",
"Other Net Income": "-3.04",
"Economic Capital Ratio": "85.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001840904_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "375,082",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,935",
"Liabilities, Non-Current": "4,097",
"Other Assets": "38,935",
"Other Compr. Net Income": "-7,695",
"Other Expenses": "11,491",
"Other Liabilities": "3,175",
"Other Net Income": "-42,428",
"Other Revenues": "20,376",
"Property and Equipment": "149",
"Research and Development": "47,956",
"Selling, General and Administrative Expense": "92,745"
},
"output_variables": {
"Assets": "414,166",
"Liabilities": "28,207",
"Expenses": "152,192",
"Revenues": "20,376",
"Stockholders Equity": "385,959",
"Net Income": "-174,244",
"Comprehensive Net Income": "-178,092",
"BaseVar": "332,532",
"ECR before LimitedLiability": "300%",
"Economic Capital Ratio": "369%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "287,145",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,897",
"Liabilities, Non-Current": "3,708",
"Other Assets": "17,368",
"Other Compr. Net Income": "-8,384",
"Other Expenses": "6,586",
"Other Liabilities": "16,070",
"Other Net Income": "-6,401",
"Other Revenues": "233",
"Property and Equipment": "928",
"Research and Development": "74,313",
"Selling, General and Administrative Expense": "70,350"
},
"output_variables": {
"Assets": "305,441",
"Liabilities": "39,675",
"Expenses": "151,249",
"Revenues": "233",
"Stockholders Equity": "265,766",
"Net Income": "-157,417",
"Comprehensive Net Income": "-161,609",
"BaseVar": "255,692",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "330%"
}
}
},
"top_rated": false,
"trend": -29.0,
"value": 3.30351252390117,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001840904.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001840904.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001840904.svg"
},
{
"company_id": "0001622229",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001622229.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001622229.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001622229.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001622229_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001622229_main_keyfigs.svg",
"name": "Cogent Biosciences Inc",
"rank": 137,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001622229.svg",
"report_text": "The relative strengths and weaknesses of Cogent Biosciences 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 Cogent Biosciences Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 111% points.The greatest weakness of Cogent Biosciences Inc is the variable Research and Development, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 330%, being 85% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001622229_2023_Cogent_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "59.2",
"Assets": "23.8",
"Liabilities": "6.92",
"Stockholders Equity": "41.0",
"ECR before LimitedLiability": "52.4",
"Other Assets": "-7.19",
"Intangible Assets": "-12.3",
"Liabilities, Current": "-40.0",
"Other Liabilities": "22.2",
"Liabilities, Non-Current": "21.1",
"Research and Development": "-18.9",
"Expenses": "5.41",
"Revenues": "-3.25",
"Net Income": "3.68",
"Cost of Goods Sold": "3.76",
"Other Expenses": "7.15",
"Selling, General and Administrative Expense": "13.9",
"Other Revenues": "-3.25",
"Other Net Income": "1.55",
"Comprehensive Net Income": "3.55",
"Economic Capital Ratio": "34.8"
},
"2019": {
"Other Assets": "1.90",
"Assets": "-34.0",
"Liabilities": "45.5",
"Stockholders Equity": "-17.5",
"ECR before LimitedLiability": "28.4",
"Property and Equipment": "-4.52",
"Assets, Current": "-14.9",
"Intangible Assets": "-20.1",
"Liabilities, Current": "3.13",
"Other Liabilities": "33.2",
"Liabilities, Non-Current": "9.98",
"Other Expenses": "13.0",
"Expenses": "-24.7",
"Revenues": "27.4",
"Net Income": "1.81",
"Cost of Goods Sold": "6.20",
"Selling, General and Administrative Expense": "10.4",
"Research and Development": "-51.3",
"Other Revenues": "27.4",
"Comprehensive Net Income": "1.25",
"Economic Capital Ratio": "1.23"
},
"2020": {
"Intangible Assets": "-3.51",
"Assets": "30.2",
"Liabilities": "79.7",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "150",
"Other Assets": "-2.43",
"Property and Equipment": "-1.74",
"Assets, Current": "48.2",
"Liabilities, Non-Current": "22.0",
"Liabilities, Current": "40.0",
"Other Liabilities": "27.6",
"Selling, General and Administrative Expense": "9.79",
"Expenses": "4.48",
"Revenues": "-9.16",
"Net Income": "0.0474",
"Cost of Goods Sold": "3.08",
"Research and Development": "9.59",
"Other Expenses": "-18.4",
"Other Revenues": "-9.16",
"Other Net Income": "4.64",
"Economic Capital Ratio": "131"
},
"2021": {
"Assets, Current": "46.8",
"Assets": "30.3",
"Liabilities": "59.6",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "112",
"Other Assets": "-2.95",
"Intangible Assets": "-3.48",
"Liabilities, Current": "19.6",
"Other Liabilities": "23.8",
"Liabilities, Non-Current": "22.0",
"Selling, General and Administrative Expense": "5.65",
"Expenses": "4.55",
"Revenues": "-11.2",
"Net Income": "-4.32",
"Other Expenses": "5.20",
"Research and Development": "-9.05",
"Cost of Goods Sold": "2.66",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "-4.36",
"Other Net Income": "2.26",
"Economic Capital Ratio": "104"
},
"2022": {
"Intangible Assets": "-5.32",
"Assets": "40.1",
"Stockholders Equity": "111",
"ECR before LimitedLiability": "105",
"Assets, Current": "48.2",
"Other Assets": "1.32",
"Other Liabilities": "25.6",
"Liabilities": "49.0",
"Liabilities, Current": "25.1",
"Liabilities, Non-Current": "0.443",
"Other Revenues": "-12.0",
"Revenues": "-12.0",
"Net Income": "-9.59",
"Comprehensive Net Income": "-9.51",
"Other Compr. Net Income": "0.0794",
"Other Expenses": "5.17",
"Cost of Goods Sold": "3.05",
"Selling, General and Administrative Expense": "11.1",
"Other Net Income": "2.31",
"Research and Development": "-19.2",
"Economic Capital Ratio": "85.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001622229_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "81,002",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,945",
"Liabilities, Non-Current": "0",
"Other Assets": "1,674",
"Other Compr. Net Income": "4.0",
"Other Expenses": "0",
"Other Liabilities": "748",
"Other Net Income": "1,473",
"Other Revenues": "9,734",
"Property and Equipment": "3,251",
"Research and Development": "38,285",
"Selling, General and Administrative Expense": "7,454"
},
"output_variables": {
"Assets": "85,927",
"Liabilities": "25,693",
"Expenses": "45,739",
"Revenues": "9,734",
"Stockholders Equity": "60,234",
"Net Income": "-34,532",
"Comprehensive Net Income": "-34,530",
"BaseVar": "84,285",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "284%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "40,591",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,248",
"Liabilities, Non-Current": "4,413",
"Other Assets": "6,967",
"Other Compr. Net Income": "12",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "345",
"Other Revenues": "22,499",
"Property and Equipment": "1,865",
"Research and Development": "43,709",
"Selling, General and Administrative Expense": "10,968"
},
"output_variables": {
"Assets": "49,423",
"Liabilities": "17,661",
"Expenses": "54,677",
"Revenues": "22,499",
"Stockholders Equity": "31,762",
"Net Income": "-31,833",
"Comprehensive Net Income": "-31,827",
"BaseVar": "72,308",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "239%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "244,912",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,094",
"Liabilities, Non-Current": "3,155",
"Other Assets": "5,870",
"Other Compr. Net Income": "0",
"Other Expenses": "46,910",
"Other Liabilities": "0",
"Other Net Income": "7,391",
"Other Revenues": "7,871",
"Property and Equipment": "134",
"Research and Development": "25,738",
"Selling, General and Administrative Expense": "17,422"
},
"output_variables": {
"Assets": "250,916",
"Liabilities": "16,249",
"Expenses": "90,070",
"Revenues": "7,871",
"Stockholders Equity": "234,667",
"Net Income": "-74,808",
"Comprehensive Net Income": "-74,808",
"BaseVar": "186,248",
"ECR before LimitedLiability": "327%",
"Economic Capital Ratio": "387%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "222,633",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,077",
"Liabilities, Non-Current": "831",
"Other Assets": "7,753",
"Other Compr. Net Income": "0",
"Other Expenses": "45,791",
"Other Liabilities": "0",
"Other Net Income": "5,361",
"Other Revenues": "-989",
"Property and Equipment": "1,706",
"Research and Development": "50,114",
"Selling, General and Administrative Expense": "22,464"
},
"output_variables": {
"Assets": "232,092",
"Liabilities": "17,908",
"Expenses": "118,369",
"Revenues": "-989",
"Stockholders Equity": "214,184",
"Net Income": "-113,997",
"Comprehensive Net Income": "-113,997",
"BaseVar": "187,359",
"ECR before LimitedLiability": "282%",
"Economic Capital Ratio": "357%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "264,966",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,849",
"Liabilities, Non-Current": "18,226",
"Other Assets": "28,061",
"Other Compr. Net Income": "-81",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5,020",
"Other Revenues": "0",
"Property and Equipment": "7,783",
"Research and Development": "203,022",
"Selling, General and Administrative Expense": "38,116"
},
"output_variables": {
"Assets": "300,810",
"Liabilities": "45,075",
"Expenses": "241,137",
"Revenues": "0",
"Stockholders Equity": "255,735",
"Net Income": "-236,117",
"Comprehensive Net Income": "-236,158",
"BaseVar": "296,061",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
}
},
"top_rated": false,
"trend": -43.0,
"value": 3.2978706029308844,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001622229.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001622229.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001622229.svg"
},
{
"company_id": "0001680367",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001680367.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001680367.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001680367.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001680367_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001680367_main_keyfigs.svg",
"name": "Shattuck Labs Inc",
"rank": 138,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001680367.svg",
"report_text": "The relative strengths and weaknesses of Shattuck Labs Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Shattuck Labs Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 115% points.The greatest weakness of Shattuck Labs Inc is the variable Research and Development, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 329%, being 84% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001680367_2023_Shattuck_Labs_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.86",
"Assets": "41.4",
"Liabilities": "47.6",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "152",
"Other Assets": "-3.16",
"Property and Equipment": "-0.891",
"Assets, Current": "61.6",
"Liabilities, Non-Current": "-4.56",
"Liabilities, Current": "32.3",
"Other Liabilities": "21.9",
"Selling, General and Administrative Expense": "12.1",
"Expenses": "24.9",
"Revenues": "-7.36",
"Net Income": "18.5",
"Cost of Goods Sold": "2.54",
"Research and Development": "5.57",
"Other Expenses": "4.93",
"Other Revenues": "-7.36",
"Comprehensive Net Income": "18.5",
"Economic Capital Ratio": "132"
},
"2021": {
"Assets, Current": "37.9",
"Assets": "23.6",
"Liabilities": "58.2",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "126",
"Other Assets": "-4.40",
"Property and Equipment": "0.698",
"Intangible Assets": "-2.96",
"Liabilities, Current": "17.3",
"Other Liabilities": "21.9",
"Liabilities, Non-Current": "24.7",
"Selling, General and Administrative Expense": "8.78",
"Expenses": "14.7",
"Revenues": "1.33",
"Net Income": "16.6",
"Other Expenses": "5.34",
"Research and Development": "-2.10",
"Cost of Goods Sold": "2.74",
"Other Revenues": "1.33",
"Comprehensive Net Income": "16.5",
"Economic Capital Ratio": "118"
},
"2022": {
"Intangible Assets": "-5.35",
"Assets": "41.3",
"Liabilities": "51.5",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "105",
"Assets, Current": "53.7",
"Other Assets": "-7.06",
"Property and Equipment": "7.11",
"Other Liabilities": "25.6",
"Liabilities, Current": "13.3",
"Liabilities, Non-Current": "15.5",
"Other Expenses": "5.18",
"Expenses": "-1.91",
"Revenues": "-11.6",
"Net Income": "-13.3",
"Selling, General and Administrative Expense": "9.27",
"Cost of Goods Sold": "3.06",
"Research and Development": "-19.4",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "-13.3",
"Economic Capital Ratio": "84.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001680367_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "345,639",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,834",
"Liabilities, Non-Current": "21,306",
"Other Assets": "349",
"Other Compr. Net Income": "-117",
"Other Expenses": "0",
"Other Liabilities": "987",
"Other Net Income": "328",
"Other Revenues": "9,934",
"Property and Equipment": "3,000",
"Research and Development": "37,483",
"Selling, General and Administrative Expense": "9,382"
},
"output_variables": {
"Assets": "348,988",
"Liabilities": "39,127",
"Expenses": "46,865",
"Revenues": "9,934",
"Stockholders Equity": "309,861",
"Net Income": "-36,603",
"Comprehensive Net Income": "-36,662",
"BaseVar": "222,680",
"ECR before LimitedLiability": "329%",
"Economic Capital Ratio": "388%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "288,266",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,586",
"Liabilities, Non-Current": "0",
"Other Assets": "381",
"Other Compr. Net Income": "-497",
"Other Expenses": "0",
"Other Liabilities": "2,213",
"Other Net Income": "295",
"Other Revenues": "30,017",
"Property and Equipment": "9,938",
"Research and Development": "56,563",
"Selling, General and Administrative Expense": "18,723"
},
"output_variables": {
"Assets": "298,585",
"Liabilities": "26,799",
"Expenses": "75,286",
"Revenues": "30,017",
"Stockholders Equity": "271,786",
"Net Income": "-44,974",
"Comprehensive Net Income": "-45,222",
"BaseVar": "215,740",
"ECR before LimitedLiability": "336%",
"Economic Capital Ratio": "393%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "184,584",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,965",
"Liabilities, Non-Current": "4,202",
"Other Assets": "3,069",
"Other Compr. Net Income": "-317",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,384",
"Other Revenues": "652",
"Property and Equipment": "17,671",
"Research and Development": "82,899",
"Selling, General and Administrative Expense": "21,082"
},
"output_variables": {
"Assets": "205,324",
"Liabilities": "29,167",
"Expenses": "103,981",
"Revenues": "652",
"Stockholders Equity": "176,157",
"Net Income": "-101,945",
"Comprehensive Net Income": "-102,104",
"BaseVar": "170,412",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "329%"
}
}
},
"top_rated": false,
"trend": -68.0,
"value": 3.2926705706152046,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001680367.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001680367.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001680367.svg"
},
{
"company_id": "0001693011",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001693011.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001693011.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001693011_main_keyfigs.svg",
"name": "Inozyme Pharma Inc",
"rank": 139,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001693011.svg",
"report_text": "The relative strengths and weaknesses of Inozyme Pharma 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 Inozyme Pharma Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 112% points.The greatest weakness of Inozyme Pharma Inc is the variable Research and Development, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 328%, being 83% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001693011_2023_Inozyme_Pharma_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-3.54",
"Assets": "37.6",
"Liabilities": "73.3",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "145",
"Other Assets": "2.84",
"Assets, Current": "41.1",
"Liabilities, Non-Current": "25.6",
"Liabilities, Current": "33.7",
"Other Liabilities": "22.6",
"Selling, General and Administrative Expense": "9.64",
"Expenses": "4.64",
"Revenues": "-12.5",
"Net Income": "-6.45",
"Cost of Goods Sold": "2.89",
"Research and Development": "-13.7",
"Other Expenses": "5.61",
"Other Revenues": "-12.5",
"Other Net Income": "1.27",
"Comprehensive Net Income": "-6.49",
"Economic Capital Ratio": "125"
},
"2021": {
"Assets, Current": "43.8",
"Assets": "27.4",
"Liabilities": "49.3",
"Stockholders Equity": "93.4",
"ECR before LimitedLiability": "77.0",
"Other Assets": "-3.43",
"Intangible Assets": "-5.17",
"Liabilities, Current": "14.3",
"Other Liabilities": "23.3",
"Liabilities, Non-Current": "14.9",
"Selling, General and Administrative Expense": "-1.08",
"Expenses": "-6.69",
"Revenues": "-11.6",
"Net Income": "-17.8",
"Other Expenses": "5.42",
"Research and Development": "-13.9",
"Cost of Goods Sold": "2.78",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "-17.9",
"Other Net Income": "0.527",
"Economic Capital Ratio": "69.3"
},
"2022": {
"Intangible Assets": "-5.36",
"Assets": "41.7",
"Liabilities": "48.5",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "104",
"Assets, Current": "65.7",
"Other Assets": "-4.32",
"Property and Equipment": "-1.32",
"Other Liabilities": "14.7",
"Liabilities, Current": "18.8",
"Liabilities, Non-Current": "17.7",
"Other Revenues": "-11.9",
"Revenues": "-11.9",
"Net Income": "-11.7",
"Comprehensive Net Income": "-11.7",
"Other Expenses": "5.14",
"Cost of Goods Sold": "3.04",
"Selling, General and Administrative Expense": "3.77",
"Other Net Income": "0.749",
"Research and Development": "-12.5",
"Economic Capital Ratio": "83.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001693011_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "150,979",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,973",
"Liabilities, Non-Current": "0",
"Other Assets": "15,736",
"Other Compr. Net Income": "-3.0",
"Other Expenses": "0",
"Other Liabilities": "1,287",
"Other Net Income": "617",
"Other Revenues": "0",
"Property and Equipment": "2,648",
"Research and Development": "46,493",
"Selling, General and Administrative Expense": "10,548"
},
"output_variables": {
"Assets": "169,363",
"Liabilities": "11,260",
"Expenses": "57,041",
"Revenues": "0",
"Stockholders Equity": "158,103",
"Net Income": "-56,424",
"Comprehensive Net Income": "-56,426",
"BaseVar": "119,142",
"ECR before LimitedLiability": "319%",
"Economic Capital Ratio": "382%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "115,342",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,633",
"Liabilities, Non-Current": "2,640",
"Other Assets": "5,816",
"Other Compr. Net Income": "16",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "22",
"Other Revenues": "0",
"Property and Equipment": "2,383",
"Research and Development": "37,720",
"Selling, General and Administrative Expense": "18,926"
},
"output_variables": {
"Assets": "123,541",
"Liabilities": "14,273",
"Expenses": "56,646",
"Revenues": "0",
"Stockholders Equity": "109,268",
"Net Income": "-56,624",
"Comprehensive Net Income": "-56,616",
"BaseVar": "97,249",
"ECR before LimitedLiability": "264%",
"Economic Capital Ratio": "344%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "131,393",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,715",
"Liabilities, Non-Current": "1,947",
"Other Assets": "5,784",
"Other Compr. Net Income": "-223",
"Other Expenses": "0",
"Other Liabilities": "4,139",
"Other Net Income": "1,614",
"Other Revenues": "0",
"Property and Equipment": "2,018",
"Research and Development": "47,849",
"Selling, General and Administrative Expense": "20,826"
},
"output_variables": {
"Assets": "139,195",
"Liabilities": "20,801",
"Expenses": "68,675",
"Revenues": "0",
"Stockholders Equity": "118,394",
"Net Income": "-67,061",
"Comprehensive Net Income": "-67,172",
"BaseVar": "115,254",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "328%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 3.2809003633149287,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001693011.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001693011.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001693011.svg"
},
{
"company_id": "0001828673",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001828673.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001828673.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001828673.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001828673_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001828673_main_keyfigs.svg",
"name": "HCW Biologics Inc",
"rank": 140,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001828673.svg",
"report_text": "The relative strengths and weaknesses of HCW Biologics 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 HCW Biologics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 80% points.The greatest weakness of HCW Biologics 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 327%, being 82% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001828673_2023_HCW_Biologics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "17.1",
"Assets": "28.9",
"Liabilities": "71.5",
"Stockholders Equity": "146",
"ECR before LimitedLiability": "138",
"Other Assets": "10.1",
"Intangible Assets": "-2.36",
"Liabilities, Current": "31.5",
"Other Liabilities": "24.6",
"Liabilities, Non-Current": "24.3",
"Selling, General and Administrative Expense": "2.99",
"Expenses": "11.1",
"Revenues": "-9.80",
"Net Income": "1.97",
"Other Expenses": "5.13",
"Research and Development": "0.429",
"Cost of Goods Sold": "2.63",
"Other Revenues": "-9.80",
"Comprehensive Net Income": "1.93",
"Other Net Income": "0.480",
"Economic Capital Ratio": "130"
},
"2022": {
"Intangible Assets": "-5.66",
"Assets": "27.1",
"Liabilities": "39.3",
"Stockholders Equity": "80.4",
"ECR before LimitedLiability": "103",
"Assets, Current": "12.5",
"Other Assets": "-5.00",
"Property and Equipment": "26.7",
"Other Liabilities": "-23.9",
"Liabilities, Current": "37.3",
"Liabilities, Non-Current": "23.7",
"Other Expenses": "5.11",
"Expenses": "7.52",
"Revenues": "3.97",
"Net Income": "10.9",
"Selling, General and Administrative Expense": "2.48",
"Cost of Goods Sold": "-6.50",
"Research and Development": "6.43",
"Other Revenues": "3.97",
"Comprehensive Net Income": "11.0",
"Economic Capital Ratio": "82.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001828673_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "40,480",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,322",
"Liabilities, Non-Current": "0",
"Other Assets": "11,915",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "505",
"Property and Equipment": "1,119",
"Research and Development": "8,174",
"Selling, General and Administrative Expense": "5,194"
},
"output_variables": {
"Assets": "53,515",
"Liabilities": "2,322",
"Expenses": "13,368",
"Revenues": "505",
"Stockholders Equity": "51,193",
"Net Income": "-12,862",
"Comprehensive Net Income": "-12,862",
"BaseVar": "34,855",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "406%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "34,071",
"Cost of Goods Sold": "4,136",
"Intangible Assets": "0",
"Liabilities, Current": "2,956",
"Liabilities, Non-Current": "0",
"Other Assets": "1,934",
"Other Compr. Net Income": "0",
"Other Expenses": "127",
"Other Liabilities": "6,424",
"Other Net Income": "0",
"Other Revenues": "7,027",
"Property and Equipment": "10,805",
"Research and Development": "9,338",
"Selling, General and Administrative Expense": "8,327"
},
"output_variables": {
"Assets": "46,809",
"Liabilities": "9,381",
"Expenses": "21,928",
"Revenues": "7,027",
"Stockholders Equity": "37,429",
"Net Income": "-14,901",
"Comprehensive Net Income": "-14,901",
"BaseVar": "42,572",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "327%"
}
}
},
"top_rated": false,
"trend": -96.0,
"value": 3.272485296522096,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001828673.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001828673.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001828673.svg"
},
{
"company_id": "0001782107",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001782107.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001782107.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001782107_main_keyfigs.svg",
"name": "Onconetix Inc",
"rank": 141,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001782107.svg",
"report_text": "The relative strengths and weaknesses of Onconetix 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 Onconetix Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 113% points.The greatest weakness of Onconetix Inc is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 325%, being 80% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001782107_2023_Onconetix_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-5.51",
"Assets": "42.2",
"Liabilities": "48.9",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "101",
"Assets, Current": "83.7",
"Other Assets": "-8.65",
"Property and Equipment": "-2.93",
"Other Liabilities": "25.4",
"Liabilities, Current": "3.05",
"Liabilities, Non-Current": "22.7",
"Other Expenses": "5.17",
"Expenses": "-2.45",
"Revenues": "-11.7",
"Net Income": "-14.7",
"Selling, General and Administrative Expense": "-19.7",
"Cost of Goods Sold": "3.05",
"Research and Development": "9.09",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-14.6",
"Economic Capital Ratio": "80.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001782107_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "26,258",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,922",
"Liabilities, Non-Current": "0",
"Other Assets": "39",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "61",
"Property and Equipment": "14",
"Research and Development": "4,130",
"Selling, General and Administrative Expense": "9,352"
},
"output_variables": {
"Assets": "26,310",
"Liabilities": "3,922",
"Expenses": "13,481",
"Revenues": "61",
"Stockholders Equity": "22,388",
"Net Income": "-13,420",
"Comprehensive Net Income": "-13,420",
"BaseVar": "21,888",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "325%"
}
}
},
"top_rated": false,
"trend": null,
"value": 3.250761593107511,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001782107.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001782107.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001782107.svg"
},
{
"company_id": "0001126234",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001126234.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001126234.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001126234.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001126234_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001126234_main_keyfigs.svg",
"name": "Lumos Pharma INC",
"rank": 142,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001126234.svg",
"report_text": "The relative strengths and weaknesses of Lumos Pharma 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 Lumos Pharma INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 101% points.The greatest weakness of Lumos Pharma INC is the variable Other Revenues, reducing the Economic Capital Ratio by 9.4% points.
The company's Economic Capital Ratio, given in the ranking table, is 324%, being 79% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001126234_2023_Lumos_Pharma_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "61.7",
"Assets": "29.9",
"Liabilities": "60.3",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "116",
"Other Assets": "-5.99",
"Intangible Assets": "-7.81",
"Property and Equipment": "-1.06",
"Liabilities, Current": "33.9",
"Other Liabilities": "27.5",
"Liabilities, Non-Current": "2.64",
"Other Revenues": "-3.89",
"Revenues": "-3.89",
"Net Income": "-2.39",
"Cost of Goods Sold": "3.68",
"Comprehensive Net Income": "-2.52",
"Research and Development": "-13.3",
"Other Net Income": "1.41",
"Other Expenses": "13.2",
"Selling, General and Administrative Expense": "-3.65",
"Economic Capital Ratio": "98.6"
},
"2020": {
"Intangible Assets": "-2.30",
"Assets": "36.2",
"Liabilities": "54.3",
"Stockholders Equity": "147",
"ECR before LimitedLiability": "167",
"Other Assets": "-2.50",
"Assets, Current": "54.2",
"Liabilities, Non-Current": "1.93",
"Liabilities, Current": "32.3",
"Other Liabilities": "24.0",
"Selling, General and Administrative Expense": "-1.46",
"Expenses": "29.4",
"Revenues": "-10.9",
"Net Income": "26.0",
"Cost of Goods Sold": "2.57",
"Research and Development": "9.90",
"Other Expenses": "18.7",
"Other Revenues": "-10.9",
"Other Net Income": "7.31",
"Comprehensive Net Income": "26.0",
"Economic Capital Ratio": "147"
},
"2021": {
"Assets, Current": "59.1",
"Assets": "33.3",
"Liabilities": "43.9",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "96.5",
"Other Assets": "-5.56",
"Property and Equipment": "-1.79",
"Intangible Assets": "-3.96",
"Liabilities, Current": "27.2",
"Other Liabilities": "22.3",
"Liabilities, Non-Current": "-3.87",
"Selling, General and Administrative Expense": "-2.68",
"Expenses": "6.66",
"Revenues": "-10.4",
"Net Income": "-2.91",
"Other Expenses": "5.74",
"Research and Development": "1.05",
"Cost of Goods Sold": "2.55",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "-2.95",
"Economic Capital Ratio": "88.8"
},
"2022": {
"Intangible Assets": "-5.47",
"Assets": "40.3",
"Liabilities": "39.7",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "99.7",
"Assets, Current": "79.5",
"Other Assets": "-8.42",
"Property and Equipment": "-2.89",
"Other Liabilities": "24.9",
"Liabilities, Current": "23.4",
"Liabilities, Non-Current": "-8.00",
"Other Expenses": "5.11",
"Expenses": "3.38",
"Revenues": "-9.40",
"Net Income": "-5.11",
"Selling, General and Administrative Expense": "-3.67",
"Cost of Goods Sold": "3.01",
"Research and Development": "-1.06",
"Other Revenues": "-9.40",
"Comprehensive Net Income": "-5.02",
"Economic Capital Ratio": "79.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001126234_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "127,072",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,847",
"Liabilities, Non-Current": "6,949",
"Other Assets": "140",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,968",
"Other Liabilities": "0",
"Other Net Income": "1,875",
"Other Revenues": "12,474",
"Property and Equipment": "3,727",
"Research and Development": "45,694",
"Selling, General and Administrative Expense": "29,218"
},
"output_variables": {
"Assets": "130,939",
"Liabilities": "15,796",
"Expenses": "67,944",
"Revenues": "12,474",
"Stockholders Equity": "115,143",
"Net Income": "-53,595",
"Comprehensive Net Income": "-53,595",
"BaseVar": "114,514",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "128,449",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,461",
"Liabilities, Non-Current": "6,000",
"Other Assets": "249",
"Other Compr. Net Income": "0",
"Other Expenses": "-13,973",
"Other Liabilities": "0",
"Other Net Income": "6,667",
"Other Revenues": "168",
"Property and Equipment": "335",
"Research and Development": "9,206",
"Selling, General and Administrative Expense": "17,265"
},
"output_variables": {
"Assets": "129,033",
"Liabilities": "12,461",
"Expenses": "12,498",
"Revenues": "168",
"Stockholders Equity": "116,572",
"Net Income": "-5,663",
"Comprehensive Net Income": "-5,663",
"BaseVar": "80,414",
"ECR before LimitedLiability": "351%",
"Economic Capital Ratio": "404%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "99,677",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,130",
"Liabilities, Non-Current": "6,205",
"Other Assets": "556",
"Other Compr. Net Income": "0",
"Other Expenses": "-636",
"Other Liabilities": "0",
"Other Net Income": "281",
"Other Revenues": "230",
"Property and Equipment": "79",
"Research and Development": "16,246",
"Selling, General and Administrative Expense": "15,331"
},
"output_variables": {
"Assets": "100,312",
"Liabilities": "11,335",
"Expenses": "30,941",
"Revenues": "230",
"Stockholders Equity": "88,977",
"Net Income": "-30,430",
"Comprehensive Net Income": "-30,430",
"BaseVar": "71,550",
"ECR before LimitedLiability": "293%",
"Economic Capital Ratio": "364%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "72,009",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,708",
"Liabilities, Non-Current": "6,000",
"Other Assets": "230",
"Other Compr. Net Income": "-9.0",
"Other Expenses": "-160",
"Other Liabilities": "0",
"Other Net Income": "722",
"Other Revenues": "1,520",
"Property and Equipment": "53",
"Research and Development": "17,751",
"Selling, General and Administrative Expense": "15,715"
},
"output_variables": {
"Assets": "72,292",
"Liabilities": "12,708",
"Expenses": "33,305",
"Revenues": "1,520",
"Stockholders Equity": "59,584",
"Net Income": "-31,062",
"Comprehensive Net Income": "-31,067",
"BaseVar": "60,278",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "324%"
}
}
},
"top_rated": false,
"trend": -23.0,
"value": 3.2405000637847685,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001126234.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001126234.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001126234.svg"
},
{
"company_id": "0001635088",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001635088.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001635088.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001635088_main_keyfigs.svg",
"name": "Roivant Sciences Ltd",
"rank": 143,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001635088.svg",
"report_text": "The relative strengths and weaknesses of Roivant Sciences 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 Roivant Sciences Ltd compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Roivant Sciences Ltd 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 324%, being 79% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001635088_2023_Roivant_Sciences_Ltd.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "19.8",
"Assets": "16.8",
"Liabilities": "24.6",
"Stockholders Equity": "50.2",
"ECR before LimitedLiability": "57.3",
"Other Assets": "6.94",
"Property and Equipment": "-2.31",
"Intangible Assets": "-6.19",
"Liabilities, Current": "20.8",
"Other Liabilities": "14.1",
"Liabilities, Non-Current": "-10.6",
"Selling, General and Administrative Expense": "6.45",
"Expenses": "2.27",
"Other Expenses": "-19.8",
"Research and Development": "12.8",
"Cost of Goods Sold": "2.85",
"Other Revenues": "-10.9",
"Revenues": "-10.9",
"Economic Capital Ratio": "49.7",
"Other Net Income": "7.83",
"Other Compr. Net Income": "1.96"
},
"2022": {
"Intangible Assets": "-6.26",
"Assets": "17.7",
"Liabilities": "46.6",
"Stockholders Equity": "69.3",
"ECR before LimitedLiability": "99.4",
"Assets, Current": "20.2",
"Other Assets": "7.48",
"Property and Equipment": "-2.34",
"Other Liabilities": "-6.15",
"Liabilities, Current": "39.1",
"Liabilities, Non-Current": "14.3",
"Expenses": "3.73",
"Revenues": "-11.2",
"Net Income": "10.4",
"Selling, General and Administrative Expense": "-9.07",
"Cost of Goods Sold": "3.46",
"Research and Development": "10.2",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "12.1",
"Other Net Income": "17.9",
"Economic Capital Ratio": "79.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001635088_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "2,186,995",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "218,961",
"Liabilities, Non-Current": "240,833",
"Other Assets": "387,948",
"Other Compr. Net Income": "94,793",
"Other Expenses": "599,875",
"Other Liabilities": "67,893",
"Other Net Income": "172,351",
"Other Revenues": "23,795",
"Property and Equipment": "14,749",
"Research and Development": "236,626",
"Selling, General and Administrative Expense": "259,878"
},
"output_variables": {
"Assets": "2,589,692",
"Liabilities": "527,687",
"Expenses": "1,096,379",
"Revenues": "23,795",
"Stockholders Equity": "2,062,005",
"Net Income": "-900,233",
"Comprehensive Net Income": "-852,836",
"BaseVar": "2,252,348",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "325%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,146,523",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "184,367",
"Liabilities, Non-Current": "84,391",
"Other Assets": "412,701",
"Other Compr. Net Income": "76,463",
"Other Expenses": "156,270",
"Other Liabilities": "254,937",
"Other Net Income": "434,567",
"Other Revenues": "55,655",
"Property and Equipment": "25,905",
"Research and Development": "483,035",
"Selling, General and Administrative Expense": "775,033"
},
"output_variables": {
"Assets": "2,585,129",
"Liabilities": "523,695",
"Expenses": "1,414,338",
"Revenues": "55,655",
"Stockholders Equity": "2,061,434",
"Net Income": "-924,116",
"Comprehensive Net Income": "-885,884",
"BaseVar": "2,544,924",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "324%"
}
}
},
"top_rated": false,
"trend": 37.0,
"value": 3.237749393735137,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001635088.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001635088.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001635088.svg"
},
{
"company_id": "0001741830",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001741830.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001741830.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001741830.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001741830_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001741830_main_keyfigs.svg",
"name": "Kronos Bio Inc",
"rank": 144,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001741830.svg",
"report_text": "The relative strengths and weaknesses of Kronos Bio 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 Kronos Bio Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 105% points.The greatest weakness of Kronos Bio Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 323%, being 78% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001741830_2023_Kronos_Bio_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.82",
"Assets": "42.7",
"Liabilities": "55.8",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "153",
"Other Assets": "9.63",
"Assets, Current": "33.2",
"Liabilities, Non-Current": "-7.21",
"Liabilities, Current": "41.8",
"Other Liabilities": "23.4",
"Selling, General and Administrative Expense": "11.9",
"Expenses": "27.5",
"Revenues": "-11.1",
"Net Income": "10.2",
"Cost of Goods Sold": "2.57",
"Research and Development": "8.37",
"Other Expenses": "4.99",
"Other Revenues": "-11.1",
"Other Net Income": "-6.83",
"Comprehensive Net Income": "10.2",
"Economic Capital Ratio": "134"
},
"2021": {
"Assets, Current": "37.4",
"Assets": "30.7",
"Liabilities": "45.1",
"Stockholders Equity": "98.1",
"ECR before LimitedLiability": "84.3",
"Other Assets": "3.33",
"Property and Equipment": "-2.18",
"Intangible Assets": "-4.64",
"Liabilities, Current": "34.7",
"Other Liabilities": "22.7",
"Liabilities, Non-Current": "-11.9",
"Other Revenues": "-11.1",
"Revenues": "-11.1",
"Net Income": "-10.8",
"Research and Development": "-12.8",
"Comprehensive Net Income": "-10.9",
"Other Net Income": "0.581",
"Cost of Goods Sold": "2.66",
"Other Expenses": "5.19",
"Selling, General and Administrative Expense": "4.66",
"Economic Capital Ratio": "76.6"
},
"2022": {
"Intangible Assets": "-5.45",
"Assets": "42.9",
"Liabilities": "40.1",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "98.9",
"Assets, Current": "39.8",
"Other Assets": "5.63",
"Property and Equipment": "2.08",
"Other Liabilities": "24.7",
"Liabilities, Current": "29.5",
"Liabilities, Non-Current": "-14.3",
"Other Expenses": "5.05",
"Expenses": "2.55",
"Revenues": "-11.6",
"Net Income": "-8.18",
"Selling, General and Administrative Expense": "3.94",
"Cost of Goods Sold": "2.98",
"Research and Development": "-9.39",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "-8.23",
"Economic Capital Ratio": "78.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001741830_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "419,802",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,856",
"Liabilities, Non-Current": "33,589",
"Other Assets": "92,162",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-30,400",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "43,250",
"Selling, General and Administrative Expense": "14,794"
},
"output_variables": {
"Assets": "511,964",
"Liabilities": "46,445",
"Expenses": "58,044",
"Revenues": "0",
"Stockholders Equity": "465,519",
"Net Income": "-88,444",
"Comprehensive Net Income": "-88,444",
"BaseVar": "323,427",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "390%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "347,554",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,626",
"Liabilities, Non-Current": "32,753",
"Other Assets": "43,922",
"Other Compr. Net Income": "-20",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "320",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "112,903",
"Selling, General and Administrative Expense": "38,495"
},
"output_variables": {
"Assets": "391,476",
"Liabilities": "46,379",
"Expenses": "151,398",
"Revenues": "0",
"Stockholders Equity": "345,097",
"Net Income": "-151,078",
"Comprehensive Net Income": "-151,088",
"BaseVar": "294,796",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "352%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "244,291",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,486",
"Liabilities, Non-Current": "28,953",
"Other Assets": "37,662",
"Other Compr. Net Income": "-753",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,911",
"Other Revenues": "0",
"Property and Equipment": "12,985",
"Research and Development": "93,715",
"Selling, General and Administrative Expense": "43,400"
},
"output_variables": {
"Assets": "294,938",
"Liabilities": "50,439",
"Expenses": "137,115",
"Revenues": "0",
"Stockholders Equity": "244,499",
"Net Income": "-133,204",
"Comprehensive Net Income": "-133,580",
"BaseVar": "243,578",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "323%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 3.232360796556502,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001741830.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001741830.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001741830.svg"
},
{
"company_id": "0001348362",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001348362.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001348362.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001348362.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001348362_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001348362_main_keyfigs.svg",
"name": "Lexaria Bioscience Corp",
"rank": 145,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001348362.svg",
"report_text": "The relative strengths and weaknesses of Lexaria Bioscience 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 Lexaria Bioscience Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 139% points.The greatest weakness of Lexaria Bioscience Corp is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 323%, being 78% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001348362_2023_Lexaria_Bioscience_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "210",
"Assets": "77.6",
"Liabilities": "-38.1",
"Stockholders Equity": "63.8",
"ECR before LimitedLiability": "127",
"Intangible Assets": "-9.39",
"Property and Equipment": "-6.04",
"Assets, Current": "-36.6",
"Other Liabilities": "-19.0",
"Liabilities, Non-Current": "9.83",
"Liabilities, Current": "-28.7",
"Research and Development": "24.7",
"Expenses": "32.9",
"Revenues": "-21.1",
"Net Income": "23.1",
"Other Expenses": "-15.1",
"Selling, General and Administrative Expense": "20.6",
"Other Revenues": "-21.1",
"Comprehensive Net Income": "22.9",
"Other Net Income": "12.5",
"Economic Capital Ratio": "51.3"
},
"2015": {
"Property and Equipment": "-10.3",
"Assets": "-105",
"Liabilities": "31.2",
"Stockholders Equity": "-17.2",
"ECR before LimitedLiability": "-125",
"Other Assets": "-10.1",
"Intangible Assets": "-18.0",
"Assets, Current": "-31.0",
"Other Liabilities": "12.8",
"Liabilities, Non-Current": "6.08",
"Liabilities, Current": "18.3",
"Other Expenses": "-247",
"Expenses": "-164",
"Revenues": "-12.4",
"Net Income": "-200",
"Cost of Goods Sold": "1.66",
"Selling, General and Administrative Expense": "21.0",
"Research and Development": "15.1",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "-200",
"Economic Capital Ratio": "-144"
},
"2016": {
"Other Assets": "-5.46",
"Assets": "-41.0",
"Liabilities": "-7.21",
"Stockholders Equity": "-59.8",
"ECR before LimitedLiability": "-122",
"Assets, Current": "-33.8",
"Property and Equipment": "-10.4",
"Intangible Assets": "-19.5",
"Other Liabilities": "4.09",
"Liabilities, Non-Current": "4.18",
"Liabilities, Current": "-18.0",
"Research and Development": "21.1",
"Expenses": "-31.2",
"Revenues": "-8.44",
"Net Income": "-35.7",
"Selling, General and Administrative Expense": "15.5",
"Other Expenses": "-57.1",
"Cost of Goods Sold": "1.35",
"Other Revenues": "-8.44",
"Comprehensive Net Income": "-35.7",
"Economic Capital Ratio": "-145"
},
"2017": {
"Other Assets": "-4.86",
"Assets": "31.6",
"Liabilities": "99.5",
"Stockholders Equity": "153",
"ECR before LimitedLiability": "122",
"Intangible Assets": "-8.23",
"Assets, Current": "71.8",
"Property and Equipment": "-3.89",
"Liabilities, Current": "52.7",
"Other Liabilities": "36.9",
"Liabilities, Non-Current": "21.1",
"Selling, General and Administrative Expense": "18.5",
"Expenses": "-24.3",
"Revenues": "-13.7",
"Net Income": "-38.7",
"Research and Development": "27.0",
"Other Expenses": "-75.7",
"Cost of Goods Sold": "2.61",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "-38.8",
"Economic Capital Ratio": "102"
},
"2018": {
"Assets, Current": "-52.6",
"Assets": "-122",
"Liabilities": "38.0",
"Stockholders Equity": "-10.2",
"ECR before LimitedLiability": "-105",
"Other Assets": "-8.80",
"Intangible Assets": "-13.3",
"Property and Equipment": "-8.71",
"Liabilities, Current": "23.3",
"Other Liabilities": "11.9",
"Liabilities, Non-Current": "10.1",
"Research and Development": "19.3",
"Expenses": "-186",
"Revenues": "-5.08",
"Net Income": "-202",
"Cost of Goods Sold": "2.99",
"Other Expenses": "-289",
"Selling, General and Administrative Expense": "19.8",
"Other Revenues": "-5.08",
"Comprehensive Net Income": "-203",
"Economic Capital Ratio": "-122"
},
"2019": {
"Other Assets": "-6.52",
"Assets": "-36.3",
"Liabilities": "84.1",
"Stockholders Equity": "80.5",
"ECR before LimitedLiability": "10.5",
"Property and Equipment": "53.8",
"Assets, Current": "-39.7",
"Intangible Assets": "-26.6",
"Liabilities, Current": "72.8",
"Other Liabilities": "40.3",
"Liabilities, Non-Current": "44.3",
"Other Expenses": "-157",
"Expenses": "-106",
"Revenues": "-19.2",
"Net Income": "-122",
"Cost of Goods Sold": "6.58",
"Selling, General and Administrative Expense": "29.5",
"Research and Development": "27.9",
"Other Revenues": "-19.2",
"Comprehensive Net Income": "-123",
"Economic Capital Ratio": "-16.7"
},
"2020": {
"Intangible Assets": "-22.9",
"Assets": "-59.0",
"Liabilities": "78.5",
"Stockholders Equity": "20.4",
"ECR before LimitedLiability": "-19.8",
"Other Assets": "9.46",
"Property and Equipment": "37.0",
"Assets, Current": "-66.2",
"Liabilities, Non-Current": "26.8",
"Liabilities, Current": "68.6",
"Other Liabilities": "42.2",
"Selling, General and Administrative Expense": "26.6",
"Expenses": "-106",
"Revenues": "-8.53",
"Net Income": "-112",
"Research and Development": "30.9",
"Other Expenses": "-152",
"Other Revenues": "-8.53",
"Other Net Income": "1.86",
"Comprehensive Net Income": "-112",
"Economic Capital Ratio": "-39.4"
},
"2021": {
"Assets, Current": "19.8",
"Assets": "10.8",
"Liabilities": "105",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "143",
"Property and Equipment": "-1.33",
"Intangible Assets": "-2.82",
"Liabilities, Current": "60.0",
"Other Liabilities": "32.3",
"Liabilities, Non-Current": "30.1",
"Selling, General and Administrative Expense": "-32.1",
"Expenses": "-8.17",
"Revenues": "-6.97",
"Net Income": "1.47",
"Other Expenses": "6.79",
"Research and Development": "14.5",
"Cost of Goods Sold": "1.64",
"Other Revenues": "-6.97",
"Comprehensive Net Income": "1.41",
"Other Net Income": "16.3",
"Economic Capital Ratio": "135"
},
"2022": {
"Intangible Assets": "-7.57",
"Assets": "16.5",
"Liabilities": "117",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "98.3",
"Assets, Current": "32.1",
"Other Assets": "-3.92",
"Property and Equipment": "1.06",
"Other Liabilities": "34.1",
"Liabilities, Current": "64.3",
"Liabilities, Non-Current": "30.1",
"Other Expenses": "7.10",
"Expenses": "-48.4",
"Revenues": "-12.2",
"Net Income": "-61.7",
"Selling, General and Administrative Expense": "-65.8",
"Cost of Goods Sold": "3.01",
"Research and Development": "6.87",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "-61.6",
"Economic Capital Ratio": "77.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001348362_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "264",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,079",
"Liabilities, Non-Current": "0",
"Other Assets": "4,075",
"Other Compr. Net Income": "0",
"Other Expenses": "999",
"Other Liabilities": "599",
"Other Net Income": "466",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "5.2"
},
"output_variables": {
"Assets": "4,339",
"Liabilities": "1,678",
"Expenses": "1,004",
"Revenues": "0",
"Stockholders Equity": "2,661",
"Net Income": "-538",
"Comprehensive Net Income": "-538",
"BaseVar": "3,744",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "285%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "675",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "55",
"Liabilities, Non-Current": "0",
"Other Assets": "37",
"Other Compr. Net Income": "0",
"Other Expenses": "1,833",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "15",
"Property and Equipment": "0",
"Research and Development": "146",
"Selling, General and Administrative Expense": "19"
},
"output_variables": {
"Assets": "712",
"Liabilities": "55",
"Expenses": "1,998",
"Revenues": "15",
"Stockholders Equity": "657",
"Net Income": "-1,983",
"Comprehensive Net Income": "-1,983",
"BaseVar": "1,390",
"ECR before LimitedLiability": "-144%",
"Economic Capital Ratio": "120%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "510",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "434",
"Liabilities, Non-Current": "0",
"Other Assets": "54",
"Other Compr. Net Income": "0",
"Other Expenses": "1,297",
"Other Liabilities": "45",
"Other Net Income": "0",
"Other Revenues": "41",
"Property and Equipment": "2.5",
"Research and Development": "9.0",
"Selling, General and Administrative Expense": "12"
},
"output_variables": {
"Assets": "567",
"Liabilities": "479",
"Expenses": "1,318",
"Revenues": "41",
"Stockholders Equity": "88",
"Net Income": "-1,277",
"Comprehensive Net Income": "-1,277",
"BaseVar": "1,202",
"ECR before LimitedLiability": "-208%",
"Economic Capital Ratio": "100%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,795",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "92",
"Liabilities, Non-Current": "0",
"Other Assets": "63",
"Other Compr. Net Income": "0",
"Other Expenses": "1,679",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "178",
"Property and Equipment": "1.9",
"Research and Development": "34",
"Selling, General and Administrative Expense": "12"
},
"output_variables": {
"Assets": "2,860",
"Liabilities": "92",
"Expenses": "1,725",
"Revenues": "178",
"Stockholders Equity": "2,768",
"Net Income": "-1,547",
"Comprehensive Net Income": "-1,547",
"BaseVar": "2,428",
"ECR before LimitedLiability": "304%",
"Economic Capital Ratio": "371%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,284",
"Cost of Goods Sold": "0.99",
"Intangible Assets": "0",
"Liabilities, Current": "44",
"Liabilities, Non-Current": "0",
"Other Assets": "147",
"Other Compr. Net Income": "-14",
"Other Expenses": "15,575",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,277",
"Property and Equipment": "1.2",
"Research and Development": "434",
"Selling, General and Administrative Expense": "511"
},
"output_variables": {
"Assets": "2,432",
"Liabilities": "44",
"Expenses": "16,521",
"Revenues": "2,277",
"Stockholders Equity": "2,388",
"Net Income": "-14,244",
"Comprehensive Net Income": "-14,251",
"BaseVar": "10,644",
"ECR before LimitedLiability": "-731%",
"Economic Capital Ratio": "2.0%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,819",
"Cost of Goods Sold": "23",
"Intangible Assets": "0",
"Liabilities, Current": "185",
"Liabilities, Non-Current": "0",
"Other Assets": "265",
"Other Compr. Net Income": "-14",
"Other Expenses": "4,451",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "295",
"Property and Equipment": "591",
"Research and Development": "562",
"Selling, General and Administrative Expense": "525"
},
"output_variables": {
"Assets": "2,675",
"Liabilities": "185",
"Expenses": "5,561",
"Revenues": "295",
"Stockholders Equity": "2,491",
"Net Income": "-5,266",
"Comprehensive Net Income": "-5,274",
"BaseVar": "4,365",
"ECR before LimitedLiability": "11%",
"Economic Capital Ratio": "152%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,926",
"Cost of Goods Sold": "79",
"Intangible Assets": "0",
"Liabilities, Current": "226",
"Liabilities, Non-Current": "120",
"Other Assets": "419",
"Other Compr. Net Income": "0",
"Other Expenses": "3,639",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "323",
"Property and Equipment": "483",
"Research and Development": "379",
"Selling, General and Administrative Expense": "286"
},
"output_variables": {
"Assets": "2,828",
"Liabilities": "346",
"Expenses": "4,383",
"Revenues": "323",
"Stockholders Equity": "2,482",
"Net Income": "-4,060",
"Comprehensive Net Income": "-4,060",
"BaseVar": "3,940",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "218%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,443",
"Cost of Goods Sold": "422",
"Intangible Assets": "0",
"Liabilities, Current": "153",
"Liabilities, Non-Current": "50",
"Other Assets": "824",
"Other Compr. Net Income": "0",
"Other Expenses": "1,068",
"Other Liabilities": "0",
"Other Net Income": "1,501",
"Other Revenues": "660",
"Property and Equipment": "0",
"Research and Development": "955",
"Selling, General and Administrative Expense": "4,514"
},
"output_variables": {
"Assets": "13,267",
"Liabilities": "203",
"Expenses": "6,959",
"Revenues": "660",
"Stockholders Equity": "13,064",
"Net Income": "-4,799",
"Comprehensive Net Income": "-4,799",
"BaseVar": "11,295",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "404%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "6,978",
"Cost of Goods Sold": "88",
"Intangible Assets": "0",
"Liabilities, Current": "194",
"Liabilities, Non-Current": "7.4",
"Other Assets": "541",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "968",
"Other Revenues": "456",
"Property and Equipment": "316",
"Research and Development": "2,164",
"Selling, General and Administrative Expense": "5,869"
},
"output_variables": {
"Assets": "7,834",
"Liabilities": "201",
"Expenses": "8,121",
"Revenues": "456",
"Stockholders Equity": "7,632",
"Net Income": "-6,697",
"Comprehensive Net Income": "-6,697",
"BaseVar": "8,790",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "334%"
}
}
},
"top_rated": false,
"trend": -108.0,
"value": 3.226169652898746,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001348362.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001348362.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001348362.svg"
},
{
"company_id": "0001160308",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001160308.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001160308.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001160308.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001160308_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001160308_main_keyfigs.svg",
"name": "Savara Inc",
"rank": 146,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001160308.svg",
"report_text": "The relative strengths and weaknesses of Savara 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 Savara Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 93% points.The greatest weakness of Savara Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 322%, being 77% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001160308_2023_Savara_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-4.19",
"Assets": "-45.5",
"Liabilities": "31.6",
"Stockholders Equity": "13.5",
"ECR before LimitedLiability": "-38.7",
"Intangible Assets": "-14.3",
"Property and Equipment": "-12.2",
"Assets, Current": "-16.7",
"Other Liabilities": "9.95",
"Liabilities, Non-Current": "5.60",
"Liabilities, Current": "21.4",
"Research and Development": "-21.0",
"Expenses": "-148",
"Revenues": "-17.9",
"Net Income": "-194",
"Other Expenses": "-17.8",
"Selling, General and Administrative Expense": "-18.2",
"Other Revenues": "-17.9",
"Comprehensive Net Income": "-194",
"Other Net Income": "6.29",
"Economic Capital Ratio": "-114"
},
"2012": {
"Property and Equipment": "-28.0",
"Assets": "-92.5",
"Liabilities": "7.40",
"Stockholders Equity": "-4.95",
"ECR before LimitedLiability": "-99.4",
"Assets, Current": "-80.3",
"Intangible Assets": "-28.4",
"Liabilities, Current": "5.37",
"Other Liabilities": "2.78",
"Liabilities, Non-Current": "1.75",
"Selling, General and Administrative Expense": "-49.0",
"Expenses": "-119",
"Revenues": "-30.7",
"Net Income": "-216",
"Research and Development": "-69.8",
"Other Expenses": "-13.0",
"Cost of Goods Sold": "4.54",
"Other Revenues": "-30.7",
"Comprehensive Net Income": "-215",
"Other Net Income": "-5.70",
"Economic Capital Ratio": "-172"
},
"2013": {
"Other Assets": "7.84",
"Assets": "47.1",
"Liabilities": "63.2",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "108",
"Intangible Assets": "-2.26",
"Property and Equipment": "-4.67",
"Assets, Current": "46.7",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "34.4",
"Other Liabilities": "19.2",
"Selling, General and Administrative Expense": "5.05",
"Expenses": "-11.6",
"Revenues": "-16.0",
"Net Income": "-26.1",
"Other Expenses": "-15.1",
"Research and Development": "-4.16",
"Cost of Goods Sold": "2.62",
"Other Revenues": "-16.0",
"Comprehensive Net Income": "-26.4",
"Economic Capital Ratio": "80.1"
},
"2014": {
"Other Assets": "7.97",
"Assets": "49.4",
"Liabilities": "29.5",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "109",
"Property and Equipment": "-3.11",
"Assets, Current": "46.8",
"Intangible Assets": "-2.92",
"Other Liabilities": "9.65",
"Liabilities, Current": "9.57",
"Liabilities, Non-Current": "11.3",
"Selling, General and Administrative Expense": "4.39",
"Expenses": "4.39",
"Revenues": "-14.9",
"Net Income": "-8.07",
"Other Expenses": "8.53",
"Research and Development": "-10.2",
"Other Revenues": "-14.9",
"Other Net Income": "2.43",
"Comprehensive Net Income": "-7.93",
"Economic Capital Ratio": "75.6"
},
"2015": {
"Property and Equipment": "-10.7",
"Assets": "-6.57",
"Liabilities": "-56.8",
"Stockholders Equity": "-53.6",
"ECR before LimitedLiability": "-75.0",
"Other Assets": "21.8",
"Intangible Assets": "-13.2",
"Assets, Current": "-1.76",
"Other Liabilities": "-6.57",
"Liabilities, Non-Current": "13.6",
"Liabilities, Current": "-65.0",
"Other Expenses": "12.9",
"Expenses": "-10.5",
"Revenues": "-20.8",
"Net Income": "-30.7",
"Cost of Goods Sold": "2.27",
"Selling, General and Administrative Expense": "3.50",
"Research and Development": "-28.0",
"Other Revenues": "-20.8",
"Comprehensive Net Income": "-30.6",
"Economic Capital Ratio": "-94.1"
},
"2016": {
"Other Assets": "2.57",
"Assets": "-35.8",
"Liabilities": "5.43",
"Stockholders Equity": "-13.8",
"ECR before LimitedLiability": "-95.1",
"Assets, Current": "-25.7",
"Property and Equipment": "-5.81",
"Other Liabilities": "-1.67",
"Liabilities, Non-Current": "4.51",
"Liabilities, Current": "2.60",
"Research and Development": "-13.3",
"Expenses": "-31.9",
"Revenues": "-6.92",
"Net Income": "-62.3",
"Selling, General and Administrative Expense": "-4.56",
"Other Expenses": "-4.70",
"Cost of Goods Sold": "0.995",
"Other Revenues": "-6.92",
"Comprehensive Net Income": "-62.3",
"Other Net Income": "0.313",
"Economic Capital Ratio": "-118"
},
"2017": {
"Other Assets": "18.8",
"Assets": "59.1",
"Liabilities": "-2.09",
"Stockholders Equity": "89.8",
"ECR before LimitedLiability": "90.9",
"Intangible Assets": "11.4",
"Assets, Current": "18.6",
"Property and Equipment": "-2.92",
"Liabilities, Current": "31.9",
"Other Liabilities": "-56.8",
"Liabilities, Non-Current": "13.7",
"Selling, General and Administrative Expense": "8.99",
"Expenses": "27.4",
"Revenues": "-11.2",
"Net Income": "13.4",
"Research and Development": "7.86",
"Other Expenses": "8.50",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "13.9",
"Other Net Income": "-2.49",
"Economic Capital Ratio": "71.4"
},
"2018": {
"Assets, Current": "31.9",
"Assets": "47.8",
"Liabilities": "-3.91",
"Stockholders Equity": "62.4",
"ECR before LimitedLiability": "55.1",
"Other Assets": "1.68",
"Intangible Assets": "14.2",
"Property and Equipment": "-4.66",
"Liabilities, Current": "32.5",
"Other Liabilities": "-63.4",
"Liabilities, Non-Current": "18.5",
"Research and Development": "-1.52",
"Expenses": "10.9",
"Revenues": "-13.2",
"Net Income": "-2.79",
"Cost of Goods Sold": "3.26",
"Other Expenses": "-3.45",
"Selling, General and Administrative Expense": "12.6",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "-3.17",
"Economic Capital Ratio": "37.4"
},
"2019": {
"Assets": "44.1",
"Liabilities": "22.1",
"Stockholders Equity": "79.4",
"ECR before LimitedLiability": "69.7",
"Property and Equipment": "-5.33",
"Assets, Current": "76.0",
"Intangible Assets": "-10.7",
"Liabilities, Current": "30.8",
"Other Liabilities": "-35.6",
"Liabilities, Non-Current": "23.7",
"Other Expenses": "-14.1",
"Expenses": "-2.82",
"Revenues": "-15.4",
"Net Income": "-17.4",
"Cost of Goods Sold": "3.80",
"Selling, General and Administrative Expense": "11.3",
"Research and Development": "-3.45",
"Other Revenues": "-15.4",
"Comprehensive Net Income": "-17.8",
"Other Net Income": "0.807",
"Economic Capital Ratio": "42.6"
},
"2020": {
"Intangible Assets": "-10.0",
"Assets": "24.9",
"Liabilities": "-3.53",
"Stockholders Equity": "30.4",
"ECR before LimitedLiability": "23.2",
"Other Assets": "9.08",
"Property and Equipment": "-4.86",
"Assets, Current": "34.6",
"Liabilities, Non-Current": "22.8",
"Liabilities, Current": "29.0",
"Other Liabilities": "-61.7",
"Selling, General and Administrative Expense": "4.08",
"Expenses": "-1.36",
"Revenues": "-13.4",
"Net Income": "-14.2",
"Cost of Goods Sold": "3.29",
"Research and Development": "-14.5",
"Other Expenses": "6.13",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-13.8",
"Economic Capital Ratio": "3.63"
},
"2021": {
"Assets, Current": "52.7",
"Assets": "37.5",
"Liabilities": "16.3",
"Stockholders Equity": "83.3",
"ECR before LimitedLiability": "74.8",
"Other Assets": "-0.884",
"Property and Equipment": "-2.09",
"Intangible Assets": "-4.54",
"Liabilities, Current": "13.2",
"Other Liabilities": "20.0",
"Liabilities, Non-Current": "-18.4",
"Selling, General and Administrative Expense": "6.79",
"Expenses": "14.5",
"Revenues": "-9.96",
"Net Income": "4.05",
"Other Expenses": "4.57",
"Research and Development": "0.787",
"Cost of Goods Sold": "2.38",
"Other Revenues": "-9.96",
"Comprehensive Net Income": "3.72",
"Economic Capital Ratio": "67.1"
},
"2022": {
"Intangible Assets": "-4.86",
"Assets": "53.4",
"Liabilities": "11.7",
"Stockholders Equity": "93.5",
"ECR before LimitedLiability": "97.2",
"Assets, Current": "70.1",
"Other Assets": "0.317",
"Property and Equipment": "-2.59",
"Other Liabilities": "21.7",
"Liabilities, Current": "33.9",
"Liabilities, Non-Current": "-52.4",
"Other Expenses": "4.39",
"Expenses": "18.4",
"Revenues": "-10.2",
"Net Income": "8.07",
"Selling, General and Administrative Expense": "9.58",
"Cost of Goods Sold": "2.61",
"Research and Development": "1.68",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "7.91",
"Economic Capital Ratio": "76.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001160308_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "51,792",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,007",
"Liabilities, Current": "2,469",
"Liabilities, Non-Current": "0",
"Other Assets": "6,593",
"Other Compr. Net Income": "0",
"Other Expenses": "40,462",
"Other Liabilities": "2,609",
"Other Net Income": "4,893",
"Other Revenues": "2,094",
"Property and Equipment": "464",
"Research and Development": "77,969",
"Selling, General and Administrative Expense": "60,147"
},
"output_variables": {
"Assets": "61,856",
"Liabilities": "5,078",
"Expenses": "178,579",
"Revenues": "2,094",
"Stockholders Equity": "56,779",
"Net Income": "-171,592",
"Comprehensive Net Income": "-171,592",
"BaseVar": "126,250",
"ECR before LimitedLiability": "-143%",
"Economic Capital Ratio": "120%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "37,174",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,007",
"Liabilities, Current": "2,571",
"Liabilities, Non-Current": "0",
"Other Assets": "6,593",
"Other Compr. Net Income": "-28",
"Other Expenses": "28,243",
"Other Liabilities": "2,609",
"Other Net Income": "-7,278",
"Other Revenues": "2,094",
"Property and Equipment": "198",
"Research and Development": "86,057",
"Selling, General and Administrative Expense": "67,667"
},
"output_variables": {
"Assets": "46,972",
"Liabilities": "5,179",
"Expenses": "181,967",
"Revenues": "2,094",
"Stockholders Equity": "41,792",
"Net Income": "-187,151",
"Comprehensive Net Income": "-187,165",
"BaseVar": "121,759",
"ECR before LimitedLiability": "-368%",
"Economic Capital Ratio": "48%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "45,528",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,007",
"Liabilities, Current": "4,833",
"Liabilities, Non-Current": "0",
"Other Assets": "6,609",
"Other Compr. Net Income": "-47",
"Other Expenses": "12,602",
"Other Liabilities": "2,609",
"Other Net Income": "59",
"Other Revenues": "2,094",
"Property and Equipment": "106",
"Research and Development": "12,902",
"Selling, General and Administrative Expense": "8,518"
},
"output_variables": {
"Assets": "55,250",
"Liabilities": "7,442",
"Expenses": "34,022",
"Revenues": "2,094",
"Stockholders Equity": "47,808",
"Net Income": "-31,869",
"Comprehensive Net Income": "-31,893",
"BaseVar": "49,456",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "323%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "58,403",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,007",
"Liabilities, Current": "8,438",
"Liabilities, Non-Current": "0",
"Other Assets": "8,902",
"Other Compr. Net Income": "-12",
"Other Expenses": "995",
"Other Liabilities": "3,404",
"Other Net Income": "352",
"Other Revenues": "0",
"Property and Equipment": "188",
"Research and Development": "19,195",
"Selling, General and Administrative Expense": "9,481"
},
"output_variables": {
"Assets": "70,500",
"Liabilities": "11,842",
"Expenses": "29,671",
"Revenues": "0",
"Stockholders Equity": "58,658",
"Net Income": "-29,318",
"Comprehensive Net Income": "-29,324",
"BaseVar": "56,189",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "329%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "42,252",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,007",
"Liabilities, Current": "23,173",
"Liabilities, Non-Current": "0",
"Other Assets": "8,732",
"Other Compr. Net Income": "9.1",
"Other Expenses": "729",
"Other Liabilities": "7,155",
"Other Net Income": "326",
"Other Revenues": "0",
"Property and Equipment": "226",
"Research and Development": "27,982",
"Selling, General and Administrative Expense": "10,953"
},
"output_variables": {
"Assets": "54,217",
"Liabilities": "30,328",
"Expenses": "39,664",
"Revenues": "0",
"Stockholders Equity": "23,889",
"Net Income": "-39,338",
"Comprehensive Net Income": "-39,333",
"BaseVar": "62,272",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "170%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "12,185",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,007",
"Liabilities, Current": "4,866",
"Liabilities, Non-Current": "0",
"Other Assets": "2,631",
"Other Compr. Net Income": "19",
"Other Expenses": "5,902",
"Other Liabilities": "3,297",
"Other Net Income": "103",
"Other Revenues": "128",
"Property and Equipment": "99",
"Research and Development": "21,070",
"Selling, General and Administrative Expense": "9,353"
},
"output_variables": {
"Assets": "17,922",
"Liabilities": "8,163",
"Expenses": "36,325",
"Revenues": "128",
"Stockholders Equity": "9,759",
"Net Income": "-36,094",
"Comprehensive Net Income": "-36,085",
"BaseVar": "31,330",
"ECR before LimitedLiability": "-114%",
"Economic Capital Ratio": "127%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "97,864",
"Cost of Goods Sold": "0",
"Intangible Assets": "27,082",
"Liabilities, Current": "6,015",
"Liabilities, Non-Current": "0",
"Other Assets": "33,757",
"Other Compr. Net Income": "9,054",
"Other Expenses": "-2,613",
"Other Liabilities": "34,304",
"Other Net Income": "-1,937",
"Other Revenues": "0.24",
"Property and Equipment": "925",
"Research and Development": "18,593",
"Selling, General and Administrative Expense": "11,068"
},
"output_variables": {
"Assets": "159,628",
"Liabilities": "40,319",
"Expenses": "27,048",
"Revenues": "0.24",
"Stockholders Equity": "119,309",
"Net Income": "-28,985",
"Comprehensive Net Income": "-24,458",
"BaseVar": "118,993",
"ECR before LimitedLiability": "236%",
"Economic Capital Ratio": "326%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "113,344",
"Cost of Goods Sold": "0",
"Intangible Assets": "26,918",
"Liabilities, Current": "7,254",
"Liabilities, Non-Current": "0",
"Other Assets": "11,503",
"Other Compr. Net Income": "1,546",
"Other Expenses": "11,599",
"Other Liabilities": "36,814",
"Other Net Income": "-1,542",
"Other Revenues": "0",
"Property and Equipment": "522",
"Research and Development": "36,447",
"Selling, General and Administrative Expense": "10,657"
},
"output_variables": {
"Assets": "152,287",
"Liabilities": "44,068",
"Expenses": "58,703",
"Revenues": "0",
"Stockholders Equity": "108,219",
"Net Income": "-60,245",
"Comprehensive Net Income": "-59,472",
"BaseVar": "129,073",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "289%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "124,067",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,880",
"Liabilities, Non-Current": "513",
"Other Assets": "11,784",
"Other Compr. Net Income": "-443",
"Other Expenses": "26,674",
"Other Liabilities": "23,112",
"Other Net Income": "506",
"Other Revenues": "0",
"Property and Equipment": "352",
"Research and Development": "38,724",
"Selling, General and Administrative Expense": "13,062"
},
"output_variables": {
"Assets": "136,203",
"Liabilities": "34,505",
"Expenses": "78,461",
"Revenues": "0",
"Stockholders Equity": "101,698",
"Net Income": "-77,954",
"Comprehensive Net Income": "-78,176",
"BaseVar": "125,059",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "281%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "85,121",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,174",
"Liabilities, Non-Current": "84",
"Other Assets": "12,468",
"Other Compr. Net Income": "542",
"Other Expenses": "4,086",
"Other Liabilities": "25,104",
"Other Net Income": "170",
"Other Revenues": "257",
"Property and Equipment": "156",
"Research and Development": "35,173",
"Selling, General and Administrative Expense": "14,255"
},
"output_variables": {
"Assets": "97,745",
"Liabilities": "33,362",
"Expenses": "53,514",
"Revenues": "257",
"Stockholders Equity": "64,383",
"Net Income": "-53,087",
"Comprehensive Net Income": "-52,815",
"BaseVar": "92,795",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "256%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "165,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,660",
"Liabilities, Non-Current": "17,440",
"Other Assets": "11,525",
"Other Compr. Net Income": "-57",
"Other Expenses": "150",
"Other Liabilities": "0",
"Other Net Income": "-1,036",
"Other Revenues": "2.4",
"Property and Equipment": "73",
"Research and Development": "29,198",
"Selling, General and Administrative Expense": "12,364"
},
"output_variables": {
"Assets": "176,598",
"Liabilities": "32,100",
"Expenses": "41,712",
"Revenues": "2.4",
"Stockholders Equity": "144,498",
"Net Income": "-42,746",
"Comprehensive Net Income": "-42,774",
"BaseVar": "125,753",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "343%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "128,954",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,867",
"Liabilities, Non-Current": "26,132",
"Other Assets": "10,772",
"Other Compr. Net Income": "-730",
"Other Expenses": "43",
"Other Liabilities": "0",
"Other Net Income": "-234",
"Other Revenues": "0",
"Property and Equipment": "51",
"Research and Development": "27,916",
"Selling, General and Administrative Expense": "10,939"
},
"output_variables": {
"Assets": "139,777",
"Liabilities": "31,999",
"Expenses": "38,899",
"Revenues": "0",
"Stockholders Equity": "107,778",
"Net Income": "-39,133",
"Comprehensive Net Income": "-39,498",
"BaseVar": "105,819",
"ECR before LimitedLiability": "228%",
"Economic Capital Ratio": "321%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 3.2157820552791434,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001160308.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001160308.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001160308.svg"
},
{
"company_id": "0001832168",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001832168.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001832168.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001832168.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001832168_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001832168_main_keyfigs.svg",
"name": "Longboard Pharmaceuticals Inc",
"rank": 147,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001832168.svg",
"report_text": "The relative strengths and weaknesses of Longboard Pharmaceuticals 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 Longboard Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 115% points.The greatest weakness of Longboard Pharmaceuticals Inc is the variable Research and Development, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 321%, being 77% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001832168_2023_Longboard_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "50.7",
"Assets": "30.8",
"Liabilities": "68.0",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "132",
"Other Assets": "-3.58",
"Property and Equipment": "-1.19",
"Intangible Assets": "-2.55",
"Liabilities, Current": "28.1",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "23.8",
"Selling, General and Administrative Expense": "6.05",
"Expenses": "10.4",
"Other Expenses": "5.07",
"Research and Development": "-3.35",
"Cost of Goods Sold": "2.60",
"Other Revenues": "-11.0",
"Revenues": "-11.0",
"Economic Capital Ratio": "125",
"Other Net Income": "0.526",
"Other Compr. Net Income": "-0.139"
},
"2022": {
"Intangible Assets": "-6.18",
"Assets": "34.4",
"Liabilities": "64.3",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "96.9",
"Assets, Current": "73.8",
"Other Assets": "-8.69",
"Property and Equipment": "-3.35",
"Other Liabilities": "27.5",
"Liabilities, Current": "16.5",
"Liabilities, Non-Current": "24.5",
"Other Expenses": "5.67",
"Expenses": "-12.9",
"Revenues": "-13.1",
"Net Income": "-25.1",
"Selling, General and Administrative Expense": "6.13",
"Cost of Goods Sold": "3.34",
"Research and Development": "-27.9",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-25.5",
"Economic Capital Ratio": "76.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001832168_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "108,384",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,444",
"Liabilities, Non-Current": "0",
"Other Assets": "554",
"Other Compr. Net Income": "-164",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "42",
"Other Revenues": "0",
"Property and Equipment": "14",
"Research and Development": "19,774",
"Selling, General and Administrative Expense": "8,065"
},
"output_variables": {
"Assets": "108,952",
"Liabilities": "5,444",
"Expenses": "27,839",
"Revenues": "0",
"Stockholders Equity": "103,508",
"Net Income": "-27,797",
"Comprehensive Net Income": "-27,879",
"BaseVar": "71,220",
"ECR before LimitedLiability": "346%",
"Economic Capital Ratio": "400%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "69,838",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,764",
"Liabilities, Non-Current": "0",
"Other Assets": "769",
"Other Compr. Net Income": "-528",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "853",
"Other Revenues": "0",
"Property and Equipment": "9.0",
"Research and Development": "34,638",
"Selling, General and Administrative Expense": "10,160"
},
"output_variables": {
"Assets": "70,616",
"Liabilities": "8,764",
"Expenses": "44,798",
"Revenues": "0",
"Stockholders Equity": "61,852",
"Net Income": "-43,945",
"Comprehensive Net Income": "-44,209",
"BaseVar": "62,780",
"ECR before LimitedLiability": "228%",
"Economic Capital Ratio": "321%"
}
}
},
"top_rated": false,
"trend": -88.0,
"value": 3.21283014819217,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001832168.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001832168.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001832168.svg"
},
{
"company_id": "0000812306",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000812306.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000812306.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000812306.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000812306_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000812306_main_keyfigs.svg",
"name": "Procyon CORP",
"rank": 148,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000812306.svg",
"report_text": "The relative strengths and weaknesses of Procyon 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 Procyon CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 116% points.The greatest weakness of Procyon CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 74% points.
The company's Economic Capital Ratio, given in the ranking table, is 320%, being 76% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000812306_2023_Procyon_CORP.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "10.1",
"Assets": "-35.8",
"Liabilities": "94.1",
"Stockholders Equity": "-52.3",
"ECR before LimitedLiability": "117",
"Assets, Current": "-36.5",
"Property and Equipment": "8.65",
"Intangible Assets": "-14.2",
"Other Liabilities": "50.2",
"Liabilities, Non-Current": "30.7",
"Liabilities, Current": "22.2",
"Research and Development": "53.0",
"Expenses": "-5.85",
"Revenues": "90.7",
"Net Income": "95.9",
"Selling, General and Administrative Expense": "3.96",
"Other Expenses": "-67.1",
"Other Revenues": "90.7",
"Comprehensive Net Income": "95.9",
"Other Net Income": "10.3",
"Economic Capital Ratio": "94.1"
},
"2017": {
"Other Assets": "11.4",
"Assets": "-33.7",
"Liabilities": "166",
"Stockholders Equity": "-64.8",
"ECR before LimitedLiability": "147",
"Intangible Assets": "-12.1",
"Assets, Current": "-34.7",
"Property and Equipment": "7.14",
"Liabilities, Current": "78.7",
"Other Liabilities": "74.6",
"Liabilities, Non-Current": "44.4",
"Selling, General and Administrative Expense": "1.70",
"Expenses": "-32.6",
"Revenues": "138",
"Net Income": "103",
"Research and Development": "61.5",
"Other Expenses": "-49.8",
"Cost of Goods Sold": "-50.4",
"Other Revenues": "138",
"Comprehensive Net Income": "102",
"Economic Capital Ratio": "127"
},
"2018": {
"Assets, Current": "-39.2",
"Assets": "-41.3",
"Liabilities": "191",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "144",
"Other Assets": "1.09",
"Intangible Assets": "-13.8",
"Property and Equipment": "9.23",
"Liabilities, Current": "97.5",
"Other Liabilities": "70.1",
"Liabilities, Non-Current": "60.4",
"Research and Development": "73.5",
"Expenses": "-53.2",
"Revenues": "169",
"Net Income": "110",
"Cost of Goods Sold": "-46.3",
"Other Expenses": "-80.8",
"Selling, General and Administrative Expense": "-5.35",
"Other Revenues": "169",
"Comprehensive Net Income": "109",
"Economic Capital Ratio": "126"
},
"2019": {
"Other Assets": "-4.32",
"Assets": "-35.7",
"Liabilities": "195",
"Stockholders Equity": "-75.4",
"ECR before LimitedLiability": "172",
"Property and Equipment": "7.55",
"Assets, Current": "-32.1",
"Intangible Assets": "-10.9",
"Liabilities, Current": "99.2",
"Other Liabilities": "65.5",
"Liabilities, Non-Current": "71.3",
"Other Expenses": "-60.0",
"Expenses": "-40.1",
"Revenues": "166",
"Net Income": "122",
"Cost of Goods Sold": "-47.1",
"Selling, General and Administrative Expense": "-11.0",
"Research and Development": "72.7",
"Other Revenues": "166",
"Comprehensive Net Income": "121",
"Economic Capital Ratio": "145"
},
"2020": {
"Intangible Assets": "-11.0",
"Assets": "-47.7",
"Liabilities": "152",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "117",
"Other Assets": "-5.76",
"Property and Equipment": "7.85",
"Assets, Current": "-43.9",
"Liabilities, Non-Current": "42.2",
"Liabilities, Current": "74.5",
"Other Liabilities": "58.4",
"Selling, General and Administrative Expense": "-5.06",
"Expenses": "-40.1",
"Revenues": "143",
"Net Income": "99.1",
"Cost of Goods Sold": "-36.4",
"Research and Development": "54.8",
"Other Expenses": "-54.9",
"Other Revenues": "143",
"Comprehensive Net Income": "99.0",
"Economic Capital Ratio": "97.4"
},
"2021": {
"Assets, Current": "-45.9",
"Assets": "-47.4",
"Liabilities": "72.3",
"Stockholders Equity": "-128",
"ECR before LimitedLiability": "65.7",
"Other Assets": "11.3",
"Property and Equipment": "-2.79",
"Intangible Assets": "-10.2",
"Liabilities, Current": "39.4",
"Other Liabilities": "42.5",
"Liabilities, Non-Current": "-6.45",
"Expenses": "-13.9",
"Revenues": "92.4",
"Net Income": "91.1",
"Other Expenses": "-33.2",
"Research and Development": "43.5",
"Cost of Goods Sold": "-25.7",
"Other Revenues": "92.4",
"Comprehensive Net Income": "91.1",
"Other Net Income": "12.8",
"Economic Capital Ratio": "58.0"
},
"2022": {
"Intangible Assets": "-10.9",
"Assets": "-48.7",
"Liabilities": "108",
"Stockholders Equity": "-73.9",
"ECR before LimitedLiability": "96.1",
"Assets, Current": "-46.4",
"Other Assets": "9.61",
"Property and Equipment": "-2.26",
"Other Liabilities": "50.3",
"Liabilities, Current": "60.7",
"Liabilities, Non-Current": "5.10",
"Other Expenses": "-42.4",
"Expenses": "-18.0",
"Revenues": "116",
"Net Income": "92.1",
"Selling, General and Administrative Expense": "-2.02",
"Cost of Goods Sold": "-29.9",
"Research and Development": "58.5",
"Other Revenues": "116",
"Comprehensive Net Income": "92.3",
"Economic Capital Ratio": "75.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000812306_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "1,882",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "843",
"Liabilities, Non-Current": "0",
"Other Assets": "697",
"Other Compr. Net Income": "0",
"Other Expenses": "2,566",
"Other Liabilities": "5.9",
"Other Net Income": "294",
"Other Revenues": "3,449",
"Property and Equipment": "541",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,067"
},
"output_variables": {
"Assets": "3,119",
"Liabilities": "849",
"Expenses": "3,633",
"Revenues": "3,449",
"Stockholders Equity": "2,270",
"Net Income": "110",
"Comprehensive Net Income": "110",
"BaseVar": "5,672",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "339%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,349",
"Cost of Goods Sold": "1,263",
"Intangible Assets": "17",
"Liabilities, Current": "440",
"Liabilities, Non-Current": "0",
"Other Assets": "850",
"Other Compr. Net Income": "0",
"Other Expenses": "1,584",
"Other Liabilities": "2.1",
"Other Net Income": "-0.98",
"Other Revenues": "4,012",
"Property and Equipment": "514",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,153"
},
"output_variables": {
"Assets": "2,730",
"Liabilities": "442",
"Expenses": "3,999",
"Revenues": "4,012",
"Stockholders Equity": "2,288",
"Net Income": "12",
"Comprehensive Net Income": "12",
"BaseVar": "5,592",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "379%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,384",
"Cost of Goods Sold": "1,085",
"Intangible Assets": "17",
"Liabilities, Current": "326",
"Liabilities, Non-Current": "0",
"Other Assets": "445",
"Other Compr. Net Income": "0",
"Other Expenses": "1,879",
"Other Liabilities": "0",
"Other Net Income": "0.56",
"Other Revenues": "4,020",
"Property and Equipment": "512",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,313"
},
"output_variables": {
"Assets": "2,358",
"Liabilities": "326",
"Expenses": "4,277",
"Revenues": "4,020",
"Stockholders Equity": "2,032",
"Net Income": "-256",
"Comprehensive Net Income": "-256",
"BaseVar": "5,491",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "376%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,594",
"Cost of Goods Sold": "1,427",
"Intangible Assets": "17",
"Liabilities, Current": "376",
"Liabilities, Non-Current": "0",
"Other Assets": "336",
"Other Compr. Net Income": "0",
"Other Expenses": "1,682",
"Other Liabilities": "0",
"Other Net Income": "0.56",
"Other Revenues": "4,224",
"Property and Equipment": "488",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,430"
},
"output_variables": {
"Assets": "2,435",
"Liabilities": "376",
"Expenses": "4,539",
"Revenues": "4,224",
"Stockholders Equity": "2,059",
"Net Income": "-315",
"Comprehensive Net Income": "-315",
"BaseVar": "5,787",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "367%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,074",
"Cost of Goods Sold": "1,100",
"Intangible Assets": "17",
"Liabilities, Current": "514",
"Liabilities, Non-Current": "144",
"Other Assets": "278",
"Other Compr. Net Income": "0",
"Other Expenses": "1,730",
"Other Liabilities": "0",
"Other Net Income": "2.2",
"Other Revenues": "4,362",
"Property and Equipment": "453",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,306"
},
"output_variables": {
"Assets": "2,822",
"Liabilities": "658",
"Expenses": "4,137",
"Revenues": "4,362",
"Stockholders Equity": "2,164",
"Net Income": "227",
"Comprehensive Net Income": "227",
"BaseVar": "5,990",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,872",
"Cost of Goods Sold": "1,306",
"Intangible Assets": "17",
"Liabilities, Current": "736",
"Liabilities, Non-Current": "654",
"Other Assets": "1,269",
"Other Compr. Net Income": "0",
"Other Expenses": "1,846",
"Other Liabilities": "0",
"Other Net Income": "338",
"Other Revenues": "4,796",
"Property and Equipment": "109",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,332"
},
"output_variables": {
"Assets": "4,267",
"Liabilities": "1,389",
"Expenses": "4,483",
"Revenues": "4,796",
"Stockholders Equity": "2,878",
"Net Income": "651",
"Comprehensive Net Income": "651",
"BaseVar": "7,637",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "332%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,585",
"Cost of Goods Sold": "1,353",
"Intangible Assets": "17",
"Liabilities, Current": "643",
"Liabilities, Non-Current": "491",
"Other Assets": "1,047",
"Other Compr. Net Income": "0",
"Other Expenses": "1,955",
"Other Liabilities": "0",
"Other Net Income": "298",
"Other Revenues": "4,867",
"Property and Equipment": "154",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,751"
},
"output_variables": {
"Assets": "3,802",
"Liabilities": "1,135",
"Expenses": "5,060",
"Revenues": "4,867",
"Stockholders Equity": "2,668",
"Net Income": "105",
"Comprehensive Net Income": "105",
"BaseVar": "7,581",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "329%"
}
}
},
"top_rated": false,
"trend": 20.0,
"value": 3.204726426336199,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000812306.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000812306.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000812306.svg"
},
{
"company_id": "0001426332",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001426332.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001426332.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001426332.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001426332_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001426332_main_keyfigs.svg",
"name": "NGM Biopharmaceuticals INC",
"rank": 149,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001426332.svg",
"report_text": "The relative strengths and weaknesses of NGM Biopharmaceuticals 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 NGM Biopharmaceuticals INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 79% points.The greatest weakness of NGM Biopharmaceuticals INC is the variable Research and Development, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 320%, being 76% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001426332_2023_NGM_Biopharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-4.56",
"Assets": "21.5",
"Liabilities": "70.8",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "168",
"Assets, Current": "38.7",
"Intangible Assets": "-5.18",
"Liabilities, Current": "28.8",
"Other Liabilities": "18.2",
"Liabilities, Non-Current": "31.5",
"Other Expenses": "8.35",
"Expenses": "17.5",
"Revenues": "15.8",
"Net Income": "35.2",
"Cost of Goods Sold": "4.03",
"Selling, General and Administrative Expense": "15.8",
"Research and Development": "-10.7",
"Other Revenues": "15.8",
"Comprehensive Net Income": "34.9",
"Other Net Income": "2.18",
"Economic Capital Ratio": "141"
},
"2020": {
"Intangible Assets": "-6.38",
"Assets": "7.29",
"Liabilities": "71.6",
"Stockholders Equity": "70.3",
"ECR before LimitedLiability": "111",
"Other Assets": "-5.58",
"Assets, Current": "22.3",
"Liabilities, Non-Current": "30.5",
"Liabilities, Current": "24.0",
"Other Liabilities": "23.7",
"Selling, General and Administrative Expense": "13.0",
"Expenses": "-5.82",
"Revenues": "14.7",
"Net Income": "10.4",
"Cost of Goods Sold": "3.70",
"Research and Development": "-30.1",
"Other Expenses": "7.19",
"Other Revenues": "14.7",
"Other Net Income": "1.50",
"Comprehensive Net Income": "10.3",
"Economic Capital Ratio": "91.6"
},
"2021": {
"Assets, Current": "25.0",
"Assets": "8.19",
"Liabilities": "45.2",
"Stockholders Equity": "50.6",
"ECR before LimitedLiability": "75.1",
"Other Assets": "-6.01",
"Property and Equipment": "-0.362",
"Intangible Assets": "-5.89",
"Other Liabilities": "26.0",
"Liabilities, Non-Current": "20.9",
"Selling, General and Administrative Expense": "8.80",
"Expenses": "-2.28",
"Revenues": "8.80",
"Net Income": "7.20",
"Other Expenses": "6.11",
"Research and Development": "-20.4",
"Cost of Goods Sold": "3.13",
"Other Revenues": "8.80",
"Comprehensive Net Income": "7.13",
"Other Net Income": "0.671",
"Economic Capital Ratio": "67.4"
},
"2022": {
"Intangible Assets": "-7.00",
"Assets": "12.5",
"Liabilities": "68.6",
"Stockholders Equity": "78.8",
"ECR before LimitedLiability": "96.0",
"Assets, Current": "35.1",
"Other Assets": "-7.73",
"Property and Equipment": "-0.624",
"Other Liabilities": "30.9",
"Liabilities, Current": "14.6",
"Liabilities, Non-Current": "27.6",
"Other Expenses": "6.42",
"Expenses": "-12.6",
"Revenues": "5.77",
"Net Income": "-6.24",
"Selling, General and Administrative Expense": "11.0",
"Cost of Goods Sold": "3.79",
"Research and Development": "-33.7",
"Other Revenues": "5.77",
"Comprehensive Net Income": "-6.15",
"Economic Capital Ratio": "75.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001426332_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "355,248",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "39,718",
"Liabilities, Non-Current": "0",
"Other Assets": "5,680",
"Other Compr. Net Income": "292",
"Other Expenses": "0",
"Other Liabilities": "9,966",
"Other Net Income": "6,545",
"Other Revenues": "103,544",
"Property and Equipment": "19,475",
"Research and Development": "129,253",
"Selling, General and Administrative Expense": "23,631"
},
"output_variables": {
"Assets": "380,403",
"Liabilities": "49,684",
"Expenses": "152,884",
"Revenues": "103,544",
"Stockholders Equity": "330,719",
"Net Income": "-42,795",
"Comprehensive Net Income": "-42,649",
"BaseVar": "346,676",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "379%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "308,426",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "42,583",
"Liabilities, Non-Current": "0",
"Other Assets": "6,091",
"Other Compr. Net Income": "-21",
"Other Expenses": "0",
"Other Liabilities": "6,417",
"Other Net Income": "1,346",
"Other Revenues": "87,368",
"Property and Equipment": "14,526",
"Research and Development": "163,972",
"Selling, General and Administrative Expense": "27,229"
},
"output_variables": {
"Assets": "329,043",
"Liabilities": "49,000",
"Expenses": "191,201",
"Revenues": "87,368",
"Stockholders Equity": "280,043",
"Net Income": "-102,487",
"Comprehensive Net Income": "-102,498",
"BaseVar": "328,990",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "379,280",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "61,355",
"Liabilities, Non-Current": "5,385",
"Other Assets": "13,036",
"Other Compr. Net Income": "-133",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "360",
"Other Revenues": "77,882",
"Property and Equipment": "10,071",
"Research and Development": "161,712",
"Selling, General and Administrative Expense": "36,865"
},
"output_variables": {
"Assets": "402,387",
"Liabilities": "66,740",
"Expenses": "198,577",
"Revenues": "77,882",
"Stockholders Equity": "335,647",
"Net Income": "-120,335",
"Comprehensive Net Income": "-120,402",
"BaseVar": "373,040",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "343%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "288,859",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "47,842",
"Liabilities, Non-Current": "0",
"Other Assets": "10,047",
"Other Compr. Net Income": "-165",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,559",
"Other Revenues": "57,714",
"Property and Equipment": "8,496",
"Research and Development": "187,297",
"Selling, General and Administrative Expense": "41,624"
},
"output_variables": {
"Assets": "307,402",
"Liabilities": "47,842",
"Expenses": "228,921",
"Revenues": "57,714",
"Stockholders Equity": "259,560",
"Net Income": "-168,647",
"Comprehensive Net Income": "-168,730",
"BaseVar": "322,301",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "318%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 3.203547953026549,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001426332.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001426332.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001426332.svg"
},
{
"company_id": "0001802665",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001802665.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001802665.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001802665.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001802665_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001802665_main_keyfigs.svg",
"name": "Harmony Biosciences Holdings Inc",
"rank": 150,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001802665.svg",
"report_text": "The relative strengths and weaknesses of Harmony Biosciences 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 Harmony Biosciences Holdings Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 84% points.The greatest weakness of Harmony Biosciences Holdings Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 71% points.
The company's Economic Capital Ratio, given in the ranking table, is 319%, being 74% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001802665_2023_Harmony_Biosciences_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "44.8",
"Assets": "-35.4",
"Liabilities": "-82.0",
"Stockholders Equity": "-100",
"ECR before LimitedLiability": "-51.9",
"Other Assets": "-18.5",
"Property and Equipment": "-8.24",
"Assets, Current": "-54.0",
"Liabilities, Non-Current": "-94.1",
"Liabilities, Current": "-16.0",
"Other Liabilities": "25.2",
"Selling, General and Administrative Expense": "16.9",
"Expenses": "38.0",
"Revenues": "20.3",
"Net Income": "43.8",
"Research and Development": "27.9",
"Other Expenses": "-4.93",
"Other Revenues": "20.3",
"Other Net Income": "-11.4",
"Comprehensive Net Income": "43.8",
"Economic Capital Ratio": "-71.5"
},
"2021": {
"Assets, Current": "-51.4",
"Assets": "-47.5",
"Liabilities": "-31.4",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-14.5",
"Other Assets": "-18.3",
"Intangible Assets": "42.3",
"Liabilities, Current": "30.0",
"Other Liabilities": "28.5",
"Liabilities, Non-Current": "-106",
"Selling, General and Administrative Expense": "11.3",
"Expenses": "22.6",
"Revenues": "53.4",
"Net Income": "67.2",
"Other Expenses": "-7.42",
"Research and Development": "27.2",
"Cost of Goods Sold": "-7.96",
"Other Revenues": "53.4",
"Comprehensive Net Income": "67.1",
"Other Net Income": "-10.1",
"Economic Capital Ratio": "-22.2"
},
"2022": {
"Intangible Assets": "19.0",
"Assets": "-6.10",
"Liabilities": "5.82",
"Stockholders Equity": "-9.24",
"ECR before LimitedLiability": "94.3",
"Assets, Current": "-20.4",
"Other Assets": "4.89",
"Property and Equipment": "-3.67",
"Other Liabilities": "29.9",
"Liabilities, Current": "33.1",
"Liabilities, Non-Current": "-71.1",
"Other Expenses": "5.88",
"Expenses": "34.7",
"Revenues": "48.4",
"Net Income": "83.5",
"Selling, General and Administrative Expense": "13.6",
"Cost of Goods Sold": "-8.00",
"Research and Development": "22.9",
"Other Revenues": "48.4",
"Comprehensive Net Income": "83.6",
"Economic Capital Ratio": "73.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001802665_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "262,891",
"Cost of Goods Sold": "27,738",
"Intangible Assets": "162,343",
"Liabilities, Current": "134,539",
"Liabilities, Non-Current": "195,355",
"Other Assets": "902",
"Other Compr. Net Income": "0",
"Other Expenses": "55,824",
"Other Liabilities": "0",
"Other Net Income": "-53,930",
"Other Revenues": "159,742",
"Property and Equipment": "938",
"Research and Development": "19,448",
"Selling, General and Administrative Expense": "39,746"
},
"output_variables": {
"Assets": "427,074",
"Liabilities": "329,894",
"Expenses": "142,756",
"Revenues": "159,742",
"Stockholders Equity": "97,180",
"Net Income": "-36,944",
"Comprehensive Net Income": "-36,944",
"BaseVar": "556,698",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "185%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "284,439",
"Cost of Goods Sold": "55,518",
"Intangible Assets": "143,919",
"Liabilities, Current": "53,775",
"Liabilities, Non-Current": "193,161",
"Other Assets": "4,265",
"Other Compr. Net Income": "0",
"Other Expenses": "70,949",
"Other Liabilities": "0",
"Other Net Income": "-50,100",
"Other Revenues": "305,440",
"Property and Equipment": "820",
"Research and Development": "30,367",
"Selling, General and Administrative Expense": "63,909"
},
"output_variables": {
"Assets": "433,443",
"Liabilities": "246,936",
"Expenses": "220,743",
"Revenues": "305,440",
"Stockholders Equity": "186,507",
"Net Income": "34,597",
"Comprehensive Net Income": "34,597",
"BaseVar": "628,331",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "253%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "400,285",
"Cost of Goods Sold": "83,481",
"Intangible Assets": "160,953",
"Liabilities, Current": "78,884",
"Liabilities, Non-Current": "192,148",
"Other Assets": "112,059",
"Other Compr. Net Income": "-151",
"Other Expenses": "2,503",
"Other Liabilities": "0",
"Other Net Income": "-15,500",
"Other Revenues": "437,855",
"Property and Equipment": "573",
"Research and Development": "70,886",
"Selling, General and Administrative Expense": "84,017"
},
"output_variables": {
"Assets": "673,870",
"Liabilities": "271,032",
"Expenses": "240,887",
"Revenues": "437,855",
"Stockholders Equity": "402,838",
"Net Income": "181,468",
"Comprehensive Net Income": "181,392",
"BaseVar": "819,648",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "319%"
}
}
},
"top_rated": false,
"trend": 135.0,
"value": 3.185943831492817,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001802665.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001802665.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001802665.svg"
},
{
"company_id": "0001029142",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001029142.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001029142.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001029142.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001029142_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001029142_main_keyfigs.svg",
"name": "Dynavax Technologies CORP",
"rank": 151,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001029142.svg",
"report_text": "The relative strengths and weaknesses of Dynavax Technologies 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 Dynavax Technologies CORP compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 91% points.The greatest weakness of Dynavax Technologies CORP is the variable Other Liabilities, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 318%, being 74% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001029142_2023_Dynavax_Technologies_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-6.12",
"Assets": "53.1",
"Liabilities": "32.1",
"Stockholders Equity": "111",
"ECR before LimitedLiability": "163",
"Intangible Assets": "-7.26",
"Assets, Current": "90.9",
"Other Liabilities": "29.6",
"Liabilities, Non-Current": "12.8",
"Liabilities, Current": "-10.6",
"Research and Development": "-12.8",
"Expenses": "8.27",
"Revenues": "-8.42",
"Net Income": "2.60",
"Other Expenses": "7.49",
"Cost of Goods Sold": "3.31",
"Selling, General and Administrative Expense": "10.3",
"Other Revenues": "-8.42",
"Comprehensive Net Income": "2.35",
"Other Net Income": "2.79",
"Economic Capital Ratio": "87.4"
},
"2012": {
"Assets": "67.8",
"Liabilities": "44.4",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "168",
"Assets, Current": "98.9",
"Intangible Assets": "-6.31",
"Other Assets": "-5.11",
"Liabilities, Current": "15.8",
"Other Liabilities": "17.8",
"Liabilities, Non-Current": "12.8",
"Selling, General and Administrative Expense": "1.17",
"Expenses": "2.30",
"Revenues": "-15.2",
"Net Income": "-11.1",
"Research and Development": "-14.7",
"Other Expenses": "12.4",
"Cost of Goods Sold": "3.65",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-10.8",
"Other Net Income": "1.80",
"Economic Capital Ratio": "95.2"
},
"2013": {
"Other Assets": "-3.48",
"Assets": "48.8",
"Liabilities": "69.7",
"Stockholders Equity": "161",
"ECR before LimitedLiability": "157",
"Intangible Assets": "-3.91",
"Assets, Current": "68.6",
"Liabilities, Non-Current": "11.4",
"Liabilities, Current": "32.1",
"Other Liabilities": "33.0",
"Selling, General and Administrative Expense": "5.15",
"Expenses": "7.42",
"Revenues": "-11.8",
"Net Income": "-3.22",
"Other Expenses": "9.72",
"Research and Development": "-9.92",
"Cost of Goods Sold": "2.37",
"Other Revenues": "-11.8",
"Comprehensive Net Income": "-3.30",
"Other Net Income": "1.08",
"Economic Capital Ratio": "129"
},
"2014": {
"Other Assets": "-11.2",
"Assets": "17.9",
"Liabilities": "18.6",
"Stockholders Equity": "40.6",
"ECR before LimitedLiability": "43.5",
"Property and Equipment": "2.58",
"Assets, Current": "49.8",
"Intangible Assets": "-11.7",
"Other Liabilities": "-6.93",
"Liabilities, Current": "14.9",
"Liabilities, Non-Current": "10.6",
"Selling, General and Administrative Expense": "12.0",
"Expenses": "-15.5",
"Revenues": "-10.7",
"Net Income": "-23.4",
"Other Expenses": "12.0",
"Research and Development": "-39.9",
"Other Revenues": "-10.7",
"Other Net Income": "2.54",
"Comprehensive Net Income": "-23.8",
"Economic Capital Ratio": "10.2"
},
"2015": {
"Property and Equipment": "3.13",
"Assets": "36.5",
"Liabilities": "46.8",
"Stockholders Equity": "104",
"ECR before LimitedLiability": "87.5",
"Other Assets": "-5.68",
"Intangible Assets": "-7.56",
"Assets, Current": "57.9",
"Other Liabilities": "29.3",
"Liabilities, Non-Current": "12.4",
"Liabilities, Current": "7.28",
"Other Expenses": "9.79",
"Expenses": "-3.97",
"Revenues": "-12.8",
"Net Income": "-17.7",
"Cost of Goods Sold": "1.59",
"Selling, General and Administrative Expense": "7.63",
"Research and Development": "-23.0",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "-17.9",
"Economic Capital Ratio": "68.5"
},
"2016": {
"Other Assets": "-13.4",
"Assets": "-4.69",
"Liabilities": "67.2",
"Stockholders Equity": "52.6",
"ECR before LimitedLiability": "27.6",
"Assets, Current": "9.80",
"Property and Equipment": "21.7",
"Intangible Assets": "-17.2",
"Other Liabilities": "35.9",
"Liabilities, Non-Current": "19.8",
"Liabilities, Current": "14.2",
"Research and Development": "-51.7",
"Expenses": "-44.7",
"Revenues": "-9.65",
"Net Income": "-54.8",
"Selling, General and Administrative Expense": "-10.8",
"Other Expenses": "16.4",
"Cost of Goods Sold": "2.71",
"Other Revenues": "-9.65",
"Comprehensive Net Income": "-55.2",
"Economic Capital Ratio": "5.13"
},
"2017": {
"Other Assets": "-4.79",
"Assets": "42.7",
"Liabilities": "66.5",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "128",
"Intangible Assets": "-5.80",
"Assets, Current": "60.1",
"Property and Equipment": "3.80",
"Liabilities, Current": "24.1",
"Other Liabilities": "31.7",
"Liabilities, Non-Current": "16.9",
"Selling, General and Administrative Expense": "4.85",
"Expenses": "1.19",
"Revenues": "-13.8",
"Net Income": "-12.3",
"Research and Development": "-11.5",
"Other Expenses": "5.59",
"Cost of Goods Sold": "2.19",
"Other Revenues": "-13.8",
"Comprehensive Net Income": "-11.7",
"Economic Capital Ratio": "108"
},
"2018": {
"Assets, Current": "-0.0786",
"Assets": "-16.9",
"Liabilities": "-66.0",
"Stockholders Equity": "-81.4",
"Other Assets": "-5.52",
"Intangible Assets": "-3.13",
"Property and Equipment": "0.213",
"Liabilities, Current": "0.484",
"Other Liabilities": "1.34",
"Liabilities, Non-Current": "-114",
"Expenses": "-0.116",
"Revenues": "-5.50",
"Net Income": "-9.13",
"Cost of Goods Sold": "0.182",
"Other Expenses": "-0.139",
"Selling, General and Administrative Expense": "-0.0700",
"Other Revenues": "-5.50",
"ECR before LimitedLiability": "-91.0",
"Other Net Income": "0.0498",
"Comprehensive Net Income": "-9.62",
"Economic Capital Ratio": "-109"
},
"2019": {
"Assets": "-2.60",
"Liabilities": "-71.7",
"Stockholders Equity": "-89.3",
"ECR before LimitedLiability": "-72.5",
"Property and Equipment": "1.69",
"Assets, Current": "-2.26",
"Intangible Assets": "-1.96",
"Liabilities, Current": "1.82",
"Other Liabilities": "2.55",
"Liabilities, Non-Current": "-127",
"Other Expenses": "-0.963",
"Expenses": "1.93",
"Revenues": "-0.805",
"Net Income": "1.07",
"Cost of Goods Sold": "0.603",
"Selling, General and Administrative Expense": "0.366",
"Research and Development": "2.11",
"Other Revenues": "-0.805",
"Comprehensive Net Income": "0.996",
"Other Net Income": "0.181",
"Economic Capital Ratio": "-99.6"
},
"2020": {
"Intangible Assets": "-15.9",
"Assets": "-19.9",
"Liabilities": "-110",
"Stockholders Equity": "-102",
"Other Assets": "-1.78",
"Property and Equipment": "10.4",
"Assets, Current": "-12.2",
"Liabilities, Non-Current": "-142",
"Liabilities, Current": "1.88",
"Other Liabilities": "16.4",
"Expenses": "16.5",
"Revenues": "-0.914",
"Net Income": "16.5",
"Cost of Goods Sold": "4.02",
"Research and Development": "16.4",
"Other Expenses": "1.24",
"Other Revenues": "-0.914",
"ECR before LimitedLiability": "-79.3",
"Other Net Income": "1.22",
"Comprehensive Net Income": "16.5",
"Economic Capital Ratio": "-98.9"
},
"2022": {
"Intangible Assets": "-7.16",
"Assets": "-12.9",
"Liabilities": "12.7",
"Stockholders Equity": "-20.7",
"ECR before LimitedLiability": "94.1",
"Assets, Current": "3.50",
"Other Assets": "-9.11",
"Property and Equipment": "-0.339",
"Other Liabilities": "-38.9",
"Liabilities, Current": "27.8",
"Liabilities, Non-Current": "18.9",
"Other Expenses": "-18.7",
"Expenses": "30.5",
"Revenues": "56.2",
"Net Income": "90.7",
"Selling, General and Administrative Expense": "14.6",
"Cost of Goods Sold": "3.93",
"Research and Development": "30.9",
"Other Revenues": "56.2",
"Comprehensive Net Income": "90.7",
"Economic Capital Ratio": "73.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001029142_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "124,618",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,312",
"Liabilities, Current": "27,219",
"Liabilities, Non-Current": "0",
"Other Assets": "1,009",
"Other Compr. Net Income": "0",
"Other Expenses": "2,256",
"Other Liabilities": "0",
"Other Net Income": "937",
"Other Revenues": "21,614",
"Property and Equipment": "6,163",
"Research and Development": "51,322",
"Selling, General and Administrative Expense": "17,570"
},
"output_variables": {
"Assets": "134,102",
"Liabilities": "27,219",
"Expenses": "71,148",
"Revenues": "21,614",
"Stockholders Equity": "106,883",
"Net Income": "-48,597",
"Comprehensive Net Income": "-48,597",
"BaseVar": "127,510",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "321%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "128,187",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,475",
"Liabilities, Current": "19,014",
"Liabilities, Non-Current": "629",
"Other Assets": "1,125",
"Other Compr. Net Income": "414",
"Other Expenses": "2,351",
"Other Liabilities": "5,283",
"Other Net Income": "-2.0",
"Other Revenues": "9,714",
"Property and Equipment": "7,965",
"Research and Development": "49,146",
"Selling, General and Administrative Expense": "28,164"
},
"output_variables": {
"Assets": "139,752",
"Liabilities": "24,926",
"Expenses": "79,661",
"Revenues": "9,714",
"Stockholders Equity": "114,826",
"Net Income": "-69,949",
"Comprehensive Net Income": "-69,742",
"BaseVar": "127,234",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "192,378",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,579",
"Liabilities, Current": "16,192",
"Liabilities, Non-Current": "963",
"Other Assets": "959",
"Other Compr. Net Income": "447",
"Other Expenses": "926",
"Other Liabilities": "1,173",
"Other Net Income": "-232",
"Other Revenues": "11,251",
"Property and Equipment": "8,706",
"Research and Development": "50,870",
"Selling, General and Administrative Expense": "25,943"
},
"output_variables": {
"Assets": "204,622",
"Liabilities": "18,328",
"Expenses": "77,739",
"Revenues": "11,251",
"Stockholders Equity": "186,294",
"Net Income": "-66,720",
"Comprehensive Net Income": "-66,496",
"BaseVar": "156,310",
"ECR before LimitedLiability": "305%",
"Economic Capital Ratio": "372%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "127,437",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,277",
"Liabilities, Current": "20,279",
"Liabilities, Non-Current": "1,070",
"Other Assets": "652",
"Other Compr. Net Income": "-1,069",
"Other Expenses": "357",
"Other Liabilities": "16,459",
"Other Net Income": "342",
"Other Revenues": "11,101",
"Property and Equipment": "7,924",
"Research and Development": "83,864",
"Selling, General and Administrative Expense": "11,097"
},
"output_variables": {
"Assets": "138,290",
"Liabilities": "37,808",
"Expenses": "95,318",
"Revenues": "11,101",
"Stockholders Equity": "100,482",
"Net Income": "-83,875",
"Comprehensive Net Income": "-84,409",
"BaseVar": "141,964",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "270%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "199,946",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,043",
"Liabilities, Current": "28,785",
"Liabilities, Non-Current": "769",
"Other Assets": "840",
"Other Compr. Net Income": "-1,293",
"Other Expenses": "588",
"Other Liabilities": "0",
"Other Net Income": "318",
"Other Revenues": "6,252",
"Property and Equipment": "13,804",
"Research and Development": "86,957",
"Selling, General and Administrative Expense": "24,058"
},
"output_variables": {
"Assets": "216,633",
"Liabilities": "29,554",
"Expenses": "111,603",
"Revenues": "6,252",
"Stockholders Equity": "187,079",
"Net Income": "-105,033",
"Comprehensive Net Income": "-105,679",
"BaseVar": "182,826",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "333%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "89,599",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,971",
"Liabilities, Current": "20,036",
"Liabilities, Non-Current": "443",
"Other Assets": "936",
"Other Compr. Net Income": "-746",
"Other Expenses": "-54",
"Other Liabilities": "0",
"Other Net Income": "-1,625",
"Other Revenues": "8,680",
"Property and Equipment": "17,174",
"Research and Development": "84,482",
"Selling, General and Administrative Expense": "47,515"
},
"output_variables": {
"Assets": "109,680",
"Liabilities": "20,479",
"Expenses": "131,944",
"Revenues": "8,680",
"Stockholders Equity": "89,201",
"Net Income": "-124,889",
"Comprehensive Net Income": "-125,262",
"BaseVar": "136,577",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "235%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "198,023",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,244",
"Liabilities, Current": "18,593",
"Liabilities, Non-Current": "643",
"Other Assets": "1,899",
"Other Compr. Net Income": "4,550",
"Other Expenses": "3,281",
"Other Liabilities": "0",
"Other Net Income": "-0.51",
"Other Revenues": "4,396",
"Property and Equipment": "16,619",
"Research and Development": "64,651",
"Selling, General and Administrative Expense": "26,447"
},
"output_variables": {
"Assets": "218,785",
"Liabilities": "19,236",
"Expenses": "94,379",
"Revenues": "4,396",
"Stockholders Equity": "199,549",
"Net Income": "-89,984",
"Comprehensive Net Income": "-87,709",
"BaseVar": "170,674",
"ECR before LimitedLiability": "292%",
"Economic Capital Ratio": "363%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "174,364",
"Cost of Goods Sold": "0",
"Intangible Assets": "13,861",
"Liabilities, Current": "38,033",
"Liabilities, Non-Current": "109,786",
"Other Assets": "5,595",
"Other Compr. Net Income": "825",
"Other Expenses": "166,753",
"Other Liabilities": "0",
"Other Net Income": "5,428",
"Other Revenues": "5,090",
"Property and Equipment": "17,064",
"Research and Development": "74,650",
"Selling, General and Administrative Expense": "54,783"
},
"output_variables": {
"Assets": "210,884",
"Liabilities": "147,819",
"Expenses": "296,186",
"Revenues": "5,090",
"Stockholders Equity": "63,065",
"Net Income": "-285,667",
"Comprehensive Net Income": "-285,255",
"BaseVar": "333,116",
"ECR before LimitedLiability": "-82%",
"Economic Capital Ratio": "134%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "208,653",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,581",
"Liabilities, Current": "53,047",
"Liabilities, Non-Current": "217,731",
"Other Assets": "33,812",
"Other Compr. Net Income": "-622",
"Other Expenses": "187,163",
"Other Liabilities": "0",
"Other Net Income": "4,226",
"Other Revenues": "31,320",
"Property and Equipment": "32,022",
"Research and Development": "63,044",
"Selling, General and Administrative Expense": "75,344"
},
"output_variables": {
"Assets": "279,068",
"Liabilities": "270,778",
"Expenses": "325,551",
"Revenues": "31,320",
"Stockholders Equity": "8,290",
"Net Income": "-290,006",
"Comprehensive Net Income": "-290,317",
"BaseVar": "455,782",
"ECR before LimitedLiability": "-99%",
"Economic Capital Ratio": "130%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "290,015",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,297",
"Liabilities, Current": "77,411",
"Liabilities, Non-Current": "217,168",
"Other Assets": "30,393",
"Other Compr. Net Income": "1,801",
"Other Expenses": "24,371",
"Other Liabilities": "0",
"Other Net Income": "-605",
"Other Revenues": "56,812",
"Property and Equipment": "30,567",
"Research and Development": "27,261",
"Selling, General and Administrative Expense": "79,485"
},
"output_variables": {
"Assets": "353,272",
"Liabilities": "294,579",
"Expenses": "131,117",
"Revenues": "56,812",
"Stockholders Equity": "58,693",
"Net Income": "-74,910",
"Comprehensive Net Income": "-74,009",
"BaseVar": "419,093",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "157%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "916,985",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,006",
"Liabilities, Current": "150,074",
"Liabilities, Non-Current": "33,185",
"Other Assets": "29,263",
"Other Compr. Net Income": "-1,813",
"Other Expenses": "258,030",
"Other Liabilities": "221,578",
"Other Net Income": "9,109",
"Other Revenues": "820,139",
"Property and Equipment": "37,596",
"Research and Development": "47,167",
"Selling, General and Administrative Expense": "134,181"
},
"output_variables": {
"Assets": "985,850",
"Liabilities": "404,837",
"Expenses": "439,377",
"Revenues": "820,139",
"Stockholders Equity": "581,013",
"Net Income": "389,871",
"Comprehensive Net Income": "388,965",
"BaseVar": "1,330,562",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "328%"
}
}
},
"top_rated": false,
"trend": null,
"value": 3.1847180436015026,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001029142.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001029142.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001029142.svg"
},
{
"company_id": "0000894158",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000894158.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000894158.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000894158_main_keyfigs.svg",
"name": "Theriva Biologics Inc",
"rank": 152,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000894158.svg",
"report_text": "The relative strengths and weaknesses of Theriva Biologics 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 Theriva Biologics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 89% points.The greatest weakness of Theriva Biologics Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 317%, being 72% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000894158_2023_Theriva_Biologics_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-24.4",
"Assets": "-29.2",
"Liabilities": "-27.3",
"Stockholders Equity": "-55.2",
"Property and Equipment": "-13.0",
"Assets, Current": "8.81",
"Intangible Assets": "-28.8",
"Other Liabilities": "7.99",
"Liabilities, Current": "-83.0",
"Liabilities, Non-Current": "7.29",
"Selling, General and Administrative Expense": "-3.87",
"Expenses": "-40.7",
"Revenues": "-27.4",
"Net Income": "-58.8",
"Other Expenses": "7.36",
"Research and Development": "-55.4",
"Other Revenues": "-27.4",
"ECR before LimitedLiability": "-72.3",
"Other Net Income": "7.24",
"Comprehensive Net Income": "-58.6",
"Economic Capital Ratio": "-106"
},
"2015": {
"Property and Equipment": "-1.48",
"Assets": "-36.2",
"Liabilities": "-1.10",
"Stockholders Equity": "-53.5",
"Other Assets": "-2.48",
"Intangible Assets": "-2.90",
"Assets, Current": "-1.02",
"Other Liabilities": "4.47",
"ECR before LimitedLiability": "-106",
"Liabilities, Non-Current": "2.03",
"Liabilities, Current": "-21.8",
"Other Expenses": "2.76",
"Expenses": "-16.0",
"Revenues": "-2.47",
"Net Income": "-59.3",
"Selling, General and Administrative Expense": "0.576",
"Research and Development": "-42.7",
"Other Revenues": "-2.47",
"Other Net Income": "-1.62",
"Comprehensive Net Income": "-59.2",
"Economic Capital Ratio": "-125"
},
"2016": {
"Other Assets": "-6.99",
"Assets": "-57.7",
"Liabilities": "-8.20",
"Stockholders Equity": "-117",
"ECR before LimitedLiability": "-93.6",
"Assets, Current": "-11.9",
"Property and Equipment": "-3.39",
"Intangible Assets": "-8.86",
"Other Liabilities": "6.08",
"Liabilities, Non-Current": "4.02",
"Liabilities, Current": "-21.0",
"Research and Development": "-11.3",
"Expenses": "-8.79",
"Revenues": "-6.17",
"Net Income": "-5.54",
"Other Expenses": "5.49",
"Cost of Goods Sold": "0.864",
"Other Revenues": "-6.17",
"Comprehensive Net Income": "-5.54",
"Other Net Income": "14.2",
"Economic Capital Ratio": "-116"
},
"2017": {
"Other Assets": "-31.9",
"Assets": "-87.7",
"Liabilities": "15.4",
"Stockholders Equity": "-108",
"ECR before LimitedLiability": "-68.7",
"Intangible Assets": "-38.2",
"Assets, Current": "-36.5",
"Property and Equipment": "-8.55",
"Liabilities, Current": "-58.6",
"Other Liabilities": "22.9",
"Liabilities, Non-Current": "22.5",
"Expenses": "-43.4",
"Revenues": "-30.4",
"Net Income": "-7.76",
"Research and Development": "-60.8",
"Other Expenses": "18.3",
"Cost of Goods Sold": "5.04",
"Other Revenues": "-30.4",
"Comprehensive Net Income": "-8.02",
"Other Net Income": "25.3",
"Economic Capital Ratio": "-88.2"
},
"2018": {
"Assets, Current": "59.1",
"Assets": "24.7",
"Liabilities": "64.2",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "111",
"Other Assets": "-6.58",
"Intangible Assets": "-8.53",
"Property and Equipment": "-2.14",
"Liabilities, Current": "20.3",
"Other Liabilities": "24.9",
"Liabilities, Non-Current": "24.3",
"Research and Development": "-16.9",
"Expenses": "-4.16",
"Revenues": "-15.9",
"Net Income": "-4.16",
"Cost of Goods Sold": "3.87",
"Other Expenses": "7.34",
"Other Revenues": "-15.9",
"Other Net Income": "15.9",
"Comprehensive Net Income": "-4.30",
"Economic Capital Ratio": "93.7"
},
"2019": {
"Other Assets": "-15.1",
"Assets": "12.5",
"Liabilities": "18.9",
"Stockholders Equity": "32.2",
"ECR before LimitedLiability": "6.55",
"Property and Equipment": "-5.73",
"Assets, Current": "74.0",
"Intangible Assets": "-18.6",
"Liabilities, Current": "-30.1",
"Other Liabilities": "26.5",
"Liabilities, Non-Current": "20.9",
"Other Expenses": "10.8",
"Expenses": "-27.0",
"Revenues": "-20.6",
"Net Income": "-44.3",
"Cost of Goods Sold": "5.17",
"Selling, General and Administrative Expense": "-3.02",
"Research and Development": "-38.7",
"Other Revenues": "-20.6",
"Comprehensive Net Income": "-44.7",
"Economic Capital Ratio": "-20.6"
},
"2020": {
"Intangible Assets": "-23.6",
"Assets": "-47.1",
"Liabilities": "22.7",
"Stockholders Equity": "-34.1",
"ECR before LimitedLiability": "-73.0",
"Other Assets": "-17.8",
"Property and Equipment": "-6.77",
"Assets, Current": "-5.36",
"Liabilities, Non-Current": "22.7",
"Liabilities, Current": "-34.1",
"Other Liabilities": "22.8",
"Selling, General and Administrative Expense": "-44.7",
"Expenses": "-65.8",
"Revenues": "-23.8",
"Net Income": "-83.9",
"Cost of Goods Sold": "5.79",
"Research and Development": "-39.4",
"Other Expenses": "11.3",
"Other Revenues": "-23.8",
"Comprehensive Net Income": "-84.0",
"Economic Capital Ratio": "-92.6"
},
"2021": {
"Assets, Current": "51.0",
"Assets": "33.7",
"Liabilities": "56.6",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "129",
"Other Assets": "-2.75",
"Property and Equipment": "-1.11",
"Intangible Assets": "-2.56",
"Liabilities, Current": "25.8",
"Other Liabilities": "22.9",
"Liabilities, Non-Current": "13.4",
"Selling, General and Administrative Expense": "3.18",
"Expenses": "15.7",
"Revenues": "-10.4",
"Net Income": "6.01",
"Other Expenses": "4.82",
"Research and Development": "5.38",
"Cost of Goods Sold": "2.47",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "5.97",
"Economic Capital Ratio": "121"
},
"2022": {
"Intangible Assets": "46.1",
"Assets": "52.8",
"Liabilities": "8.77",
"Stockholders Equity": "88.6",
"ECR before LimitedLiability": "92.7",
"Assets, Current": "13.4",
"Other Assets": "-6.20",
"Property and Equipment": "-2.21",
"Other Liabilities": "-22.8",
"Liabilities, Current": "16.0",
"Liabilities, Non-Current": "13.8",
"Other Expenses": "6.58",
"Expenses": "18.7",
"Revenues": "-10.3",
"Net Income": "8.43",
"Selling, General and Administrative Expense": "3.45",
"Cost of Goods Sold": "2.63",
"Research and Development": "5.88",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "8.01",
"Economic Capital Ratio": "72.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000894158_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "19,073",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,588",
"Liabilities, Non-Current": "0",
"Other Assets": "6.0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "718",
"Other Revenues": "0",
"Property and Equipment": "65",
"Research and Development": "14,489",
"Selling, General and Administrative Expense": "6,013"
},
"output_variables": {
"Assets": "19,144",
"Liabilities": "9,588",
"Expenses": "20,502",
"Revenues": "0",
"Stockholders Equity": "9,556",
"Net Income": "-19,784",
"Comprehensive Net Income": "-19,784",
"BaseVar": "24,976",
"ECR before LimitedLiability": "7.3%",
"Economic Capital Ratio": "148%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "30,337",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,575",
"Liabilities, Non-Current": "0",
"Other Assets": "14",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "267",
"Other Net Income": "-3,805",
"Other Revenues": "0",
"Property and Equipment": "494",
"Research and Development": "32,906",
"Selling, General and Administrative Expense": "8,074"
},
"output_variables": {
"Assets": "30,845",
"Liabilities": "15,842",
"Expenses": "40,980",
"Revenues": "0",
"Stockholders Equity": "15,003",
"Net Income": "-44,785",
"Comprehensive Net Income": "-44,785",
"BaseVar": "45,736",
"ECR before LimitedLiability": "-52%",
"Economic Capital Ratio": "138%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "21,570",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,757",
"Liabilities, Non-Current": "0",
"Other Assets": "23",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "492",
"Other Net Income": "11,449",
"Other Revenues": "0",
"Property and Equipment": "905",
"Research and Development": "29,109",
"Selling, General and Administrative Expense": "10,143"
},
"output_variables": {
"Assets": "22,498",
"Liabilities": "20,249",
"Expenses": "39,252",
"Revenues": "0",
"Stockholders Equity": "2,249",
"Net Income": "-27,803",
"Comprehensive Net Income": "-27,803",
"BaseVar": "46,724",
"ECR before LimitedLiability": "-107%",
"Economic Capital Ratio": "129%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,943",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,793",
"Liabilities, Non-Current": "0",
"Other Assets": "23",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "402",
"Other Net Income": "10,929",
"Other Revenues": "0",
"Property and Equipment": "872",
"Research and Development": "11,434",
"Selling, General and Administrative Expense": "6,581"
},
"output_variables": {
"Assets": "18,838",
"Liabilities": "10,195",
"Expenses": "18,015",
"Revenues": "0",
"Stockholders Equity": "8,643",
"Net Income": "-7,086",
"Comprehensive Net Income": "-7,086",
"BaseVar": "28,989",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "215%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "29,511",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,384",
"Liabilities, Non-Current": "0",
"Other Assets": "23",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "302",
"Other Net Income": "5,710",
"Other Revenues": "0",
"Property and Equipment": "607",
"Research and Development": "6,070",
"Selling, General and Administrative Expense": "4,968"
},
"output_variables": {
"Assets": "30,141",
"Liabilities": "3,686",
"Expenses": "11,038",
"Revenues": "0",
"Stockholders Equity": "26,455",
"Net Income": "-5,328",
"Comprehensive Net Income": "-5,328",
"BaseVar": "25,287",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "375%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "16,426",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,275",
"Liabilities, Non-Current": "473",
"Other Assets": "442",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "864",
"Other Revenues": "0",
"Property and Equipment": "367",
"Research and Development": "10,504",
"Selling, General and Administrative Expense": "4,033"
},
"output_variables": {
"Assets": "17,235",
"Liabilities": "5,748",
"Expenses": "14,537",
"Revenues": "0",
"Stockholders Equity": "11,487",
"Net Income": "-13,673",
"Comprehensive Net Income": "-13,673",
"BaseVar": "19,192",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "229%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,934",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,966",
"Liabilities, Non-Current": "186",
"Other Assets": "302",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "78",
"Other Revenues": "0",
"Property and Equipment": "174",
"Research and Development": "500",
"Selling, General and Administrative Expense": "5,227"
},
"output_variables": {
"Assets": "8,410",
"Liabilities": "3,152",
"Expenses": "5,727",
"Revenues": "0",
"Stockholders Equity": "5,258",
"Net Income": "-5,649",
"Comprehensive Net Income": "-5,649",
"BaseVar": "8,684",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "231%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "68,858",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,554",
"Liabilities, Non-Current": "1,403",
"Other Assets": "1,406",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "11",
"Other Revenues": "0",
"Property and Equipment": "101",
"Research and Development": "9,561",
"Selling, General and Administrative Expense": "7,144"
},
"output_variables": {
"Assets": "70,365",
"Liabilities": "4,957",
"Expenses": "16,705",
"Revenues": "0",
"Stockholders Equity": "65,408",
"Net Income": "-16,694",
"Comprehensive Net Income": "-16,694",
"BaseVar": "46,019",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "392%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "45,520",
"Cost of Goods Sold": "0",
"Intangible Assets": "24,675",
"Liabilities, Current": "7,060",
"Liabilities, Non-Current": "1,187",
"Other Assets": "1,321",
"Other Compr. Net Income": "-679",
"Other Expenses": "-1,425",
"Other Liabilities": "9,050",
"Other Net Income": "405",
"Other Revenues": "0",
"Property and Equipment": "345",
"Research and Development": "14,417",
"Selling, General and Administrative Expense": "12,000"
},
"output_variables": {
"Assets": "71,861",
"Liabilities": "17,297",
"Expenses": "24,993",
"Revenues": "0",
"Stockholders Equity": "54,564",
"Net Income": "-24,588",
"Comprehensive Net Income": "-24,927",
"BaseVar": "57,617",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "310%"
}
}
},
"top_rated": false,
"trend": -87.0,
"value": 3.170300576963133,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000894158.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000894158.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000894158.svg"
},
{
"company_id": "0000944809",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000944809.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000944809.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000944809.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000944809_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000944809_main_keyfigs.svg",
"name": "OPKO Health INC",
"rank": 153,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000944809.svg",
"report_text": "The relative strengths and weaknesses of OPKO Health INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of OPKO Health INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 137% points.The greatest weakness of OPKO Health INC is the variable Assets, Current, reducing the Economic Capital Ratio by 47% points.
The company's Economic Capital Ratio, given in the ranking table, is 317%, being 72% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000944809_2023_OPKO_Health_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "63.9",
"Liabilities": "14.0",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "206",
"Intangible Assets": "55.3",
"Property and Equipment": "-1.38",
"Assets, Current": "6.08",
"Other Liabilities": "25.3",
"Liabilities, Non-Current": "-37.4",
"Liabilities, Current": "20.5",
"Research and Development": "17.3",
"Expenses": "36.3",
"Revenues": "-6.89",
"Net Income": "32.3",
"Other Expenses": "15.0",
"Cost of Goods Sold": "-5.84",
"Selling, General and Administrative Expense": "9.97",
"Other Revenues": "-6.89",
"Comprehensive Net Income": "32.1",
"Other Net Income": "2.82",
"Economic Capital Ratio": "131"
},
"2012": {
"Property and Equipment": "0.991",
"Assets": "64.7",
"Liabilities": "-1.38",
"Stockholders Equity": "93.6",
"ECR before LimitedLiability": "169",
"Assets, Current": "-16.5",
"Intangible Assets": "112",
"Other Assets": "1.58",
"Liabilities, Current": "-2.83",
"Other Liabilities": "26.8",
"Liabilities, Non-Current": "-28.3",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "31.9",
"Revenues": "-3.45",
"Net Income": "29.2",
"Research and Development": "14.7",
"Other Expenses": "12.6",
"Cost of Goods Sold": "-6.64",
"Other Revenues": "-3.45",
"Comprehensive Net Income": "30.2",
"Economic Capital Ratio": "96.4"
},
"2013": {
"Other Assets": "136",
"Assets": "65.8",
"Liabilities": "-29.4",
"Stockholders Equity": "63.4",
"ECR before LimitedLiability": "78.8",
"Intangible Assets": "21.3",
"Property and Equipment": "-4.54",
"Assets, Current": "-30.4",
"Liabilities, Non-Current": "-104",
"Liabilities, Current": "28.6",
"Other Liabilities": "26.2",
"Selling, General and Administrative Expense": "13.7",
"Expenses": "34.1",
"Revenues": "-8.62",
"Net Income": "23.2",
"Other Expenses": "7.31",
"Research and Development": "13.8",
"Other Revenues": "-8.62",
"Comprehensive Net Income": "23.0",
"Other Net Income": "-1.54",
"Economic Capital Ratio": "50.8"
},
"2014": {
"Other Assets": "154",
"Assets": "50.1",
"Liabilities": "-28.2",
"Stockholders Equity": "50.2",
"ECR before LimitedLiability": "77.2",
"Property and Equipment": "-2.35",
"Assets, Current": "-38.6",
"Intangible Assets": "21.9",
"Other Liabilities": "23.3",
"Liabilities, Current": "25.5",
"Liabilities, Non-Current": "-93.3",
"Selling, General and Administrative Expense": "13.5",
"Expenses": "28.9",
"Revenues": "-6.39",
"Net Income": "21.2",
"Cost of Goods Sold": "-2.26",
"Other Expenses": "4.59",
"Research and Development": "12.6",
"Other Revenues": "-6.39",
"Comprehensive Net Income": "20.8",
"Economic Capital Ratio": "43.8"
},
"2015": {
"Assets": "33.3",
"Liabilities": "-9.96",
"Stockholders Equity": "52.6",
"ECR before LimitedLiability": "82.6",
"Other Assets": "30.4",
"Intangible Assets": "63.9",
"Assets, Current": "-31.4",
"Other Liabilities": "25.5",
"Liabilities, Non-Current": "-66.8",
"Liabilities, Current": "19.9",
"Other Expenses": "9.28",
"Expenses": "30.7",
"Revenues": "4.82",
"Net Income": "33.7",
"Cost of Goods Sold": "-5.65",
"Selling, General and Administrative Expense": "9.87",
"Research and Development": "17.0",
"Other Revenues": "4.82",
"Other Net Income": "-1.92",
"Comprehensive Net Income": "33.6",
"Economic Capital Ratio": "63.5"
},
"2016": {
"Other Assets": "18.9",
"Assets": "9.37",
"Liabilities": "34.2",
"Stockholders Equity": "45.2",
"ECR before LimitedLiability": "122",
"Assets, Current": "-33.2",
"Property and Equipment": "-0.622",
"Intangible Assets": "60.8",
"Other Liabilities": "32.0",
"Liabilities, Non-Current": "-38.6",
"Liabilities, Current": "35.0",
"Research and Development": "27.2",
"Expenses": "21.6",
"Revenues": "30.1",
"Net Income": "52.2",
"Selling, General and Administrative Expense": "4.89",
"Other Expenses": "9.10",
"Cost of Goods Sold": "-19.7",
"Other Revenues": "30.1",
"Comprehensive Net Income": "52.1",
"Economic Capital Ratio": "99.7"
},
"2017": {
"Other Assets": "21.9",
"Assets": "3.72",
"Liabilities": "35.2",
"Stockholders Equity": "32.8",
"ECR before LimitedLiability": "91.7",
"Intangible Assets": "72.2",
"Assets, Current": "-42.1",
"Liabilities, Current": "29.3",
"Other Liabilities": "36.2",
"Liabilities, Non-Current": "-34.5",
"Selling, General and Administrative Expense": "3.72",
"Expenses": "12.4",
"Revenues": "26.2",
"Net Income": "38.3",
"Research and Development": "25.6",
"Other Expenses": "-19.3",
"Cost of Goods Sold": "2.69",
"Other Revenues": "26.2",
"Comprehensive Net Income": "38.7",
"Other Net Income": "-0.702",
"Economic Capital Ratio": "72.1"
},
"2018": {
"Assets, Current": "-40.1",
"Assets": "7.08",
"Liabilities": "27.2",
"Stockholders Equity": "33.8",
"ECR before LimitedLiability": "97.5",
"Other Assets": "23.5",
"Intangible Assets": "68.8",
"Liabilities, Current": "24.6",
"Other Liabilities": "28.7",
"Liabilities, Non-Current": "-29.4",
"Research and Development": "25.0",
"Expenses": "18.8",
"Revenues": "25.8",
"Net Income": "43.8",
"Cost of Goods Sold": "3.99",
"Other Expenses": "-19.5",
"Selling, General and Administrative Expense": "9.33",
"Other Revenues": "25.8",
"Other Net Income": "-1.17",
"Comprehensive Net Income": "43.3",
"Economic Capital Ratio": "79.8"
},
"2019": {
"Other Assets": "34.4",
"Assets": "8.62",
"Liabilities": "27.3",
"Stockholders Equity": "35.9",
"ECR before LimitedLiability": "101",
"Property and Equipment": "-5.23",
"Assets, Current": "-43.6",
"Intangible Assets": "77.7",
"Liabilities, Current": "32.4",
"Other Liabilities": "26.5",
"Liabilities, Non-Current": "-35.9",
"Other Expenses": "-23.1",
"Expenses": "16.1",
"Revenues": "23.0",
"Net Income": "38.3",
"Cost of Goods Sold": "4.20",
"Selling, General and Administrative Expense": "9.07",
"Research and Development": "26.5",
"Other Revenues": "23.0",
"Comprehensive Net Income": "37.8",
"Economic Capital Ratio": "73.3"
},
"2020": {
"Intangible Assets": "58.4",
"Assets": "-14.3",
"Liabilities": "35.7",
"Stockholders Equity": "-7.96",
"ECR before LimitedLiability": "82.3",
"Other Assets": "28.6",
"Property and Equipment": "-4.41",
"Assets, Current": "-48.7",
"Liabilities, Non-Current": "-25.1",
"Liabilities, Current": "27.1",
"Other Liabilities": "31.4",
"Selling, General and Administrative Expense": "10.0",
"Expenses": "9.39",
"Revenues": "42.0",
"Net Income": "52.8",
"Cost of Goods Sold": "4.00",
"Research and Development": "26.9",
"Other Expenses": "-31.1",
"Other Revenues": "42.0",
"Comprehensive Net Income": "53.2",
"Economic Capital Ratio": "62.7"
},
"2021": {
"Assets, Current": "-49.9",
"Assets": "-31.1",
"Liabilities": "44.9",
"Stockholders Equity": "-55.8",
"ECR before LimitedLiability": "57.0",
"Other Assets": "19.0",
"Property and Equipment": "-4.32",
"Intangible Assets": "33.4",
"Liabilities, Current": "30.1",
"Other Liabilities": "33.8",
"Liabilities, Non-Current": "-19.9",
"Selling, General and Administrative Expense": "6.19",
"Expenses": "-2.36",
"Revenues": "59.5",
"Net Income": "56.2",
"Other Expenses": "-43.7",
"Research and Development": "31.2",
"Cost of Goods Sold": "4.26",
"Other Revenues": "59.5",
"Comprehensive Net Income": "55.5",
"Economic Capital Ratio": "49.3"
},
"2022": {
"Other Liabilities": "31.7",
"Liabilities": "41.1",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "92.4",
"Liabilities, Current": "39.6",
"Liabilities, Non-Current": "-34.1",
"Other Expenses": "-27.6",
"Expenses": "16.6",
"Net Income": "41.6",
"Selling, General and Administrative Expense": "9.20",
"Cost of Goods Sold": "3.92",
"Research and Development": "31.8",
"Other Revenues": "33.3",
"Revenues": "33.3",
"Intangible Assets": "137",
"Other Assets": "5.47",
"Property and Equipment": "-4.05",
"Assets, Current": "-46.6",
"Comprehensive Net Income": "41.3",
"Other Net Income": "-8.62",
"Economic Capital Ratio": "71.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000944809_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "99,582",
"Cost of Goods Sold": "17,243",
"Intangible Assets": "116,545",
"Liabilities, Current": "18,778",
"Liabilities, Non-Current": "25,443",
"Other Assets": "8,004",
"Other Compr. Net Income": "0",
"Other Expenses": "-15,954",
"Other Liabilities": "0",
"Other Net Income": "2,548",
"Other Revenues": "27,979",
"Property and Equipment": "5,358",
"Research and Development": "11,352",
"Selling, General and Administrative Expense": "19,169"
},
"output_variables": {
"Assets": "229,489",
"Liabilities": "44,221",
"Expenses": "31,810",
"Revenues": "27,979",
"Stockholders Equity": "185,268",
"Net Income": "-1,283",
"Comprehensive Net Income": "-1,283",
"BaseVar": "168,024",
"ECR before LimitedLiability": "294%",
"Economic Capital Ratio": "365%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "78,657",
"Cost of Goods Sold": "27,878",
"Intangible Assets": "176,234",
"Liabilities, Current": "52,382",
"Liabilities, Non-Current": "34,168",
"Other Assets": "18,413",
"Other Compr. Net Income": "4,701",
"Other Expenses": "-506",
"Other Liabilities": "0",
"Other Net Income": "-1,897",
"Other Revenues": "47,044",
"Property and Equipment": "16,526",
"Research and Development": "19,520",
"Selling, General and Administrative Expense": "27,795"
},
"output_variables": {
"Assets": "289,830",
"Liabilities": "86,550",
"Expenses": "74,687",
"Revenues": "47,044",
"Stockholders Equity": "203,280",
"Net Income": "-29,540",
"Comprehensive Net Income": "-27,190",
"BaseVar": "252,354",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "316%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "242,728",
"Cost of Goods Sold": "48,860",
"Intangible Assets": "300,906",
"Liabilities, Current": "91,850",
"Liabilities, Non-Current": "426,687",
"Other Assets": "847,882",
"Other Compr. Net Income": "-1,419",
"Other Expenses": "19,752",
"Other Liabilities": "0",
"Other Net Income": "-36,042",
"Other Revenues": "96,530",
"Property and Equipment": "0",
"Research and Development": "53,902",
"Selling, General and Administrative Expense": "55,320"
},
"output_variables": {
"Assets": "1,391,516",
"Liabilities": "518,537",
"Expenses": "177,834",
"Revenues": "96,530",
"Stockholders Equity": "872,979",
"Net Income": "-117,346",
"Comprehensive Net Income": "-118,056",
"BaseVar": "1,110,939",
"ECR before LimitedLiability": "187%",
"Economic Capital Ratio": "294%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "142,869",
"Cost of Goods Sold": "47,307",
"Intangible Assets": "286,941",
"Liabilities, Current": "83,111",
"Liabilities, Non-Current": "348,812",
"Other Assets": "821,443",
"Other Compr. Net Income": "-34,306",
"Other Expenses": "100,216",
"Other Liabilities": "0",
"Other Net Income": "-29,395",
"Other Revenues": "88,397",
"Property and Equipment": "16,411",
"Research and Development": "230,628",
"Selling, General and Administrative Expense": "59,640"
},
"output_variables": {
"Assets": "1,267,664",
"Liabilities": "431,923",
"Expenses": "437,792",
"Revenues": "88,397",
"Stockholders Equity": "835,741",
"Net Income": "-378,790",
"Comprehensive Net Income": "-395,943",
"BaseVar": "1,144,738",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "280%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "454,058",
"Cost of Goods Sold": "258,730",
"Intangible Assets": "1,381,500",
"Liabilities, Current": "251,902",
"Liabilities, Non-Current": "567,918",
"Other Assets": "832,258",
"Other Compr. Net Income": "-8,863",
"Other Expenses": "12,503",
"Other Liabilities": "0",
"Other Net Income": "-43,781",
"Other Revenues": "408,216",
"Property and Equipment": "131,798",
"Research and Development": "146,043",
"Selling, General and Administrative Expense": "460,463"
},
"output_variables": {
"Assets": "2,799,614",
"Liabilities": "819,820",
"Expenses": "877,739",
"Revenues": "408,216",
"Stockholders Equity": "1,979,794",
"Net Income": "-513,304",
"Comprehensive Net Income": "-517,735",
"BaseVar": "2,479,016",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "309%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "483,601",
"Cost of Goods Sold": "2,416,943",
"Intangible Assets": "1,468,579",
"Liabilities, Current": "263,296",
"Liabilities, Non-Current": "411,515",
"Other Assets": "691,608",
"Other Compr. Net Income": "-4,212",
"Other Expenses": "-12,603",
"Other Liabilities": "0",
"Other Net Income": "-23,373",
"Other Revenues": "4,867,431",
"Property and Equipment": "122,831",
"Research and Development": "144,499",
"Selling, General and Administrative Expense": "1,961,473"
},
"output_variables": {
"Assets": "2,766,619",
"Liabilities": "674,811",
"Expenses": "4,510,312",
"Revenues": "4,867,431",
"Stockholders Equity": "2,091,808",
"Net Income": "333,746",
"Comprehensive Net Income": "331,641",
"BaseVar": "6,423,379",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "343,461",
"Cost of Goods Sold": "520,208",
"Intangible Assets": "1,400,934",
"Liabilities, Current": "301,335",
"Liabilities, Non-Current": "397,843",
"Other Assets": "693,604",
"Other Compr. Net Income": "75,715",
"Other Expenses": "3,949,338",
"Other Liabilities": "0",
"Other Net Income": "-9,449",
"Other Revenues": "1,014,305",
"Property and Equipment": "146,557",
"Research and Development": "167,452",
"Selling, General and Administrative Expense": "547,258"
},
"output_variables": {
"Assets": "2,584,556",
"Liabilities": "699,178",
"Expenses": "5,184,256",
"Revenues": "1,014,305",
"Stockholders Equity": "1,885,378",
"Net Income": "-4,179,400",
"Comprehensive Net Income": "-4,141,542",
"BaseVar": "4,783,730",
"ECR before LimitedLiability": "-1.9%",
"Economic Capital Ratio": "141%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "317,731",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,314,645",
"Liabilities, Current": "288,321",
"Liabilities, Non-Current": "371,460",
"Other Assets": "674,022",
"Other Compr. Net Income": "26,240",
"Other Expenses": "639,477",
"Other Liabilities": "0",
"Other Net Income": "-17,982",
"Other Revenues": "962,481",
"Property and Equipment": "144,674",
"Research and Development": "126,599",
"Selling, General and Administrative Expense": "240,949"
},
"output_variables": {
"Assets": "2,451,072",
"Liabilities": "659,781",
"Expenses": "1,007,024",
"Revenues": "962,481",
"Stockholders Equity": "1,791,291",
"Net Income": "-62,526",
"Comprehensive Net Income": "-49,406",
"BaseVar": "2,562,290",
"ECR before LimitedLiability": "248%",
"Economic Capital Ratio": "334%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "324,045",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,200,902",
"Liabilities, Current": "249,119",
"Liabilities, Non-Current": "445,394",
"Other Assets": "784,325",
"Other Compr. Net Income": "-9,494",
"Other Expenses": "719,957",
"Other Liabilities": "0",
"Other Net Income": "-31,034",
"Other Revenues": "868,976",
"Property and Equipment": "0",
"Research and Development": "98,407",
"Selling, General and Administrative Expense": "334,980"
},
"output_variables": {
"Assets": "2,309,272",
"Liabilities": "694,513",
"Expenses": "1,153,344",
"Revenues": "868,976",
"Stockholders Equity": "1,614,759",
"Net Income": "-315,402",
"Comprehensive Net Income": "-320,149",
"BaseVar": "2,533,316",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "311%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "523,179",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,155,604",
"Liabilities, Current": "375,483",
"Liabilities, Non-Current": "426,029",
"Other Assets": "794,280",
"Other Compr. Net Income": "11,235",
"Other Expenses": "969,879",
"Other Liabilities": "0",
"Other Net Income": "-15,806",
"Other Revenues": "1,572,913",
"Property and Equipment": "0",
"Research and Development": "-70,737",
"Selling, General and Administrative Expense": "362,306"
},
"output_variables": {
"Assets": "2,473,063",
"Liabilities": "801,512",
"Expenses": "1,261,448",
"Revenues": "1,572,913",
"Stockholders Equity": "1,671,551",
"Net Income": "295,658",
"Comprehensive Net Income": "301,276",
"BaseVar": "3,067,989",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "330%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "823,013",
"Cost of Goods Sold": "0",
"Intangible Assets": "842,284",
"Liabilities, Current": "330,008",
"Liabilities, Non-Current": "384,581",
"Other Assets": "734,418",
"Other Compr. Net Income": "-6,765",
"Other Expenses": "1,270,098",
"Other Liabilities": "0",
"Other Net Income": "-25,951",
"Other Revenues": "1,937,863",
"Property and Equipment": "0",
"Research and Development": "78,486",
"Selling, General and Administrative Expense": "533,709"
},
"output_variables": {
"Assets": "2,399,715",
"Liabilities": "714,589",
"Expenses": "1,882,292",
"Revenues": "1,937,863",
"Stockholders Equity": "1,685,126",
"Net Income": "29,620",
"Comprehensive Net Income": "26,237",
"BaseVar": "3,483,588",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "327%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "394,525",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,419,371",
"Liabilities, Current": "213,480",
"Liabilities, Non-Current": "392,131",
"Other Assets": "353,363",
"Other Compr. Net Income": "-17,974",
"Other Expenses": "767,533",
"Other Liabilities": "0",
"Other Net Income": "-224,759",
"Other Revenues": "953,420",
"Property and Equipment": "0",
"Research and Development": "70,741",
"Selling, General and Administrative Expense": "338,941"
},
"output_variables": {
"Assets": "2,167,259",
"Liabilities": "605,611",
"Expenses": "1,177,215",
"Revenues": "953,420",
"Stockholders Equity": "1,561,648",
"Net Income": "-448,555",
"Comprehensive Net Income": "-457,542",
"BaseVar": "2,573,119",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "311%"
}
}
},
"top_rated": false,
"trend": 28.0,
"value": 3.167020757877451,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000944809.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000944809.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000944809.svg"
},
{
"company_id": "0001582554",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001582554.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001582554.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001582554.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001582554_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001582554_main_keyfigs.svg",
"name": "Matinas Biopharma Holdings Inc",
"rank": 154,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001582554.svg",
"report_text": "The relative strengths and weaknesses of Matinas Biopharma 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 Matinas Biopharma Holdings Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 77% points.The greatest weakness of Matinas Biopharma Holdings Inc is the variable Research and Development, reducing the Economic Capital Ratio by 10% points.
The company's Economic Capital Ratio, given in the ranking table, is 316%, being 72% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001582554_2023_Matinas_Biopharma_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-15.8",
"Assets": "-88.8",
"Liabilities": "14.7",
"Stockholders Equity": "-48.2",
"ECR before LimitedLiability": "-131",
"Assets, Current": "-51.2",
"Intangible Assets": "-28.0",
"Other Liabilities": "9.01",
"Liabilities, Current": "3.82",
"Liabilities, Non-Current": "4.10",
"Selling, General and Administrative Expense": "-45.1",
"Expenses": "-84.2",
"Revenues": "-18.6",
"Net Income": "-119",
"Cost of Goods Sold": "2.18",
"Other Expenses": "11.7",
"Research and Development": "-43.3",
"Other Revenues": "-18.6",
"Other Net Income": "5.66",
"Comprehensive Net Income": "-119",
"Economic Capital Ratio": "-165"
},
"2015": {
"Assets": "-31.9",
"Liabilities": "43.7",
"Stockholders Equity": "-6.72",
"ECR before LimitedLiability": "-33.1",
"Other Assets": "70.7",
"Intangible Assets": "7.84",
"Assets, Current": "-72.5",
"Other Liabilities": "-7.02",
"Liabilities, Non-Current": "18.4",
"Liabilities, Current": "32.8",
"Other Expenses": "18.1",
"Expenses": "-56.7",
"Revenues": "-22.5",
"Net Income": "-66.6",
"Cost of Goods Sold": "2.79",
"Selling, General and Administrative Expense": "-38.6",
"Research and Development": "-38.9",
"Other Revenues": "-22.5",
"Other Net Income": "11.8",
"Comprehensive Net Income": "-66.5",
"Economic Capital Ratio": "-52.1"
},
"2016": {
"Other Assets": "74.6",
"Assets": "15.1",
"Liabilities": "25.4",
"Stockholders Equity": "42.2",
"ECR before LimitedLiability": "29.4",
"Assets, Current": "-33.6",
"Property and Equipment": "-2.84",
"Intangible Assets": "6.16",
"Other Liabilities": "-10.1",
"Liabilities, Non-Current": "17.8",
"Liabilities, Current": "17.5",
"Research and Development": "-11.5",
"Expenses": "-20.2",
"Revenues": "-18.4",
"Net Income": "-30.2",
"Selling, General and Administrative Expense": "-24.0",
"Other Expenses": "13.7",
"Other Revenues": "-18.4",
"Comprehensive Net Income": "-30.2",
"Other Net Income": "8.36",
"Economic Capital Ratio": "7.00"
},
"2017": {
"Other Assets": "39.5",
"Assets": "-12.9",
"Liabilities": "50.6",
"Stockholders Equity": "28.3",
"ECR before LimitedLiability": "-13.4",
"Intangible Assets": "-6.61",
"Assets, Current": "-41.5",
"Property and Equipment": "12.6",
"Liabilities, Current": "23.8",
"Other Liabilities": "5.84",
"Liabilities, Non-Current": "22.4",
"Selling, General and Administrative Expense": "-33.3",
"Expenses": "-50.6",
"Revenues": "-21.3",
"Net Income": "-64.7",
"Research and Development": "-37.4",
"Other Expenses": "16.7",
"Other Revenues": "-21.3",
"Comprehensive Net Income": "-64.9",
"Other Net Income": "5.56",
"Economic Capital Ratio": "-32.9"
},
"2018": {
"Assets, Current": "4.88",
"Assets": "30.0",
"Liabilities": "41.1",
"Stockholders Equity": "80.3",
"ECR before LimitedLiability": "55.4",
"Other Assets": "17.1",
"Intangible Assets": "-3.84",
"Property and Equipment": "9.42",
"Liabilities, Current": "9.84",
"Other Liabilities": "26.4",
"Liabilities, Non-Current": "5.94",
"Research and Development": "-9.32",
"Expenses": "-16.7",
"Revenues": "-15.3",
"Net Income": "-31.7",
"Cost of Goods Sold": "3.98",
"Other Expenses": "10.6",
"Selling, General and Administrative Expense": "-21.6",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "-31.8",
"Economic Capital Ratio": "37.8"
},
"2019": {
"Other Assets": "13.2",
"Assets": "45.7",
"Liabilities": "40.3",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "112",
"Assets, Current": "31.2",
"Intangible Assets": "-4.16",
"Liabilities, Current": "29.6",
"Other Liabilities": "22.8",
"Liabilities, Non-Current": "-12.0",
"Other Expenses": "7.28",
"Expenses": "4.18",
"Revenues": "-14.2",
"Net Income": "-5.61",
"Cost of Goods Sold": "3.50",
"Selling, General and Administrative Expense": "-1.42",
"Research and Development": "-5.17",
"Other Revenues": "-14.2",
"Comprehensive Net Income": "-5.93",
"Other Net Income": "4.42",
"Economic Capital Ratio": "84.8"
},
"2020": {
"Intangible Assets": "-2.70",
"Assets": "36.4",
"Liabilities": "61.4",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "131",
"Other Assets": "2.89",
"Assets, Current": "37.1",
"Liabilities, Non-Current": "3.49",
"Liabilities, Current": "37.2",
"Other Liabilities": "25.1",
"Selling, General and Administrative Expense": "0.484",
"Expenses": "5.83",
"Revenues": "-10.9",
"Net Income": "-2.38",
"Cost of Goods Sold": "2.88",
"Research and Development": "-3.15",
"Other Expenses": "5.61",
"Other Revenues": "-10.9",
"Other Net Income": "2.64",
"Comprehensive Net Income": "-2.23",
"Economic Capital Ratio": "111"
},
"2021": {
"Assets, Current": "25.5",
"Assets": "26.9",
"Stockholders Equity": "82.8",
"ECR before LimitedLiability": "74.2",
"Other Assets": "-0.969",
"Intangible Assets": "1.83",
"Liabilities, Current": "22.6",
"Liabilities": "38.6",
"Other Liabilities": "22.7",
"Liabilities, Non-Current": "-5.83",
"Other Revenues": "-11.1",
"Revenues": "-11.1",
"Net Income": "-8.16",
"Research and Development": "-5.63",
"Comprehensive Net Income": "-8.56",
"Other Compr. Net Income": "-0.391",
"Other Net Income": "2.99",
"Cost of Goods Sold": "2.71",
"Other Expenses": "5.30",
"Selling, General and Administrative Expense": "-2.50",
"Economic Capital Ratio": "66.5"
},
"2022": {
"Intangible Assets": "4.78",
"Assets": "19.2",
"Liabilities": "53.3",
"Stockholders Equity": "77.3",
"ECR before LimitedLiability": "92.0",
"Assets, Current": "12.7",
"Property and Equipment": "1.88",
"Other Liabilities": "28.7",
"Liabilities, Current": "31.4",
"Liabilities, Non-Current": "-5.21",
"Other Expenses": "5.99",
"Expenses": "-4.33",
"Revenues": "-5.85",
"Net Income": "-1.89",
"Selling, General and Administrative Expense": "-3.43",
"Cost of Goods Sold": "3.53",
"Research and Development": "-10.4",
"Other Revenues": "-5.85",
"Comprehensive Net Income": "-2.62",
"Other Net Income": "8.34",
"Economic Capital Ratio": "71.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001582554_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "2,805",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,118",
"Liabilities, Non-Current": "0",
"Other Assets": "216",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "15",
"Other Net Income": "244",
"Other Revenues": "0",
"Property and Equipment": "340",
"Research and Development": "5,176",
"Selling, General and Administrative Expense": "5,289"
},
"output_variables": {
"Assets": "3,361",
"Liabilities": "1,134",
"Expenses": "10,465",
"Revenues": "0",
"Stockholders Equity": "2,228",
"Net Income": "-10,221",
"Comprehensive Net Income": "-10,221",
"BaseVar": "7,602",
"ECR before LimitedLiability": "-239%",
"Economic Capital Ratio": "89%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,559",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,336",
"Liabilities, Current": "1,129",
"Liabilities, Non-Current": "0",
"Other Assets": "3,133",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,205",
"Other Net Income": "776",
"Other Revenues": "194",
"Property and Equipment": "378",
"Research and Development": "5,292",
"Selling, General and Administrative Expense": "4,814"
},
"output_variables": {
"Assets": "8,406",
"Liabilities": "2,334",
"Expenses": "10,106",
"Revenues": "194",
"Stockholders Equity": "6,072",
"Net Income": "-9,135",
"Comprehensive Net Income": "-9,135",
"BaseVar": "10,908",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "211%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,565",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,336",
"Liabilities, Current": "1,445",
"Liabilities, Non-Current": "0",
"Other Assets": "3,558",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,222",
"Other Net Income": "658",
"Other Revenues": "0",
"Property and Equipment": "356",
"Research and Development": "3,948",
"Selling, General and Administrative Expense": "4,309"
},
"output_variables": {
"Assets": "9,816",
"Liabilities": "2,666",
"Expenses": "8,257",
"Revenues": "0",
"Stockholders Equity": "7,150",
"Net Income": "-7,599",
"Comprehensive Net Income": "-7,599",
"BaseVar": "10,699",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "252%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,964",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,336",
"Liabilities, Current": "2,225",
"Liabilities, Non-Current": "0",
"Other Assets": "3,553",
"Other Compr. Net Income": "0",
"Other Expenses": "-357",
"Other Liabilities": "1,517",
"Other Net Income": "662",
"Other Revenues": "41",
"Property and Equipment": "1,570",
"Research and Development": "8,089",
"Selling, General and Administrative Expense": "7,235"
},
"output_variables": {
"Assets": "14,424",
"Liabilities": "3,742",
"Expenses": "14,967",
"Revenues": "41",
"Stockholders Equity": "10,682",
"Net Income": "-14,264",
"Comprehensive Net Income": "-14,264",
"BaseVar": "16,918",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "230%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,085",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,336",
"Liabilities, Current": "2,840",
"Liabilities, Non-Current": "962",
"Other Assets": "3,478",
"Other Compr. Net Income": "0",
"Other Expenses": "-614",
"Other Liabilities": "0",
"Other Net Income": "-82",
"Other Revenues": "135",
"Property and Equipment": "2,043",
"Research and Development": "7,334",
"Selling, General and Administrative Expense": "7,956"
},
"output_variables": {
"Assets": "19,943",
"Liabilities": "3,802",
"Expenses": "14,677",
"Revenues": "135",
"Stockholders Equity": "16,142",
"Net Income": "-14,624",
"Comprehensive Net Income": "-14,624",
"BaseVar": "19,319",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "284%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "29,923",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,336",
"Liabilities, Current": "3,097",
"Liabilities, Non-Current": "4,091",
"Other Assets": "7,232",
"Other Compr. Net Income": "-0.88",
"Other Expenses": "-66",
"Other Liabilities": "0",
"Other Net Income": "62",
"Other Revenues": "105",
"Property and Equipment": "1,749",
"Research and Development": "9,793",
"Selling, General and Administrative Expense": "7,790"
},
"output_variables": {
"Assets": "40,240",
"Liabilities": "7,189",
"Expenses": "17,517",
"Revenues": "105",
"Stockholders Equity": "33,052",
"Net Income": "-17,350",
"Comprehensive Net Income": "-17,350",
"BaseVar": "32,557",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "323%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "61,555",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,336",
"Liabilities, Current": "3,568",
"Liabilities, Non-Current": "3,669",
"Other Assets": "6,552",
"Other Compr. Net Income": "-0.88",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,243",
"Other Revenues": "223",
"Property and Equipment": "1,524",
"Research and Development": "13,900",
"Selling, General and Administrative Expense": "9,832"
},
"output_variables": {
"Assets": "70,967",
"Liabilities": "7,237",
"Expenses": "23,732",
"Revenues": "223",
"Stockholders Equity": "63,731",
"Net Income": "-22,266",
"Comprehensive Net Income": "-22,266",
"BaseVar": "51,702",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "368%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "50,993",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,354",
"Liabilities, Current": "4,349",
"Liabilities, Non-Current": "4,484",
"Other Assets": "4,441",
"Other Compr. Net Income": "229",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,237",
"Other Revenues": "696",
"Property and Equipment": "1,538",
"Research and Development": "14,555",
"Selling, General and Administrative Expense": "10,174"
},
"output_variables": {
"Assets": "61,326",
"Liabilities": "8,833",
"Expenses": "24,729",
"Revenues": "696",
"Stockholders Equity": "52,493",
"Net Income": "-22,795",
"Comprehensive Net Income": "-22,680",
"BaseVar": "48,525",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "343%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "34,532",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,353",
"Liabilities, Current": "4,286",
"Liabilities, Non-Current": "3,896",
"Other Assets": "3,843",
"Other Compr. Net Income": "-716",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,022",
"Other Revenues": "160",
"Property and Equipment": "2,091",
"Research and Development": "16,421",
"Selling, General and Administrative Expense": "11,046"
},
"output_variables": {
"Assets": "44,819",
"Liabilities": "8,182",
"Expenses": "27,467",
"Revenues": "160",
"Stockholders Equity": "36,637",
"Net Income": "-24,284",
"Comprehensive Net Income": "-24,642",
"BaseVar": "42,183",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "308%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 3.1634274007383976,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001582554.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001582554.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001582554.svg"
},
{
"company_id": "0001411685",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001411685.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001411685.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001411685.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001411685_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001411685_main_keyfigs.svg",
"name": "Vistagen Therapeutics Inc",
"rank": 155,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001411685.svg",
"report_text": "The relative strengths and weaknesses of Vistagen Therapeutics 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 Vistagen Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 110% points.The greatest weakness of Vistagen Therapeutics 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 316%, being 71% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001411685_2023_Vistagen_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-23.5",
"Assets": "-84.6",
"Liabilities": "1.97",
"Stockholders Equity": "-87.6",
"ECR before LimitedLiability": "-151",
"Intangible Assets": "-29.2",
"Assets, Current": "-56.2",
"Property and Equipment": "-5.68",
"Liabilities, Current": "3.61",
"Other Liabilities": "7.44",
"Liabilities, Non-Current": "-12.6",
"Selling, General and Administrative Expense": "-39.6",
"Expenses": "-50.5",
"Revenues": "-1.86",
"Net Income": "-51.6",
"Research and Development": "-25.9",
"Other Expenses": "8.00",
"Cost of Goods Sold": "2.28",
"Other Revenues": "-1.86",
"Comprehensive Net Income": "-51.7",
"Economic Capital Ratio": "-170"
},
"2018": {
"Assets, Current": "10.1",
"Assets": "-40.2",
"Liabilities": "9.30",
"Stockholders Equity": "-32.1",
"Other Assets": "-26.0",
"Intangible Assets": "-34.2",
"Property and Equipment": "-11.9",
"Liabilities, Current": "9.84",
"Other Liabilities": "9.84",
"Liabilities, Non-Current": "-55.6",
"Research and Development": "-43.9",
"Expenses": "-61.3",
"Revenues": "-26.6",
"Net Income": "-85.8",
"Cost of Goods Sold": "6.77",
"Other Expenses": "9.28",
"Selling, General and Administrative Expense": "-37.5",
"Other Revenues": "-26.6",
"ECR before LimitedLiability": "-81.6",
"Comprehensive Net Income": "-86.0",
"Economic Capital Ratio": "-99.2"
},
"2019": {
"Other Assets": "-6.35",
"Assets": "-22.3",
"Liabilities": "3.17",
"Stockholders Equity": "-8.37",
"ECR before LimitedLiability": "-78.2",
"Property and Equipment": "-2.75",
"Assets, Current": "-2.20",
"Intangible Assets": "-6.22",
"Liabilities, Current": "4.90",
"Other Liabilities": "5.51",
"Liabilities, Non-Current": "-6.04",
"Other Expenses": "3.35",
"Expenses": "-24.1",
"Revenues": "-5.09",
"Net Income": "-54.9",
"Cost of Goods Sold": "1.55",
"Selling, General and Administrative Expense": "-4.01",
"Research and Development": "-24.0",
"Other Revenues": "-5.09",
"Comprehensive Net Income": "-55.5",
"Economic Capital Ratio": "-105"
},
"2020": {
"Intangible Assets": "-17.2",
"Assets": "-95.2",
"Liabilities": "-5.30",
"Stockholders Equity": "-132",
"ECR before LimitedLiability": "-194",
"Other Assets": "27.1",
"Property and Equipment": "-5.79",
"Assets, Current": "-96.3",
"Liabilities, Non-Current": "-10.2",
"Liabilities, Current": "32.1",
"Other Liabilities": "7.71",
"Selling, General and Administrative Expense": "-12.1",
"Expenses": "-38.6",
"Revenues": "-8.46",
"Net Income": "-48.2",
"Cost of Goods Sold": "1.86",
"Research and Development": "-31.3",
"Other Expenses": "3.57",
"Other Revenues": "-8.46",
"Comprehensive Net Income": "-48.2",
"Economic Capital Ratio": "-213"
},
"2021": {
"Assets, Current": "56.7",
"Assets": "38.7",
"Liabilities": "23.9",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "96.6",
"Other Assets": "-2.77",
"Property and Equipment": "-1.41",
"Intangible Assets": "-3.60",
"Liabilities, Current": "28.3",
"Other Liabilities": "20.3",
"Liabilities, Non-Current": "-28.2",
"Selling, General and Administrative Expense": "6.56",
"Expenses": "19.1",
"Revenues": "-8.53",
"Net Income": "11.1",
"Other Expenses": "4.51",
"Research and Development": "5.76",
"Cost of Goods Sold": "2.31",
"Other Revenues": "-8.53",
"Comprehensive Net Income": "11.0",
"Economic Capital Ratio": "88.9"
},
"2022": {
"Intangible Assets": "-6.46",
"Assets": "33.4",
"Liabilities": "62.2",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "91.9",
"Assets, Current": "62.3",
"Other Assets": "-5.44",
"Property and Equipment": "-2.85",
"Other Liabilities": "27.5",
"Liabilities, Current": "33.7",
"Liabilities, Non-Current": "4.19",
"Other Expenses": "5.72",
"Expenses": "-14.3",
"Revenues": "-11.4",
"Net Income": "-26.3",
"Selling, General and Administrative Expense": "2.12",
"Cost of Goods Sold": "3.38",
"Research and Development": "-25.4",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "-26.2",
"Economic Capital Ratio": "71.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001411685_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "3,378",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,368",
"Liabilities, Non-Current": "1,729",
"Other Assets": "48",
"Other Compr. Net Income": "0",
"Other Expenses": "7.0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,250",
"Property and Equipment": "286",
"Research and Development": "5,204",
"Selling, General and Administrative Expense": "6,295"
},
"output_variables": {
"Assets": "3,712",
"Liabilities": "3,096",
"Expenses": "11,506",
"Revenues": "1,250",
"Stockholders Equity": "616",
"Net Income": "-10,256",
"Comprehensive Net Income": "-10,256",
"BaseVar": "9,782",
"ECR before LimitedLiability": "-262%",
"Economic Capital Ratio": "82%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "11,023",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,458",
"Liabilities, Non-Current": "2,903",
"Other Assets": "48",
"Other Compr. Net Income": "0",
"Other Expenses": "11",
"Other Liabilities": "0",
"Other Net Income": "-135",
"Other Revenues": "0",
"Property and Equipment": "207",
"Research and Development": "7,762",
"Selling, General and Administrative Expense": "6,437"
},
"output_variables": {
"Assets": "11,278",
"Liabilities": "4,362",
"Expenses": "14,211",
"Revenues": "0",
"Stockholders Equity": "6,917",
"Net Income": "-14,346",
"Comprehensive Net Income": "-14,346",
"BaseVar": "14,993",
"ECR before LimitedLiability": "9.4%",
"Economic Capital Ratio": "150%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,629",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,801",
"Liabilities, Non-Current": "4,136",
"Other Assets": "70",
"Other Compr. Net Income": "0",
"Other Expenses": "2.6",
"Other Liabilities": "0",
"Other Net Income": "-31",
"Other Revenues": "0",
"Property and Equipment": "313",
"Research and Development": "17,098",
"Selling, General and Administrative Expense": "7,458"
},
"output_variables": {
"Assets": "14,012",
"Liabilities": "6,936",
"Expenses": "24,559",
"Revenues": "0",
"Stockholders Equity": "7,075",
"Net Income": "-24,590",
"Comprehensive Net Income": "-24,590",
"BaseVar": "22,769",
"ECR before LimitedLiability": "-88%",
"Economic Capital Ratio": "133%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,580",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,713",
"Liabilities, Non-Current": "8,730",
"Other Assets": "3,982",
"Other Compr. Net Income": "0",
"Other Expenses": "2.6",
"Other Liabilities": "-24,942",
"Other Net Income": "17",
"Other Revenues": "0",
"Property and Equipment": "210",
"Research and Development": "13,298",
"Selling, General and Administrative Expense": "7,427"
},
"output_variables": {
"Assets": "5,772",
"Liabilities": "11,502",
"Expenses": "20,727",
"Revenues": "0",
"Stockholders Equity": "-5,729",
"Net Income": "-20,709",
"Comprehensive Net Income": "-20,709",
"BaseVar": "19,009",
"ECR before LimitedLiability": "-384%",
"Economic Capital Ratio": "43%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "104,118",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,189",
"Liabilities, Non-Current": "12,114",
"Other Assets": "3,796",
"Other Compr. Net Income": "0",
"Other Expenses": "2.6",
"Other Liabilities": "0",
"Other Net Income": "8.4",
"Other Revenues": "715",
"Property and Equipment": "367",
"Research and Development": "11,836",
"Selling, General and Administrative Expense": "7,089"
},
"output_variables": {
"Assets": "108,281",
"Liabilities": "16,303",
"Expenses": "18,928",
"Revenues": "715",
"Stockholders Equity": "91,978",
"Net Income": "-18,205",
"Comprehensive Net Income": "-18,205",
"BaseVar": "72,118",
"ECR before LimitedLiability": "293%",
"Economic Capital Ratio": "364%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "70,998",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,765",
"Liabilities, Non-Current": "4,163",
"Other Assets": "3,231",
"Other Compr. Net Income": "0",
"Other Expenses": "3.4",
"Other Liabilities": "0",
"Other Net Income": "16",
"Other Revenues": "1,104",
"Property and Equipment": "414",
"Research and Development": "31,633",
"Selling, General and Administrative Expense": "13,315"
},
"output_variables": {
"Assets": "74,643",
"Liabilities": "9,928",
"Expenses": "44,951",
"Revenues": "1,104",
"Stockholders Equity": "64,715",
"Net Income": "-43,832",
"Comprehensive Net Income": "-43,832",
"BaseVar": "65,321",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "322%"
}
}
},
"top_rated": false,
"trend": -37.0,
"value": 3.162167659553318,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001411685.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001411685.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001411685.svg"
},
{
"company_id": "0001557746",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001557746.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001557746.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001557746.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001557746_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001557746_main_keyfigs.svg",
"name": "Aclaris Therapeutics Inc",
"rank": 156,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001557746.svg",
"report_text": "The relative strengths and weaknesses of Aclaris Therapeutics 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 Aclaris Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 74% points.The greatest weakness of Aclaris Therapeutics Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 316%, being 71% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001557746_2023_Aclaris_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-0.925",
"Assets": "31.8",
"Liabilities": "84.2",
"Stockholders Equity": "186",
"ECR before LimitedLiability": "179",
"Other Assets": "1.44",
"Intangible Assets": "-2.35",
"Assets, Current": "38.5",
"Other Liabilities": "31.4",
"Liabilities, Non-Current": "15.0",
"Liabilities, Current": "49.1",
"Other Expenses": "9.17",
"Expenses": "18.3",
"Revenues": "-13.9",
"Net Income": "4.79",
"Cost of Goods Sold": "1.45",
"Selling, General and Administrative Expense": "9.66",
"Research and Development": "-1.81",
"Other Revenues": "-13.9",
"Comprehensive Net Income": "4.75",
"Economic Capital Ratio": "160"
},
"2016": {
"Other Assets": "11.2",
"Assets": "42.8",
"Liabilities": "76.2",
"Stockholders Equity": "180",
"ECR before LimitedLiability": "182",
"Assets, Current": "31.8",
"Property and Equipment": "-1.61",
"Intangible Assets": "-3.37",
"Other Liabilities": "28.3",
"Liabilities, Non-Current": "15.9",
"Liabilities, Current": "41.3",
"Research and Development": "-1.00",
"Expenses": "16.8",
"Revenues": "-13.3",
"Net Income": "4.52",
"Selling, General and Administrative Expense": "7.03",
"Other Expenses": "9.33",
"Cost of Goods Sold": "1.58",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "4.48",
"Economic Capital Ratio": "160"
},
"2017": {
"Assets": "44.4",
"Liabilities": "65.8",
"Stockholders Equity": "157",
"ECR before LimitedLiability": "152",
"Intangible Assets": "2.72",
"Assets, Current": "41.2",
"Property and Equipment": "-1.64",
"Liabilities, Current": "33.5",
"Other Liabilities": "22.4",
"Liabilities, Non-Current": "16.7",
"Selling, General and Administrative Expense": "1.52",
"Expenses": "13.5",
"Revenues": "-12.2",
"Net Income": "2.39",
"Research and Development": "2.40",
"Other Expenses": "8.21",
"Cost of Goods Sold": "1.42",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "2.29",
"Other Net Income": "0.850",
"Economic Capital Ratio": "132"
},
"2018": {
"Assets, Current": "9.14",
"Assets": "35.9",
"Liabilities": "24.9",
"Stockholders Equity": "76.2",
"ECR before LimitedLiability": "70.7",
"Other Assets": "-8.08",
"Intangible Assets": "41.2",
"Property and Equipment": "-3.15",
"Liabilities, Current": "20.6",
"Other Liabilities": "-15.0",
"Liabilities, Non-Current": "18.7",
"Other Revenues": "-10.4",
"Revenues": "-10.4",
"Net Income": "-9.06",
"Cost of Goods Sold": "0.800",
"Comprehensive Net Income": "-9.15",
"Research and Development": "1.57",
"Other Net Income": "0.805",
"Other Expenses": "-12.4",
"Selling, General and Administrative Expense": "10.8",
"Economic Capital Ratio": "53.0"
},
"2019": {
"Other Assets": "-14.0",
"Assets": "-58.0",
"Liabilities": "6.75",
"Stockholders Equity": "-0.191",
"Property and Equipment": "-0.224",
"Assets, Current": "-13.6",
"Intangible Assets": "-3.74",
"Liabilities, Current": "0.958",
"Other Liabilities": "1.75",
"Liabilities, Non-Current": "1.65",
"Other Expenses": "-0.221",
"Expenses": "-26.3",
"Revenues": "-14.9",
"Net Income": "-116",
"Selling, General and Administrative Expense": "0.282",
"Research and Development": "-23.5",
"Other Revenues": "-14.9",
"ECR before LimitedLiability": "-70.0",
"Comprehensive Net Income": "-117",
"Other Net Income": "-60.6",
"Economic Capital Ratio": "-97.2"
},
"2020": {
"Intangible Assets": "3.86",
"Assets": "-20.6",
"Liabilities": "-14.3",
"Stockholders Equity": "-36.7",
"ECR before LimitedLiability": "-39.9",
"Other Assets": "-6.64",
"Property and Equipment": "-3.93",
"Assets, Current": "-14.6",
"Liabilities, Non-Current": "14.7",
"Liabilities, Current": "5.19",
"Other Liabilities": "-35.4",
"Selling, General and Administrative Expense": "-6.68",
"Expenses": "-20.6",
"Revenues": "-8.35",
"Net Income": "-27.7",
"Cost of Goods Sold": "-4.04",
"Research and Development": "-19.0",
"Other Expenses": "9.22",
"Other Revenues": "-8.35",
"Comprehensive Net Income": "-27.8",
"Economic Capital Ratio": "-59.5"
},
"2021": {
"Assets, Current": "23.2",
"Assets": "26.4",
"Liabilities": "14.8",
"Stockholders Equity": "57.2",
"ECR before LimitedLiability": "49.9",
"Other Assets": "8.12",
"Property and Equipment": "-2.28",
"Intangible Assets": "-3.07",
"Liabilities, Current": "15.1",
"Other Liabilities": "-19.8",
"Liabilities, Non-Current": "18.1",
"Selling, General and Administrative Expense": "6.03",
"Expenses": "3.51",
"Revenues": "-8.13",
"Net Income": "-4.65",
"Other Expenses": "-5.37",
"Research and Development": "2.26",
"Cost of Goods Sold": "0.611",
"Other Revenues": "-8.13",
"Comprehensive Net Income": "-4.71",
"Economic Capital Ratio": "42.2"
},
"2022": {
"Intangible Assets": "-3.09",
"Assets": "28.7",
"Liabilities": "31.0",
"Stockholders Equity": "73.6",
"ECR before LimitedLiability": "91.8",
"Assets, Current": "44.5",
"Other Assets": "-3.47",
"Property and Equipment": "-2.82",
"Other Liabilities": "-20.5",
"Liabilities, Current": "29.1",
"Liabilities, Non-Current": "21.0",
"Expenses": "7.47",
"Revenues": "0.270",
"Net Income": "8.39",
"Selling, General and Administrative Expense": "11.1",
"Cost of Goods Sold": "1.45",
"Research and Development": "-5.06",
"Other Revenues": "0.270",
"Comprehensive Net Income": "8.35",
"Other Net Income": "0.650",
"Economic Capital Ratio": "71.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001557746_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "86,524",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,555",
"Liabilities, Non-Current": "0",
"Other Assets": "7,192",
"Other Compr. Net Income": "-143",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "104",
"Other Revenues": "0",
"Property and Equipment": "360",
"Research and Development": "15,339",
"Selling, General and Administrative Expense": "5,328"
},
"output_variables": {
"Assets": "94,076",
"Liabilities": "1,555",
"Expenses": "20,667",
"Revenues": "0",
"Stockholders Equity": "92,521",
"Net Income": "-20,563",
"Comprehensive Net Income": "-20,634",
"BaseVar": "58,272",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "423%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "138,556",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,223",
"Liabilities, Non-Current": "372",
"Other Assets": "37,048",
"Other Compr. Net Income": "-120",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "488",
"Other Revenues": "0",
"Property and Equipment": "481",
"Research and Development": "33,476",
"Selling, General and Administrative Expense": "15,091"
},
"output_variables": {
"Assets": "176,085",
"Liabilities": "6,595",
"Expenses": "48,567",
"Revenues": "0",
"Stockholders Equity": "169,490",
"Net Income": "-48,079",
"Comprehensive Net Income": "-48,139",
"BaseVar": "115,928",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "404%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "200,221",
"Cost of Goods Sold": "1,207",
"Intangible Assets": "25,853",
"Liabilities, Current": "12,762",
"Liabilities, Non-Current": "558",
"Other Assets": "15,276",
"Other Compr. Net Income": "23",
"Other Expenses": "-1,830",
"Other Liabilities": "4,927",
"Other Net Income": "2,070",
"Other Revenues": "1,683",
"Property and Equipment": "2,159",
"Research and Development": "39,790",
"Selling, General and Administrative Expense": "33,109"
},
"output_variables": {
"Assets": "243,509",
"Liabilities": "18,247",
"Expenses": "72,276",
"Revenues": "1,683",
"Stockholders Equity": "225,262",
"Net Income": "-68,523",
"Comprehensive Net Income": "-68,512",
"BaseVar": "168,904",
"ECR before LimitedLiability": "323%",
"Economic Capital Ratio": "384%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "179,499",
"Cost of Goods Sold": "35,056",
"Intangible Assets": "91,455",
"Liabilities, Current": "27,342",
"Liabilities, Non-Current": "1,703",
"Other Assets": "332",
"Other Compr. Net Income": "344",
"Other Expenses": "-1,830",
"Other Liabilities": "31,397",
"Other Net Income": "3,525",
"Other Revenues": "52,117",
"Property and Equipment": "4,280",
"Research and Development": "146,669",
"Selling, General and Administrative Expense": "25,435"
},
"output_variables": {
"Assets": "275,566",
"Liabilities": "60,442",
"Expenses": "205,330",
"Revenues": "52,117",
"Stockholders Equity": "215,124",
"Net Income": "-149,688",
"Comprehensive Net Income": "-149,516",
"BaseVar": "298,662",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "296%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "83,803",
"Cost of Goods Sold": "4,648",
"Intangible Assets": "7,199",
"Liabilities, Current": "22,432",
"Liabilities, Non-Current": "3,736",
"Other Assets": "4,825",
"Other Compr. Net Income": "15",
"Other Expenses": "31,103",
"Other Liabilities": "2,217",
"Other Net Income": "1,697",
"Other Revenues": "6,171",
"Property and Equipment": "2,470",
"Research and Development": "66,799",
"Selling, General and Administrative Expense": "26,968"
},
"output_variables": {
"Assets": "98,297",
"Liabilities": "28,385",
"Expenses": "129,519",
"Revenues": "6,171",
"Stockholders Equity": "69,912",
"Net Income": "-121,651",
"Comprehensive Net Income": "-121,643",
"BaseVar": "132,042",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "187%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "57,493",
"Cost of Goods Sold": "4,889",
"Intangible Assets": "7,123",
"Liabilities, Current": "14,874",
"Liabilities, Non-Current": "3,179",
"Other Assets": "4,514",
"Other Compr. Net Income": "-28",
"Other Expenses": "4,205",
"Other Liabilities": "15,081",
"Other Net Income": "-43,991",
"Other Revenues": "5,771",
"Property and Equipment": "1,654",
"Research and Development": "4,692",
"Selling, General and Administrative Expense": "17,916"
},
"output_variables": {
"Assets": "70,784",
"Liabilities": "33,134",
"Expenses": "31,703",
"Revenues": "5,771",
"Stockholders Equity": "37,650",
"Net Income": "-69,923",
"Comprehensive Net Income": "-69,937",
"BaseVar": "92,706",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "164%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "205,032",
"Cost of Goods Sold": "4,809",
"Intangible Assets": "7,048",
"Liabilities, Current": "22,931",
"Liabilities, Non-Current": "2,172",
"Other Assets": "37,796",
"Other Compr. Net Income": "-134",
"Other Expenses": "17,381",
"Other Liabilities": "28,767",
"Other Net Income": "-841",
"Other Revenues": "6,677",
"Property and Equipment": "1,335",
"Research and Development": "44,493",
"Selling, General and Administrative Expense": "24,491"
},
"output_variables": {
"Assets": "251,211",
"Liabilities": "53,870",
"Expenses": "91,174",
"Revenues": "6,677",
"Stockholders Equity": "197,341",
"Net Income": "-85,338",
"Comprehensive Net Income": "-85,405",
"BaseVar": "201,954",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "320%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "231,550",
"Cost of Goods Sold": "4,177",
"Intangible Assets": "6,973",
"Liabilities, Current": "21,938",
"Liabilities, Non-Current": "1,570",
"Other Assets": "14,974",
"Other Compr. Net Income": "-1,313",
"Other Expenses": "16,036",
"Other Liabilities": "33,467",
"Other Net Income": "1,510",
"Other Revenues": "23,557",
"Property and Equipment": "1,099",
"Research and Development": "87,495",
"Selling, General and Administrative Expense": "25,573"
},
"output_variables": {
"Assets": "254,596",
"Liabilities": "56,975",
"Expenses": "133,279",
"Revenues": "23,557",
"Stockholders Equity": "197,621",
"Net Income": "-108,212",
"Comprehensive Net Income": "-108,868",
"BaseVar": "235,615",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "307%"
}
}
},
"top_rated": false,
"trend": 45.0,
"value": 3.161227694114893,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001557746.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001557746.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001557746.svg"
},
{
"company_id": "0001725160",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001725160.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001725160.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001725160.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001725160_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001725160_main_keyfigs.svg",
"name": "Zentalis Pharmaceuticals Inc",
"rank": 157,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001725160.svg",
"report_text": "The relative strengths and weaknesses of Zentalis Pharmaceuticals 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 Zentalis Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 98% points.The greatest weakness of Zentalis Pharmaceuticals Inc is the variable Revenues, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 316%, being 71% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001725160_2023_Zentalis_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-3.09",
"Assets": "39.4",
"Liabilities": "64.1",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "136",
"Other Assets": "-1.09",
"Property and Equipment": "-1.71",
"Assets, Current": "53.4",
"Liabilities, Non-Current": "23.5",
"Liabilities, Current": "25.0",
"Other Liabilities": "22.1",
"Selling, General and Administrative Expense": "5.75",
"Expenses": "6.17",
"Revenues": "-12.1",
"Net Income": "-4.86",
"Cost of Goods Sold": "2.82",
"Research and Development": "-7.80",
"Other Expenses": "5.34",
"Other Revenues": "-12.1",
"Comprehensive Net Income": "-4.77",
"Economic Capital Ratio": "116"
},
"2021": {
"Assets, Current": "6.86",
"Assets": "12.9",
"Liabilities": "29.8",
"Stockholders Equity": "46.7",
"ECR before LimitedLiability": "56.3",
"Other Assets": "13.5",
"Property and Equipment": "-1.11",
"Intangible Assets": "-5.64",
"Liabilities, Current": "18.4",
"Other Liabilities": "22.7",
"Liabilities, Non-Current": "-11.6",
"Selling, General and Administrative Expense": "8.23",
"Expenses": "-1.79",
"Revenues": "-12.3",
"Net Income": "-1.45",
"Other Expenses": "5.87",
"Research and Development": "-18.8",
"Cost of Goods Sold": "2.96",
"Other Revenues": "-12.3",
"Other Net Income": "12.7",
"Economic Capital Ratio": "48.7"
},
"2022": {
"Intangible Assets": "-4.85",
"Assets": "46.1",
"Liabilities": "30.4",
"Stockholders Equity": "98.3",
"ECR before LimitedLiability": "91.3",
"Assets, Current": "44.6",
"Other Assets": "7.69",
"Other Liabilities": "23.2",
"Liabilities, Current": "17.4",
"Liabilities, Non-Current": "-10.4",
"Other Expenses": "5.02",
"Expenses": "6.95",
"Revenues": "-11.3",
"Net Income": "-7.11",
"Selling, General and Administrative Expense": "8.82",
"Cost of Goods Sold": "2.91",
"Research and Development": "-9.74",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "-7.11",
"Other Net Income": "-2.67",
"Economic Capital Ratio": "70.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001725160_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "345,104",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,736",
"Liabilities, Current": "28,601",
"Liabilities, Non-Current": "1,097",
"Other Assets": "15,616",
"Other Compr. Net Income": "743",
"Other Expenses": "444",
"Other Liabilities": "2,480",
"Other Net Income": "683",
"Other Revenues": "0",
"Property and Equipment": "1,099",
"Research and Development": "84,901",
"Selling, General and Administrative Expense": "33,886"
},
"output_variables": {
"Assets": "365,555",
"Liabilities": "32,178",
"Expenses": "119,231",
"Revenues": "0",
"Stockholders Equity": "333,377",
"Net Income": "-118,548",
"Comprehensive Net Income": "-118,176",
"BaseVar": "259,195",
"ECR before LimitedLiability": "306%",
"Economic Capital Ratio": "373%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "350,770",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,736",
"Liabilities, Current": "43,944",
"Liabilities, Non-Current": "44,459",
"Other Assets": "91,853",
"Other Compr. Net Income": "7,207",
"Other Expenses": "-297",
"Other Liabilities": "1,622",
"Other Net Income": "50,152",
"Other Revenues": "0",
"Property and Equipment": "8,148",
"Research and Development": "175,601",
"Selling, General and Administrative Expense": "40,941"
},
"output_variables": {
"Assets": "454,507",
"Liabilities": "90,025",
"Expenses": "216,245",
"Revenues": "0",
"Stockholders Equity": "364,482",
"Net Income": "-166,093",
"Comprehensive Net Income": "-162,490",
"BaseVar": "409,068",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "324%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "451,933",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,736",
"Liabilities, Current": "56,647",
"Liabilities, Non-Current": "47,786",
"Other Assets": "75,936",
"Other Compr. Net Income": "-921",
"Other Expenses": "-469",
"Other Liabilities": "853",
"Other Net Income": "-10,295",
"Other Revenues": "0",
"Property and Equipment": "7,705",
"Research and Development": "172,734",
"Selling, General and Administrative Expense": "54,553"
},
"output_variables": {
"Assets": "539,310",
"Liabilities": "105,286",
"Expenses": "226,818",
"Revenues": "0",
"Stockholders Equity": "434,024",
"Net Income": "-237,113",
"Comprehensive Net Income": "-237,574",
"BaseVar": "441,315",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "316%"
}
}
},
"top_rated": false,
"trend": 28.0,
"value": 3.156709209067097,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001725160.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001725160.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001725160.svg"
},
{
"company_id": "0001435049",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001435049.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001435049.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001435049.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001435049_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001435049_main_keyfigs.svg",
"name": "Chinook Therapeutics INC",
"rank": 158,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001435049.svg",
"report_text": "The relative strengths and weaknesses of Chinook Therapeutics 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 Chinook Therapeutics INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 89% points.The greatest weakness of Chinook Therapeutics INC is the variable Other Revenues, reducing the Economic Capital Ratio by 9.6% points.
The company's Economic Capital Ratio, given in the ranking table, is 315%, being 70% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001435049_2023_Chinook_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-4.31",
"Assets": "29.1",
"Liabilities": "-50.6",
"Stockholders Equity": "2.79",
"ECR before LimitedLiability": "24.6",
"Other Assets": "-4.24",
"Intangible Assets": "-1.59",
"Assets, Current": "44.8",
"Other Liabilities": "-105",
"Liabilities, Non-Current": "11.3",
"Liabilities, Current": "28.7",
"Other Expenses": "4.13",
"Expenses": "29.2",
"Revenues": "0.858",
"Net Income": "30.0",
"Cost of Goods Sold": "1.49",
"Selling, General and Administrative Expense": "12.7",
"Research and Development": "10.2",
"Other Revenues": "0.858",
"Comprehensive Net Income": "30.0",
"Economic Capital Ratio": "5.58"
},
"2016": {
"Other Assets": "-2.45",
"Assets": "34.2",
"Liabilities": "-51.8",
"Stockholders Equity": "2.22",
"ECR before LimitedLiability": "26.6",
"Assets, Current": "37.1",
"Property and Equipment": "2.21",
"Intangible Assets": "-1.67",
"Other Liabilities": "-108",
"Liabilities, Non-Current": "13.0",
"Liabilities, Current": "29.9",
"Research and Development": "7.01",
"Expenses": "27.5",
"Revenues": "-2.70",
"Net Income": "25.5",
"Selling, General and Administrative Expense": "12.8",
"Other Expenses": "5.25",
"Cost of Goods Sold": "1.74",
"Other Revenues": "-2.70",
"Comprehensive Net Income": "25.3",
"Economic Capital Ratio": "4.13"
},
"2017": {
"Other Assets": "-2.87",
"Assets": "44.9",
"Liabilities": "-50.3",
"Stockholders Equity": "14.9",
"ECR before LimitedLiability": "21.7",
"Assets, Current": "42.4",
"Property and Equipment": "4.57",
"Liabilities, Current": "19.9",
"Other Liabilities": "-92.5",
"Liabilities, Non-Current": "13.4",
"Selling, General and Administrative Expense": "11.6",
"Expenses": "27.7",
"Revenues": "-9.14",
"Net Income": "18.4",
"Research and Development": "3.27",
"Other Expenses": "10.0",
"Cost of Goods Sold": "2.09",
"Other Revenues": "-9.14",
"Comprehensive Net Income": "18.7",
"Other Net Income": "0.499",
"Economic Capital Ratio": "2.19"
},
"2018": {
"Assets, Current": "30.2",
"Assets": "27.9",
"Liabilities": "-84.6",
"Stockholders Equity": "-36.0",
"ECR before LimitedLiability": "-27.4",
"Other Assets": "-7.74",
"Property and Equipment": "7.27",
"Liabilities, Current": "24.1",
"Other Liabilities": "7.89",
"Liabilities, Non-Current": "-127",
"Research and Development": "6.26",
"Expenses": "29.7",
"Revenues": "-10.8",
"Net Income": "19.3",
"Cost of Goods Sold": "3.78",
"Other Expenses": "6.08",
"Selling, General and Administrative Expense": "12.8",
"Other Revenues": "-10.8",
"Other Net Income": "1.25",
"Comprehensive Net Income": "19.0",
"Economic Capital Ratio": "-45.0"
},
"2019": {
"Other Assets": "-5.37",
"Assets": "17.1",
"Liabilities": "-106",
"Stockholders Equity": "-67.2",
"ECR before LimitedLiability": "-47.0",
"Property and Equipment": "8.45",
"Assets, Current": "13.9",
"Liabilities, Current": "22.8",
"Other Liabilities": "16.3",
"Liabilities, Non-Current": "-174",
"Other Expenses": "8.00",
"Expenses": "22.9",
"Revenues": "-11.5",
"Net Income": "22.7",
"Cost of Goods Sold": "4.39",
"Selling, General and Administrative Expense": "12.7",
"Research and Development": "8.07",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "22.7",
"Other Net Income": "2.10",
"Economic Capital Ratio": "-74.2"
},
"2020": {
"Intangible Assets": "7.21",
"Assets": "49.2",
"Liabilities": "11.1",
"Stockholders Equity": "92.7",
"ECR before LimitedLiability": "97.2",
"Other Assets": "29.7",
"Property and Equipment": "-2.46",
"Assets, Current": "7.06",
"Liabilities, Non-Current": "-13.4",
"Liabilities, Current": "28.8",
"Other Liabilities": "-6.33",
"Selling, General and Administrative Expense": "10.2",
"Expenses": "19.8",
"Revenues": "-10.3",
"Net Income": "10.2",
"Cost of Goods Sold": "2.46",
"Research and Development": "9.20",
"Other Expenses": "-2.16",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "10.2",
"Economic Capital Ratio": "77.6"
},
"2021": {
"Assets, Current": "-8.28",
"Assets": "24.8",
"Liabilities": "19.8",
"Stockholders Equity": "65.3",
"ECR before LimitedLiability": "76.6",
"Other Assets": "39.1",
"Property and Equipment": "0.877",
"Liabilities, Current": "21.8",
"Other Liabilities": "2.16",
"Liabilities, Non-Current": "-4.43",
"Selling, General and Administrative Expense": "9.69",
"Expenses": "13.2",
"Revenues": "-0.768",
"Net Income": "13.9",
"Other Expenses": "-0.994",
"Research and Development": "1.89",
"Cost of Goods Sold": "2.60",
"Other Revenues": "-0.768",
"Comprehensive Net Income": "13.9",
"Other Net Income": "1.53",
"Economic Capital Ratio": "68.9"
},
"2022": {
"Intangible Assets": "-0.578",
"Assets": "49.0",
"Liabilities": "15.5",
"Stockholders Equity": "88.8",
"ECR before LimitedLiability": "90.9",
"Assets, Current": "16.7",
"Other Assets": "24.8",
"Property and Equipment": "0.491",
"Other Liabilities": "-5.46",
"Liabilities, Current": "20.9",
"Liabilities, Non-Current": "-0.430",
"Other Expenses": "1.25",
"Expenses": "14.0",
"Revenues": "-9.56",
"Net Income": "4.04",
"Selling, General and Administrative Expense": "12.1",
"Cost of Goods Sold": "2.74",
"Research and Development": "-2.21",
"Other Revenues": "-9.56",
"Comprehensive Net Income": "3.84",
"Economic Capital Ratio": "70.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001435049_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "424,504",
"Cost of Goods Sold": "0",
"Intangible Assets": "37,869",
"Liabilities, Current": "31,066",
"Liabilities, Non-Current": "0",
"Other Assets": "15,466",
"Other Compr. Net Income": "-339",
"Other Expenses": "26,067",
"Other Liabilities": "189,137",
"Other Net Income": "333",
"Other Revenues": "72,979",
"Property and Equipment": "3,986",
"Research and Development": "58,649",
"Selling, General and Administrative Expense": "27,805"
},
"output_variables": {
"Assets": "481,825",
"Liabilities": "220,203",
"Expenses": "112,521",
"Revenues": "72,979",
"Stockholders Equity": "261,622",
"Net Income": "-39,209",
"Comprehensive Net Income": "-39,378",
"BaseVar": "444,100",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "269%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "354,764",
"Cost of Goods Sold": "0",
"Intangible Assets": "35,485",
"Liabilities, Current": "30,632",
"Liabilities, Non-Current": "1,109",
"Other Assets": "21,978",
"Other Compr. Net Income": "-1,345",
"Other Expenses": "22,013",
"Other Liabilities": "179,650",
"Other Net Income": "2,179",
"Other Revenues": "50,681",
"Property and Equipment": "26,384",
"Research and Development": "87,718",
"Selling, General and Administrative Expense": "34,277"
},
"output_variables": {
"Assets": "438,611",
"Liabilities": "211,391",
"Expenses": "144,008",
"Revenues": "50,681",
"Stockholders Equity": "227,220",
"Net Income": "-91,148",
"Comprehensive Net Income": "-91,820",
"BaseVar": "424,108",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "249%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "350,131",
"Cost of Goods Sold": "0",
"Intangible Assets": "39,830",
"Liabilities, Current": "41,401",
"Liabilities, Non-Current": "818",
"Other Assets": "24,082",
"Other Compr. Net Income": "3,577",
"Other Expenses": "-10,805",
"Other Liabilities": "165,436",
"Other Net Income": "3,226",
"Other Revenues": "17,239",
"Property and Equipment": "31,085",
"Research and Development": "89,382",
"Selling, General and Administrative Expense": "33,751"
},
"output_variables": {
"Assets": "445,128",
"Liabilities": "207,655",
"Expenses": "112,328",
"Revenues": "17,239",
"Stockholders Equity": "237,473",
"Net Income": "-91,863",
"Comprehensive Net Income": "-90,074",
"BaseVar": "394,576",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "254%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "282,976",
"Cost of Goods Sold": "0",
"Intangible Assets": "33,469",
"Liabilities, Current": "30,517",
"Liabilities, Non-Current": "173,511",
"Other Assets": "11,902",
"Other Compr. Net Income": "3,558",
"Other Expenses": "826",
"Other Liabilities": "18,165",
"Other Net Income": "15,085",
"Other Revenues": "15,312",
"Property and Equipment": "29,157",
"Research and Development": "66,765",
"Selling, General and Administrative Expense": "36,661"
},
"output_variables": {
"Assets": "357,504",
"Liabilities": "222,193",
"Expenses": "104,251",
"Revenues": "15,312",
"Stockholders Equity": "135,311",
"Net Income": "-73,854",
"Comprehensive Net Income": "-72,075",
"BaseVar": "358,952",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "211%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "217,902",
"Cost of Goods Sold": "0",
"Intangible Assets": "27,145",
"Liabilities, Current": "21,601",
"Liabilities, Non-Current": "199,539",
"Other Assets": "21,578",
"Other Compr. Net Income": "-707",
"Other Expenses": "3,270",
"Other Liabilities": "4,578",
"Other Net Income": "5,531",
"Other Revenues": "17,030",
"Property and Equipment": "24,688",
"Research and Development": "60,916",
"Selling, General and Administrative Expense": "34,465"
},
"output_variables": {
"Assets": "291,313",
"Liabilities": "225,718",
"Expenses": "98,651",
"Revenues": "17,030",
"Stockholders Equity": "65,595",
"Net Income": "-76,090",
"Comprehensive Net Income": "-76,443",
"BaseVar": "319,475",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "166%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "254,081",
"Cost of Goods Sold": "0",
"Intangible Assets": "50,137",
"Liabilities, Current": "22,809",
"Liabilities, Non-Current": "39,614",
"Other Assets": "124,784",
"Other Compr. Net Income": "-210",
"Other Expenses": "22,895",
"Other Liabilities": "31,957",
"Other Net Income": "-4,388",
"Other Revenues": "2,617",
"Property and Equipment": "0",
"Research and Development": "9,537",
"Selling, General and Administrative Expense": "14,282"
},
"output_variables": {
"Assets": "429,002",
"Liabilities": "94,380",
"Expenses": "46,714",
"Revenues": "2,617",
"Stockholders Equity": "334,622",
"Net Income": "-48,484",
"Comprehensive Net Income": "-48,589",
"BaseVar": "288,655",
"ECR before LimitedLiability": "260%",
"Economic Capital Ratio": "342%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "300,639",
"Cost of Goods Sold": "0",
"Intangible Assets": "26,126",
"Liabilities, Current": "40,085",
"Liabilities, Non-Current": "39,589",
"Other Assets": "218,103",
"Other Compr. Net Income": "-31",
"Other Expenses": "30,642",
"Other Liabilities": "30,486",
"Other Net Income": "3,240",
"Other Revenues": "42,009",
"Property and Equipment": "18,935",
"Research and Development": "99,685",
"Selling, General and Administrative Expense": "31,784"
},
"output_variables": {
"Assets": "563,803",
"Liabilities": "110,160",
"Expenses": "162,111",
"Revenues": "42,009",
"Stockholders Equity": "453,643",
"Net Income": "-116,861",
"Comprehensive Net Income": "-116,877",
"BaseVar": "440,677",
"ECR before LimitedLiability": "259%",
"Economic Capital Ratio": "341%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "385,592",
"Cost of Goods Sold": "0",
"Intangible Assets": "24,404",
"Liabilities, Current": "50,835",
"Liabilities, Non-Current": "34,494",
"Other Assets": "147,180",
"Other Compr. Net Income": "-1,853",
"Other Expenses": "19,930",
"Other Liabilities": "46,814",
"Other Net Income": "3,370",
"Other Revenues": "19,453",
"Property and Equipment": "16,908",
"Research and Development": "161,722",
"Selling, General and Administrative Expense": "36,464"
},
"output_variables": {
"Assets": "574,084",
"Liabilities": "132,143",
"Expenses": "218,116",
"Revenues": "19,453",
"Stockholders Equity": "441,941",
"Net Income": "-195,293",
"Comprehensive Net Income": "-196,220",
"BaseVar": "474,510",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "314%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 3.152320128431173,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001435049.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001435049.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001435049.svg"
},
{
"company_id": "0001821586",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001821586.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001821586.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001821586_main_keyfigs.svg",
"name": "Moonlake Immunotherapeutics",
"rank": 159,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001821586.svg",
"report_text": "The relative strengths and weaknesses of Moonlake Immunotherapeutics 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 Moonlake Immunotherapeutics compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 92% points.The greatest weakness of Moonlake Immunotherapeutics is the variable Net Income, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 315%, being 70% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001821586_2023_Moonlake_Immunotherapeutics.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-7.91",
"Assets": "7.87",
"Liabilities": "92.0",
"Stockholders Equity": "92.3",
"ECR before LimitedLiability": "90.7",
"Assets, Current": "45.0",
"Other Assets": "-12.1",
"Property and Equipment": "-4.25",
"Other Liabilities": "33.3",
"Liabilities, Current": "38.2",
"Liabilities, Non-Current": "27.9",
"Other Expenses": "6.97",
"Expenses": "-25.2",
"Revenues": "-16.1",
"Net Income": "-41.2",
"Selling, General and Administrative Expense": "-7.41",
"Research and Development": "-28.8",
"Other Revenues": "-16.1",
"Comprehensive Net Income": "-29.3",
"Other Compr. Net Income": "12.0",
"Economic Capital Ratio": "70.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001821586_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "76,511",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,665",
"Liabilities, Non-Current": "411",
"Other Assets": "283",
"Other Compr. Net Income": "15,069",
"Other Expenses": "36",
"Other Liabilities": "0",
"Other Net Income": "592",
"Other Revenues": "0",
"Property and Equipment": "49",
"Research and Development": "42,049",
"Selling, General and Administrative Expense": "23,012"
},
"output_variables": {
"Assets": "76,843",
"Liabilities": "8,077",
"Expenses": "65,098",
"Revenues": "0",
"Stockholders Equity": "68,767",
"Net Income": "-64,506",
"Comprehensive Net Income": "-56,972",
"BaseVar": "82,839",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
}
},
"top_rated": false,
"trend": null,
"value": 3.1502735886209785,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001821586.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001821586.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001821586.svg"
},
{
"company_id": "0001724979",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001724979.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001724979.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001724979_main_keyfigs.svg",
"name": "Rain Oncology Inc",
"rank": 160,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001724979.svg",
"report_text": "The relative strengths and weaknesses of Rain Oncology 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 Rain Oncology Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 103% points.The greatest weakness of Rain Oncology Inc is the variable Research and Development, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 314%, being 69% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001724979_2023_Rain_Oncology_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "59.0",
"Assets": "32.1",
"Liabilities": "45.5",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "90.9",
"Other Assets": "-6.00",
"Property and Equipment": "-1.91",
"Intangible Assets": "-4.28",
"Liabilities, Current": "4.28",
"Other Liabilities": "22.5",
"Liabilities, Non-Current": "21.4",
"Selling, General and Administrative Expense": "7.26",
"Expenses": "2.84",
"Revenues": "-10.9",
"Net Income": "-7.51",
"Other Expenses": "5.09",
"Research and Development": "-12.2",
"Cost of Goods Sold": "2.61",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "-7.58",
"Economic Capital Ratio": "83.2"
},
"2022": {
"Intangible Assets": "-6.22",
"Assets": "38.1",
"Liabilities": "47.7",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "89.4",
"Assets, Current": "78.5",
"Other Assets": "-8.74",
"Property and Equipment": "-3.30",
"Other Liabilities": "25.9",
"Liabilities, Current": "0.846",
"Liabilities, Non-Current": "22.7",
"Other Expenses": "5.40",
"Expenses": "-6.32",
"Revenues": "-12.4",
"Net Income": "-18.1",
"Selling, General and Administrative Expense": "8.71",
"Cost of Goods Sold": "3.19",
"Research and Development": "-23.4",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "-18.1",
"Economic Capital Ratio": "69.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001724979_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "146,146",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,315",
"Liabilities, Non-Current": "321",
"Other Assets": "829",
"Other Compr. Net Income": "-89",
"Other Expenses": "2.0",
"Other Liabilities": "0",
"Other Net Income": "120",
"Other Revenues": "0",
"Property and Equipment": "165",
"Research and Development": "40,773",
"Selling, General and Administrative Expense": "10,739"
},
"output_variables": {
"Assets": "147,140",
"Liabilities": "16,636",
"Expenses": "51,514",
"Revenues": "0",
"Stockholders Equity": "130,504",
"Net Income": "-51,394",
"Comprehensive Net Income": "-51,438",
"BaseVar": "107,750",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "358%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "133,628",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,966",
"Liabilities, Non-Current": "178",
"Other Assets": "1,459",
"Other Compr. Net Income": "-77",
"Other Expenses": "3.0",
"Other Liabilities": "0",
"Other Net Income": "1,415",
"Other Revenues": "0",
"Property and Equipment": "93",
"Research and Development": "61,400",
"Selling, General and Administrative Expense": "15,736"
},
"output_variables": {
"Assets": "135,180",
"Liabilities": "22,144",
"Expenses": "77,139",
"Revenues": "0",
"Stockholders Equity": "113,036",
"Net Income": "-75,724",
"Comprehensive Net Income": "-75,762",
"BaseVar": "117,978",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "314%"
}
}
},
"top_rated": false,
"trend": -31.0,
"value": 3.1374030520928096,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001724979.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001724979.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001724979.svg"
},
{
"company_id": "0001404644",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001404644.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001404644.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001404644.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001404644_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001404644_main_keyfigs.svg",
"name": "Neurogene Inc",
"rank": 161,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001404644.svg",
"report_text": "The relative strengths and weaknesses of Neurogene 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 Neurogene Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 97% points.The greatest weakness of Neurogene Inc is the variable Research and Development, reducing the Economic Capital Ratio by 13% points.
The company's Economic Capital Ratio, given in the ranking table, is 313%, being 68% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001404644_2023_Neurogene_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Assets": "42.6",
"Liabilities": "50.3",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "105",
"Property and Equipment": "-3.60",
"Assets, Current": "73.5",
"Intangible Assets": "-8.26",
"Other Liabilities": "28.8",
"Liabilities, Current": "11.6",
"Liabilities, Non-Current": "12.5",
"Selling, General and Administrative Expense": "9.66",
"Expenses": "-6.18",
"Revenues": "-16.5",
"Net Income": "-25.7",
"Cost of Goods Sold": "1.89",
"Other Expenses": "10.1",
"Research and Development": "-27.8",
"Other Revenues": "-16.5",
"Other Net Income": "-2.98",
"Comprehensive Net Income": "-25.6",
"Economic Capital Ratio": "71.5"
},
"2015": {
"Property and Equipment": "-1.28",
"Assets": "38.1",
"Liabilities": "69.8",
"Stockholders Equity": "173",
"ECR before LimitedLiability": "168",
"Other Assets": "20.5",
"Intangible Assets": "-2.89",
"Assets, Current": "15.2",
"Other Liabilities": "29.6",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "34.9",
"Other Expenses": "8.76",
"Expenses": "21.7",
"Revenues": "-13.3",
"Net Income": "8.06",
"Cost of Goods Sold": "1.39",
"Selling, General and Administrative Expense": "10.3",
"Research and Development": "1.51",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "7.95",
"Economic Capital Ratio": "149"
},
"2016": {
"Other Assets": "23.6",
"Assets": "46.9",
"Liabilities": "63.5",
"Stockholders Equity": "168",
"ECR before LimitedLiability": "173",
"Assets, Current": "20.7",
"Property and Equipment": "-1.60",
"Intangible Assets": "-3.72",
"Other Liabilities": "26.8",
"Liabilities, Non-Current": "15.5",
"Liabilities, Current": "27.9",
"Expenses": "20.1",
"Revenues": "-12.7",
"Net Income": "8.53",
"Selling, General and Administrative Expense": "10.0",
"Other Expenses": "8.95",
"Cost of Goods Sold": "1.51",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "8.58",
"Other Net Income": "0.809",
"Economic Capital Ratio": "151"
},
"2017": {
"Other Assets": "-5.56",
"Assets": "43.6",
"Liabilities": "61.1",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "118",
"Intangible Assets": "-7.27",
"Assets, Current": "86.5",
"Property and Equipment": "-2.71",
"Liabilities, Current": "18.8",
"Other Liabilities": "31.1",
"Liabilities, Non-Current": "16.0",
"Other Revenues": "-13.9",
"Revenues": "-13.9",
"Net Income": "-13.7",
"Selling, General and Administrative Expense": "4.00",
"Comprehensive Net Income": "-13.7",
"Research and Development": "-14.6",
"Other Net Income": "0.768",
"Other Expenses": "7.80",
"Cost of Goods Sold": "2.19",
"Economic Capital Ratio": "98.1"
},
"2018": {
"Assets, Current": "32.8",
"Assets": "5.94",
"Liabilities": "106",
"Stockholders Equity": "97.3",
"ECR before LimitedLiability": "142",
"Other Assets": "-6.05",
"Intangible Assets": "-7.80",
"Property and Equipment": "-3.38",
"Liabilities, Current": "54.0",
"Other Liabilities": "37.0",
"Liabilities, Non-Current": "30.0",
"Research and Development": "-32.2",
"Expenses": "-13.5",
"Revenues": "20.7",
"Net Income": "8.77",
"Cost of Goods Sold": "4.85",
"Other Expenses": "9.17",
"Selling, General and Administrative Expense": "3.97",
"Other Revenues": "20.7",
"Comprehensive Net Income": "8.66",
"Economic Capital Ratio": "124"
},
"2022": {
"Intangible Assets": "-6.04",
"Assets": "40.8",
"Liabilities": "37.5",
"Stockholders Equity": "96.7",
"ECR before LimitedLiability": "88.3",
"Assets, Current": "44.5",
"Other Assets": "8.03",
"Property and Equipment": "-3.28",
"Other Liabilities": "24.2",
"Liabilities, Current": "23.1",
"Liabilities, Non-Current": "-9.55",
"Other Revenues": "-12.0",
"Revenues": "-12.0",
"Net Income": "-11.6",
"Comprehensive Net Income": "-11.5",
"Other Expenses": "5.20",
"Cost of Goods Sold": "3.07",
"Selling, General and Administrative Expense": "3.75",
"Other Net Income": "0.904",
"Research and Development": "-12.5",
"Economic Capital Ratio": "67.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001404644_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "39,302",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,203",
"Liabilities, Non-Current": "0",
"Other Assets": "2,016",
"Other Compr. Net Income": "-3.9",
"Other Expenses": "-0.22",
"Other Liabilities": "72",
"Other Net Income": "-1,652",
"Other Revenues": "0",
"Property and Equipment": "105",
"Research and Development": "18,079",
"Selling, General and Administrative Expense": "4,296"
},
"output_variables": {
"Assets": "41,423",
"Liabilities": "5,276",
"Expenses": "22,375",
"Revenues": "0",
"Stockholders Equity": "36,147",
"Net Income": "-24,027",
"Comprehensive Net Income": "-24,029",
"BaseVar": "35,365",
"ECR before LimitedLiability": "235%",
"Economic Capital Ratio": "325%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "74,796",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,792",
"Liabilities, Non-Current": "131",
"Other Assets": "38,458",
"Other Compr. Net Income": "-286",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-520",
"Other Revenues": "0",
"Property and Equipment": "89",
"Research and Development": "15,799",
"Selling, General and Administrative Expense": "5,541"
},
"output_variables": {
"Assets": "113,343",
"Liabilities": "4,923",
"Expenses": "21,340",
"Revenues": "0",
"Stockholders Equity": "108,420",
"Net Income": "-21,860",
"Comprehensive Net Income": "-22,003",
"BaseVar": "70,206",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "412%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "103,485",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,519",
"Liabilities, Non-Current": "197",
"Other Assets": "50,046",
"Other Compr. Net Income": "121",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "643",
"Other Revenues": "0",
"Property and Equipment": "849",
"Research and Development": "28,382",
"Selling, General and Administrative Expense": "9,263"
},
"output_variables": {
"Assets": "154,380",
"Liabilities": "9,716",
"Expenses": "37,645",
"Revenues": "0",
"Stockholders Equity": "144,664",
"Net Income": "-37,002",
"Comprehensive Net Income": "-36,942",
"BaseVar": "101,252",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "395%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "108,825",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,956",
"Liabilities, Non-Current": "486",
"Other Assets": "599",
"Other Compr. Net Income": "107",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "925",
"Other Revenues": "0",
"Property and Equipment": "905",
"Research and Development": "36,768",
"Selling, General and Administrative Expense": "36,035"
},
"output_variables": {
"Assets": "110,329",
"Liabilities": "11,442",
"Expenses": "72,803",
"Revenues": "0",
"Stockholders Equity": "98,887",
"Net Income": "-71,879",
"Comprehensive Net Income": "-71,825",
"BaseVar": "97,803",
"ECR before LimitedLiability": "236%",
"Economic Capital Ratio": "326%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "77,165",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,627",
"Liabilities, Non-Current": "319",
"Other Assets": "53",
"Other Compr. Net Income": "80",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,036",
"Other Revenues": "25,000",
"Property and Equipment": "400",
"Research and Development": "42,627",
"Selling, General and Administrative Expense": "17,006"
},
"output_variables": {
"Assets": "77,618",
"Liabilities": "4,946",
"Expenses": "59,633",
"Revenues": "25,000",
"Stockholders Equity": "72,672",
"Net Income": "-33,597",
"Comprehensive Net Income": "-33,558",
"BaseVar": "84,156",
"ECR before LimitedLiability": "302%",
"Economic Capital Ratio": "370%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "99,134",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,062",
"Liabilities, Non-Current": "10,322",
"Other Assets": "16,814",
"Other Compr. Net Income": "10",
"Other Expenses": "0",
"Other Liabilities": "233",
"Other Net Income": "1,524",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "41,035",
"Selling, General and Administrative Expense": "20,436"
},
"output_variables": {
"Assets": "115,948",
"Liabilities": "21,617",
"Expenses": "61,471",
"Revenues": "0",
"Stockholders Equity": "94,331",
"Net Income": "-59,947",
"Comprehensive Net Income": "-59,942",
"BaseVar": "100,285",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "310%"
}
}
},
"top_rated": false,
"trend": null,
"value": 3.1263103397981338,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001404644.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001404644.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001404644.svg"
},
{
"company_id": "0001785530",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001785530.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001785530.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001785530_main_keyfigs.svg",
"name": "Werewolf Therapeutics Inc",
"rank": 162,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001785530.svg",
"report_text": "The relative strengths and weaknesses of Werewolf Therapeutics 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 Werewolf Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Werewolf Therapeutics Inc is the variable Revenues, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 312%, being 68% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001785530_2023_Werewolf_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "43.3",
"Assets": "35.8",
"Liabilities": "29.6",
"Stockholders Equity": "94.6",
"ECR before LimitedLiability": "84.7",
"Other Assets": "1.03",
"Property and Equipment": "-0.539",
"Intangible Assets": "-4.29",
"Liabilities, Current": "20.2",
"Other Liabilities": "21.0",
"Liabilities, Non-Current": "-11.9",
"Selling, General and Administrative Expense": "5.51",
"Expenses": "9.77",
"Revenues": "-10.3",
"Net Income": "0.0579",
"Other Expenses": "4.80",
"Research and Development": "-2.99",
"Cost of Goods Sold": "2.46",
"Other Revenues": "-10.3",
"Other Net Income": "0.515",
"Economic Capital Ratio": "77.0"
},
"2022": {
"Intangible Assets": "-6.13",
"Assets": "30.8",
"Liabilities": "25.4",
"Stockholders Equity": "71.3",
"ECR before LimitedLiability": "88.0",
"Assets, Current": "39.5",
"Property and Equipment": "3.34",
"Other Liabilities": "25.2",
"Liabilities, Current": "7.15",
"Liabilities, Non-Current": "-7.10",
"Other Expenses": "5.27",
"Expenses": "8.70",
"Revenues": "-12.1",
"Net Income": "8.45",
"Selling, General and Administrative Expense": "8.89",
"Cost of Goods Sold": "3.11",
"Research and Development": "-8.51",
"Other Revenues": "-12.1",
"Comprehensive Net Income": "8.56",
"Other Net Income": "12.0",
"Economic Capital Ratio": "67.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001785530_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "161,068",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,874",
"Liabilities, Non-Current": "14,589",
"Other Assets": "15,269",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "104",
"Other Revenues": "0",
"Property and Equipment": "2,913",
"Research and Development": "35,269",
"Selling, General and Administrative Expense": "14,818"
},
"output_variables": {
"Assets": "179,250",
"Liabilities": "26,463",
"Expenses": "50,087",
"Revenues": "0",
"Stockholders Equity": "152,787",
"Net Income": "-49,983",
"Comprehensive Net Income": "-49,983",
"BaseVar": "127,952",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "352%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "140,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,989",
"Liabilities, Non-Current": "13,919",
"Other Assets": "11,057",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "18,647",
"Other Revenues": "0",
"Property and Equipment": "8,988",
"Research and Development": "53,761",
"Selling, General and Administrative Expense": "18,696"
},
"output_variables": {
"Assets": "160,245",
"Liabilities": "37,908",
"Expenses": "72,457",
"Revenues": "0",
"Stockholders Equity": "122,337",
"Net Income": "-53,810",
"Comprehensive Net Income": "-53,810",
"BaseVar": "144,628",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "312%"
}
}
},
"top_rated": false,
"trend": -20.0,
"value": 3.123586586305173,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001785530.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001785530.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001785530.svg"
},
{
"company_id": "0001844280",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001844280.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001844280.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001844280.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001844280_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001844280_main_keyfigs.svg",
"name": "Thorne Healthtech Inc",
"rank": 163,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001844280.svg",
"report_text": "The relative strengths and weaknesses of Thorne Healthtech 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 Thorne Healthtech Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 88% points.The greatest weakness of Thorne Healthtech Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 312%, being 67% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001844280_2023_Thorne_Healthtech_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-50.6",
"Assets": "-47.2",
"Liabilities": "62.8",
"Stockholders Equity": "-108",
"ECR before LimitedLiability": "53.6",
"Other Assets": "-2.89",
"Property and Equipment": "11.5",
"Intangible Assets": "0.552",
"Liabilities, Current": "41.2",
"Other Liabilities": "33.6",
"Liabilities, Non-Current": "-10.5",
"Expenses": "-13.5",
"Revenues": "90.5",
"Net Income": "74.1",
"Other Expenses": "-5.55",
"Research and Development": "37.9",
"Cost of Goods Sold": "-44.9",
"Other Revenues": "90.5",
"Comprehensive Net Income": "74.0",
"Other Net Income": "-0.496",
"Economic Capital Ratio": "45.9"
},
"2022": {
"Intangible Assets": "4.46",
"Assets": "-36.2",
"Liabilities": "61.0",
"Stockholders Equity": "-50.0",
"ECR before LimitedLiability": "87.5",
"Assets, Current": "-46.1",
"Other Assets": "-2.36",
"Property and Equipment": "20.1",
"Other Liabilities": "22.0",
"Liabilities, Current": "41.6",
"Liabilities, Non-Current": "-0.369",
"Other Expenses": "0.618",
"Expenses": "3.62",
"Revenues": "82.9",
"Net Income": "87.2",
"Selling, General and Administrative Expense": "3.50",
"Cost of Goods Sold": "-42.9",
"Research and Development": "44.1",
"Other Revenues": "82.9",
"Comprehensive Net Income": "87.6",
"Economic Capital Ratio": "67.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001844280_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "101,259",
"Cost of Goods Sold": "87,893",
"Intangible Assets": "21,033",
"Liabilities, Current": "25,737",
"Liabilities, Non-Current": "27,606",
"Other Assets": "25,977",
"Other Compr. Net Income": "0",
"Other Expenses": "27,164",
"Other Liabilities": "3,625",
"Other Net Income": "-2,495",
"Other Revenues": "185,246",
"Property and Equipment": "27,030",
"Research and Development": "5,936",
"Selling, General and Administrative Expense": "54,913"
},
"output_variables": {
"Assets": "175,300",
"Liabilities": "56,967",
"Expenses": "175,906",
"Revenues": "185,246",
"Stockholders Equity": "118,332",
"Net Income": "6,845",
"Comprehensive Net Income": "6,845",
"BaseVar": "297,957",
"ECR before LimitedLiability": "228%",
"Economic Capital Ratio": "321%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "116,621",
"Cost of Goods Sold": "113,797",
"Intangible Assets": "31,871",
"Liabilities, Current": "39,561",
"Liabilities, Non-Current": "28,430",
"Other Assets": "32,135",
"Other Compr. Net Income": "712",
"Other Expenses": "19,133",
"Other Liabilities": "15,160",
"Other Net Income": "2,142",
"Other Revenues": "228,731",
"Property and Equipment": "49,177",
"Research and Development": "7,424",
"Selling, General and Administrative Expense": "75,586"
},
"output_variables": {
"Assets": "229,804",
"Liabilities": "83,152",
"Expenses": "215,940",
"Revenues": "228,731",
"Stockholders Equity": "146,652",
"Net Income": "14,933",
"Comprehensive Net Income": "15,289",
"BaseVar": "380,241",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "312%"
}
}
},
"top_rated": false,
"trend": 26.0,
"value": 3.1183457901742986,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001844280.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001844280.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001844280.svg"
},
{
"company_id": "0001677077",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001677077.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001677077.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001677077_main_keyfigs.svg",
"name": "Alzamend Neuro Inc",
"rank": 164,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001677077.svg",
"report_text": "The relative strengths and weaknesses of Alzamend Neuro 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 Alzamend Neuro Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 125% points.The greatest weakness of Alzamend Neuro Inc is the variable Net Income, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 311%, being 67% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001677077_2023_Alzamend_Neuro_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-15.2",
"Assets": "-67.9",
"Liabilities": "7.64",
"Stockholders Equity": "-43.3",
"ECR before LimitedLiability": "-130",
"Other Assets": "-16.8",
"Property and Equipment": "-8.23",
"Assets, Current": "-32.7",
"Liabilities, Non-Current": "7.69",
"Liabilities, Current": "-9.01",
"Other Liabilities": "7.73",
"Selling, General and Administrative Expense": "-36.0",
"Expenses": "-34.2",
"Revenues": "-10.7",
"Net Income": "-57.5",
"Cost of Goods Sold": "2.68",
"Research and Development": "-4.53",
"Other Expenses": "5.25",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "-57.6",
"Economic Capital Ratio": "-150"
},
"2021": {
"Assets, Current": "-29.8",
"Assets": "-89.0",
"Liabilities": "5.84",
"Stockholders Equity": "-74.2",
"Other Assets": "-17.2",
"Property and Equipment": "-0.966",
"Intangible Assets": "-1.34",
"Liabilities, Current": "-1.05",
"Other Liabilities": "3.63",
"Liabilities, Non-Current": "3.56",
"Selling, General and Administrative Expense": "-101",
"Expenses": "-95.7",
"Revenues": "-1.30",
"Net Income": "-120",
"Other Expenses": "1.25",
"Research and Development": "-0.824",
"Cost of Goods Sold": "0.589",
"Other Revenues": "-1.30",
"ECR before LimitedLiability": "-128",
"Comprehensive Net Income": "-120",
"Economic Capital Ratio": "-135"
},
"2022": {
"Intangible Assets": "-7.48",
"Assets": "25.2",
"Liabilities": "89.4",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "87.1",
"Assets, Current": "69.4",
"Other Assets": "-11.9",
"Property and Equipment": "-3.16",
"Other Liabilities": "30.6",
"Liabilities, Current": "38.4",
"Liabilities, Non-Current": "27.3",
"Other Expenses": "6.46",
"Expenses": "-34.0",
"Revenues": "-14.8",
"Net Income": "-49.9",
"Selling, General and Administrative Expense": "-33.9",
"Cost of Goods Sold": "3.81",
"Research and Development": "-10.3",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-49.8",
"Economic Capital Ratio": "66.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001677077_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "1,814",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "992",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "14",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,069",
"Selling, General and Administrative Expense": "3,355"
},
"output_variables": {
"Assets": "1,814",
"Liabilities": "992",
"Expenses": "4,424",
"Revenues": "0",
"Stockholders Equity": "822",
"Net Income": "-4,410",
"Comprehensive Net Income": "-4,410",
"BaseVar": "3,622",
"ECR before LimitedLiability": "-187%",
"Economic Capital Ratio": "107%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,913",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "900",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-95",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,311",
"Selling, General and Administrative Expense": "3,641"
},
"output_variables": {
"Assets": "2,913",
"Liabilities": "900",
"Expenses": "4,952",
"Revenues": "0",
"Stockholders Equity": "2,013",
"Net Income": "-5,047",
"Comprehensive Net Income": "-5,047",
"BaseVar": "4,429",
"ECR before LimitedLiability": "-35%",
"Economic Capital Ratio": "140%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "14,414",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,165",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-43",
"Other Revenues": "0",
"Property and Equipment": "103",
"Research and Development": "5,201",
"Selling, General and Administrative Expense": "7,118"
},
"output_variables": {
"Assets": "14,516",
"Liabilities": "1,165",
"Expenses": "12,320",
"Revenues": "0",
"Stockholders Equity": "13,352",
"Net Income": "-12,362",
"Comprehensive Net Income": "-12,362",
"BaseVar": "14,022",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "311%"
}
}
},
"top_rated": false,
"trend": 237.0,
"value": 3.114851841956807,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001677077.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001677077.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001677077.svg"
},
{
"company_id": "0001818794",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001818794.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001818794.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001818794_main_keyfigs.svg",
"name": "Dyne Therapeutics Inc",
"rank": 165,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001818794.svg",
"report_text": "The relative strengths and weaknesses of Dyne Therapeutics 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 Dyne Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 99% points.The greatest weakness of Dyne Therapeutics Inc is the variable Research and Development, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 310%, being 66% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001818794_2023_Dyne_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-1.69",
"Assets": "31.4",
"Liabilities": "83.2",
"Stockholders Equity": "182",
"ECR before LimitedLiability": "186",
"Other Assets": "-1.65",
"Property and Equipment": "-0.630",
"Assets, Current": "45.7",
"Liabilities, Non-Current": "25.9",
"Liabilities, Current": "43.1",
"Other Liabilities": "26.1",
"Selling, General and Administrative Expense": "11.1",
"Expenses": "21.1",
"Revenues": "-11.7",
"Net Income": "10.2",
"Cost of Goods Sold": "2.72",
"Research and Development": "2.18",
"Other Expenses": "5.28",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "10.2",
"Economic Capital Ratio": "166"
},
"2021": {
"Assets, Current": "40.6",
"Assets": "32.2",
"Liabilities": "37.6",
"Stockholders Equity": "93.7",
"ECR before LimitedLiability": "81.5",
"Other Assets": "1.29",
"Property and Equipment": "-1.15",
"Intangible Assets": "-4.64",
"Liabilities, Current": "21.7",
"Other Liabilities": "22.0",
"Liabilities, Non-Current": "-5.02",
"Selling, General and Administrative Expense": "7.99",
"Expenses": "3.24",
"Revenues": "-10.8",
"Net Income": "-6.90",
"Other Expenses": "5.05",
"Research and Development": "-12.5",
"Cost of Goods Sold": "2.59",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "-6.97",
"Economic Capital Ratio": "73.9"
},
"2022": {
"Intangible Assets": "-6.31",
"Assets": "38.7",
"Liabilities": "43.1",
"Stockholders Equity": "98.5",
"ECR before LimitedLiability": "86.1",
"Assets, Current": "45.9",
"Other Assets": "3.66",
"Property and Equipment": "-1.05",
"Other Liabilities": "25.6",
"Liabilities, Current": "25.6",
"Liabilities, Non-Current": "-7.39",
"Other Expenses": "5.36",
"Expenses": "-4.89",
"Revenues": "-12.3",
"Net Income": "-16.7",
"Selling, General and Administrative Expense": "11.4",
"Cost of Goods Sold": "3.16",
"Research and Development": "-24.6",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-16.7",
"Economic Capital Ratio": "65.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001818794_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "349,087",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,967",
"Liabilities, Non-Current": "0",
"Other Assets": "2,301",
"Other Compr. Net Income": "-27",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-790",
"Other Revenues": "0",
"Property and Equipment": "1,946",
"Research and Development": "45,200",
"Selling, General and Administrative Expense": "13,447"
},
"output_variables": {
"Assets": "353,334",
"Liabilities": "10,967",
"Expenses": "58,647",
"Revenues": "0",
"Stockholders Equity": "342,367",
"Net Income": "-59,437",
"Comprehensive Net Income": "-59,450",
"BaseVar": "211,882",
"ECR before LimitedLiability": "377%",
"Economic Capital Ratio": "422%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "382,392",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,723",
"Liabilities, Non-Current": "28,743",
"Other Assets": "38,593",
"Other Compr. Net Income": "-242",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "734",
"Other Revenues": "0",
"Property and Equipment": "4,678",
"Research and Development": "121,308",
"Selling, General and Administrative Expense": "28,717"
},
"output_variables": {
"Assets": "425,663",
"Liabilities": "57,466",
"Expenses": "150,025",
"Revenues": "0",
"Stockholders Equity": "368,197",
"Net Income": "-149,291",
"Comprehensive Net Income": "-149,412",
"BaseVar": "317,065",
"ECR before LimitedLiability": "270%",
"Economic Capital Ratio": "349%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "265,594",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,088",
"Liabilities, Non-Current": "25,873",
"Other Assets": "34,786",
"Other Compr. Net Income": "-302",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,863",
"Other Revenues": "0",
"Property and Equipment": "5,945",
"Research and Development": "142,760",
"Selling, General and Administrative Expense": "28,202"
},
"output_variables": {
"Assets": "306,325",
"Liabilities": "53,961",
"Expenses": "170,962",
"Revenues": "0",
"Stockholders Equity": "252,364",
"Net Income": "-168,099",
"Comprehensive Net Income": "-168,250",
"BaseVar": "267,206",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "310%"
}
}
},
"top_rated": false,
"trend": -20.0,
"value": 3.1044965757920675,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001818794.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001818794.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001818794.svg"
},
{
"company_id": "0001761918",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001761918.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001761918.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001761918_main_keyfigs.svg",
"name": "Erasca Inc",
"rank": 166,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001761918.svg",
"report_text": "The relative strengths and weaknesses of Erasca 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 Erasca Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 93% points.The greatest weakness of Erasca Inc 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 310%, being 66% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001761918_2023_Erasca_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "30.4",
"Assets": "34.1",
"Liabilities": "50.6",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "114",
"Other Assets": "4.67",
"Intangible Assets": "-3.18",
"Liabilities, Current": "25.7",
"Other Liabilities": "22.6",
"Liabilities, Non-Current": "6.08",
"Selling, General and Administrative Expense": "9.66",
"Expenses": "11.6",
"Revenues": "-10.6",
"Net Income": "2.24",
"Other Expenses": "-2.17",
"Research and Development": "1.66",
"Cost of Goods Sold": "2.51",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "2.19",
"Other Net Income": "0.985",
"Economic Capital Ratio": "107"
},
"2022": {
"Intangible Assets": "-6.01",
"Assets": "42.7",
"Liabilities": "31.6",
"Stockholders Equity": "93.3",
"ECR before LimitedLiability": "86.0",
"Assets, Current": "48.0",
"Other Assets": "0.718",
"Property and Equipment": "2.70",
"Other Liabilities": "24.3",
"Liabilities, Current": "22.5",
"Liabilities, Non-Current": "-15.9",
"Other Expenses": "-16.8",
"Expenses": "2.07",
"Revenues": "-11.7",
"Net Income": "-9.24",
"Selling, General and Administrative Expense": "13.7",
"Cost of Goods Sold": "3.01",
"Research and Development": "2.39",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-9.23",
"Economic Capital Ratio": "65.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001761918_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "420,017",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,381",
"Liabilities, Non-Current": "18,506",
"Other Assets": "65,444",
"Other Compr. Net Income": "-164",
"Other Expenses": "28,345",
"Other Liabilities": "0",
"Other Net Income": "2,119",
"Other Revenues": "0",
"Property and Equipment": "15,954",
"Research and Development": "73,922",
"Selling, General and Administrative Expense": "22,616"
},
"output_variables": {
"Assets": "501,415",
"Liabilities": "44,887",
"Expenses": "124,883",
"Revenues": "0",
"Stockholders Equity": "456,528",
"Net Income": "-122,764",
"Comprehensive Net Income": "-122,846",
"BaseVar": "336,734",
"ECR before LimitedLiability": "319%",
"Economic Capital Ratio": "382%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "444,496",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "48,690",
"Liabilities, Non-Current": "54,366",
"Other Assets": "45,598",
"Other Compr. Net Income": "-879",
"Other Expenses": "102,000",
"Other Liabilities": "0",
"Other Net Income": "4,645",
"Other Revenues": "0",
"Property and Equipment": "24,815",
"Research and Development": "112,457",
"Selling, General and Administrative Expense": "32,993"
},
"output_variables": {
"Assets": "514,909",
"Liabilities": "103,056",
"Expenses": "247,450",
"Revenues": "0",
"Stockholders Equity": "411,853",
"Net Income": "-242,805",
"Comprehensive Net Income": "-243,244",
"BaseVar": "435,470",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "310%"
}
}
},
"top_rated": false,
"trend": -74.0,
"value": 3.1035297672049733,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001761918.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001761918.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001761918.svg"
},
{
"company_id": "0001347242",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001347242.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001347242.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001347242_main_keyfigs.svg",
"name": "Lipella Pharmaceuticals INC",
"rank": 167,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001347242.svg",
"report_text": "The relative strengths and weaknesses of Lipella Pharmaceuticals 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 Lipella Pharmaceuticals INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 87% points.The greatest weakness of Lipella Pharmaceuticals INC is the variable Research and Development, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 309%, being 65% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001347242_2023_Lipella_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-6.07",
"Assets": "40.4",
"Liabilities": "27.9",
"Stockholders Equity": "86.6",
"ECR before LimitedLiability": "84.9",
"Assets, Current": "75.7",
"Other Assets": "-6.90",
"Property and Equipment": "-3.30",
"Other Liabilities": "24.3",
"Liabilities, Current": "-13.2",
"Liabilities, Non-Current": "16.3",
"Other Expenses": "5.11",
"Expenses": "4.32",
"Revenues": "-8.36",
"Net Income": "-4.79",
"Selling, General and Administrative Expense": "16.7",
"Cost of Goods Sold": "3.01",
"Research and Development": "-20.2",
"Other Revenues": "-8.36",
"Comprehensive Net Income": "-4.69",
"Economic Capital Ratio": "64.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001347242_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "5,799",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,178",
"Liabilities, Non-Current": "96",
"Other Assets": "151",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-8.0",
"Other Revenues": "184",
"Property and Equipment": "0",
"Research and Development": "2,548",
"Selling, General and Administrative Expense": "226"
},
"output_variables": {
"Assets": "5,950",
"Liabilities": "1,275",
"Expenses": "2,774",
"Revenues": "184",
"Stockholders Equity": "4,676",
"Net Income": "-2,598",
"Comprehensive Net Income": "-2,598",
"BaseVar": "5,095",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "309%"
}
}
},
"top_rated": false,
"trend": null,
"value": 3.0928731774020792,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001347242.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001347242.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001347242.svg"
},
{
"company_id": "0001534248",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001534248.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001534248.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001534248_main_keyfigs.svg",
"name": "Chemomab Therapeutics Ltd",
"rank": 168,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001534248.svg",
"report_text": "The relative strengths and weaknesses of Chemomab Therapeutics 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 Chemomab Therapeutics Ltd compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 101% points.The greatest weakness of Chemomab Therapeutics Ltd 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 306%, being 61% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001534248_2023_Chemomab_Therapeutics_Ltd.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-8.58",
"Assets": "-36.7",
"Liabilities": "195",
"Stockholders Equity": "-152",
"ECR before LimitedLiability": "180",
"Assets, Current": "-27.2",
"Intangible Assets": "-10.9",
"Liabilities, Current": "100",
"Other Liabilities": "71.5",
"Liabilities, Non-Current": "66.8",
"Expenses": "49.2",
"Revenues": "-47.2",
"Net Income": "28.8",
"Cost of Goods Sold": "10.9",
"Selling, General and Administrative Expense": "27.9",
"Research and Development": "7.21",
"Other Revenues": "-47.2",
"Comprehensive Net Income": "184",
"Other Net Income": "23.7",
"Other Compr. Net Income": "150",
"Economic Capital Ratio": "153"
},
"2020": {
"Intangible Assets": "-5.79",
"Assets": "-63.1",
"Liabilities": "8.06",
"Stockholders Equity": "-36.7",
"ECR before LimitedLiability": "-104",
"Other Assets": "-6.02",
"Property and Equipment": "-3.29",
"Assets, Current": "-8.17",
"Liabilities, Non-Current": "6.26",
"Liabilities, Current": "-4.13",
"Other Liabilities": "6.43",
"Selling, General and Administrative Expense": "-37.8",
"Expenses": "-60.3",
"Revenues": "-4.93",
"Net Income": "-83.9",
"Cost of Goods Sold": "1.45",
"Research and Development": "-4.67",
"Other Revenues": "-4.93",
"Other Net Income": "0.838",
"Comprehensive Net Income": "-84.0",
"Economic Capital Ratio": "-124"
},
"2021": {
"Assets, Current": "44.2",
"Assets": "30.1",
"Liabilities": "68.2",
"Stockholders Equity": "151",
"ECR before LimitedLiability": "144",
"Other Assets": "-2.16",
"Property and Equipment": "-0.685",
"Intangible Assets": "-2.05",
"Liabilities, Current": "30.7",
"Other Liabilities": "23.9",
"Liabilities, Non-Current": "21.8",
"Selling, General and Administrative Expense": "2.67",
"Expenses": "16.7",
"Revenues": "-10.6",
"Net Income": "6.58",
"Other Expenses": "4.92",
"Research and Development": "6.76",
"Cost of Goods Sold": "2.52",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "6.55",
"Economic Capital Ratio": "136"
},
"2022": {
"Intangible Assets": "-6.87",
"Assets": "34.1",
"Liabilities": "53.3",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "81.9",
"Assets, Current": "70.2",
"Other Assets": "-8.35",
"Property and Equipment": "-2.66",
"Other Liabilities": "26.9",
"Liabilities, Current": "5.44",
"Liabilities, Non-Current": "23.3",
"Other Expenses": "7.14",
"Expenses": "-13.1",
"Revenues": "-13.1",
"Net Income": "-25.7",
"Selling, General and Administrative Expense": "-7.83",
"Cost of Goods Sold": "3.36",
"Research and Development": "-15.6",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-25.6",
"Economic Capital Ratio": "61.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001534248_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "18,211",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,121",
"Liabilities, Non-Current": "725",
"Other Assets": "1,386",
"Other Compr. Net Income": "54,248",
"Other Expenses": "3,350",
"Other Liabilities": "0",
"Other Net Income": "4,226",
"Other Revenues": "0",
"Property and Equipment": "158",
"Research and Development": "13,303",
"Selling, General and Administrative Expense": "6,245"
},
"output_variables": {
"Assets": "19,755",
"Liabilities": "4,846",
"Expenses": "22,898",
"Revenues": "0",
"Stockholders Equity": "14,909",
"Net Income": "-18,672",
"Comprehensive Net Income": "8,452",
"BaseVar": "52,986",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "6,116",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,586",
"Liabilities, Non-Current": "16",
"Other Assets": "51",
"Other Compr. Net Income": "0",
"Other Expenses": "749",
"Other Liabilities": "0",
"Other Net Income": "103",
"Other Revenues": "0",
"Property and Equipment": "12",
"Research and Development": "3,783",
"Selling, General and Administrative Expense": "7,180"
},
"output_variables": {
"Assets": "6,179",
"Liabilities": "2,602",
"Expenses": "11,712",
"Revenues": "0",
"Stockholders Equity": "3,577",
"Net Income": "-11,609",
"Comprehensive Net Income": "-11,609",
"BaseVar": "10,298",
"ECR before LimitedLiability": "-87%",
"Economic Capital Ratio": "133%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "62,688",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,650",
"Liabilities, Non-Current": "237",
"Other Assets": "1,308",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-111",
"Other Revenues": "0",
"Property and Equipment": "357",
"Research and Development": "6,334",
"Selling, General and Administrative Expense": "6,033"
},
"output_variables": {
"Assets": "64,353",
"Liabilities": "2,887",
"Expenses": "12,367",
"Revenues": "0",
"Stockholders Equity": "61,466",
"Net Income": "-12,478",
"Comprehensive Net Income": "-12,478",
"BaseVar": "39,859",
"ECR before LimitedLiability": "361%",
"Economic Capital Ratio": "411%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "41,736",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,749",
"Liabilities, Non-Current": "91",
"Other Assets": "960",
"Other Compr. Net Income": "0",
"Other Expenses": "-397",
"Other Liabilities": "0",
"Other Net Income": "200",
"Other Revenues": "0",
"Property and Equipment": "367",
"Research and Development": "13,604",
"Selling, General and Administrative Expense": "11,353"
},
"output_variables": {
"Assets": "43,063",
"Liabilities": "6,840",
"Expenses": "24,560",
"Revenues": "0",
"Stockholders Equity": "36,223",
"Net Income": "-24,361",
"Comprehensive Net Income": "-24,361",
"BaseVar": "37,331",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
}
},
"top_rated": false,
"trend": -132.0,
"value": 3.0623039756740504,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001534248.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001534248.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001534248.svg"
},
{
"company_id": "0000275053",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000275053.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000275053.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000275053.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000275053_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000275053_main_keyfigs.svg",
"name": "Natures Sunshine Products INC",
"rank": 169,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000275053.svg",
"report_text": "The relative strengths and weaknesses of Natures Sunshine Products 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 Natures Sunshine Products INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 165% points.The greatest weakness of Natures Sunshine Products INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 154% points.
The company's Economic Capital Ratio, given in the ranking table, is 305%, being 60% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000275053_2023_Natures_Sunshine_Products_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-6.34",
"Assets": "-74.4",
"Liabilities": "94.5",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "114",
"Intangible Assets": "-26.9",
"Assets, Current": "-58.7",
"Other Liabilities": "65.9",
"Liabilities, Non-Current": "-2.90",
"Liabilities, Current": "35.1",
"Research and Development": "82.6",
"Expenses": "-19.6",
"Revenues": "132",
"Net Income": "132",
"Other Expenses": "-55.8",
"Cost of Goods Sold": "-28.1",
"Selling, General and Administrative Expense": "-6.87",
"Other Revenues": "132",
"Comprehensive Net Income": "132",
"Other Net Income": "6.16",
"Economic Capital Ratio": "38.5"
},
"2012": {
"Assets": "-54.6",
"Liabilities": "119",
"Stockholders Equity": "-65.5",
"ECR before LimitedLiability": "158",
"Assets, Current": "-42.6",
"Intangible Assets": "-18.9",
"Other Assets": "-4.58",
"Liabilities, Current": "52.6",
"Other Liabilities": "67.9",
"Liabilities, Non-Current": "7.41",
"Selling, General and Administrative Expense": "3.85",
"Expenses": "-11.8",
"Revenues": "149",
"Net Income": "139",
"Research and Development": "62.1",
"Other Expenses": "-36.5",
"Cost of Goods Sold": "-36.8",
"Other Revenues": "149",
"Comprehensive Net Income": "139",
"Other Net Income": "5.01",
"Economic Capital Ratio": "84.8"
},
"2013": {
"Other Assets": "-9.23",
"Assets": "-75.7",
"Liabilities": "113",
"Stockholders Equity": "-125",
"ECR before LimitedLiability": "65.0",
"Intangible Assets": "-23.0",
"Property and Equipment": "4.84",
"Assets, Current": "-64.5",
"Liabilities, Non-Current": "-7.47",
"Liabilities, Current": "50.1",
"Other Liabilities": "75.3",
"Expenses": "-29.0",
"Revenues": "139",
"Net Income": "123",
"Other Expenses": "-41.2",
"Research and Development": "58.5",
"Cost of Goods Sold": "-37.7",
"Other Revenues": "139",
"Comprehensive Net Income": "121",
"Other Net Income": "3.98",
"Economic Capital Ratio": "37.0"
},
"2014": {
"Other Assets": "-6.50",
"Assets": "-65.9",
"Liabilities": "121",
"Stockholders Equity": "-162",
"ECR before LimitedLiability": "95.8",
"Property and Equipment": "19.6",
"Assets, Current": "-61.9",
"Intangible Assets": "-19.7",
"Other Liabilities": "57.6",
"Liabilities, Current": "49.2",
"Liabilities, Non-Current": "26.1",
"Selling, General and Administrative Expense": "-5.98",
"Expenses": "-31.9",
"Revenues": "169",
"Net Income": "123",
"Cost of Goods Sold": "-41.0",
"Other Expenses": "-42.3",
"Research and Development": "60.3",
"Other Revenues": "169",
"Comprehensive Net Income": "124",
"Economic Capital Ratio": "62.4"
},
"2015": {
"Property and Equipment": "30.6",
"Assets": "-58.2",
"Liabilities": "112",
"Stockholders Equity": "-143",
"ECR before LimitedLiability": "81.4",
"Other Assets": "-0.635",
"Intangible Assets": "-18.7",
"Assets, Current": "-58.9",
"Other Liabilities": "51.4",
"Liabilities, Non-Current": "27.2",
"Liabilities, Current": "44.3",
"Other Expenses": "-36.1",
"Expenses": "-28.6",
"Revenues": "144",
"Net Income": "107",
"Cost of Goods Sold": "-38.9",
"Selling, General and Administrative Expense": "-8.36",
"Research and Development": "56.4",
"Other Revenues": "144",
"Comprehensive Net Income": "107",
"Economic Capital Ratio": "62.3"
},
"2016": {
"Other Assets": "-0.808",
"Assets": "-63.4",
"Liabilities": "108",
"Stockholders Equity": "-128",
"ECR before LimitedLiability": "85.2",
"Assets, Current": "-64.2",
"Property and Equipment": "34.5",
"Intangible Assets": "-20.8",
"Other Liabilities": "47.9",
"Liabilities, Non-Current": "32.5",
"Liabilities, Current": "37.1",
"Research and Development": "68.0",
"Expenses": "-22.3",
"Revenues": "153",
"Net Income": "122",
"Selling, General and Administrative Expense": "-9.45",
"Other Expenses": "-37.0",
"Cost of Goods Sold": "-39.1",
"Other Revenues": "153",
"Comprehensive Net Income": "122",
"Economic Capital Ratio": "62.8"
},
"2017": {
"Other Assets": "-10.3",
"Assets": "-76.7",
"Liabilities": "123",
"Stockholders Equity": "-151",
"ECR before LimitedLiability": "58.7",
"Intangible Assets": "-25.7",
"Assets, Current": "-73.1",
"Property and Equipment": "37.4",
"Liabilities, Current": "53.0",
"Other Liabilities": "41.7",
"Liabilities, Non-Current": "38.2",
"Selling, General and Administrative Expense": "-12.9",
"Expenses": "-36.7",
"Revenues": "150",
"Net Income": "114",
"Research and Development": "69.9",
"Other Expenses": "-47.6",
"Cost of Goods Sold": "-39.3",
"Other Revenues": "150",
"Comprehensive Net Income": "114",
"Economic Capital Ratio": "39.2"
},
"2018": {
"Assets, Current": "-71.1",
"Assets": "-75.0",
"Liabilities": "125",
"Stockholders Equity": "-173",
"ECR before LimitedLiability": "69.5",
"Other Assets": "-8.92",
"Intangible Assets": "-24.2",
"Property and Equipment": "30.5",
"Liabilities, Current": "33.8",
"Other Liabilities": "52.5",
"Liabilities, Non-Current": "49.7",
"Research and Development": "73.8",
"Expenses": "-31.6",
"Revenues": "161",
"Net Income": "132",
"Cost of Goods Sold": "-38.8",
"Other Expenses": "-45.6",
"Selling, General and Administrative Expense": "-14.5",
"Other Revenues": "161",
"Comprehensive Net Income": "130",
"Economic Capital Ratio": "51.8"
},
"2019": {
"Other Assets": "-2.72",
"Assets": "-66.5",
"Liabilities": "116",
"Stockholders Equity": "-117",
"ECR before LimitedLiability": "88.1",
"Property and Equipment": "24.2",
"Assets, Current": "-64.8",
"Intangible Assets": "-19.9",
"Liabilities, Current": "51.4",
"Other Liabilities": "45.6",
"Liabilities, Non-Current": "28.6",
"Other Expenses": "-41.7",
"Expenses": "-22.1",
"Revenues": "155",
"Net Income": "123",
"Cost of Goods Sold": "-33.7",
"Selling, General and Administrative Expense": "-9.26",
"Research and Development": "68.2",
"Other Revenues": "155",
"Comprehensive Net Income": "122",
"Economic Capital Ratio": "60.9"
},
"2020": {
"Intangible Assets": "-14.8",
"Assets": "-63.2",
"Liabilities": "110",
"Stockholders Equity": "-138",
"ECR before LimitedLiability": "75.3",
"Property and Equipment": "17.1",
"Assets, Current": "-62.4",
"Liabilities, Non-Current": "28.9",
"Liabilities, Current": "41.8",
"Other Liabilities": "49.1",
"Selling, General and Administrative Expense": "-9.26",
"Expenses": "-28.4",
"Revenues": "139",
"Net Income": "104",
"Cost of Goods Sold": "-32.3",
"Research and Development": "53.0",
"Other Expenses": "-37.3",
"Other Revenues": "139",
"Other Net Income": "2.43",
"Comprehensive Net Income": "105",
"Economic Capital Ratio": "55.7"
},
"2021": {
"Assets, Current": "-69.3",
"Assets": "-72.5",
"Liabilities": "99.1",
"Stockholders Equity": "-226",
"ECR before LimitedLiability": "44.6",
"Other Assets": "-7.72",
"Property and Equipment": "14.7",
"Intangible Assets": "-15.1",
"Liabilities, Current": "27.4",
"Other Liabilities": "48.7",
"Liabilities, Non-Current": "31.0",
"Selling, General and Administrative Expense": "-16.0",
"Expenses": "-37.4",
"Revenues": "163",
"Net Income": "111",
"Other Expenses": "-39.2",
"Research and Development": "56.8",
"Cost of Goods Sold": "-36.0",
"Other Revenues": "163",
"Comprehensive Net Income": "111",
"Economic Capital Ratio": "36.9"
},
"2022": {
"Intangible Assets": "-15.4",
"Assets": "-72.3",
"Liabilities": "136",
"Stockholders Equity": "-154",
"ECR before LimitedLiability": "80.9",
"Assets, Current": "-67.9",
"Other Assets": "-10.4",
"Property and Equipment": "15.3",
"Other Liabilities": "58.0",
"Liabilities, Current": "55.5",
"Liabilities, Non-Current": "36.5",
"Other Expenses": "-48.1",
"Expenses": "-33.0",
"Revenues": "165",
"Net Income": "132",
"Selling, General and Administrative Expense": "-10.8",
"Cost of Goods Sold": "-43.8",
"Research and Development": "75.9",
"Other Revenues": "165",
"Comprehensive Net Income": "131",
"Economic Capital Ratio": "60.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000275053_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "125,103",
"Cost of Goods Sold": "69,410",
"Intangible Assets": "1,151",
"Liabilities, Current": "67,798",
"Liabilities, Non-Current": "20,575",
"Other Assets": "24,420",
"Other Compr. Net Income": "-2,421",
"Other Expenses": "153,044",
"Other Liabilities": "0",
"Other Net Income": "1,847",
"Other Revenues": "367,813",
"Property and Equipment": "25,137",
"Research and Development": "0",
"Selling, General and Administrative Expense": "129,605"
},
"output_variables": {
"Assets": "175,811",
"Liabilities": "88,373",
"Expenses": "352,059",
"Revenues": "367,813",
"Stockholders Equity": "87,438",
"Net Income": "17,601",
"Comprehensive Net Income": "16,390",
"BaseVar": "494,162",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "273%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "145,333",
"Cost of Goods Sold": "93,324",
"Intangible Assets": "1,002",
"Liabilities, Current": "61,390",
"Liabilities, Non-Current": "16,893",
"Other Assets": "19,634",
"Other Compr. Net Income": "-497",
"Other Expenses": "143,383",
"Other Liabilities": "0",
"Other Net Income": "1,480",
"Other Revenues": "367,468",
"Property and Equipment": "27,950",
"Research and Development": "0",
"Selling, General and Administrative Expense": "106,861"
},
"output_variables": {
"Assets": "193,919",
"Liabilities": "78,283",
"Expenses": "343,568",
"Revenues": "367,468",
"Stockholders Equity": "115,636",
"Net Income": "25,380",
"Comprehensive Net Income": "25,132",
"BaseVar": "492,608",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "305%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "148,594",
"Cost of Goods Sold": "94,814",
"Intangible Assets": "853",
"Liabilities, Current": "68,569",
"Liabilities, Non-Current": "25,784",
"Other Assets": "18,143",
"Other Compr. Net Income": "-3,397",
"Other Expenses": "146,526",
"Other Liabilities": "0",
"Other Net Income": "1,596",
"Other Revenues": "378,096",
"Property and Equipment": "32,022",
"Research and Development": "0",
"Selling, General and Administrative Expense": "120,743"
},
"output_variables": {
"Assets": "199,612",
"Liabilities": "94,353",
"Expenses": "362,083",
"Revenues": "378,096",
"Stockholders Equity": "105,259",
"Net Income": "17,609",
"Comprehensive Net Income": "15,910",
"BaseVar": "519,568",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "280%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "121,249",
"Cost of Goods Sold": "90,113",
"Intangible Assets": "704",
"Liabilities, Current": "57,909",
"Liabilities, Non-Current": "2,297",
"Other Assets": "23,503",
"Other Compr. Net Income": "-3,396",
"Other Expenses": "135,771",
"Other Liabilities": "7,636",
"Other Net Income": "-5,453",
"Other Revenues": "366,389",
"Property and Equipment": "51,343",
"Research and Development": "0",
"Selling, General and Administrative Expense": "120,056"
},
"output_variables": {
"Assets": "196,799",
"Liabilities": "67,842",
"Expenses": "345,940",
"Revenues": "366,389",
"Stockholders Equity": "128,957",
"Net Income": "14,996",
"Comprehensive Net Income": "13,298",
"BaseVar": "492,909",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "317%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "101,518",
"Cost of Goods Sold": "82,463",
"Intangible Assets": "559",
"Liabilities, Current": "53,136",
"Liabilities, Non-Current": "2,266",
"Other Assets": "29,715",
"Other Compr. Net Income": "1,654",
"Other Expenses": "120,375",
"Other Liabilities": "8,853",
"Other Net Income": "-9,370",
"Other Revenues": "324,633",
"Property and Equipment": "68,728",
"Research and Development": "0",
"Selling, General and Administrative Expense": "109,624"
},
"output_variables": {
"Assets": "200,520",
"Liabilities": "64,255",
"Expenses": "312,461",
"Revenues": "324,633",
"Stockholders Equity": "136,265",
"Net Income": "2,802",
"Comprehensive Net Income": "3,629",
"BaseVar": "456,446",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "320%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "100,121",
"Cost of Goods Sold": "93,419",
"Intangible Assets": "976",
"Liabilities, Current": "63,035",
"Liabilities, Non-Current": "1,991",
"Other Assets": "31,201",
"Other Compr. Net Income": "-28",
"Other Expenses": "127,969",
"Other Liabilities": "8,146",
"Other Net Income": "154",
"Other Revenues": "341,105",
"Property and Equipment": "73,272",
"Research and Development": "0",
"Selling, General and Administrative Expense": "118,233"
},
"output_variables": {
"Assets": "205,570",
"Liabilities": "73,172",
"Expenses": "339,622",
"Revenues": "341,105",
"Stockholders Equity": "132,398",
"Net Income": "1,637",
"Comprehensive Net Income": "1,623",
"BaseVar": "479,825",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "308%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "102,509",
"Cost of Goods Sold": "91,081",
"Intangible Assets": "709",
"Liabilities, Current": "53,657",
"Liabilities, Non-Current": "1,242",
"Other Assets": "22,871",
"Other Compr. Net Income": "565",
"Other Expenses": "136,530",
"Other Liabilities": "20,564",
"Other Net Income": "765",
"Other Revenues": "342,026",
"Property and Equipment": "69,106",
"Research and Development": "0",
"Selling, General and Administrative Expense": "128,171"
},
"output_variables": {
"Assets": "195,195",
"Liabilities": "75,463",
"Expenses": "355,783",
"Revenues": "342,026",
"Stockholders Equity": "119,732",
"Net Income": "-12,991",
"Comprehensive Net Income": "-12,709",
"BaseVar": "484,898",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "291%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "106,825",
"Cost of Goods Sold": "97,742",
"Intangible Assets": "618",
"Liabilities, Current": "66,687",
"Liabilities, Non-Current": "705",
"Other Assets": "21,512",
"Other Compr. Net Income": "-1,431",
"Other Expenses": "126,035",
"Other Liabilities": "5,056",
"Other Net Income": "-454",
"Other Revenues": "364,741",
"Property and Equipment": "64,061",
"Research and Development": "0",
"Selling, General and Administrative Expense": "137,090"
},
"output_variables": {
"Assets": "193,016",
"Liabilities": "72,448",
"Expenses": "360,867",
"Revenues": "364,741",
"Stockholders Equity": "120,568",
"Net Income": "3,420",
"Comprehensive Net Income": "2,705",
"BaseVar": "496,479",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "302%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "112,705",
"Cost of Goods Sold": "93,178",
"Intangible Assets": "567",
"Liabilities, Current": "57,947",
"Liabilities, Non-Current": "21,381",
"Other Assets": "40,284",
"Other Compr. Net Income": "-3,297",
"Other Expenses": "131,700",
"Other Liabilities": "4,304",
"Other Net Income": "-1,180",
"Other Revenues": "362,224",
"Property and Equipment": "59,512",
"Research and Development": "0",
"Selling, General and Administrative Expense": "130,245"
},
"output_variables": {
"Assets": "213,068",
"Liabilities": "83,632",
"Expenses": "355,122",
"Revenues": "362,224",
"Stockholders Equity": "129,436",
"Net Income": "5,922",
"Comprehensive Net Income": "4,273",
"BaseVar": "509,262",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "298%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "154,065",
"Cost of Goods Sold": "104,431",
"Intangible Assets": "0",
"Liabilities, Current": "69,654",
"Liabilities, Non-Current": "20,138",
"Other Assets": "41,078",
"Other Compr. Net Income": "718",
"Other Expenses": "131,082",
"Other Liabilities": "2,472",
"Other Net Income": "598",
"Other Revenues": "385,116",
"Property and Equipment": "54,355",
"Research and Development": "0",
"Selling, General and Administrative Expense": "130,899"
},
"output_variables": {
"Assets": "249,498",
"Liabilities": "92,264",
"Expenses": "366,412",
"Revenues": "385,116",
"Stockholders Equity": "157,234",
"Net Income": "19,301",
"Comprehensive Net Income": "19,660",
"BaseVar": "547,303",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "311%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "164,667",
"Cost of Goods Sold": "122,035",
"Intangible Assets": "0",
"Liabilities, Current": "76,670",
"Liabilities, Non-Current": "18,270",
"Other Assets": "43,350",
"Other Compr. Net Income": "362",
"Other Expenses": "140,802",
"Other Liabilities": "2,530",
"Other Net Income": "-1,091",
"Other Revenues": "444,433",
"Property and Equipment": "50,857",
"Research and Development": "0",
"Selling, General and Administrative Expense": "150,609"
},
"output_variables": {
"Assets": "258,874",
"Liabilities": "97,470",
"Expenses": "413,446",
"Revenues": "444,433",
"Stockholders Equity": "161,404",
"Net Income": "29,896",
"Comprehensive Net Income": "30,077",
"BaseVar": "607,838",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "312%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "149,507",
"Cost of Goods Sold": "125,320",
"Intangible Assets": "0",
"Liabilities, Current": "65,582",
"Liabilities, Non-Current": "14,799",
"Other Assets": "34,109",
"Other Compr. Net Income": "-2,641",
"Other Expenses": "144,822",
"Other Liabilities": "2,350",
"Other Net Income": "-1,787",
"Other Revenues": "421,986",
"Property and Equipment": "46,162",
"Research and Development": "0",
"Selling, General and Administrative Expense": "153,272"
},
"output_variables": {
"Assets": "229,778",
"Liabilities": "82,731",
"Expenses": "423,414",
"Revenues": "421,986",
"Stockholders Equity": "147,047",
"Net Income": "-3,215",
"Comprehensive Net Income": "-4,536",
"BaseVar": "581,169",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "304%"
}
}
},
"top_rated": false,
"trend": 41.0,
"value": 3.0524702590878166,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000275053.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000275053.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000275053.svg"
},
{
"company_id": "0000897448",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000897448.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000897448.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000897448.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000897448_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000897448_main_keyfigs.svg",
"name": "Amarin CORP PLC UK",
"rank": 170,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000897448.svg",
"report_text": "The relative strengths and weaknesses of Amarin CORP PLC UK 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 Amarin CORP PLC UK compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 43% points.The greatest weakness of Amarin CORP PLC UK is the variable Liabilities, Current, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 304%, being 59% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000897448_2023_Amarin_CORP_PLC_UK.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-1.01",
"Assets": "3.41",
"Liabilities": "-99.2",
"Stockholders Equity": "-56.6",
"ECR before LimitedLiability": "-21.9",
"Intangible Assets": "-2.95",
"Property and Equipment": "-1.99",
"Assets, Current": "18.6",
"Other Liabilities": "-171",
"Liabilities, Non-Current": "1.29",
"Liabilities, Current": "4.81",
"Research and Development": "2.96",
"Expenses": "8.12",
"Revenues": "-3.34",
"Comprehensive Net Income": "-0.313",
"Other Expenses": "1.39",
"Cost of Goods Sold": "0.573",
"Selling, General and Administrative Expense": "1.89",
"Other Revenues": "-3.34",
"Other Net Income": "-1.84",
"Economic Capital Ratio": "-97.5"
},
"2012": {
"Property and Equipment": "-1.88",
"Assets": "3.89",
"Liabilities": "-85.4",
"Stockholders Equity": "-45.6",
"ECR before LimitedLiability": "-9.97",
"Assets, Current": "14.9",
"Intangible Assets": "-1.81",
"Other Assets": "-0.946",
"Liabilities, Current": "7.36",
"Other Liabilities": "-190",
"Liabilities, Non-Current": "1.47",
"Selling, General and Administrative Expense": "1.64",
"Expenses": "6.31",
"Revenues": "-2.93",
"Net Income": "-0.0753",
"Research and Development": "1.77",
"Other Expenses": "1.29",
"Cost of Goods Sold": "0.624",
"Other Revenues": "-2.93",
"Other Net Income": "-1.10",
"Economic Capital Ratio": "-83.0"
},
"2013": {
"Other Assets": "-1.000",
"Assets": "-8.37",
"Liabilities": "-35.8",
"Stockholders Equity": "-90.6",
"ECR before LimitedLiability": "-82.4",
"Intangible Assets": "-3.79",
"Property and Equipment": "-3.16",
"Assets, Current": "-5.25",
"Liabilities, Non-Current": "2.09",
"Liabilities, Current": "11.0",
"Other Liabilities": "-162",
"Selling, General and Administrative Expense": "-1.98",
"Expenses": "0.417",
"Revenues": "-3.58",
"Net Income": "0.0692",
"Other Expenses": "0.262",
"Research and Development": "1.55",
"Cost of Goods Sold": "0.765",
"Other Revenues": "-3.58",
"Other Net Income": "4.01",
"Economic Capital Ratio": "-110"
},
"2014": {
"Other Assets": "-2.92",
"Assets": "-27.0",
"Liabilities": "-64.4",
"Stockholders Equity": "-153",
"ECR before LimitedLiability": "-93.9",
"Property and Equipment": "-3.74",
"Assets, Current": "-13.7",
"Intangible Assets": "-5.45",
"Other Liabilities": "-13.7",
"Liabilities, Current": "4.21",
"Liabilities, Non-Current": "-11.9",
"Selling, General and Administrative Expense": "-0.258",
"Expenses": "4.09",
"Revenues": "-0.476",
"Net Income": "11.4",
"Cost of Goods Sold": "0.735",
"Research and Development": "3.63",
"Other Revenues": "-0.476",
"Other Net Income": "7.28",
"Comprehensive Net Income": "11.5",
"Economic Capital Ratio": "-127"
},
"2015": {
"Property and Equipment": "-5.73",
"Assets": "-27.9",
"Liabilities": "-28.5",
"Stockholders Equity": "-155",
"ECR before LimitedLiability": "-131",
"Other Assets": "-2.09",
"Intangible Assets": "-9.29",
"Assets, Current": "-25.4",
"Other Liabilities": "-22.5",
"Liabilities, Non-Current": "-13.8",
"Liabilities, Current": "2.96",
"Other Expenses": "-0.716",
"Expenses": "2.05",
"Revenues": "2.99",
"Net Income": "4.99",
"Cost of Goods Sold": "0.787",
"Selling, General and Administrative Expense": "-3.12",
"Research and Development": "5.28",
"Other Revenues": "2.99",
"Comprehensive Net Income": "5.03",
"Economic Capital Ratio": "-150"
},
"2016": {
"Other Assets": "-2.01",
"Assets": "-74.1",
"Liabilities": "-25.5",
"Stockholders Equity": "-156",
"Assets, Current": "-33.6",
"Property and Equipment": "-2.58",
"Intangible Assets": "-3.34",
"Other Liabilities": "2.64",
"ECR before LimitedLiability": "-85.5",
"Liabilities, Non-Current": "-34.0",
"Liabilities, Current": "-1.54",
"Research and Development": "4.56",
"Expenses": "-0.710",
"Revenues": "8.19",
"Net Income": "8.14",
"Selling, General and Administrative Expense": "-2.46",
"Other Expenses": "-1.81",
"Other Revenues": "8.19",
"Comprehensive Net Income": "8.14",
"Other Net Income": "0.739",
"Economic Capital Ratio": "-108"
},
"2017": {
"Other Assets": "-7.93",
"Assets": "-79.8",
"Liabilities": "-12.4",
"Stockholders Equity": "-179",
"ECR before LimitedLiability": "-104",
"Intangible Assets": "-7.83",
"Assets, Current": "-23.1",
"Property and Equipment": "-5.06",
"Liabilities, Current": "-5.91",
"Other Liabilities": "-0.960",
"Liabilities, Non-Current": "-8.53",
"Selling, General and Administrative Expense": "-4.88",
"Expenses": "-1.23",
"Revenues": "16.7",
"Net Income": "14.9",
"Research and Development": "7.68",
"Other Expenses": "-3.61",
"Cost of Goods Sold": "1.11",
"Other Revenues": "16.7",
"Comprehensive Net Income": "14.8",
"Economic Capital Ratio": "-123"
},
"2018": {
"Assets, Current": "-5.85",
"Assets": "-51.5",
"Liabilities": "-27.1",
"Stockholders Equity": "-91.0",
"ECR before LimitedLiability": "-26.5",
"Other Assets": "-20.3",
"Intangible Assets": "-22.9",
"Property and Equipment": "-12.7",
"Liabilities, Current": "-36.4",
"Other Liabilities": "32.4",
"Liabilities, Non-Current": "-25.2",
"Research and Development": "30.3",
"Expenses": "2.41",
"Revenues": "41.0",
"Net Income": "43.4",
"Cost of Goods Sold": "-8.98",
"Other Expenses": "8.78",
"Selling, General and Administrative Expense": "-25.3",
"Other Revenues": "41.0",
"Comprehensive Net Income": "43.2",
"Economic Capital Ratio": "-44.2"
},
"2019": {
"Other Assets": "-9.22",
"Assets": "2.70",
"Liabilities": "30.2",
"Stockholders Equity": "26.8",
"ECR before LimitedLiability": "109",
"Property and Equipment": "-4.85",
"Assets, Current": "32.6",
"Intangible Assets": "-7.98",
"Liabilities, Current": "-18.4",
"Other Liabilities": "27.8",
"Liabilities, Non-Current": "19.6",
"Other Expenses": "8.27",
"Expenses": "18.3",
"Revenues": "31.7",
"Net Income": "52.1",
"Cost of Goods Sold": "-6.63",
"Selling, General and Administrative Expense": "-11.9",
"Research and Development": "28.9",
"Other Revenues": "31.7",
"Comprehensive Net Income": "51.7",
"Economic Capital Ratio": "81.4"
},
"2020": {
"Intangible Assets": "-8.43",
"Assets": "-22.2",
"Liabilities": "35.8",
"Stockholders Equity": "-24.0",
"ECR before LimitedLiability": "70.3",
"Other Assets": "-3.55",
"Property and Equipment": "-4.83",
"Assets, Current": "-8.10",
"Liabilities, Non-Current": "22.9",
"Liabilities, Current": "-21.1",
"Other Liabilities": "32.6",
"Selling, General and Administrative Expense": "-21.5",
"Expenses": "4.34",
"Revenues": "46.7",
"Net Income": "53.3",
"Cost of Goods Sold": "-9.20",
"Research and Development": "27.9",
"Other Expenses": "7.92",
"Other Revenues": "46.7",
"Comprehensive Net Income": "53.2",
"Economic Capital Ratio": "50.8"
},
"2021": {
"Assets, Current": "-15.9",
"Assets": "-22.2",
"Liabilities": "3.87",
"Stockholders Equity": "-44.6",
"ECR before LimitedLiability": "34.3",
"Other Assets": "3.07",
"Property and Equipment": "-4.14",
"Intangible Assets": "-6.74",
"Liabilities, Current": "-49.0",
"Other Liabilities": "27.7",
"Liabilities, Non-Current": "19.1",
"Selling, General and Administrative Expense": "-15.2",
"Expenses": "8.75",
"Revenues": "39.8",
"Net Income": "50.1",
"Other Expenses": "5.46",
"Research and Development": "26.7",
"Cost of Goods Sold": "-7.48",
"Other Revenues": "39.8",
"Comprehensive Net Income": "50.0",
"Economic Capital Ratio": "26.6"
},
"2022": {
"Other Liabilities": "29.3",
"Liabilities": "21.0",
"Stockholders Equity": "15.1",
"ECR before LimitedLiability": "79.8",
"Liabilities, Current": "-26.1",
"Liabilities, Non-Current": "15.5",
"Other Expenses": "-9.91",
"Expenses": "13.9",
"Net Income": "42.4",
"Selling, General and Administrative Expense": "-9.21",
"Cost of Goods Sold": "3.70",
"Research and Development": "30.0",
"Other Revenues": "28.2",
"Revenues": "28.2",
"Intangible Assets": "-4.97",
"Other Assets": "10.8",
"Property and Equipment": "-4.05",
"Assets, Current": "-0.644",
"Comprehensive Net Income": "42.5",
"Other Net Income": "-0.468",
"Economic Capital Ratio": "59.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000897448_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "118,972",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,452",
"Liabilities, Non-Current": "0",
"Other Assets": "6,975",
"Other Compr. Net Income": "0",
"Other Expenses": "2,517",
"Other Liabilities": "123,889",
"Other Net Income": "-22,448",
"Other Revenues": "0",
"Property and Equipment": "432",
"Research and Development": "21,602",
"Selling, General and Administrative Expense": "22,559"
},
"output_variables": {
"Assets": "126,379",
"Liabilities": "132,341",
"Expenses": "46,678",
"Revenues": "0",
"Stockholders Equity": "-5,962",
"Net Income": "-69,126",
"Comprehensive Net Income": "-69,126",
"BaseVar": "163,923",
"ECR before LimitedLiability": "-63%",
"Economic Capital Ratio": "137%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "285,694",
"Cost of Goods Sold": "0",
"Intangible Assets": "11,355",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "12,995",
"Other Compr. Net Income": "0",
"Other Expenses": "27,207",
"Other Liabilities": "314,852",
"Other Net Income": "-35,227",
"Other Revenues": "0",
"Property and Equipment": "811",
"Research and Development": "58,956",
"Selling, General and Administrative Expense": "57,794"
},
"output_variables": {
"Assets": "310,855",
"Liabilities": "314,852",
"Expenses": "143,957",
"Revenues": "0",
"Stockholders Equity": "-3,997",
"Net Income": "-179,184",
"Comprehensive Net Income": "-179,184",
"BaseVar": "402,446",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "137%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "219,402",
"Cost of Goods Sold": "0",
"Intangible Assets": "10,709",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "21,786",
"Other Compr. Net Income": "0",
"Other Expenses": "42,897",
"Other Liabilities": "286,332",
"Other Net Income": "46,864",
"Other Revenues": "26,351",
"Property and Equipment": "579",
"Research and Development": "72,750",
"Selling, General and Administrative Expense": "123,795"
},
"output_variables": {
"Assets": "252,476",
"Liabilities": "286,332",
"Expenses": "239,442",
"Revenues": "26,351",
"Stockholders Equity": "-33,856",
"Net Income": "-166,227",
"Comprehensive Net Income": "-166,227",
"BaseVar": "425,732",
"ECR before LimitedLiability": "-89%",
"Economic Capital Ratio": "132%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "145,281",
"Cost of Goods Sold": "0",
"Intangible Assets": "10,063",
"Liabilities, Current": "40,306",
"Liabilities, Non-Current": "90,003",
"Other Assets": "15,382",
"Other Compr. Net Income": "0",
"Other Expenses": "31,820",
"Other Liabilities": "129,246",
"Other Net Income": "55,253",
"Other Revenues": "192,585",
"Property and Equipment": "381",
"Research and Development": "29,113",
"Selling, General and Administrative Expense": "77,944"
},
"output_variables": {
"Assets": "171,107",
"Liabilities": "259,555",
"Expenses": "138,877",
"Revenues": "192,585",
"Stockholders Equity": "-88,448",
"Net Income": "108,961",
"Comprehensive Net Income": "108,961",
"BaseVar": "408,688",
"ECR before LimitedLiability": "-39%",
"Economic Capital Ratio": "139%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "143,524",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,417",
"Liabilities, Current": "50,723",
"Liabilities, Non-Current": "91,847",
"Other Assets": "20,278",
"Other Compr. Net Income": "0",
"Other Expenses": "48,996",
"Other Liabilities": "160,083",
"Other Net Income": "3,797",
"Other Revenues": "218,595",
"Property and Equipment": "243",
"Research and Development": "51,528",
"Selling, General and Administrative Expense": "99,137"
},
"output_variables": {
"Assets": "173,462",
"Liabilities": "302,653",
"Expenses": "199,661",
"Revenues": "218,595",
"Stockholders Equity": "-129,191",
"Net Income": "22,730",
"Comprehensive Net Income": "22,730",
"BaseVar": "449,084",
"ECR before LimitedLiability": "-109%",
"Economic Capital Ratio": "128%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "146,326",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,772",
"Liabilities, Current": "76,249",
"Liabilities, Non-Current": "85,865",
"Other Assets": "11,823",
"Other Compr. Net Income": "0",
"Other Expenses": "77,599",
"Other Liabilities": "13,943",
"Other Net Income": "7,266",
"Other Revenues": "371,489",
"Property and Equipment": "78",
"Research and Development": "49,288",
"Selling, General and Administrative Expense": "110,744"
},
"output_variables": {
"Assets": "166,999",
"Liabilities": "176,057",
"Expenses": "237,631",
"Revenues": "371,489",
"Stockholders Equity": "-9,058",
"Net Income": "141,124",
"Comprehensive Net Income": "141,124",
"BaseVar": "479,721",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "206%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "153,270",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,126",
"Liabilities, Current": "108,530",
"Liabilities, Non-Current": "71,984",
"Other Assets": "174",
"Other Compr. Net Income": "0",
"Other Expenses": "70,967",
"Other Liabilities": "46,184",
"Other Net Income": "1,157",
"Other Revenues": "436,000",
"Property and Equipment": "28",
"Research and Development": "45,369",
"Selling, General and Administrative Expense": "133,738"
},
"output_variables": {
"Assets": "161,598",
"Liabilities": "226,698",
"Expenses": "250,074",
"Revenues": "436,000",
"Stockholders Equity": "-65,100",
"Net Income": "187,082",
"Comprehensive Net Income": "187,082",
"BaseVar": "537,764",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "164%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "377,997",
"Cost of Goods Sold": "54,543",
"Intangible Assets": "7,480",
"Liabilities, Current": "157,263",
"Liabilities, Non-Current": "76,121",
"Other Assets": "174",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,650",
"Other Liabilities": "0",
"Other Net Income": "726",
"Other Revenues": "469,502",
"Property and Equipment": "63",
"Research and Development": "61,211",
"Selling, General and Administrative Expense": "249,931"
},
"output_variables": {
"Assets": "385,714",
"Liabilities": "233,384",
"Expenses": "361,035",
"Revenues": "469,502",
"Stockholders Equity": "152,330",
"Net Income": "109,194",
"Comprehensive Net Income": "109,194",
"BaseVar": "725,181",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "262%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "855,005",
"Cost of Goods Sold": "194,194",
"Intangible Assets": "15,258",
"Liabilities, Current": "242,248",
"Liabilities, Non-Current": "31,698",
"Other Assets": "9,585",
"Other Compr. Net Income": "0",
"Other Expenses": "6,603",
"Other Liabilities": "0",
"Other Net Income": "7,750",
"Other Revenues": "1,431,422",
"Property and Equipment": "2,361",
"Research and Development": "25,301",
"Selling, General and Administrative Expense": "460,339"
},
"output_variables": {
"Assets": "882,209",
"Liabilities": "273,946",
"Expenses": "686,437",
"Revenues": "1,431,422",
"Stockholders Equity": "608,263",
"Net Income": "752,735",
"Comprehensive Net Income": "752,735",
"BaseVar": "1,640,882",
"ECR before LimitedLiability": "360%",
"Economic Capital Ratio": "410%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "879,233",
"Cost of Goods Sold": "225,122",
"Intangible Assets": "13,817",
"Liabilities, Current": "307,443",
"Liabilities, Non-Current": "31,073",
"Other Assets": "70,955",
"Other Compr. Net Income": "0",
"Other Expenses": "3,049",
"Other Liabilities": "0",
"Other Net Income": "5,310",
"Other Revenues": "1,533,508",
"Property and Equipment": "2,016",
"Research and Development": "40,258",
"Selling, General and Administrative Expense": "971,444"
},
"output_variables": {
"Assets": "966,021",
"Liabilities": "338,516",
"Expenses": "1,239,873",
"Revenues": "1,533,508",
"Stockholders Equity": "627,505",
"Net Income": "298,946",
"Comprehensive Net Income": "298,946",
"BaseVar": "2,041,614",
"ECR before LimitedLiability": "256%",
"Economic Capital Ratio": "339%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "878,727",
"Cost of Goods Sold": "108,860",
"Intangible Assets": "23,547",
"Liabilities, Current": "370,682",
"Liabilities, Non-Current": "30,284",
"Other Assets": "164,366",
"Other Compr. Net Income": "0",
"Other Expenses": "18,470",
"Other Liabilities": "0",
"Other Net Income": "1,278",
"Other Revenues": "543,109",
"Property and Equipment": "1,425",
"Research and Development": "26,804",
"Selling, General and Administrative Expense": "378,137"
},
"output_variables": {
"Assets": "1,068,065",
"Liabilities": "400,966",
"Expenses": "532,271",
"Revenues": "543,109",
"Stockholders Equity": "667,099",
"Net Income": "12,116",
"Comprehensive Net Income": "12,116",
"BaseVar": "1,272,845",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "302%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "689,098",
"Cost of Goods Sold": "-286,894",
"Intangible Assets": "21,780",
"Liabilities, Current": "259,479",
"Liabilities, Non-Current": "31,367",
"Other Assets": "174,427",
"Other Compr. Net Income": "0",
"Other Expenses": "230,873",
"Other Liabilities": "0",
"Other Net Income": "1,976",
"Other Revenues": "14,002",
"Property and Equipment": "874",
"Research and Development": "30,681",
"Selling, General and Administrative Expense": "221,183"
},
"output_variables": {
"Assets": "886,179",
"Liabilities": "290,846",
"Expenses": "195,843",
"Revenues": "14,002",
"Stockholders Equity": "595,333",
"Net Income": "-179,865",
"Comprehensive Net Income": "-179,865",
"BaseVar": "694,423",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "296%"
}
}
},
"top_rated": false,
"trend": 51.0,
"value": 3.041327474478795,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000897448.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000897448.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000897448.svg"
},
{
"company_id": "0001576263",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001576263.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001576263.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001576263.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001576263_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001576263_main_keyfigs.svg",
"name": "Mirati Therapeutics Inc",
"rank": 171,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001576263.svg",
"report_text": "The relative strengths and weaknesses of Mirati Therapeutics 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 Mirati Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 93% points.The greatest weakness of Mirati Therapeutics Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 304%, being 59% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001576263_2023_Mirati_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-19.2",
"Assets": "6.87",
"Liabilities": "-49.4",
"Stockholders Equity": "-34.6",
"Intangible Assets": "-24.0",
"Property and Equipment": "-13.2",
"Assets, Current": "13.8",
"Liabilities, Non-Current": "6.89",
"Liabilities, Current": "-107",
"Other Liabilities": "7.68",
"Selling, General and Administrative Expense": "6.88",
"Expenses": "-12.7",
"Revenues": "-28.3",
"Net Income": "-40.3",
"Other Expenses": "-22.8",
"Research and Development": "-4.85",
"Cost of Goods Sold": "3.76",
"Other Revenues": "-28.3",
"ECR before LimitedLiability": "-66.9",
"Comprehensive Net Income": "-40.6",
"Economic Capital Ratio": "-94.9"
},
"2014": {
"Other Assets": "-17.7",
"Assets": "-12.5",
"Liabilities": "76.7",
"Stockholders Equity": "55.8",
"Economic Capital Ratio": "-31.8",
"Property and Equipment": "-7.94",
"Assets, Current": "50.6",
"Intangible Assets": "-23.1",
"Other Liabilities": "40.5",
"Liabilities, Current": "23.0",
"Liabilities, Non-Current": "16.8",
"Selling, General and Administrative Expense": "-15.1",
"Expenses": "-75.6",
"Revenues": "-27.5",
"Net Income": "-97.0",
"Cost of Goods Sold": "3.27",
"Other Expenses": "-2.76",
"Research and Development": "-63.0",
"Other Revenues": "-27.5",
"Other Net Income": "2.58",
"Comprehensive Net Income": "-96.7"
},
"2015": {
"Property and Equipment": "-2.76",
"Assets": "38.2",
"Liabilities": "66.8",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "111",
"Other Assets": "-3.59",
"Intangible Assets": "-6.94",
"Assets, Current": "71.1",
"Other Liabilities": "30.7",
"Liabilities, Non-Current": "14.4",
"Liabilities, Current": "27.7",
"Other Expenses": "10.1",
"Expenses": "-7.21",
"Revenues": "-15.2",
"Net Income": "-22.6",
"Cost of Goods Sold": "1.60",
"Selling, General and Administrative Expense": "4.46",
"Research and Development": "-23.6",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-22.5",
"Economic Capital Ratio": "92.3"
},
"2016": {
"Other Assets": "-9.29",
"Assets": "-21.4",
"Liabilities": "52.9",
"Stockholders Equity": "27.6",
"ECR before LimitedLiability": "-28.3",
"Assets, Current": "37.9",
"Property and Equipment": "-13.1",
"Intangible Assets": "-28.6",
"Other Liabilities": "37.3",
"Liabilities, Non-Current": "21.3",
"Research and Development": "-90.2",
"Expenses": "-69.0",
"Revenues": "-25.8",
"Net Income": "-89.0",
"Selling, General and Administrative Expense": "3.95",
"Other Expenses": "19.6",
"Cost of Goods Sold": "3.22",
"Other Revenues": "-25.8",
"Comprehensive Net Income": "-89.0",
"Other Net Income": "2.04",
"Economic Capital Ratio": "-50.8"
},
"2017": {
"Other Assets": "-5.14",
"Assets": "43.5",
"Liabilities": "66.2",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "125",
"Intangible Assets": "-6.81",
"Assets, Current": "86.0",
"Property and Equipment": "-2.96",
"Liabilities, Current": "23.4",
"Other Liabilities": "31.6",
"Liabilities, Non-Current": "17.2",
"Other Revenues": "-13.9",
"Revenues": "-13.9",
"Net Income": "-13.8",
"Selling, General and Administrative Expense": "9.70",
"Comprehensive Net Income": "-13.9",
"Research and Development": "-20.4",
"Other Net Income": "0.609",
"Other Expenses": "7.80",
"Cost of Goods Sold": "2.19",
"Economic Capital Ratio": "105"
},
"2018": {
"Assets, Current": "73.1",
"Assets": "34.0",
"Liabilities": "58.6",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "115",
"Other Assets": "-5.47",
"Intangible Assets": "-7.70",
"Property and Equipment": "-3.49",
"Liabilities, Current": "14.8",
"Other Liabilities": "25.5",
"Liabilities, Non-Current": "22.7",
"Other Revenues": "-8.04",
"Revenues": "-8.04",
"Net Income": "-6.27",
"Cost of Goods Sold": "3.58",
"Comprehensive Net Income": "-6.40",
"Research and Development": "-21.5",
"Other Net Income": "1.90",
"Other Expenses": "6.80",
"Selling, General and Administrative Expense": "10.8",
"Economic Capital Ratio": "97.3"
},
"2019": {
"Other Assets": "-6.06",
"Assets": "44.1",
"Liabilities": "63.1",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "130",
"Property and Equipment": "-3.25",
"Assets, Current": "87.2",
"Intangible Assets": "-6.90",
"Liabilities, Current": "17.8",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "26.7",
"Other Revenues": "-14.1",
"Revenues": "-14.1",
"Net Income": "-13.9",
"Comprehensive Net Income": "-14.2",
"Selling, General and Administrative Expense": "9.36",
"Cost of Goods Sold": "3.63",
"Other Net Income": "2.52",
"Other Expenses": "7.54",
"Research and Development": "-23.0",
"Economic Capital Ratio": "102"
},
"2020": {
"Intangible Assets": "-3.16",
"Assets": "38.1",
"Liabilities": "66.3",
"Stockholders Equity": "148",
"ECR before LimitedLiability": "151",
"Property and Equipment": "-1.24",
"Assets, Current": "51.2",
"Liabilities, Non-Current": "11.8",
"Liabilities, Current": "36.1",
"Other Liabilities": "25.1",
"Selling, General and Administrative Expense": "9.69",
"Expenses": "12.6",
"Revenues": "-10.8",
"Net Income": "3.79",
"Cost of Goods Sold": "2.77",
"Research and Development": "-5.23",
"Other Expenses": "5.39",
"Other Revenues": "-10.8",
"Other Net Income": "1.76",
"Comprehensive Net Income": "3.75",
"Economic Capital Ratio": "131"
},
"2021": {
"Assets, Current": "42.7",
"Assets": "24.9",
"Liabilities": "48.3",
"Stockholders Equity": "90.1",
"ECR before LimitedLiability": "85.7",
"Other Assets": "-3.74",
"Property and Equipment": "-1.34",
"Intangible Assets": "-4.79",
"Liabilities, Current": "16.1",
"Other Liabilities": "23.7",
"Liabilities, Non-Current": "11.7",
"Selling, General and Administrative Expense": "6.87",
"Expenses": "-0.634",
"Revenues": "-6.27",
"Net Income": "-6.79",
"Other Expenses": "5.19",
"Research and Development": "-15.6",
"Cost of Goods Sold": "2.78",
"Other Revenues": "-6.27",
"Comprehensive Net Income": "-6.86",
"Economic Capital Ratio": "78.0"
},
"2022": {
"Intangible Assets": "-5.52",
"Assets": "31.2",
"Liabilities": "50.5",
"Stockholders Equity": "93.4",
"ECR before LimitedLiability": "79.6",
"Assets, Current": "53.6",
"Other Assets": "-5.12",
"Property and Equipment": "-1.96",
"Other Liabilities": "27.0",
"Liabilities, Current": "15.0",
"Liabilities, Non-Current": "10.7",
"Other Expenses": "5.65",
"Expenses": "-10.9",
"Revenues": "-12.0",
"Net Income": "-21.7",
"Cost of Goods Sold": "3.40",
"Research and Development": "-20.4",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-22.2",
"Other Net Income": "1.19",
"Economic Capital Ratio": "59.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001576263_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "64,215",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "38,652",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-13",
"Other Expenses": "20,801",
"Other Liabilities": "0",
"Other Net Income": "-1,117",
"Other Revenues": "0",
"Property and Equipment": "322",
"Research and Development": "19,797",
"Selling, General and Administrative Expense": "11,144"
},
"output_variables": {
"Assets": "64,537",
"Liabilities": "38,652",
"Expenses": "51,742",
"Revenues": "0",
"Stockholders Equity": "25,885",
"Net Income": "-52,859",
"Comprehensive Net Income": "-52,866",
"BaseVar": "78,030",
"ECR before LimitedLiability": "6.9%",
"Economic Capital Ratio": "148%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "32,657",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,396",
"Liabilities, Non-Current": "21",
"Other Assets": "326",
"Other Compr. Net Income": "14",
"Other Expenses": "4,851",
"Other Liabilities": "0",
"Other Net Income": "-77",
"Other Revenues": "0",
"Property and Equipment": "496",
"Research and Development": "26,071",
"Selling, General and Administrative Expense": "12,699"
},
"output_variables": {
"Assets": "33,479",
"Liabilities": "5,417",
"Expenses": "43,621",
"Revenues": "0",
"Stockholders Equity": "28,062",
"Net Income": "-43,698",
"Comprehensive Net Income": "-43,691",
"BaseVar": "41,304",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "222%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "125,402",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,798",
"Liabilities, Non-Current": "43",
"Other Assets": "2,001",
"Other Compr. Net Income": "37",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "170",
"Other Revenues": "0",
"Property and Equipment": "614",
"Research and Development": "48,959",
"Selling, General and Administrative Expense": "15,755"
},
"output_variables": {
"Assets": "128,017",
"Liabilities": "9,841",
"Expenses": "64,714",
"Revenues": "0",
"Stockholders Equity": "118,176",
"Net Income": "-64,544",
"Comprehensive Net Income": "-64,526",
"BaseVar": "101,390",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "355%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "59,555",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,002",
"Liabilities, Non-Current": "133",
"Other Assets": "3,260",
"Other Compr. Net Income": "12",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "539",
"Other Revenues": "0",
"Property and Equipment": "629",
"Research and Development": "112,926",
"Selling, General and Administrative Expense": "15,209"
},
"output_variables": {
"Assets": "63,444",
"Liabilities": "15,135",
"Expenses": "128,135",
"Revenues": "0",
"Stockholders Equity": "48,309",
"Net Income": "-127,596",
"Comprehensive Net Income": "-127,590",
"BaseVar": "103,633",
"ECR before LimitedLiability": "-57%",
"Economic Capital Ratio": "137%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "155,759",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,644",
"Liabilities, Non-Current": "314",
"Other Assets": "962",
"Other Compr. Net Income": "-58",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,026",
"Other Revenues": "0",
"Property and Equipment": "525",
"Research and Development": "51,686",
"Selling, General and Administrative Expense": "13,104"
},
"output_variables": {
"Assets": "157,246",
"Liabilities": "13,958",
"Expenses": "64,790",
"Revenues": "0",
"Stockholders Equity": "143,288",
"Net Income": "-63,764",
"Comprehensive Net Income": "-63,793",
"BaseVar": "118,539",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "362%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "226,660",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,146",
"Liabilities, Non-Current": "0",
"Other Assets": "1,321",
"Other Compr. Net Income": "-7.1",
"Other Expenses": "0",
"Other Liabilities": "732",
"Other Net Income": "5,458",
"Other Revenues": "12,926",
"Property and Equipment": "473",
"Research and Development": "97,693",
"Selling, General and Administrative Expense": "22,074"
},
"output_variables": {
"Assets": "228,454",
"Liabilities": "26,878",
"Expenses": "119,767",
"Revenues": "12,926",
"Stockholders Equity": "201,576",
"Net Income": "-101,384",
"Comprehensive Net Income": "-101,387",
"BaseVar": "196,745",
"ECR before LimitedLiability": "265%",
"Economic Capital Ratio": "345%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "424,407",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "48,906",
"Liabilities, Non-Current": "0",
"Other Assets": "6,017",
"Other Compr. Net Income": "2,454",
"Other Expenses": "0",
"Other Liabilities": "999",
"Other Net Income": "32,007",
"Other Revenues": "8,339",
"Property and Equipment": "1,776",
"Research and Development": "626,294",
"Selling, General and Administrative Expense": "110,577"
},
"output_variables": {
"Assets": "432,200",
"Liabilities": "49,905",
"Expenses": "736,870",
"Revenues": "8,339",
"Stockholders Equity": "382,295",
"Net Income": "-696,525",
"Comprehensive Net Income": "-695,298",
"BaseVar": "630,887",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "195%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,403,643",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "71,472",
"Liabilities, Non-Current": "43,867",
"Other Assets": "64,676",
"Other Compr. Net Income": "408",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "18,349",
"Other Revenues": "6,705",
"Property and Equipment": "7,809",
"Research and Development": "881,210",
"Selling, General and Administrative Expense": "287,504"
},
"output_variables": {
"Assets": "1,476,128",
"Liabilities": "115,339",
"Expenses": "1,168,713",
"Revenues": "6,705",
"Stockholders Equity": "1,360,789",
"Net Income": "-1,143,659",
"Comprehensive Net Income": "-1,143,455",
"BaseVar": "1,392,822",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "322%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,507,983",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "143,658",
"Liabilities, Non-Current": "48,058",
"Other Assets": "64,947",
"Other Compr. Net Income": "-848",
"Other Expenses": "2,424",
"Other Liabilities": "0",
"Other Net Income": "-542",
"Other Revenues": "358,041",
"Property and Equipment": "15,824",
"Research and Development": "1,554,282",
"Selling, General and Administrative Expense": "402,911"
},
"output_variables": {
"Assets": "1,588,754",
"Liabilities": "191,716",
"Expenses": "1,959,617",
"Revenues": "358,041",
"Stockholders Equity": "1,397,038",
"Net Income": "-1,602,118",
"Comprehensive Net Income": "-1,602,542",
"BaseVar": "2,049,759",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "276%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,108,961",
"Cost of Goods Sold": "0",
"Intangible Assets": "14,914",
"Liabilities, Current": "159,448",
"Liabilities, Non-Current": "46,683",
"Other Assets": "61,232",
"Other Compr. Net Income": "-73,037",
"Other Expenses": "1,695",
"Other Liabilities": "0",
"Other Net Income": "-5,271",
"Other Revenues": "49,526",
"Property and Equipment": "17,540",
"Research and Development": "567,033",
"Selling, General and Administrative Expense": "755,280"
},
"output_variables": {
"Assets": "1,202,647",
"Liabilities": "206,131",
"Expenses": "1,324,007",
"Revenues": "49,526",
"Stockholders Equity": "996,516",
"Net Income": "-1,279,752",
"Comprehensive Net Income": "-1,316,271",
"BaseVar": "1,430,309",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "247%"
}
}
},
"top_rated": false,
"trend": -33.0,
"value": 3.0398183090817206,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001576263.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001576263.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001576263.svg"
},
{
"company_id": "0001453687",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001453687.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001453687.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001453687.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001453687_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001453687_main_keyfigs.svg",
"name": "Cartesian Therapeutics Inc",
"rank": 172,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001453687.svg",
"report_text": "The relative strengths and weaknesses of Cartesian Therapeutics Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Cartesian Therapeutics Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 82% points.The greatest weakness of Cartesian Therapeutics Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 304%, being 59% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001453687_2023_Cartesian_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.45",
"Assets": "-4.23",
"Liabilities": "-90.2",
"Stockholders Equity": "-111",
"ECR before LimitedLiability": "-100.0",
"Other Assets": "-0.948",
"Property and Equipment": "-1.14",
"Assets, Current": "-2.51",
"Liabilities, Non-Current": "-3.48",
"Liabilities, Current": "-3.98",
"Other Liabilities": "-3.82",
"Selling, General and Administrative Expense": "2.19",
"Expenses": "3.05",
"Revenues": "-1.05",
"Net Income": "1.85",
"Cost of Goods Sold": "0.583",
"Other Expenses": "0.168",
"Other Revenues": "-1.05",
"Other Net Income": "0.154",
"Comprehensive Net Income": "1.84",
"Economic Capital Ratio": "-120"
},
"2021": {
"Assets, Current": "-55.3",
"Assets": "-81.3",
"Liabilities": "-96.1",
"Stockholders Equity": "-165",
"Other Assets": "-15.8",
"Property and Equipment": "-7.29",
"Intangible Assets": "-20.9",
"Liabilities, Current": "-48.6",
"Other Liabilities": "-40.4",
"Liabilities, Non-Current": "-2.44",
"Selling, General and Administrative Expense": "15.5",
"Expenses": "9.91",
"Revenues": "16.0",
"Net Income": "16.6",
"Other Expenses": "-4.36",
"Research and Development": "-6.25",
"Cost of Goods Sold": "4.81",
"Other Revenues": "16.0",
"ECR before LimitedLiability": "-111",
"Comprehensive Net Income": "16.6",
"Economic Capital Ratio": "-119"
},
"2022": {
"Intangible Assets": "-8.00",
"Assets": "-13.0",
"Liabilities": "3.90",
"Stockholders Equity": "-23.7",
"ECR before LimitedLiability": "79.2",
"Assets, Current": "0.789",
"Other Assets": "-3.89",
"Property and Equipment": "-2.61",
"Other Liabilities": "-36.7",
"Liabilities, Current": "26.6",
"Liabilities, Non-Current": "10.3",
"Other Expenses": "17.2",
"Expenses": "28.2",
"Revenues": "49.5",
"Net Income": "82.0",
"Selling, General and Administrative Expense": "13.3",
"Cost of Goods Sold": "3.88",
"Research and Development": "-6.48",
"Other Revenues": "49.5",
"Comprehensive Net Income": "82.1",
"Economic Capital Ratio": "58.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001453687_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "151,343",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "81,547",
"Liabilities, Non-Current": "48,393",
"Other Assets": "12,697",
"Other Compr. Net Income": "-40",
"Other Expenses": "11,999",
"Other Liabilities": "53,501",
"Other Net Income": "-56",
"Other Revenues": "16,597",
"Property and Equipment": "1,395",
"Research and Development": "54,505",
"Selling, General and Administrative Expense": "18,913"
},
"output_variables": {
"Assets": "165,435",
"Liabilities": "183,441",
"Expenses": "85,417",
"Revenues": "16,597",
"Stockholders Equity": "-18,006",
"Net Income": "-68,876",
"Comprehensive Net Income": "-68,896",
"BaseVar": "225,493",
"ECR before LimitedLiability": "-62%",
"Economic Capital Ratio": "137%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "144,443",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "72,251",
"Liabilities, Non-Current": "20,015",
"Other Assets": "13,298",
"Other Compr. Net Income": "-3.0",
"Other Expenses": "21,149",
"Other Liabilities": "45,096",
"Other Net Income": "59",
"Other Revenues": "85,077",
"Property and Equipment": "2,142",
"Research and Development": "68,736",
"Selling, General and Administrative Expense": "20,938"
},
"output_variables": {
"Assets": "159,883",
"Liabilities": "137,362",
"Expenses": "110,823",
"Revenues": "85,077",
"Stockholders Equity": "22,521",
"Net Income": "-25,687",
"Comprehensive Net Income": "-25,688",
"BaseVar": "246,604",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "157%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "148,138",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,077",
"Liabilities, Non-Current": "10,055",
"Other Assets": "14,954",
"Other Compr. Net Income": "8.0",
"Other Expenses": "-18,460",
"Other Liabilities": "36,926",
"Other Net Income": "2,381",
"Other Revenues": "110,777",
"Property and Equipment": "2,794",
"Research and Development": "72,377",
"Selling, General and Administrative Expense": "23,862"
},
"output_variables": {
"Assets": "165,886",
"Liabilities": "72,058",
"Expenses": "77,779",
"Revenues": "110,777",
"Stockholders Equity": "93,828",
"Net Income": "35,379",
"Comprehensive Net Income": "35,383",
"BaseVar": "214,444",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "304%"
}
}
},
"top_rated": false,
"trend": 210.0,
"value": 3.035417019544524,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001453687.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001453687.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001453687.svg"
},
{
"company_id": "0001641281",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001641281.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001641281.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001641281.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001641281_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001641281_main_keyfigs.svg",
"name": "Bolt Biotherapeutics Inc",
"rank": 173,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001641281.svg",
"report_text": "The relative strengths and weaknesses of Bolt Biotherapeutics 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 Bolt Biotherapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 77% points.The greatest weakness of Bolt Biotherapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 9.0% points.
The company's Economic Capital Ratio, given in the ranking table, is 303%, being 58% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001641281_2023_Bolt_Biotherapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "1.43",
"Assets": "33.1",
"Liabilities": "18.8",
"Stockholders Equity": "74.7",
"ECR before LimitedLiability": "64.4",
"Other Assets": "40.6",
"Intangible Assets": "-5.21",
"Liabilities, Current": "20.2",
"Other Liabilities": "4.17",
"Liabilities, Non-Current": "-5.82",
"Selling, General and Administrative Expense": "8.76",
"Expenses": "9.06",
"Revenues": "-10.0",
"Net Income": "-2.62",
"Other Expenses": "4.91",
"Research and Development": "-7.13",
"Cost of Goods Sold": "2.51",
"Other Revenues": "-10.0",
"Comprehensive Net Income": "-2.71",
"Other Net Income": "-1.63",
"Economic Capital Ratio": "56.8"
},
"2022": {
"Intangible Assets": "-6.17",
"Assets": "41.8",
"Liabilities": "16.1",
"Stockholders Equity": "76.5",
"ECR before LimitedLiability": "78.7",
"Assets, Current": "26.1",
"Other Assets": "18.6",
"Other Liabilities": "4.90",
"Liabilities, Current": "19.8",
"Liabilities, Non-Current": "-8.97",
"Other Expenses": "4.99",
"Expenses": "8.88",
"Revenues": "-8.77",
"Net Income": "0.506",
"Selling, General and Administrative Expense": "9.48",
"Cost of Goods Sold": "2.94",
"Research and Development": "-8.46",
"Other Revenues": "-8.77",
"Comprehensive Net Income": "0.460",
"Other Net Income": "0.490",
"Economic Capital Ratio": "58.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001641281_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "189,160",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,328",
"Liabilities, Non-Current": "22,064",
"Other Assets": "112,400",
"Other Compr. Net Income": "-321",
"Other Expenses": "0",
"Other Liabilities": "14,207",
"Other Net Income": "-5,803",
"Other Revenues": "1,260",
"Property and Equipment": "6,158",
"Research and Development": "75,655",
"Selling, General and Administrative Expense": "18,393"
},
"output_variables": {
"Assets": "307,718",
"Liabilities": "57,599",
"Expenses": "94,048",
"Revenues": "1,260",
"Stockholders Equity": "250,119",
"Net Income": "-98,591",
"Comprehensive Net Income": "-98,752",
"BaseVar": "233,374",
"ECR before LimitedLiability": "244%",
"Economic Capital Ratio": "332%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "172,746",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,118",
"Liabilities, Non-Current": "20,262",
"Other Assets": "48,608",
"Other Compr. Net Income": "-598",
"Other Expenses": "0",
"Other Liabilities": "12,921",
"Other Net Income": "2,223",
"Other Revenues": "5,729",
"Property and Equipment": "6,453",
"Research and Development": "73,123",
"Selling, General and Administrative Expense": "22,927"
},
"output_variables": {
"Assets": "227,807",
"Liabilities": "56,301",
"Expenses": "96,050",
"Revenues": "5,729",
"Stockholders Equity": "171,506",
"Net Income": "-88,098",
"Comprehensive Net Income": "-88,397",
"BaseVar": "194,354",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "303%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 3.030733127827156,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001641281.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001641281.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001641281.svg"
},
{
"company_id": "0001683553",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001683553.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001683553.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001683553.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001683553_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001683553_main_keyfigs.svg",
"name": "Spruce Biosciences INC",
"rank": 174,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001683553.svg",
"report_text": "The relative strengths and weaknesses of Spruce Biosciences 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 Spruce Biosciences INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 88% points.The greatest weakness of Spruce Biosciences INC is the variable Research and Development, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 303%, being 58% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001683553_2023_Spruce_Biosciences_INC.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "15.5",
"Assets": "32.8",
"Liabilities": "42.5",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "89.9",
"Other Assets": "21.6",
"Property and Equipment": "-2.01",
"Intangible Assets": "-4.28",
"Liabilities, Current": "20.4",
"Other Liabilities": "22.2",
"Liabilities, Non-Current": "2.07",
"Selling, General and Administrative Expense": "5.14",
"Expenses": "4.34",
"Revenues": "-10.8",
"Net Income": "-5.85",
"Other Expenses": "4.71",
"Research and Development": "-8.12",
"Cost of Goods Sold": "2.58",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "-5.97",
"Economic Capital Ratio": "82.2"
},
"2022": {
"Intangible Assets": "-6.69",
"Assets": "37.1",
"Liabilities": "36.3",
"Stockholders Equity": "88.1",
"ECR before LimitedLiability": "78.2",
"Assets, Current": "75.1",
"Other Assets": "-7.90",
"Property and Equipment": "-3.64",
"Other Liabilities": "25.4",
"Liabilities, Current": "7.96",
"Liabilities, Non-Current": "3.84",
"Other Expenses": "4.86",
"Expenses": "-3.55",
"Revenues": "-10.4",
"Net Income": "-14.5",
"Selling, General and Administrative Expense": "6.19",
"Cost of Goods Sold": "3.19",
"Research and Development": "-17.6",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "-14.7",
"Economic Capital Ratio": "57.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001683553_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "91,895",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,871",
"Liabilities, Non-Current": "6,244",
"Other Assets": "34,591",
"Other Compr. Net Income": "-184",
"Other Expenses": "345",
"Other Liabilities": "0",
"Other Net Income": "119",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "30,698",
"Selling, General and Administrative Expense": "11,368"
},
"output_variables": {
"Assets": "126,486",
"Liabilities": "15,115",
"Expenses": "42,411",
"Revenues": "0",
"Stockholders Equity": "111,371",
"Net Income": "-42,292",
"Comprehensive Net Income": "-42,384",
"BaseVar": "92,158",
"ECR before LimitedLiability": "283%",
"Economic Capital Ratio": "357%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "83,608",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,447",
"Liabilities, Non-Current": "4,715",
"Other Assets": "2,040",
"Other Compr. Net Income": "-374",
"Other Expenses": "420",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,523",
"Property and Equipment": "0",
"Research and Development": "35,198",
"Selling, General and Administrative Expense": "12,085"
},
"output_variables": {
"Assets": "85,648",
"Liabilities": "17,162",
"Expenses": "47,703",
"Revenues": "1,523",
"Stockholders Equity": "68,486",
"Net Income": "-46,180",
"Comprehensive Net Income": "-46,367",
"BaseVar": "76,205",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "303%"
}
}
},
"top_rated": false,
"trend": -43.0,
"value": 3.025815878110853,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001683553.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001683553.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001683553.svg"
},
{
"company_id": "0001808665",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001808665.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001808665.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001808665.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001808665_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001808665_main_keyfigs.svg",
"name": "Assertio Holdings Inc",
"rank": 175,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001808665.svg",
"report_text": "The relative strengths and weaknesses of Assertio 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 Assertio Holdings Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Assertio Holdings Inc is the variable Liabilities, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 302%, being 58% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001808665_2023_Assertio_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "54.3",
"Assets": "-52.5",
"Liabilities": "-80.5",
"Stockholders Equity": "-120",
"ECR before LimitedLiability": "-63.3",
"Other Assets": "-17.6",
"Property and Equipment": "-8.25",
"Assets, Current": "-95.2",
"Liabilities, Non-Current": "-39.6",
"Liabilities, Current": "-40.7",
"Other Liabilities": "2.66",
"Selling, General and Administrative Expense": "-6.43",
"Expenses": "20.1",
"Revenues": "16.1",
"Net Income": "32.8",
"Research and Development": "32.4",
"Other Expenses": "-5.18",
"Other Revenues": "16.1",
"Other Net Income": "13.8",
"Comprehensive Net Income": "32.8",
"Economic Capital Ratio": "-82.8"
},
"2021": {
"Assets, Current": "-71.9",
"Assets": "-27.2",
"Liabilities": "-86.8",
"Stockholders Equity": "-93.2",
"ECR before LimitedLiability": "-53.0",
"Other Assets": "-17.0",
"Property and Equipment": "-5.43",
"Intangible Assets": "85.7",
"Liabilities, Current": "-58.4",
"Other Liabilities": "4.70",
"Liabilities, Non-Current": "-29.7",
"Selling, General and Administrative Expense": "4.31",
"Expenses": "29.8",
"Revenues": "19.4",
"Net Income": "48.2",
"Other Expenses": "-2.20",
"Research and Development": "29.0",
"Other Revenues": "19.4",
"Comprehensive Net Income": "48.1",
"Other Net Income": "-2.36",
"Economic Capital Ratio": "-60.6"
},
"2022": {
"Intangible Assets": "69.0",
"Assets": "18.4",
"Liabilities": "-37.2",
"Stockholders Equity": "6.37",
"ECR before LimitedLiability": "78.0",
"Assets, Current": "-30.1",
"Other Assets": "12.5",
"Property and Equipment": "-3.11",
"Other Liabilities": "7.95",
"Liabilities, Current": "-14.1",
"Liabilities, Non-Current": "-30.7",
"Other Expenses": "6.78",
"Expenses": "46.4",
"Revenues": "24.1",
"Net Income": "70.5",
"Selling, General and Administrative Expense": "9.43",
"Cost of Goods Sold": "2.88",
"Research and Development": "26.0",
"Other Revenues": "24.1",
"Comprehensive Net Income": "70.6",
"Economic Capital Ratio": "57.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001808665_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "94,254",
"Cost of Goods Sold": "19,872",
"Intangible Assets": "200,082",
"Liabilities, Current": "132,686",
"Liabilities, Non-Current": "83,298",
"Other Assets": "6,501",
"Other Compr. Net Income": "0",
"Other Expenses": "42,652",
"Other Liabilities": "31,776",
"Other Net Income": "36,642",
"Other Revenues": "106,275",
"Property and Equipment": "2,437",
"Research and Development": "4,213",
"Selling, General and Administrative Expense": "104,324"
},
"output_variables": {
"Assets": "303,274",
"Liabilities": "247,760",
"Expenses": "171,061",
"Revenues": "106,275",
"Stockholders Equity": "55,514",
"Net Income": "-28,144",
"Comprehensive Net Income": "-28,144",
"BaseVar": "432,506",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "173%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "103,498",
"Cost of Goods Sold": "15,832",
"Intangible Assets": "216,054",
"Liabilities, Current": "135,019",
"Liabilities, Non-Current": "65,955",
"Other Assets": "5,468",
"Other Compr. Net Income": "0",
"Other Expenses": "29,931",
"Other Liabilities": "23,159",
"Other Net Income": "-9,977",
"Other Revenues": "111,014",
"Property and Equipment": "1,527",
"Research and Development": "0",
"Selling, General and Administrative Expense": "56,555"
},
"output_variables": {
"Assets": "326,547",
"Liabilities": "224,133",
"Expenses": "102,318",
"Revenues": "111,014",
"Stockholders Equity": "102,414",
"Net Income": "-1,281",
"Comprehensive Net Income": "-1,281",
"BaseVar": "386,994",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "215%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "132,262",
"Cost of Goods Sold": "0",
"Intangible Assets": "197,996",
"Liabilities, Current": "95,316",
"Liabilities, Non-Current": "70,672",
"Other Assets": "82,911",
"Other Compr. Net Income": "0",
"Other Expenses": "-8,416",
"Other Liabilities": "22,200",
"Other Net Income": "-8,239",
"Other Revenues": "156,234",
"Property and Equipment": "744",
"Research and Development": "0",
"Selling, General and Administrative Expense": "46,786"
},
"output_variables": {
"Assets": "413,913",
"Liabilities": "188,188",
"Expenses": "38,370",
"Revenues": "156,234",
"Stockholders Equity": "225,725",
"Net Income": "109,625",
"Comprehensive Net Income": "109,625",
"BaseVar": "402,472",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "302%"
}
}
},
"top_rated": false,
"trend": 152.0,
"value": 3.0233310971649203,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001808665.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001808665.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001808665.svg"
},
{
"company_id": "0001626971",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001626971.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001626971.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001626971_main_keyfigs.svg",
"name": "Corvus Pharmaceuticals Inc",
"rank": 176,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001626971.svg",
"report_text": "The relative strengths and weaknesses of Corvus Pharmaceuticals 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 Corvus Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 94% points.The greatest weakness of Corvus Pharmaceuticals Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 301%, being 57% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001626971_2023_Corvus_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-2.30",
"Assets": "45.3",
"Liabilities": "68.9",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "176",
"Assets, Current": "68.3",
"Intangible Assets": "-3.64",
"Other Liabilities": "27.5",
"Liabilities, Non-Current": "11.6",
"Liabilities, Current": "37.2",
"Research and Development": "-3.48",
"Expenses": "18.1",
"Revenues": "-13.0",
"Net Income": "6.31",
"Selling, General and Administrative Expense": "11.0",
"Other Expenses": "9.14",
"Cost of Goods Sold": "1.55",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "6.31",
"Other Net Income": "0.839",
"Economic Capital Ratio": "153"
},
"2017": {
"Other Assets": "-6.54",
"Assets": "38.3",
"Liabilities": "66.9",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "101",
"Intangible Assets": "-8.97",
"Assets, Current": "78.4",
"Property and Equipment": "-1.27",
"Liabilities, Current": "24.5",
"Other Liabilities": "32.6",
"Liabilities, Non-Current": "14.6",
"Selling, General and Administrative Expense": "8.88",
"Expenses": "-11.7",
"Revenues": "-15.0",
"Net Income": "-25.9",
"Research and Development": "-31.6",
"Other Expenses": "8.44",
"Cost of Goods Sold": "2.37",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-26.1",
"Economic Capital Ratio": "81.7"
},
"2018": {
"Assets, Current": "72.0",
"Assets": "41.2",
"Liabilities": "70.7",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "141",
"Other Assets": "-4.07",
"Intangible Assets": "-5.61",
"Liabilities, Current": "32.2",
"Other Liabilities": "26.6",
"Liabilities, Non-Current": "19.5",
"Research and Development": "-15.7",
"Expenses": "3.79",
"Revenues": "-14.1",
"Net Income": "-7.98",
"Cost of Goods Sold": "3.39",
"Other Expenses": "6.42",
"Selling, General and Administrative Expense": "9.45",
"Other Revenues": "-14.1",
"Other Net Income": "2.18",
"Comprehensive Net Income": "-8.10",
"Economic Capital Ratio": "124"
},
"2019": {
"Other Assets": "-5.21",
"Assets": "42.4",
"Liabilities": "54.4",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "108",
"Assets, Current": "79.5",
"Intangible Assets": "-8.34",
"Liabilities, Current": "16.6",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "16.8",
"Other Expenses": "7.79",
"Expenses": "-6.15",
"Revenues": "-15.4",
"Net Income": "-18.4",
"Cost of Goods Sold": "3.74",
"Selling, General and Administrative Expense": "6.68",
"Research and Development": "-24.2",
"Other Revenues": "-15.4",
"Comprehensive Net Income": "-18.7",
"Other Net Income": "3.11",
"Economic Capital Ratio": "81.3"
},
"2020": {
"Liabilities, Non-Current": "28.5",
"Liabilities": "77.9",
"Stockholders Equity": "59.2",
"ECR before LimitedLiability": "136",
"Liabilities, Current": "24.6",
"Other Liabilities": "34.0",
"Selling, General and Administrative Expense": "7.86",
"Expenses": "5.58",
"Net Income": "40.6",
"Cost of Goods Sold": "3.95",
"Research and Development": "-14.1",
"Other Expenses": "7.67",
"Other Revenues": "-17.1",
"Revenues": "-17.1",
"Property and Equipment": "-1.94",
"Assets, Current": "-16.0",
"Other Assets": "41.4",
"Intangible Assets": "-5.31",
"Other Net Income": "51.6",
"Comprehensive Net Income": "40.5",
"Economic Capital Ratio": "116"
},
"2021": {
"Assets, Current": "4.61",
"Assets": "28.8",
"Liabilities": "48.7",
"Stockholders Equity": "98.3",
"ECR before LimitedLiability": "86.8",
"Other Assets": "32.5",
"Intangible Assets": "-4.62",
"Liabilities, Current": "15.3",
"Other Liabilities": "23.2",
"Liabilities, Non-Current": "13.6",
"Selling, General and Administrative Expense": "6.24",
"Expenses": "4.31",
"Revenues": "-11.4",
"Net Income": "-11.6",
"Other Expenses": "5.29",
"Research and Development": "-9.98",
"Cost of Goods Sold": "2.71",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "-10.6",
"Other Net Income": "-4.53",
"Economic Capital Ratio": "79.2"
},
"2022": {
"Intangible Assets": "-7.01",
"Assets": "34.6",
"Liabilities": "46.5",
"Stockholders Equity": "94.1",
"ECR before LimitedLiability": "77.1",
"Other Assets": "48.7",
"Property and Equipment": "-3.15",
"Other Liabilities": "26.4",
"Liabilities, Current": "5.08",
"Liabilities, Non-Current": "16.7",
"Other Expenses": "5.65",
"Expenses": "6.84",
"Revenues": "-12.9",
"Net Income": "-21.3",
"Selling, General and Administrative Expense": "9.41",
"Cost of Goods Sold": "3.33",
"Research and Development": "-11.4",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "-23.2",
"Other Net Income": "-15.1",
"Economic Capital Ratio": "56.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001626971_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "136,033",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,944",
"Liabilities, Non-Current": "1,405",
"Other Assets": "869",
"Other Compr. Net Income": "6.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "601",
"Other Revenues": "0",
"Property and Equipment": "3,248",
"Research and Development": "29,356",
"Selling, General and Administrative Expense": "7,620"
},
"output_variables": {
"Assets": "140,150",
"Liabilities": "7,349",
"Expenses": "36,976",
"Revenues": "0",
"Stockholders Equity": "132,801",
"Net Income": "-36,375",
"Comprehensive Net Income": "-36,372",
"BaseVar": "92,541",
"ECR before LimitedLiability": "343%",
"Economic Capital Ratio": "398%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "91,234",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,969",
"Liabilities, Non-Current": "971",
"Other Assets": "869",
"Other Compr. Net Income": "-2.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "861",
"Other Revenues": "0",
"Property and Equipment": "2,672",
"Research and Development": "46,305",
"Selling, General and Administrative Expense": "10,219"
},
"output_variables": {
"Assets": "94,775",
"Liabilities": "9,940",
"Expenses": "56,524",
"Revenues": "0",
"Stockholders Equity": "84,835",
"Net Income": "-55,663",
"Comprehensive Net Income": "-55,664",
"BaseVar": "81,051",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "334%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "115,589",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,027",
"Liabilities, Non-Current": "869",
"Other Assets": "463",
"Other Compr. Net Income": "7.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,283",
"Other Revenues": "0",
"Property and Equipment": "2,180",
"Research and Development": "38,586",
"Selling, General and Administrative Expense": "10,636"
},
"output_variables": {
"Assets": "118,232",
"Liabilities": "7,896",
"Expenses": "49,222",
"Revenues": "0",
"Stockholders Equity": "110,336",
"Net Income": "-46,939",
"Comprehensive Net Income": "-46,936",
"BaseVar": "88,820",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "373%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "79,344",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,225",
"Liabilities, Non-Current": "2,310",
"Other Assets": "2,840",
"Other Compr. Net Income": "342",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,163",
"Other Revenues": "0",
"Property and Equipment": "1,462",
"Research and Development": "37,705",
"Selling, General and Administrative Expense": "10,995"
},
"output_variables": {
"Assets": "83,646",
"Liabilities": "12,535",
"Expenses": "48,699",
"Revenues": "0",
"Stockholders Equity": "71,111",
"Net Income": "-46,536",
"Comprehensive Net Income": "-46,365",
"BaseVar": "73,693",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "320%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "45,336",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,149",
"Liabilities, Non-Current": "1,232",
"Other Assets": "39,287",
"Other Compr. Net Income": "63",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5,694",
"Other Revenues": "0",
"Property and Equipment": "906",
"Research and Development": "29,073",
"Selling, General and Administrative Expense": "12,438"
},
"output_variables": {
"Assets": "85,529",
"Liabilities": "13,381",
"Expenses": "41,511",
"Revenues": "0",
"Stockholders Equity": "72,148",
"Net Income": "-35,817",
"Comprehensive Net Income": "-35,786",
"BaseVar": "73,088",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "71,312",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,692",
"Liabilities, Non-Current": "2,601",
"Other Assets": "37,692",
"Other Compr. Net Income": "-20",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "37,661",
"Other Revenues": "0",
"Property and Equipment": "451",
"Research and Development": "27,874",
"Selling, General and Administrative Expense": "8,565"
},
"output_variables": {
"Assets": "109,455",
"Liabilities": "12,293",
"Expenses": "36,439",
"Revenues": "0",
"Stockholders Equity": "97,162",
"Net Income": "1,222",
"Comprehensive Net Income": "1,212",
"BaseVar": "97,934",
"ECR before LimitedLiability": "350%",
"Economic Capital Ratio": "403%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "43,664",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,752",
"Liabilities, Non-Current": "1,373",
"Other Assets": "24,223",
"Other Compr. Net Income": "1,863",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-7,468",
"Other Revenues": "0",
"Property and Equipment": "353",
"Research and Development": "22,263",
"Selling, General and Administrative Expense": "7,469"
},
"output_variables": {
"Assets": "68,240",
"Liabilities": "12,125",
"Expenses": "29,733",
"Revenues": "0",
"Stockholders Equity": "56,115",
"Net Income": "-37,200",
"Comprehensive Net Income": "-36,269",
"BaseVar": "59,714",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "312%"
}
}
},
"top_rated": false,
"trend": -40.0,
"value": 3.014884974039818,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001626971.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001626971.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001626971.svg"
},
{
"company_id": "0001534133",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001534133.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001534133.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001534133_main_keyfigs.svg",
"name": "Calcimedica Inc",
"rank": 177,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001534133.svg",
"report_text": "The relative strengths and weaknesses of Calcimedica 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 Calcimedica Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 114% points.The greatest weakness of Calcimedica Inc is the variable Net Income, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 301%, being 56% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001534133_2023_Calcimedica_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-8.37",
"Assets": "19.5",
"Liabilities": "89.1",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "76.3",
"Assets, Current": "67.4",
"Other Assets": "-13.2",
"Property and Equipment": "-4.57",
"Other Liabilities": "31.3",
"Liabilities, Current": "36.1",
"Liabilities, Non-Current": "28.0",
"Other Expenses": "-2.46",
"Expenses": "-38.3",
"Revenues": "-15.5",
"Net Income": "-52.5",
"Selling, General and Administrative Expense": "-31.4",
"Cost of Goods Sold": "3.99",
"Research and Development": "-8.48",
"Other Revenues": "-15.5",
"Comprehensive Net Income": "-52.5",
"Economic Capital Ratio": "55.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001534133_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "39,670",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,699",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-21",
"Other Expenses": "2,963",
"Other Liabilities": "0",
"Other Net Income": "575",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "14,113",
"Selling, General and Administrative Expense": "19,104"
},
"output_variables": {
"Assets": "39,670",
"Liabilities": "3,699",
"Expenses": "36,180",
"Revenues": "0",
"Stockholders Equity": "35,971",
"Net Income": "-35,605",
"Comprehensive Net Income": "-35,616",
"BaseVar": "40,072",
"ECR before LimitedLiability": "197%",
"Economic Capital Ratio": "301%"
}
}
},
"top_rated": false,
"trend": null,
"value": 3.0065935622643787,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001534133.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001534133.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001534133.svg"
},
{
"company_id": "0001574235",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001574235.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001574235.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001574235.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001574235_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001574235_main_keyfigs.svg",
"name": "Pulmatrix Inc",
"rank": 178,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001574235.svg",
"report_text": "The relative strengths and weaknesses of Pulmatrix 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 Pulmatrix Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 58% points.The greatest weakness of Pulmatrix Inc is the variable Research and Development, reducing the Economic Capital Ratio by 17% points.
The company's Economic Capital Ratio, given in the ranking table, is 298%, being 53% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001574235_2023_Pulmatrix_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-2.57",
"Assets": "45.8",
"Liabilities": "60.6",
"Stockholders Equity": "169",
"ECR before LimitedLiability": "181",
"Property and Equipment": "-1.42",
"Assets, Current": "73.0",
"Intangible Assets": "-3.06",
"Other Liabilities": "28.3",
"Liabilities, Current": "26.3",
"Liabilities, Non-Current": "12.1",
"Selling, General and Administrative Expense": "3.43",
"Expenses": "20.8",
"Revenues": "-14.0",
"Net Income": "8.63",
"Cost of Goods Sold": "1.58",
"Other Expenses": "8.40",
"Research and Development": "7.62",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "8.76",
"Economic Capital Ratio": "148"
},
"2015": {
"Property and Equipment": "-3.95",
"Assets": "26.5",
"Liabilities": "10.1",
"Stockholders Equity": "45.6",
"ECR before LimitedLiability": "28.8",
"Other Assets": "-8.80",
"Intangible Assets": "117",
"Assets, Current": "-25.8",
"Other Liabilities": "7.85",
"Liabilities, Non-Current": "-29.5",
"Liabilities, Current": "29.6",
"Other Revenues": "-13.3",
"Revenues": "-13.3",
"Net Income": "-21.2",
"Other Expenses": "12.1",
"Comprehensive Net Income": "-21.1",
"Cost of Goods Sold": "1.75",
"Selling, General and Administrative Expense": "-20.4",
"Research and Development": "8.07",
"Other Net Income": "-8.89",
"Economic Capital Ratio": "9.82"
},
"2016": {
"Other Assets": "-3.85",
"Assets": "-36.0",
"Liabilities": "1.88",
"Stockholders Equity": "-30.3",
"ECR before LimitedLiability": "-86.8",
"Assets, Current": "-94.2",
"Property and Equipment": "-1.48",
"Intangible Assets": "77.2",
"Other Liabilities": "5.77",
"Liabilities, Non-Current": "-3.69",
"Liabilities, Current": "0.787",
"Research and Development": "-2.85",
"Expenses": "-32.6",
"Revenues": "-3.28",
"Net Income": "-55.5",
"Selling, General and Administrative Expense": "-2.59",
"Other Expenses": "-5.51",
"Cost of Goods Sold": "0.615",
"Other Revenues": "-3.28",
"Comprehensive Net Income": "-55.5",
"Economic Capital Ratio": "-109"
},
"2017": {
"Other Assets": "-22.4",
"Assets": "-25.1",
"Liabilities": "21.1",
"Stockholders Equity": "-10.5",
"ECR before LimitedLiability": "-55.7",
"Intangible Assets": "86.4",
"Assets, Current": "-92.1",
"Property and Equipment": "-5.36",
"Liabilities, Current": "-43.1",
"Other Liabilities": "35.5",
"Liabilities, Non-Current": "21.9",
"Selling, General and Administrative Expense": "-26.2",
"Expenses": "-51.8",
"Revenues": "-21.6",
"Net Income": "-70.6",
"Research and Development": "-39.1",
"Other Expenses": "8.85",
"Cost of Goods Sold": "3.99",
"Other Revenues": "-21.6",
"Comprehensive Net Income": "-70.7",
"Economic Capital Ratio": "-75.2"
},
"2018": {
"Assets, Current": "-98.5",
"Assets": "-32.0",
"Liabilities": "56.2",
"Stockholders Equity": "31.4",
"ECR before LimitedLiability": "-35.1",
"Other Assets": "-20.8",
"Intangible Assets": "138",
"Property and Equipment": "-8.42",
"Liabilities, Current": "13.2",
"Other Liabilities": "36.6",
"Liabilities, Non-Current": "31.1",
"Research and Development": "-69.5",
"Expenses": "-80.0",
"Revenues": "-25.4",
"Net Income": "-103",
"Cost of Goods Sold": "6.86",
"Other Expenses": "13.1",
"Selling, General and Administrative Expense": "-31.1",
"Other Revenues": "-25.4",
"Comprehensive Net Income": "-103",
"Economic Capital Ratio": "-52.7"
},
"2019": {
"Other Assets": "-22.0",
"Assets": "-29.2",
"Liabilities": "-60.9",
"Stockholders Equity": "-80.4",
"Property and Equipment": "-11.9",
"Assets, Current": "7.21",
"Intangible Assets": "-3.36",
"Liabilities, Current": "-59.9",
"Other Liabilities": "-30.9",
"Liabilities, Non-Current": "11.4",
"Other Expenses": "-11.1",
"Expenses": "2.75",
"Revenues": "1.44",
"Net Income": "4.67",
"Cost of Goods Sold": "5.79",
"Selling, General and Administrative Expense": "6.26",
"Research and Development": "1.99",
"Other Revenues": "1.44",
"ECR before LimitedLiability": "-58.7",
"Comprehensive Net Income": "4.14",
"Economic Capital Ratio": "-85.9"
},
"2020": {
"Assets": "-28.1",
"Liabilities": "17.8",
"Stockholders Equity": "-29.8",
"ECR before LimitedLiability": "6.69",
"Other Assets": "-9.55",
"Property and Equipment": "-5.95",
"Assets, Current": "-16.0",
"Liabilities, Non-Current": "25.8",
"Liabilities, Current": "8.95",
"Other Liabilities": "-17.7",
"Selling, General and Administrative Expense": "7.89",
"Expenses": "10.0",
"Revenues": "17.4",
"Net Income": "1.01",
"Cost of Goods Sold": "4.55",
"Research and Development": "-11.1",
"Other Expenses": "8.90",
"Other Revenues": "17.4",
"Other Net Income": "-25.0",
"Comprehensive Net Income": "0.953",
"Economic Capital Ratio": "-12.9"
},
"2021": {
"Assets, Current": "35.6",
"Assets": "18.6",
"Liabilities": "27.0",
"Stockholders Equity": "55.6",
"ECR before LimitedLiability": "59.7",
"Other Assets": "-2.77",
"Property and Equipment": "-2.27",
"Intangible Assets": "-6.04",
"Liabilities, Current": "23.4",
"Other Liabilities": "-14.8",
"Liabilities, Non-Current": "17.6",
"Selling, General and Administrative Expense": "5.33",
"Expenses": "0.695",
"Revenues": "-2.08",
"Net Income": "-0.879",
"Other Expenses": "-1.20",
"Research and Development": "-6.25",
"Cost of Goods Sold": "2.83",
"Other Revenues": "-2.08",
"Comprehensive Net Income": "-0.921",
"Economic Capital Ratio": "52.0"
},
"2022": {
"Intangible Assets": "-7.53",
"Assets": "18.6",
"Liabilities": "34.7",
"Stockholders Equity": "58.2",
"ECR before LimitedLiability": "73.3",
"Assets, Current": "42.3",
"Other Assets": "-4.53",
"Property and Equipment": "-3.38",
"Other Liabilities": "-12.0",
"Liabilities, Current": "22.0",
"Liabilities, Non-Current": "24.5",
"Other Expenses": "5.94",
"Expenses": "-2.18",
"Selling, General and Administrative Expense": "6.05",
"Cost of Goods Sold": "3.50",
"Research and Development": "-17.4",
"Other Revenues": "2.49",
"Revenues": "2.49",
"Other Compr. Net Income": "0.114",
"Economic Capital Ratio": "52.8",
"Other Net Income": "-0.371"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001574235_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "15,574",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "947",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "2.0",
"Research and Development": "1,382",
"Selling, General and Administrative Expense": "1,736"
},
"output_variables": {
"Assets": "15,576",
"Liabilities": "947",
"Expenses": "3,118",
"Revenues": "0",
"Stockholders Equity": "14,629",
"Net Income": "-3,118",
"Comprehensive Net Income": "-3,118",
"BaseVar": "9,820",
"ECR before LimitedLiability": "348%",
"Economic Capital Ratio": "402%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "20,462",
"Cost of Goods Sold": "0",
"Intangible Assets": "23,476",
"Liabilities, Current": "3,605",
"Liabilities, Non-Current": "5,692",
"Other Assets": "250",
"Other Compr. Net Income": "0",
"Other Expenses": "-356",
"Other Liabilities": "2,970",
"Other Net Income": "-3,505",
"Other Revenues": "1,201",
"Property and Equipment": "685",
"Research and Development": "7,187",
"Selling, General and Administrative Expense": "17,032"
},
"output_variables": {
"Assets": "44,873",
"Liabilities": "12,267",
"Expenses": "23,863",
"Revenues": "1,201",
"Stockholders Equity": "32,606",
"Net Income": "-26,167",
"Comprehensive Net Income": "-26,167",
"BaseVar": "42,854",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "273%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,759",
"Cost of Goods Sold": "0",
"Intangible Assets": "10,914",
"Liabilities, Current": "4,650",
"Liabilities, Non-Current": "3,217",
"Other Assets": "204",
"Other Compr. Net Income": "0",
"Other Expenses": "10,485",
"Other Liabilities": "35",
"Other Net Income": "-26",
"Other Revenues": "835",
"Property and Equipment": "786",
"Research and Development": "10,152",
"Selling, General and Administrative Expense": "8,015"
},
"output_variables": {
"Assets": "16,663",
"Liabilities": "7,902",
"Expenses": "28,652",
"Revenues": "835",
"Stockholders Equity": "8,761",
"Net Income": "-27,843",
"Comprehensive Net Income": "-27,843",
"BaseVar": "27,039",
"ECR before LimitedLiability": "-71%",
"Economic Capital Ratio": "135%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,246",
"Cost of Goods Sold": "0",
"Intangible Assets": "10,914",
"Liabilities, Current": "5,840",
"Liabilities, Non-Current": "0",
"Other Assets": "204",
"Other Compr. Net Income": "0",
"Other Expenses": "8,904",
"Other Liabilities": "1.0",
"Other Net Income": "32",
"Other Revenues": "405",
"Property and Equipment": "614",
"Research and Development": "10,358",
"Selling, General and Administrative Expense": "7,680"
},
"output_variables": {
"Assets": "15,978",
"Liabilities": "5,841",
"Expenses": "26,943",
"Revenues": "405",
"Stockholders Equity": "10,137",
"Net Income": "-26,505",
"Comprehensive Net Income": "-26,505",
"BaseVar": "24,600",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "139%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,280",
"Cost of Goods Sold": "0",
"Intangible Assets": "10,845",
"Liabilities, Current": "2,879",
"Liabilities, Non-Current": "0",
"Other Assets": "204",
"Other Compr. Net Income": "0",
"Other Expenses": "216",
"Other Liabilities": "0",
"Other Net Income": "-133",
"Other Revenues": "168",
"Property and Equipment": "394",
"Research and Development": "16,478",
"Selling, General and Administrative Expense": "7,530"
},
"output_variables": {
"Assets": "14,723",
"Liabilities": "2,879",
"Expenses": "24,225",
"Revenues": "168",
"Stockholders Equity": "11,844",
"Net Income": "-24,189",
"Comprehensive Net Income": "-24,189",
"BaseVar": "21,064",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "159%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "31,417",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,577",
"Liabilities, Current": "17,200",
"Liabilities, Non-Current": "0",
"Other Assets": "834",
"Other Compr. Net Income": "0",
"Other Expenses": "4,742",
"Other Liabilities": "7,879",
"Other Net Income": "-15",
"Other Revenues": "2,786",
"Property and Equipment": "270",
"Research and Development": "12,732",
"Selling, General and Administrative Expense": "8,243"
},
"output_variables": {
"Assets": "36,098",
"Liabilities": "25,079",
"Expenses": "25,717",
"Revenues": "2,786",
"Stockholders Equity": "11,019",
"Net Income": "-22,946",
"Comprehensive Net Income": "-22,946",
"BaseVar": "44,848",
"ECR before LimitedLiability": "3.5%",
"Economic Capital Ratio": "145%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "32,538",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,577",
"Liabilities, Current": "8,254",
"Liabilities, Non-Current": "608",
"Other Assets": "1,693",
"Other Compr. Net Income": "0",
"Other Expenses": "2,957",
"Other Liabilities": "6,168",
"Other Net Income": "-5,488",
"Other Revenues": "18,423",
"Property and Equipment": "361",
"Research and Development": "18,133",
"Selling, General and Administrative Expense": "7,296"
},
"output_variables": {
"Assets": "38,169",
"Liabilities": "15,030",
"Expenses": "28,386",
"Revenues": "18,423",
"Stockholders Equity": "23,139",
"Net Income": "-15,451",
"Comprehensive Net Income": "-15,451",
"BaseVar": "52,748",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "254%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "54,778",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,442",
"Liabilities, Non-Current": "857",
"Other Assets": "3,718",
"Other Compr. Net Income": "0",
"Other Expenses": "2,165",
"Other Liabilities": "6,069",
"Other Net Income": "-7,310",
"Other Revenues": "5,186",
"Property and Equipment": "321",
"Research and Development": "15,225",
"Selling, General and Administrative Expense": "6,506"
},
"output_variables": {
"Assets": "58,817",
"Liabilities": "11,368",
"Expenses": "23,896",
"Revenues": "5,186",
"Stockholders Equity": "47,449",
"Net Income": "-26,020",
"Comprehensive Net Income": "-26,020",
"BaseVar": "53,289",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "316%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "38,147",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,022",
"Liabilities, Non-Current": "0",
"Other Assets": "2,571",
"Other Compr. Net Income": "0",
"Other Expenses": "1,449",
"Other Liabilities": "4,822",
"Other Net Income": "71",
"Other Revenues": "6,028",
"Property and Equipment": "235",
"Research and Development": "20,126",
"Selling, General and Administrative Expense": "6,677"
},
"output_variables": {
"Assets": "40,953",
"Liabilities": "9,844",
"Expenses": "28,252",
"Revenues": "6,028",
"Stockholders Equity": "31,109",
"Net Income": "-22,152",
"Comprehensive Net Income": "-22,152",
"BaseVar": "42,574",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "289%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 2.9760063096520915,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001574235.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001574235.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001574235.svg"
},
{
"company_id": "0001590560",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001590560.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001590560.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001590560.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001590560_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001590560_main_keyfigs.svg",
"name": "Uniqure N V",
"rank": 179,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001590560.svg",
"report_text": "The relative strengths and weaknesses of Uniqure N V 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 Uniqure N V compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Uniqure N V is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 297%, being 52% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001590560_2023_Uniqure_N_V.pdf",
"shrinked_graph_json": {
"2016": {
"Other Liabilities": "25.8",
"Liabilities": "-80.8",
"Stockholders Equity": "-61.8",
"ECR before LimitedLiability": "-41.8",
"Liabilities, Non-Current": "-148",
"Liabilities, Current": "24.7",
"Research and Development": "-5.92",
"Expenses": "20.3",
"Net Income": "18.0",
"Selling, General and Administrative Expense": "12.1",
"Other Expenses": "11.7",
"Cost of Goods Sold": "2.27",
"Other Revenues": "-3.62",
"Revenues": "-3.62",
"Other Assets": "-14.3",
"Property and Equipment": "31.9",
"Assets, Current": "1.85",
"Intangible Assets": "-13.3",
"Comprehensive Net Income": "18.1",
"Other Net Income": "1.48",
"Economic Capital Ratio": "-64.3"
},
"2017": {
"Other Assets": "-14.3",
"Assets": "11.1",
"Liabilities": "-58.4",
"Stockholders Equity": "-33.3",
"ECR before LimitedLiability": "-25.9",
"Intangible Assets": "-11.4",
"Assets, Current": "16.9",
"Property and Equipment": "24.7",
"Liabilities, Current": "29.1",
"Other Liabilities": "29.0",
"Liabilities, Non-Current": "-133",
"Selling, General and Administrative Expense": "12.6",
"Expenses": "16.4",
"Revenues": "-10.3",
"Net Income": "10.2",
"Research and Development": "-6.14",
"Other Expenses": "7.16",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "10.8",
"Other Net Income": "4.62",
"Economic Capital Ratio": "-45.4"
},
"2018": {
"Assets, Current": "50.5",
"Assets": "36.3",
"Liabilities": "-15.1",
"Stockholders Equity": "38.4",
"ECR before LimitedLiability": "47.3",
"Other Assets": "-7.89",
"Intangible Assets": "-9.00",
"Property and Equipment": "9.80",
"Liabilities, Current": "27.0",
"Other Liabilities": "22.3",
"Liabilities, Non-Current": "-74.3",
"Expenses": "17.0",
"Revenues": "-9.51",
"Net Income": "10.6",
"Cost of Goods Sold": "3.40",
"Other Expenses": "4.96",
"Selling, General and Administrative Expense": "11.3",
"Other Revenues": "-9.51",
"Other Net Income": "3.35",
"Comprehensive Net Income": "9.43",
"Economic Capital Ratio": "29.6"
},
"2019": {
"Other Assets": "-0.651",
"Assets": "57.3",
"Liabilities, Current": "26.3",
"Stockholders Equity": "81.5",
"ECR before LimitedLiability": "93.0",
"Property and Equipment": "3.74",
"Assets, Current": "65.0",
"Intangible Assets": "-6.29",
"Other Expenses": "5.10",
"Expenses": "19.6",
"Revenues": "-10.6",
"Net Income": "8.92",
"Cost of Goods Sold": "3.11",
"Selling, General and Administrative Expense": "10.2",
"Research and Development": "0.996",
"Other Revenues": "-10.6",
"Other Liabilities": "19.5",
"Liabilities, Non-Current": "-53.0",
"Comprehensive Net Income": "8.69",
"Other Net Income": "0.265",
"Economic Capital Ratio": "65.9"
},
"2020": {
"Intangible Assets": "-7.05",
"Assets": "14.2",
"Liabilities": "19.3",
"Stockholders Equity": "38.1",
"ECR before LimitedLiability": "58.9",
"Other Assets": "7.62",
"Property and Equipment": "8.42",
"Assets, Current": "5.29",
"Liabilities, Non-Current": "-44.8",
"Liabilities, Current": "33.5",
"Other Liabilities": "25.2",
"Selling, General and Administrative Expense": "6.97",
"Expenses": "6.70",
"Other Net Income": "-2.87",
"Net Income": "2.41",
"Cost of Goods Sold": "3.31",
"Research and Development": "-13.4",
"Other Expenses": "10.0",
"Comprehensive Net Income": "4.96",
"Other Compr. Net Income": "2.54",
"Economic Capital Ratio": "39.3"
},
"2021": {
"Assets, Current": "-8.08",
"Assets": "-8.59",
"Liabilities": "36.4",
"Stockholders Equity": "-11.1",
"ECR before LimitedLiability": "111",
"Other Assets": "-3.83",
"Intangible Assets": "2.27",
"Liabilities, Current": "51.2",
"Other Liabilities": "32.3",
"Liabilities, Non-Current": "-62.7",
"Selling, General and Administrative Expense": "15.0",
"Expenses": "31.2",
"Revenues": "54.5",
"Net Income": "90.5",
"Other Expenses": "5.66",
"Research and Development": "10.5",
"Other Revenues": "54.5",
"Comprehensive Net Income": "87.8",
"Other Net Income": "4.60",
"Other Compr. Net Income": "-2.63",
"Economic Capital Ratio": "103"
},
"2022": {
"Intangible Assets": "8.12",
"Assets": "21.5",
"Liabilities": "3.76",
"Stockholders Equity": "37.3",
"ECR before LimitedLiability": "72.6",
"Other Assets": "4.79",
"Property and Equipment": "5.27",
"Other Liabilities": "25.1",
"Liabilities, Current": "23.5",
"Liabilities, Non-Current": "-51.2",
"Other Expenses": "3.49",
"Expenses": "20.3",
"Revenues": "4.04",
"Net Income": "27.9",
"Selling, General and Administrative Expense": "14.1",
"Cost of Goods Sold": "3.00",
"Other Revenues": "4.04",
"Comprehensive Net Income": "25.8",
"Other Net Income": "3.26",
"Other Compr. Net Income": "-2.03",
"Economic Capital Ratio": "52.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001590560_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "143,946",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,789",
"Liabilities, Current": "22,721",
"Liabilities, Non-Current": "103,913",
"Other Assets": "1,828",
"Other Compr. Net Income": "271",
"Other Expenses": "3,317",
"Other Liabilities": "0",
"Other Net Income": "1,889",
"Other Revenues": "26,563",
"Property and Equipment": "35,702",
"Research and Development": "72,510",
"Selling, General and Administrative Expense": "25,999"
},
"output_variables": {
"Assets": "190,265",
"Liabilities": "126,634",
"Expenses": "101,826",
"Revenues": "26,563",
"Stockholders Equity": "63,631",
"Net Income": "-73,374",
"Comprehensive Net Income": "-73,238",
"BaseVar": "223,724",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "162,783",
"Cost of Goods Sold": "0",
"Intangible Assets": "10,100",
"Liabilities, Current": "19,230",
"Liabilities, Non-Current": "101,055",
"Other Assets": "2,480",
"Other Compr. Net Income": "2,757",
"Other Expenses": "5,106",
"Other Liabilities": "0",
"Other Net Income": "9,546",
"Other Revenues": "13,107",
"Property and Equipment": "34,281",
"Research and Development": "72,172",
"Selling, General and Administrative Expense": "24,635"
},
"output_variables": {
"Assets": "209,644",
"Liabilities": "120,285",
"Expenses": "101,913",
"Revenues": "13,107",
"Stockholders Equity": "89,359",
"Net Income": "-79,260",
"Comprehensive Net Income": "-77,882",
"BaseVar": "228,626",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "206%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "236,576",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,707",
"Liabilities, Current": "19,969",
"Liabilities, Non-Current": "74,331",
"Other Assets": "2,444",
"Other Compr. Net Income": "-5,261",
"Other Expenses": "3,939",
"Other Liabilities": "0",
"Other Net Income": "9,465",
"Other Revenues": "11,284",
"Property and Equipment": "29,179",
"Research and Development": "74,809",
"Selling, General and Administrative Expense": "25,305"
},
"output_variables": {
"Assets": "273,906",
"Liabilities": "94,300",
"Expenses": "104,053",
"Revenues": "11,284",
"Stockholders Equity": "179,606",
"Net Income": "-83,304",
"Comprehensive Net Income": "-85,934",
"BaseVar": "249,134",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "279%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "384,206",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,923",
"Liabilities, Current": "31,630",
"Liabilities, Non-Current": "93,942",
"Other Assets": "29,730",
"Other Compr. Net Income": "-4,272",
"Other Expenses": "6,060",
"Other Liabilities": "0",
"Other Net Income": "-1,910",
"Other Revenues": "9,744",
"Property and Equipment": "28,771",
"Research and Development": "94,840",
"Selling, General and Administrative Expense": "33,186"
},
"output_variables": {
"Assets": "448,630",
"Liabilities": "125,572",
"Expenses": "134,086",
"Revenues": "9,744",
"Stockholders Equity": "323,058",
"Net Income": "-126,252",
"Comprehensive Net Income": "-128,388",
"BaseVar": "362,107",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "303%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "258,911",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,903",
"Liabilities, Current": "27,334",
"Liabilities, Non-Current": "69,156",
"Other Assets": "45,253",
"Other Compr. Net Income": "22,292",
"Other Expenses": "5,775",
"Other Liabilities": "0",
"Other Net Income": "-63,188",
"Other Revenues": "30,965",
"Property and Equipment": "32,328",
"Research and Development": "125,548",
"Selling, General and Administrative Expense": "43,141"
},
"output_variables": {
"Assets": "340,395",
"Liabilities": "96,490",
"Expenses": "174,463",
"Revenues": "30,965",
"Stockholders Equity": "243,905",
"Net Income": "-206,686",
"Comprehensive Net Income": "-195,540",
"BaseVar": "363,897",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "271%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "628,239",
"Cost of Goods Sold": "24,976",
"Intangible Assets": "90,319",
"Liabilities, Current": "36,763",
"Liabilities, Non-Current": "176,641",
"Other Assets": "47,117",
"Other Compr. Net Income": "16,519",
"Other Expenses": "-11,262",
"Other Liabilities": "0",
"Other Net Income": "-12,010",
"Other Revenues": "3,009,296",
"Property and Equipment": "43,505",
"Research and Development": "148,221",
"Selling, General and Administrative Expense": "59,766"
},
"output_variables": {
"Assets": "809,180",
"Liabilities": "213,404",
"Expenses": "221,702",
"Revenues": "3,009,296",
"Stockholders Equity": "595,776",
"Net Income": "2,775,584",
"Comprehensive Net Income": "2,783,843",
"BaseVar": "2,141,056",
"ECR before LimitedLiability": "798%",
"Economic Capital Ratio": "799%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "476,774",
"Cost of Goods Sold": "21,741",
"Intangible Assets": "84,359",
"Liabilities, Current": "75,919",
"Liabilities, Non-Current": "153,036",
"Other Assets": "93,299",
"Other Compr. Net Income": "-32,137",
"Other Expenses": "12,634",
"Other Liabilities": "0",
"Other Net Income": "27,243",
"Other Revenues": "354,778",
"Property and Equipment": "50,532",
"Research and Development": "224,761",
"Selling, General and Administrative Expense": "54,845"
},
"output_variables": {
"Assets": "704,964",
"Liabilities": "228,955",
"Expenses": "313,981",
"Revenues": "354,778",
"Stockholders Equity": "476,009",
"Net Income": "68,040",
"Comprehensive Net Income": "51,972",
"BaseVar": "831,029",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "325%"
}
}
},
"top_rated": false,
"trend": -82.0,
"value": 2.969699368097763,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001590560.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001590560.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001590560.svg"
},
{
"company_id": "0001133818",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001133818.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001133818.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001133818.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001133818_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001133818_main_keyfigs.svg",
"name": "BIO PATH Holdings INC",
"rank": 180,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001133818.svg",
"report_text": "The relative strengths and weaknesses of BIO PATH 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 BIO PATH Holdings INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 109% points.The greatest weakness of BIO PATH Holdings INC is the variable Net Income, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 297%, being 52% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001133818_2023_BIO_PATH_Holdings_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-19.4",
"Assets": "-45.0",
"Liabilities": "29.1",
"Stockholders Equity": "8.12",
"ECR before LimitedLiability": "-49.7",
"Intangible Assets": "102",
"Property and Equipment": "-16.9",
"Assets, Current": "-86.7",
"Other Liabilities": "12.4",
"Liabilities, Non-Current": "5.61",
"Liabilities, Current": "17.8",
"Research and Development": "36.3",
"Expenses": "-144",
"Revenues": "-24.6",
"Net Income": "-194",
"Other Expenses": "-288",
"Selling, General and Administrative Expense": "30.6",
"Other Revenues": "-24.6",
"Comprehensive Net Income": "-195",
"Other Net Income": "8.20",
"Economic Capital Ratio": "-125"
},
"2015": {
"Property and Equipment": "-2.71",
"Assets": "38.4",
"Liabilities": "63.0",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "106",
"Other Assets": "-5.19",
"Intangible Assets": "2.36",
"Assets, Current": "50.3",
"Other Liabilities": "30.3",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "23.6",
"Other Expenses": "10.1",
"Expenses": "-7.15",
"Revenues": "-15.1",
"Net Income": "-22.4",
"Cost of Goods Sold": "1.59",
"Selling, General and Administrative Expense": "-8.32",
"Research and Development": "-10.6",
"Other Revenues": "-15.1",
"Comprehensive Net Income": "-22.3",
"Economic Capital Ratio": "87.3"
},
"2016": {
"Other Assets": "-11.3",
"Assets": "15.0",
"Liabilities": "7.31",
"Stockholders Equity": "26.8",
"ECR before LimitedLiability": "37.5",
"Assets, Current": "37.2",
"Intangible Assets": "-4.20",
"Other Liabilities": "-48.9",
"Liabilities, Non-Current": "17.0",
"Liabilities, Current": "34.7",
"Research and Development": "-16.1",
"Expenses": "-4.05",
"Revenues": "-17.1",
"Net Income": "-5.49",
"Selling, General and Administrative Expense": "-2.30",
"Other Expenses": "12.8",
"Cost of Goods Sold": "2.12",
"Other Revenues": "-17.1",
"Comprehensive Net Income": "-5.50",
"Other Net Income": "16.3",
"Economic Capital Ratio": "15.0"
},
"2017": {
"Liabilities, Current": "46.5",
"Liabilities": "105",
"Stockholders Equity": "84.7",
"ECR before LimitedLiability": "82.8",
"Other Liabilities": "43.3",
"Liabilities, Non-Current": "24.6",
"Selling, General and Administrative Expense": "-18.1",
"Expenses": "-41.0",
"Net Income": "-35.0",
"Research and Development": "-37.8",
"Other Expenses": "11.8",
"Cost of Goods Sold": "3.30",
"Other Revenues": "-20.2",
"Revenues": "-20.2",
"Intangible Assets": "-3.86",
"Assets, Current": "14.0",
"Other Assets": "-11.6",
"Property and Equipment": "2.69",
"Comprehensive Net Income": "-35.1",
"Other Net Income": "26.8",
"Economic Capital Ratio": "63.3"
},
"2018": {
"Assets, Current": "-82.5",
"Assets": "-98.7",
"Liabilities": "5.39",
"Stockholders Equity": "-78.4",
"ECR before LimitedLiability": "-177",
"Other Assets": "-29.5",
"Intangible Assets": "-37.5",
"Property and Equipment": "9.17",
"Liabilities, Current": "-0.360",
"Other Liabilities": "3.39",
"Liabilities, Non-Current": "2.92",
"Research and Development": "-56.7",
"Expenses": "-83.0",
"Revenues": "-16.3",
"Net Income": "-86.1",
"Cost of Goods Sold": "3.71",
"Other Expenses": "-3.53",
"Selling, General and Administrative Expense": "-39.4",
"Other Revenues": "-16.3",
"Comprehensive Net Income": "-86.1",
"Economic Capital Ratio": "-195"
},
"2019": {
"Other Assets": "-3.78",
"Assets": "48.5",
"Liabilities": "72.6",
"Stockholders Equity": "165",
"ECR before LimitedLiability": "163",
"Property and Equipment": "-1.42",
"Assets, Current": "79.5",
"Intangible Assets": "-4.65",
"Liabilities, Current": "35.8",
"Other Liabilities": "24.2",
"Liabilities, Non-Current": "20.5",
"Other Expenses": "7.03",
"Expenses": "6.97",
"Revenues": "-14.2",
"Net Income": "-6.44",
"Cost of Goods Sold": "3.39",
"Selling, General and Administrative Expense": "-3.25",
"Other Revenues": "-14.2",
"Comprehensive Net Income": "-6.75",
"Other Net Income": "0.622",
"Economic Capital Ratio": "136"
},
"2020": {
"Intangible Assets": "-6.72",
"Assets": "26.3",
"Liabilities": "80.4",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "96.0",
"Other Assets": "-5.74",
"Property and Equipment": "-1.87",
"Assets, Current": "53.0",
"Liabilities, Non-Current": "22.2",
"Liabilities, Current": "37.2",
"Other Liabilities": "27.8",
"Selling, General and Administrative Expense": "-11.0",
"Expenses": "-24.1",
"Revenues": "-14.6",
"Net Income": "-37.7",
"Cost of Goods Sold": "3.42",
"Research and Development": "-23.1",
"Other Expenses": "6.65",
"Other Revenues": "-14.6",
"Comprehensive Net Income": "-37.7",
"Economic Capital Ratio": "76.4"
},
"2021": {
"Assets, Current": "48.8",
"Assets": "28.1",
"Liabilities": "76.1",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "119",
"Other Assets": "-4.58",
"Property and Equipment": "-0.986",
"Intangible Assets": "-3.37",
"Liabilities, Current": "37.4",
"Other Liabilities": "25.4",
"Liabilities, Non-Current": "22.5",
"Selling, General and Administrative Expense": "-5.20",
"Expenses": "-3.53",
"Revenues": "-11.9",
"Net Income": "-14.9",
"Other Expenses": "5.49",
"Research and Development": "-6.70",
"Cost of Goods Sold": "2.81",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "-15.0",
"Economic Capital Ratio": "111"
},
"2022": {
"Intangible Assets": "-8.32",
"Assets": "22.7",
"Liabilities": "79.7",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "72.5",
"Assets, Current": "64.7",
"Other Assets": "-11.6",
"Property and Equipment": "-3.15",
"Other Liabilities": "30.3",
"Liabilities, Current": "30.0",
"Liabilities, Non-Current": "24.5",
"Other Expenses": "6.58",
"Expenses": "-34.0",
"Revenues": "-15.0",
"Net Income": "-49.2",
"Selling, General and Administrative Expense": "-9.41",
"Cost of Goods Sold": "3.88",
"Research and Development": "-34.9",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-49.1",
"Economic Capital Ratio": "52.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001133818_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,154",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,077",
"Liabilities, Current": "316",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,866",
"Other Liabilities": "0",
"Other Net Income": "318",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "3,231",
"Liabilities": "316",
"Expenses": "9,866",
"Revenues": "0",
"Stockholders Equity": "2,915",
"Net Income": "-9,549",
"Comprehensive Net Income": "-9,549",
"BaseVar": "6,866",
"ECR before LimitedLiability": "-180%",
"Economic Capital Ratio": "109%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,593",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,090",
"Liabilities, Current": "937",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "18",
"Other Revenues": "0",
"Property and Equipment": "72",
"Research and Development": "3,020",
"Selling, General and Administrative Expense": "2,464"
},
"output_variables": {
"Assets": "10,755",
"Liabilities": "937",
"Expenses": "5,484",
"Revenues": "0",
"Stockholders Equity": "9,818",
"Net Income": "-5,467",
"Comprehensive Net Income": "-5,467",
"BaseVar": "8,597",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "350%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "10,653",
"Cost of Goods Sold": "0",
"Intangible Assets": "929",
"Liabilities, Current": "1,050",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,906",
"Other Net Income": "1,725",
"Other Revenues": "13",
"Property and Equipment": "614",
"Research and Development": "5,474",
"Selling, General and Administrative Expense": "3,014"
},
"output_variables": {
"Assets": "12,196",
"Liabilities": "3,956",
"Expenses": "8,488",
"Revenues": "13",
"Stockholders Equity": "8,240",
"Net Income": "-6,750",
"Comprehensive Net Income": "-6,750",
"BaseVar": "13,189",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "260%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,435",
"Cost of Goods Sold": "0",
"Intangible Assets": "769",
"Liabilities, Current": "791",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,934",
"Other Revenues": "157",
"Property and Equipment": "654",
"Research and Development": "5,486",
"Selling, General and Administrative Expense": "3,698"
},
"output_variables": {
"Assets": "8,858",
"Liabilities": "791",
"Expenses": "9,184",
"Revenues": "157",
"Stockholders Equity": "8,067",
"Net Income": "-7,093",
"Comprehensive Net Income": "-7,093",
"BaseVar": "10,462",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "314%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,929",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,117",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "608",
"Other Liabilities": "0",
"Other Net Income": "300",
"Other Revenues": "21",
"Property and Equipment": "406",
"Research and Development": "3,784",
"Selling, General and Administrative Expense": "3,335"
},
"output_variables": {
"Assets": "2,335",
"Liabilities": "1,117",
"Expenses": "7,727",
"Revenues": "21",
"Stockholders Equity": "1,218",
"Net Income": "-7,406",
"Comprehensive Net Income": "-7,406",
"BaseVar": "5,750",
"ECR before LimitedLiability": "-275%",
"Economic Capital Ratio": "77%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "21,990",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,244",
"Liabilities, Non-Current": "330",
"Other Assets": "367",
"Other Compr. Net Income": "0",
"Other Expenses": "1.2",
"Other Liabilities": "0",
"Other Net Income": "86",
"Other Revenues": "0",
"Property and Equipment": "303",
"Research and Development": "4,570",
"Selling, General and Administrative Expense": "4,312"
},
"output_variables": {
"Assets": "22,660",
"Liabilities": "1,574",
"Expenses": "8,883",
"Revenues": "0",
"Stockholders Equity": "21,086",
"Net Income": "-8,797",
"Comprehensive Net Income": "-8,797",
"BaseVar": "16,601",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "373%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "15,956",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,169",
"Liabilities, Non-Current": "236",
"Other Assets": "288",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "33",
"Other Revenues": "0",
"Property and Equipment": "231",
"Research and Development": "8,273",
"Selling, General and Administrative Expense": "4,394"
},
"output_variables": {
"Assets": "16,475",
"Liabilities": "1,405",
"Expenses": "12,668",
"Revenues": "0",
"Stockholders Equity": "15,070",
"Net Income": "-12,635",
"Comprehensive Net Income": "-12,635",
"BaseVar": "15,290",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "320%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "26,140",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "958",
"Liabilities, Non-Current": "153",
"Other Assets": "203",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5.2",
"Other Revenues": "0",
"Property and Equipment": "225",
"Research and Development": "5,617",
"Selling, General and Administrative Expense": "4,594"
},
"output_variables": {
"Assets": "26,568",
"Liabilities": "1,111",
"Expenses": "10,211",
"Revenues": "0",
"Stockholders Equity": "25,457",
"Net Income": "-10,206",
"Comprehensive Net Income": "-10,206",
"BaseVar": "18,948",
"ECR before LimitedLiability": "327%",
"Economic Capital Ratio": "387%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "15,615",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,684",
"Liabilities, Non-Current": "113",
"Other Assets": "198",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "30",
"Other Revenues": "0",
"Property and Equipment": "158",
"Research and Development": "9,936",
"Selling, General and Administrative Expense": "4,798"
},
"output_variables": {
"Assets": "15,971",
"Liabilities": "1,797",
"Expenses": "14,734",
"Revenues": "0",
"Stockholders Equity": "14,174",
"Net Income": "-14,704",
"Comprehensive Net Income": "-14,704",
"BaseVar": "16,266",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "290%"
}
}
},
"top_rated": false,
"trend": -100.0,
"value": 2.968255196021036,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001133818.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001133818.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001133818.svg"
},
{
"company_id": "0001768224",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001768224.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001768224.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001768224.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001768224_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001768224_main_keyfigs.svg",
"name": "Arcturus Therapeutics Holdings Inc",
"rank": 181,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001768224.svg",
"report_text": "The relative strengths and weaknesses of Arcturus Therapeutics 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 Arcturus Therapeutics Holdings Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Arcturus Therapeutics Holdings Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 296%, being 51% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001768224_2023_Arcturus_Therapeutics_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-9.12",
"Assets": "-10.1",
"Liabilities": "-68.2",
"Stockholders Equity": "-63.8",
"ECR before LimitedLiability": "-28.2",
"Property and Equipment": "-5.20",
"Assets, Current": "29.5",
"Intangible Assets": "-20.1",
"Liabilities, Current": "-5.46",
"Other Liabilities": "-23.8",
"Liabilities, Non-Current": "-36.5",
"Other Expenses": "10.5",
"Expenses": "21.1",
"Revenues": "6.67",
"Net Income": "27.7",
"Cost of Goods Sold": "4.99",
"Selling, General and Administrative Expense": "12.4",
"Research and Development": "-6.80",
"Other Revenues": "6.67",
"Comprehensive Net Income": "27.2",
"Economic Capital Ratio": "-55.4"
},
"2020": {
"Intangible Assets": "-3.96",
"Assets": "46.1",
"Liabilities": "28.0",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "122",
"Other Assets": "-3.57",
"Property and Equipment": "-1.41",
"Assets, Current": "69.2",
"Liabilities, Non-Current": "7.00",
"Liabilities, Current": "10.6",
"Other Liabilities": "11.6",
"Selling, General and Administrative Expense": "9.62",
"Expenses": "21.5",
"Revenues": "-8.37",
"Net Income": "13.8",
"Cost of Goods Sold": "2.49",
"Research and Development": "4.67",
"Other Expenses": "4.84",
"Other Revenues": "-8.37",
"Comprehensive Net Income": "13.8",
"Economic Capital Ratio": "102"
},
"2021": {
"Assets, Current": "37.5",
"Assets": "0.807",
"Liabilities": "-32.0",
"Stockholders Equity": "-23.1",
"ECR before LimitedLiability": "-33.0",
"Other Assets": "-14.0",
"Property and Equipment": "-2.98",
"Intangible Assets": "-11.6",
"Liabilities, Current": "-27.1",
"Other Liabilities": "7.36",
"Liabilities, Non-Current": "-12.2",
"Selling, General and Administrative Expense": "8.65",
"Expenses": "-4.08",
"Revenues": "-10.1",
"Net Income": "-13.7",
"Other Expenses": "6.50",
"Research and Development": "-21.7",
"Cost of Goods Sold": "3.31",
"Other Revenues": "-10.1",
"Comprehensive Net Income": "-13.8",
"Economic Capital Ratio": "-40.7"
},
"2022": {
"Intangible Assets": "-7.75",
"Assets": "-0.382",
"Liabilities": "-0.836",
"Stockholders Equity": "-1.26",
"ECR before LimitedLiability": "71.3",
"Assets, Current": "14.4",
"Other Assets": "-4.11",
"Property and Equipment": "-1.05",
"Other Liabilities": "15.1",
"Liabilities, Current": "-20.6",
"Liabilities, Non-Current": "3.51",
"Other Expenses": "5.77",
"Expenses": "24.2",
"Revenues": "31.3",
"Net Income": "56.2",
"Selling, General and Administrative Expense": "14.8",
"Cost of Goods Sold": "3.57",
"Other Revenues": "31.3",
"Comprehensive Net Income": "56.3",
"Other Net Income": "-1.01",
"Economic Capital Ratio": "50.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001768224_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "74,290",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,324",
"Liabilities, Non-Current": "19,845",
"Other Assets": "5,504",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "15,182",
"Other Net Income": "-478",
"Other Revenues": "20,789",
"Property and Equipment": "2,349",
"Research and Development": "33,640",
"Selling, General and Administrative Expense": "12,662"
},
"output_variables": {
"Assets": "82,143",
"Liabilities": "56,351",
"Expenses": "46,302",
"Revenues": "20,789",
"Stockholders Equity": "25,792",
"Net Income": "-25,991",
"Comprehensive Net Income": "-25,991",
"BaseVar": "103,032",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "183%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "467,789",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "49,521",
"Liabilities, Non-Current": "17,870",
"Other Assets": "5,289",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "12,512",
"Other Net Income": "-624",
"Other Revenues": "9,539",
"Property and Equipment": "3,378",
"Research and Development": "57,846",
"Selling, General and Administrative Expense": "23,217"
},
"output_variables": {
"Assets": "476,456",
"Liabilities": "79,903",
"Expenses": "81,063",
"Revenues": "9,539",
"Stockholders Equity": "396,553",
"Net Income": "-72,148",
"Comprehensive Net Income": "-72,148",
"BaseVar": "323,792",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "359%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "378,961",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "99,537",
"Liabilities, Non-Current": "45,135",
"Other Assets": "8,210",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "19,931",
"Other Net Income": "-822",
"Other Revenues": "12,359",
"Property and Equipment": "5,643",
"Research and Development": "173,760",
"Selling, General and Administrative Expense": "41,451"
},
"output_variables": {
"Assets": "392,814",
"Liabilities": "164,603",
"Expenses": "215,211",
"Revenues": "12,359",
"Stockholders Equity": "228,211",
"Net Income": "-203,674",
"Comprehensive Net Income": "-203,674",
"BaseVar": "392,904",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "234%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "403,333",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "126,984",
"Liabilities, Non-Current": "33,020",
"Other Assets": "34,639",
"Other Compr. Net Income": "0",
"Other Expenses": "1,295",
"Other Liabilities": "20,071",
"Other Net Income": "-3,628",
"Other Revenues": "390,303",
"Property and Equipment": "12,415",
"Research and Development": "146,669",
"Selling, General and Administrative Expense": "54,437"
},
"output_variables": {
"Assets": "450,387",
"Liabilities": "180,075",
"Expenses": "202,401",
"Revenues": "390,303",
"Stockholders Equity": "270,312",
"Net Income": "184,274",
"Comprehensive Net Income": "184,274",
"BaseVar": "613,397",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "333%"
}
}
},
"top_rated": false,
"trend": 125.0,
"value": 2.9560065419237027,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001768224.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001768224.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001768224.svg"
},
{
"company_id": "0001460602",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001460602.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001460602.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001460602.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001460602_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001460602_main_keyfigs.svg",
"name": "Orgenesis Inc",
"rank": 182,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001460602.svg",
"report_text": "The relative strengths and weaknesses of Orgenesis 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 Orgenesis Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Orgenesis Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 295%, being 50% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001460602_2023_Orgenesis_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "12.5",
"Assets": "19.6",
"Liabilities": "-84.5",
"Stockholders Equity": "-39.5",
"ECR before LimitedLiability": "-23.1",
"Other Assets": "-11.2",
"Intangible Assets": "91.9",
"Assets, Current": "-59.3",
"Other Liabilities": "24.5",
"Liabilities, Non-Current": "-39.5",
"Liabilities, Current": "-68.9",
"Other Expenses": "9.88",
"Expenses": "34.6",
"Revenues": "-7.86",
"Net Income": "30.9",
"Cost of Goods Sold": "-8.33",
"Selling, General and Administrative Expense": "10.0",
"Research and Development": "22.5",
"Other Revenues": "-7.86",
"Comprehensive Net Income": "29.2",
"Economic Capital Ratio": "-42.2"
},
"2016": {
"Other Liabilities": "25.7",
"Liabilities": "-84.1",
"Stockholders Equity": "-64.9",
"ECR before LimitedLiability": "-34.6",
"Liabilities, Non-Current": "-50.9",
"Liabilities, Current": "-58.7",
"Research and Development": "29.1",
"Expenses": "26.5",
"Net Income": "30.6",
"Selling, General and Administrative Expense": "6.63",
"Other Expenses": "13.2",
"Cost of Goods Sold": "-21.3",
"Other Revenues": "1.73",
"Revenues": "1.73",
"Other Assets": "-15.0",
"Property and Equipment": "17.5",
"Assets, Current": "-83.4",
"Intangible Assets": "78.1",
"Comprehensive Net Income": "30.8",
"Other Net Income": "2.09",
"Economic Capital Ratio": "-57.1"
},
"2017": {
"Other Assets": "-9.79",
"Assets": "-9.89",
"Liabilities": "-40.0",
"Stockholders Equity": "-42.4",
"ECR before LimitedLiability": "-10.9",
"Intangible Assets": "88.6",
"Assets, Current": "-70.9",
"Property and Equipment": "13.9",
"Liabilities, Current": "-57.7",
"Other Liabilities": "32.4",
"Liabilities, Non-Current": "-17.7",
"Expenses": "25.7",
"Revenues": "7.83",
"Net Income": "23.4",
"Research and Development": "28.0",
"Other Expenses": "9.83",
"Cost of Goods Sold": "-14.6",
"Other Revenues": "7.83",
"Comprehensive Net Income": "27.0",
"Other Net Income": "-9.78",
"Economic Capital Ratio": "-30.4"
},
"2018": {
"Assets, Current": "-29.4",
"Assets": "9.96",
"Liabilities": "15.2",
"Stockholders Equity": "28.3",
"ECR before LimitedLiability": "67.5",
"Other Assets": "-7.26",
"Intangible Assets": "55.6",
"Property and Equipment": "15.2",
"Liabilities, Current": "-12.6",
"Other Liabilities": "27.0",
"Research and Development": "21.4",
"Expenses": "15.1",
"Revenues": "13.6",
"Net Income": "23.3",
"Cost of Goods Sold": "-10.9",
"Other Expenses": "3.04",
"Selling, General and Administrative Expense": "1.85",
"Other Revenues": "13.6",
"Other Net Income": "-5.57",
"Comprehensive Net Income": "23.0",
"Economic Capital Ratio": "49.9"
},
"2019": {
"Other Assets": "4.35",
"Assets": "-16.9",
"Liabilities": "-39.7",
"Stockholders Equity": "-51.0",
"ECR before LimitedLiability": "-1.05",
"Property and Equipment": "48.3",
"Assets, Current": "-68.8",
"Intangible Assets": "47.6",
"Liabilities, Current": "-25.3",
"Other Liabilities": "25.8",
"Liabilities, Non-Current": "-41.6",
"Other Expenses": "7.65",
"Expenses": "16.7",
"Revenues": "17.4",
"Net Income": "34.0",
"Cost of Goods Sold": "-15.3",
"Research and Development": "24.5",
"Other Revenues": "17.4",
"Comprehensive Net Income": "34.4",
"Other Net Income": "-0.842",
"Economic Capital Ratio": "-28.2"
},
"2020": {
"Intangible Assets": "21.8",
"Assets": "-96.7",
"Liabilities": "20.3",
"Stockholders Equity": "-28.0",
"ECR before LimitedLiability": "-119",
"Other Assets": "-12.5",
"Property and Equipment": "-3.62",
"Assets, Current": "-94.7",
"Liabilities, Non-Current": "3.01",
"Liabilities, Current": "10.0",
"Other Liabilities": "9.39",
"Selling, General and Administrative Expense": "6.69",
"Expenses": "-11.2",
"Revenues": "-7.12",
"Net Income": "-114",
"Research and Development": "-19.5",
"Other Expenses": "4.37",
"Other Revenues": "-7.12",
"Other Net Income": "-53.0",
"Comprehensive Net Income": "-114",
"Economic Capital Ratio": "-139"
},
"2021": {
"Assets, Current": "-64.3",
"Assets": "-46.7",
"Liabilities": "32.0",
"Stockholders Equity": "-75.5",
"ECR before LimitedLiability": "9.28",
"Other Assets": "-12.1",
"Property and Equipment": "20.2",
"Intangible Assets": "43.4",
"Liabilities, Current": "-4.69",
"Other Liabilities": "33.0",
"Liabilities, Non-Current": "3.49",
"Selling, General and Administrative Expense": "2.29",
"Expenses": "-13.2",
"Revenues": "49.5",
"Net Income": "29.1",
"Other Expenses": "7.10",
"Research and Development": "-26.5",
"Cost of Goods Sold": "4.56",
"Other Revenues": "49.5",
"Comprehensive Net Income": "28.5",
"Other Net Income": "-5.09",
"Economic Capital Ratio": "1.61"
},
"2022": {
"Other Liabilities": "29.0",
"Liabilities": "15.3",
"Stockholders Equity": "9.83",
"ECR before LimitedLiability": "70.7",
"Liabilities, Current": "13.0",
"Liabilities, Non-Current": "-29.1",
"Other Expenses": "3.87",
"Expenses": "19.0",
"Net Income": "41.3",
"Selling, General and Administrative Expense": "8.32",
"Cost of Goods Sold": "-25.9",
"Research and Development": "34.0",
"Other Revenues": "26.0",
"Revenues": "26.0",
"Intangible Assets": "17.9",
"Other Assets": "-8.20",
"Property and Equipment": "32.8",
"Assets, Current": "-28.2",
"Comprehensive Net Income": "40.1",
"Other Net Income": "-4.41",
"Economic Capital Ratio": "50.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001460602_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "8,206",
"Cost of Goods Sold": "3,880",
"Intangible Assets": "26,188",
"Liabilities, Current": "16,476",
"Liabilities, Non-Current": "7,254",
"Other Assets": "58",
"Other Compr. Net Income": "-1,268",
"Other Expenses": "303",
"Other Liabilities": "0",
"Other Net Income": "1,850",
"Other Revenues": "2,974",
"Property and Equipment": "4,296",
"Research and Development": "1,067",
"Selling, General and Administrative Expense": "4,035"
},
"output_variables": {
"Assets": "38,748",
"Liabilities": "23,730",
"Expenses": "9,285",
"Revenues": "2,974",
"Stockholders Equity": "15,018",
"Net Income": "-4,461",
"Comprehensive Net Income": "-5,095",
"BaseVar": "38,928",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "221%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,205",
"Cost of Goods Sold": "7,657",
"Intangible Assets": "24,634",
"Liabilities, Current": "14,576",
"Liabilities, Non-Current": "8,333",
"Other Assets": "75",
"Other Compr. Net Income": "81",
"Other Expenses": "73",
"Other Liabilities": "0",
"Other Net Income": "536",
"Other Revenues": "6,397",
"Property and Equipment": "4,573",
"Research and Development": "2,157",
"Selling, General and Administrative Expense": "6,240"
},
"output_variables": {
"Assets": "33,487",
"Liabilities": "22,909",
"Expenses": "16,127",
"Revenues": "6,397",
"Stockholders Equity": "10,578",
"Net Income": "-9,194",
"Comprehensive Net Income": "-9,154",
"BaseVar": "39,768",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "188%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,295",
"Cost of Goods Sold": "6,807",
"Intangible Assets": "25,735",
"Liabilities, Current": "16,914",
"Liabilities, Non-Current": "5,229",
"Other Assets": "1,738",
"Other Compr. Net Income": "2,630",
"Other Expenses": "321",
"Other Liabilities": "0",
"Other Net Income": "-3,661",
"Other Revenues": "10,089",
"Property and Equipment": "5,104",
"Research and Development": "2,478",
"Selling, General and Administrative Expense": "9,189"
},
"output_variables": {
"Assets": "39,872",
"Liabilities": "22,143",
"Expenses": "18,795",
"Revenues": "10,089",
"Stockholders Equity": "17,729",
"Net Income": "-12,367",
"Comprehensive Net Income": "-11,052",
"BaseVar": "48,595",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "221%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "30,297",
"Cost of Goods Sold": "12,287",
"Intangible Assets": "31,865",
"Liabilities, Current": "17,145",
"Liabilities, Non-Current": "5,500",
"Other Assets": "1,384",
"Other Compr. Net Income": "862",
"Other Expenses": "17,831",
"Other Liabilities": "0",
"Other Net Income": "-3,886",
"Other Revenues": "79,026",
"Property and Equipment": "11,901",
"Research and Development": "26,216",
"Selling, General and Administrative Expense": "51,848"
},
"output_variables": {
"Assets": "75,447",
"Liabilities": "22,645",
"Expenses": "108,183",
"Revenues": "79,026",
"Stockholders Equity": "52,802",
"Net Income": "-33,043",
"Comprehensive Net Income": "-32,612",
"BaseVar": "145,024",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "281%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "25,979",
"Cost of Goods Sold": "39,354",
"Intangible Assets": "29,147",
"Liabilities, Current": "31,579",
"Liabilities, Non-Current": "23,883",
"Other Assets": "12,915",
"Other Compr. Net Income": "833",
"Other Expenses": "2,701",
"Other Liabilities": "0",
"Other Net Income": "-368",
"Other Revenues": "92,916",
"Property and Equipment": "24,454",
"Research and Development": "42,392",
"Selling, General and Administrative Expense": "70,487"
},
"output_variables": {
"Assets": "92,495",
"Liabilities": "55,462",
"Expenses": "154,934",
"Revenues": "92,916",
"Stockholders Equity": "37,033",
"Net Income": "-62,386",
"Comprehensive Net Income": "-61,970",
"BaseVar": "198,504",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "166%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "50,077",
"Cost of Goods Sold": "16,285",
"Intangible Assets": "21,768",
"Liabilities, Current": "16,285",
"Liabilities, Non-Current": "8,671",
"Other Assets": "2,766",
"Other Compr. Net Income": "137",
"Other Expenses": "2,135",
"Other Liabilities": "0",
"Other Net Income": "-1,405",
"Other Revenues": "14,267",
"Property and Equipment": "3,073",
"Research and Development": "441,011",
"Selling, General and Administrative Expense": "16,666"
},
"output_variables": {
"Assets": "77,684",
"Liabilities": "24,956",
"Expenses": "476,097",
"Revenues": "14,267",
"Stockholders Equity": "52,728",
"Net Income": "-463,235",
"Comprehensive Net Income": "-463,167",
"BaseVar": "297,273",
"ECR before LimitedLiability": "-679%",
"Economic Capital Ratio": "3.5%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "25,758",
"Cost of Goods Sold": "0",
"Intangible Assets": "20,224",
"Liabilities, Current": "15,365",
"Liabilities, Non-Current": "5,845",
"Other Assets": "3,588",
"Other Compr. Net Income": "-742",
"Other Expenses": "1,092",
"Other Liabilities": "0",
"Other Net Income": "-92,884",
"Other Revenues": "14,717",
"Property and Equipment": "10,271",
"Research and Development": "54,779",
"Selling, General and Administrative Expense": "12,456"
},
"output_variables": {
"Assets": "59,841",
"Liabilities": "21,210",
"Expenses": "68,328",
"Revenues": "14,717",
"Stockholders Equity": "38,631",
"Net Income": "-146,495",
"Comprehensive Net Income": "-146,866",
"BaseVar": "128,861",
"ECR before LimitedLiability": "-155%",
"Economic Capital Ratio": "117%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "46,318",
"Cost of Goods Sold": "22,102",
"Intangible Assets": "17,881",
"Liabilities, Current": "15,910",
"Liabilities, Non-Current": "15,744",
"Other Assets": "3,895",
"Other Compr. Net Income": "-1,546",
"Other Expenses": "2,040",
"Other Liabilities": "0",
"Other Net Income": "-3,383",
"Other Revenues": "36,626",
"Property and Equipment": "22,834",
"Research and Development": "5,093",
"Selling, General and Administrative Expense": "15,967"
},
"output_variables": {
"Assets": "90,928",
"Liabilities": "31,654",
"Expenses": "45,203",
"Revenues": "36,626",
"Stockholders Equity": "59,274",
"Net Income": "-11,961",
"Comprehensive Net Income": "-12,733",
"BaseVar": "104,670",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "296%"
}
}
},
"top_rated": false,
"trend": 71.0,
"value": 2.9508447724981144,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001460602.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001460602.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001460602.svg"
},
{
"company_id": "0001698530",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001698530.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001698530.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001698530.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001698530_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001698530_main_keyfigs.svg",
"name": "Exicure INC",
"rank": 183,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001698530.svg",
"report_text": "The relative strengths and weaknesses of Exicure 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 Exicure INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 112% points.The greatest weakness of Exicure INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 86% points.
The company's Economic Capital Ratio, given in the ranking table, is 295%, being 50% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001698530_2023_Exicure_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-13.6",
"Assets": "-8.66",
"Liabilities": "28.2",
"Stockholders Equity": "7.17",
"ECR before LimitedLiability": "40.9",
"Intangible Assets": "-16.5",
"Assets, Current": "30.3",
"Property and Equipment": "-1.43",
"Liabilities, Current": "31.6",
"Other Liabilities": "31.8",
"Liabilities, Non-Current": "-38.6",
"Expenses": "-4.46",
"Revenues": "18.2",
"Net Income": "10.9",
"Research and Development": "-19.0",
"Other Expenses": "11.0",
"Cost of Goods Sold": "3.05",
"Other Revenues": "18.2",
"Comprehensive Net Income": "10.7",
"Other Net Income": "-2.64",
"Economic Capital Ratio": "21.4"
},
"2018": {
"Assets, Current": "75.7",
"Assets": "21.3",
"Liabilities": "21.1",
"Stockholders Equity": "46.3",
"ECR before LimitedLiability": "19.3",
"Other Assets": "-12.8",
"Intangible Assets": "-16.6",
"Property and Equipment": "-1.69",
"Liabilities, Current": "35.9",
"Other Liabilities": "18.0",
"Liabilities, Non-Current": "-35.4",
"Research and Development": "-24.2",
"Expenses": "-17.4",
"Revenues": "-16.9",
"Net Income": "-36.2",
"Cost of Goods Sold": "4.36",
"Other Expenses": "8.31",
"Selling, General and Administrative Expense": "-5.33",
"Other Revenues": "-16.9",
"Other Net Income": "-2.75",
"Comprehensive Net Income": "-36.3",
"Economic Capital Ratio": "1.62"
},
"2019": {
"Other Assets": "-7.65",
"Assets": "61.8",
"Liabilities": "-9.49",
"Stockholders Equity": "78.3",
"ECR before LimitedLiability": "91.6",
"Property and Equipment": "-1.83",
"Assets, Current": "110",
"Intangible Assets": "-7.52",
"Liabilities, Current": "-43.5",
"Other Liabilities": "17.6",
"Liabilities, Non-Current": "12.4",
"Other Expenses": "6.20",
"Expenses": "23.9",
"Revenues": "-11.0",
"Net Income": "12.8",
"Cost of Goods Sold": "2.98",
"Selling, General and Administrative Expense": "9.55",
"Research and Development": "4.82",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "12.5",
"Economic Capital Ratio": "64.4"
},
"2020": {
"Intangible Assets": "-9.37",
"Assets": "12.3",
"Liabilities": "-11.4",
"Stockholders Equity": "9.75",
"ECR before LimitedLiability": "36.1",
"Other Assets": "3.00",
"Assets, Current": "19.6",
"Liabilities, Non-Current": "-56.4",
"Liabilities, Current": "15.9",
"Other Liabilities": "23.7",
"Selling, General and Administrative Expense": "9.87",
"Expenses": "11.0",
"Revenues": "3.02",
"Net Income": "15.9",
"Cost of Goods Sold": "3.27",
"Research and Development": "-8.38",
"Other Expenses": "6.39",
"Other Revenues": "3.02",
"Other Net Income": "1.69",
"Comprehensive Net Income": "15.9",
"Economic Capital Ratio": "16.5"
},
"2021": {
"Assets, Current": "-35.2",
"Assets": "-28.0",
"Liabilities": "-34.9",
"Stockholders Equity": "-110",
"ECR before LimitedLiability": "-131",
"Other Assets": "6.36",
"Property and Equipment": "0.709",
"Intangible Assets": "-2.98",
"Liabilities, Current": "-8.41",
"Other Liabilities": "3.37",
"Liabilities, Non-Current": "-4.40",
"Selling, General and Administrative Expense": "0.929",
"Expenses": "-3.09",
"Revenues": "-2.51",
"Net Income": "-4.56",
"Other Expenses": "1.39",
"Research and Development": "-4.46",
"Cost of Goods Sold": "0.693",
"Other Revenues": "-2.51",
"Comprehensive Net Income": "-4.56",
"Economic Capital Ratio": "-139"
},
"2022": {
"Intangible Assets": "-13.3",
"Assets": "-57.0",
"Liabilities": "89.9",
"Stockholders Equity": "-85.7",
"ECR before LimitedLiability": "70.5",
"Assets, Current": "-66.2",
"Other Assets": "43.0",
"Property and Equipment": "5.88",
"Other Liabilities": "48.0",
"Liabilities, Current": "84.7",
"Liabilities, Non-Current": "-49.1",
"Other Expenses": "9.85",
"Expenses": "-15.8",
"Revenues": "112",
"Net Income": "87.5",
"Cost of Goods Sold": "6.33",
"Research and Development": "-28.3",
"Other Revenues": "112",
"Comprehensive Net Income": "87.7",
"Other Net Income": "-3.51",
"Economic Capital Ratio": "50.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001698530_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "26,706",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,452",
"Liabilities, Non-Current": "5,133",
"Other Assets": "32",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "523",
"Other Net Income": "-604",
"Other Revenues": "9,719",
"Property and Equipment": "1,317",
"Research and Development": "14,108",
"Selling, General and Administrative Expense": "7,046"
},
"output_variables": {
"Assets": "28,055",
"Liabilities": "9,108",
"Expenses": "21,154",
"Revenues": "9,719",
"Stockholders Equity": "18,947",
"Net Income": "-12,039",
"Comprehensive Net Income": "-12,039",
"BaseVar": "34,320",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "273%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "27,663",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,043",
"Liabilities, Non-Current": "4,964",
"Other Assets": "32",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "797",
"Other Net Income": "-594",
"Other Revenues": "118",
"Property and Equipment": "1,061",
"Research and Development": "14,119",
"Selling, General and Administrative Expense": "7,818"
},
"output_variables": {
"Assets": "28,756",
"Liabilities": "7,804",
"Expenses": "21,937",
"Revenues": "118",
"Stockholders Equity": "20,952",
"Net Income": "-22,413",
"Comprehensive Net Income": "-22,413",
"BaseVar": "29,604",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "112,776",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,087",
"Liabilities, Non-Current": "3,015",
"Other Assets": "388",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "414",
"Other Net Income": "314",
"Other Revenues": "1,296",
"Property and Equipment": "2,099",
"Research and Development": "19,340",
"Selling, General and Administrative Expense": "8,573"
},
"output_variables": {
"Assets": "115,263",
"Liabilities": "34,516",
"Expenses": "27,913",
"Revenues": "1,296",
"Stockholders Equity": "80,747",
"Net Income": "-26,303",
"Comprehensive Net Income": "-26,303",
"BaseVar": "89,651",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "302%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "86,322",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,734",
"Liabilities, Non-Current": "25,204",
"Other Assets": "9,999",
"Other Compr. Net Income": "110",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,010",
"Other Revenues": "11,684",
"Property and Equipment": "4,123",
"Research and Development": "37,424",
"Selling, General and Administrative Expense": "10,178"
},
"output_variables": {
"Assets": "100,444",
"Liabilities": "38,938",
"Expenses": "47,602",
"Revenues": "11,684",
"Stockholders Equity": "61,506",
"Net Income": "-34,908",
"Comprehensive Net Income": "-34,853",
"BaseVar": "99,894",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "262%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "43,666",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "34,067",
"Liabilities, Non-Current": "19,569",
"Other Assets": "17,275",
"Other Compr. Net Income": "110",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-810",
"Other Revenues": "10,186",
"Property and Equipment": "3,927",
"Research and Development": "84,625",
"Selling, General and Administrative Expense": "13,950"
},
"output_variables": {
"Assets": "64,868",
"Liabilities": "53,636",
"Expenses": "98,575",
"Revenues": "10,186",
"Stockholders Equity": "11,232",
"Net Income": "-89,199",
"Comprehensive Net Income": "-89,144",
"BaseVar": "114,092",
"ECR before LimitedLiability": "-109%",
"Economic Capital Ratio": "128%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "10,051",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,639",
"Liabilities, Non-Current": "6,767",
"Other Assets": "10,747",
"Other Compr. Net Income": "-46",
"Other Expenses": "209",
"Other Liabilities": "0",
"Other Net Income": "-856",
"Other Revenues": "-434",
"Property and Equipment": "2,530",
"Research and Development": "26,754",
"Selling, General and Administrative Expense": "10,719"
},
"output_variables": {
"Assets": "23,328",
"Liabilities": "8,406",
"Expenses": "37,682",
"Revenues": "-434",
"Stockholders Equity": "14,922",
"Net Income": "-38,973",
"Comprehensive Net Income": "-38,996",
"BaseVar": "35,376",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "139%"
}
}
},
"top_rated": false,
"trend": 236.0,
"value": 2.9481831567032204,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001698530.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001698530.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001698530.svg"
},
{
"company_id": "0001404281",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001404281.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001404281.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001404281.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001404281_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001404281_main_keyfigs.svg",
"name": "Eledon Pharmaceuticals Inc",
"rank": 184,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001404281.svg",
"report_text": "The relative strengths and weaknesses of Eledon Pharmaceuticals 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 Eledon Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 113% points.The greatest weakness of Eledon Pharmaceuticals Inc is the variable Net Income, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 295%, being 50% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001404281_2023_Eledon_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-2.17",
"Assets": "41.2",
"Liabilities": "71.5",
"Stockholders Equity": "180",
"ECR before LimitedLiability": "190",
"Assets, Current": "65.6",
"Intangible Assets": "-2.69",
"Other Liabilities": "10.2",
"Liabilities, Current": "54.3",
"Liabilities, Non-Current": "12.7",
"Selling, General and Administrative Expense": "7.46",
"Expenses": "19.1",
"Revenues": "-14.5",
"Net Income": "6.70",
"Cost of Goods Sold": "1.63",
"Other Expenses": "8.69",
"Research and Development": "1.51",
"Other Revenues": "-14.5",
"Other Net Income": "1.66",
"Comprehensive Net Income": "6.84",
"Economic Capital Ratio": "157"
},
"2021": {
"Assets, Current": "1.31",
"Assets": "29.0",
"Liabilities": "71.6",
"Stockholders Equity": "154",
"ECR before LimitedLiability": "146",
"Other Assets": "7.40",
"Property and Equipment": "-0.927",
"Intangible Assets": "15.4",
"Liabilities, Current": "38.2",
"Other Liabilities": "19.2",
"Liabilities, Non-Current": "22.8",
"Selling, General and Administrative Expense": "5.01",
"Expenses": "15.6",
"Revenues": "-10.8",
"Net Income": "5.56",
"Other Expenses": "6.86",
"Research and Development": "1.29",
"Cost of Goods Sold": "2.55",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "5.52",
"Economic Capital Ratio": "138"
},
"2022": {
"Intangible Assets": "-8.87",
"Assets": "17.8",
"Liabilities": "91.0",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "70.3",
"Assets, Current": "-8.87",
"Other Assets": "55.1",
"Property and Equipment": "-4.86",
"Other Liabilities": "24.9",
"Liabilities, Current": "45.2",
"Liabilities, Non-Current": "26.8",
"Other Expenses": "-56.9",
"Expenses": "-42.3",
"Revenues": "-15.8",
"Net Income": "-58.0",
"Selling, General and Administrative Expense": "11.2",
"Cost of Goods Sold": "4.09",
"Other Revenues": "-15.8",
"Comprehensive Net Income": "-57.8",
"Other Net Income": "-0.159",
"Economic Capital Ratio": "49.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001404281_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "107,511",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "200",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "4,243",
"Other Net Income": "166",
"Other Revenues": "0",
"Property and Equipment": "33",
"Research and Development": "14,577",
"Selling, General and Administrative Expense": "8,885"
},
"output_variables": {
"Assets": "107,744",
"Liabilities": "4,243",
"Expenses": "23,462",
"Revenues": "0",
"Stockholders Equity": "103,501",
"Net Income": "-23,296",
"Comprehensive Net Income": "-23,296",
"BaseVar": "67,808",
"ECR before LimitedLiability": "361%",
"Economic Capital Ratio": "411%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "88,346",
"Cost of Goods Sold": "0",
"Intangible Assets": "48,648",
"Liabilities, Current": "4,401",
"Liabilities, Non-Current": "400",
"Other Assets": "33,554",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,354",
"Other Liabilities": "1,752",
"Other Net Income": "7.0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "23,735",
"Selling, General and Administrative Expense": "13,132"
},
"output_variables": {
"Assets": "170,548",
"Liabilities": "6,553",
"Expenses": "34,513",
"Revenues": "0",
"Stockholders Equity": "163,995",
"Net Income": "-34,506",
"Comprehensive Net Income": "-34,506",
"BaseVar": "105,810",
"ECR before LimitedLiability": "365%",
"Economic Capital Ratio": "413%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "59,518",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,475",
"Liabilities, Non-Current": "383",
"Other Assets": "33,275",
"Other Compr. Net Income": "0",
"Other Expenses": "48,648",
"Other Liabilities": "1,752",
"Other Net Income": "462",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "27,080",
"Selling, General and Administrative Expense": "12,700"
},
"output_variables": {
"Assets": "92,793",
"Liabilities": "8,610",
"Expenses": "88,428",
"Revenues": "0",
"Stockholders Equity": "84,183",
"Net Income": "-87,966",
"Comprehensive Net Income": "-87,966",
"BaseVar": "95,146",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "295%"
}
}
},
"top_rated": false,
"trend": -152.0,
"value": 2.946223878930563,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001404281.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001404281.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001404281.svg"
},
{
"company_id": "0001583771",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001583771.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001583771.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001583771.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001583771_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001583771_main_keyfigs.svg",
"name": "Hepion Pharmaceuticals Inc",
"rank": 185,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001583771.svg",
"report_text": "The relative strengths and weaknesses of Hepion Pharmaceuticals 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 Hepion Pharmaceuticals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 92% points.The greatest weakness of Hepion Pharmaceuticals Inc is the variable Research and Development, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 294%, being 50% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001583771_2023_Hepion_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "9.59",
"Assets": "-31.7",
"Liabilities": "-10.5",
"Stockholders Equity": "-95.9",
"ECR before LimitedLiability": "-95.0",
"Assets, Current": "-31.7",
"Property and Equipment": "-4.94",
"Intangible Assets": "-2.28",
"Other Liabilities": "-11.9",
"Liabilities, Non-Current": "3.74",
"Liabilities, Current": "-1.54",
"Research and Development": "-11.2",
"Expenses": "-8.75",
"Revenues": "-6.03",
"Net Income": "-8.46",
"Selling, General and Administrative Expense": "-1.11",
"Other Expenses": "5.16",
"Other Revenues": "-6.03",
"Comprehensive Net Income": "-8.46",
"Other Net Income": "7.94",
"Economic Capital Ratio": "-117"
},
"2018": {
"Assets, Current": "-103",
"Assets": "-83.6",
"Liabilities": "-2.53",
"Stockholders Equity": "-130",
"Other Assets": "19.3",
"Intangible Assets": "1.31",
"Property and Equipment": "-3.16",
"ECR before LimitedLiability": "-96.5",
"Other Liabilities": "-5.46",
"Liabilities, Non-Current": "4.86",
"Research and Development": "-4.67",
"Expenses": "-5.51",
"Revenues": "-4.10",
"Net Income": "-3.43",
"Cost of Goods Sold": "1.37",
"Other Expenses": "3.22",
"Selling, General and Administrative Expense": "-4.90",
"Other Revenues": "-4.10",
"Other Net Income": "14.7",
"Comprehensive Net Income": "-3.46",
"Economic Capital Ratio": "-114"
},
"2019": {
"Other Assets": "16.5",
"Assets": "54.9",
"Liabilities": "23.2",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "113",
"Property and Equipment": "-3.37",
"Assets, Current": "29.6",
"Intangible Assets": "2.96",
"Liabilities, Current": "30.4",
"Other Liabilities": "-23.3",
"Liabilities, Non-Current": "13.8",
"Other Expenses": "10.2",
"Expenses": "13.9",
"Revenues": "-13.1",
"Net Income": "2.86",
"Cost of Goods Sold": "3.18",
"Selling, General and Administrative Expense": "-6.16",
"Research and Development": "6.67",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "2.56",
"Economic Capital Ratio": "85.4"
},
"2020": {
"Intangible Assets": "-1.90",
"Assets": "38.3",
"Liabilities": "40.1",
"Stockholders Equity": "99.6",
"ECR before LimitedLiability": "91.9",
"Other Assets": "2.24",
"Property and Equipment": "-2.77",
"Assets, Current": "42.9",
"Liabilities, Non-Current": "21.2",
"Liabilities, Current": "20.6",
"Selling, General and Administrative Expense": "-1.32",
"Expenses": "0.582",
"Revenues": "-12.3",
"Net Income": "-11.2",
"Cost of Goods Sold": "2.88",
"Research and Development": "-6.44",
"Other Expenses": "5.47",
"Other Revenues": "-12.3",
"Other Net Income": "0.461",
"Comprehensive Net Income": "-11.3",
"Economic Capital Ratio": "72.3"
},
"2021": {
"Assets, Current": "47.8",
"Assets": "33.3",
"Liabilities": "48.2",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "99.8",
"Other Assets": "-2.80",
"Intangible Assets": "-2.43",
"Liabilities, Current": "16.2",
"Other Liabilities": "13.5",
"Liabilities, Non-Current": "22.1",
"Selling, General and Administrative Expense": "4.01",
"Expenses": "8.27",
"Revenues": "-10.8",
"Net Income": "-4.70",
"Other Expenses": "5.01",
"Research and Development": "-3.32",
"Cost of Goods Sold": "2.57",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "-4.73",
"Other Net Income": "-2.24",
"Economic Capital Ratio": "92.2"
},
"2022": {
"Intangible Assets": "-7.69",
"Assets": "30.3",
"Liabilities": "52.1",
"Stockholders Equity": "92.2",
"ECR before LimitedLiability": "70.1",
"Assets, Current": "59.2",
"Other Assets": "-4.41",
"Property and Equipment": "-4.01",
"Other Liabilities": "13.2",
"Liabilities, Current": "16.7",
"Liabilities, Non-Current": "24.4",
"Other Expenses": "7.91",
"Expenses": "-17.2",
"Revenues": "-13.6",
"Net Income": "-30.4",
"Selling, General and Administrative Expense": "4.23",
"Cost of Goods Sold": "3.51",
"Research and Development": "-32.4",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "-30.4",
"Economic Capital Ratio": "49.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001583771_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "7,895",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,871",
"Liabilities, Current": "5,084",
"Liabilities, Non-Current": "0",
"Other Assets": "3,260",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "6,706",
"Other Net Income": "3,807",
"Other Revenues": "0",
"Property and Equipment": "81",
"Research and Development": "15,019",
"Selling, General and Administrative Expense": "5,786"
},
"output_variables": {
"Assets": "13,107",
"Liabilities": "11,789",
"Expenses": "20,805",
"Revenues": "0",
"Stockholders Equity": "1,318",
"Net Income": "-16,999",
"Comprehensive Net Income": "-16,999",
"BaseVar": "24,754",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "127%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,968",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,871",
"Liabilities, Current": "2,850",
"Liabilities, Non-Current": "0",
"Other Assets": "3,318",
"Other Compr. Net Income": "0",
"Other Expenses": "-197",
"Other Liabilities": "3,364",
"Other Net Income": "4,948",
"Other Revenues": "0",
"Property and Equipment": "32",
"Research and Development": "7,594",
"Selling, General and Administrative Expense": "7,000"
},
"output_variables": {
"Assets": "8,189",
"Liabilities": "6,214",
"Expenses": "14,397",
"Revenues": "0",
"Stockholders Equity": "1,975",
"Net Income": "-9,449",
"Comprehensive Net Income": "-9,449",
"BaseVar": "16,874",
"ECR before LimitedLiability": "-71%",
"Economic Capital Ratio": "135%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "14,389",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,871",
"Liabilities, Current": "1,252",
"Liabilities, Non-Current": "541",
"Other Assets": "4,116",
"Other Compr. Net Income": "0",
"Other Expenses": "-672",
"Other Liabilities": "2,454",
"Other Net Income": "379",
"Other Revenues": "0",
"Property and Equipment": "57",
"Research and Development": "3,184",
"Selling, General and Administrative Expense": "4,586"
},
"output_variables": {
"Assets": "20,433",
"Liabilities": "4,247",
"Expenses": "7,098",
"Revenues": "0",
"Stockholders Equity": "16,186",
"Net Income": "-6,719",
"Comprehensive Net Income": "-6,719",
"BaseVar": "16,078",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "323%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "42,634",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,871",
"Liabilities, Current": "4,662",
"Liabilities, Non-Current": "296",
"Other Assets": "4,040",
"Other Compr. Net Income": "0",
"Other Expenses": "-600",
"Other Liabilities": "3,167",
"Other Net Income": "-109",
"Other Revenues": "0",
"Property and Equipment": "100",
"Research and Development": "11,821",
"Selling, General and Administrative Expense": "7,362"
},
"output_variables": {
"Assets": "48,645",
"Liabilities": "8,125",
"Expenses": "18,583",
"Revenues": "0",
"Stockholders Equity": "40,520",
"Net Income": "-18,692",
"Comprehensive Net Income": "-18,692",
"BaseVar": "37,731",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "332%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "97,452",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,871",
"Liabilities, Current": "8,206",
"Liabilities, Non-Current": "50",
"Other Assets": "4,077",
"Other Compr. Net Income": "0",
"Other Expenses": "23",
"Other Liabilities": "2,301",
"Other Net Income": "-2,216",
"Other Revenues": "0",
"Property and Equipment": "153",
"Research and Development": "22,234",
"Selling, General and Administrative Expense": "9,852"
},
"output_variables": {
"Assets": "103,552",
"Liabilities": "10,557",
"Expenses": "32,109",
"Revenues": "0",
"Stockholders Equity": "92,995",
"Net Income": "-34,325",
"Comprehensive Net Income": "-34,325",
"BaseVar": "74,218",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "365%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "56,496",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,886",
"Liabilities, Non-Current": "0",
"Other Assets": "3,667",
"Other Compr. Net Income": "-90",
"Other Expenses": "-770",
"Other Liabilities": "2,503",
"Other Net Income": "-4.6",
"Other Revenues": "0",
"Property and Equipment": "82",
"Research and Development": "41,512",
"Selling, General and Administrative Expense": "10,325"
},
"output_variables": {
"Assets": "60,244",
"Liabilities": "10,389",
"Expenses": "51,067",
"Revenues": "0",
"Stockholders Equity": "49,856",
"Net Income": "-51,072",
"Comprehensive Net Income": "-51,117",
"BaseVar": "60,897",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "277%"
}
}
},
"top_rated": false,
"trend": -75.0,
"value": 2.943966132045162,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001583771.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001583771.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001583771.svg"
},
{
"company_id": "0000827871",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000827871.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000827871.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000827871.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000827871_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000827871_main_keyfigs.svg",
"name": "Eagle Pharmaceuticals INC",
"rank": 186,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000827871.svg",
"report_text": "The relative strengths and weaknesses of Eagle Pharmaceuticals 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 Eagle Pharmaceuticals INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 78% points.The greatest weakness of Eagle Pharmaceuticals INC is the variable Assets, Current, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 294%, being 50% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000827871_2023_Eagle_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-3.02",
"Assets": "-3.32",
"Liabilities": "31.4",
"Stockholders Equity": "13.2",
"ECR before LimitedLiability": "92.2",
"Other Assets": "-7.04",
"Intangible Assets": "-9.93",
"Assets, Current": "21.1",
"Other Liabilities": "36.0",
"Liabilities, Non-Current": "17.0",
"Liabilities, Current": "-24.3",
"Other Expenses": "12.5",
"Expenses": "14.8",
"Revenues": "36.6",
"Net Income": "51.6",
"Cost of Goods Sold": "-11.0",
"Selling, General and Administrative Expense": "7.36",
"Research and Development": "5.97",
"Other Revenues": "36.6",
"Comprehensive Net Income": "51.7",
"Economic Capital Ratio": "73.2"
},
"2016": {
"Other Assets": "2.20",
"Assets": "-3.91",
"Liabilities": "84.8",
"Stockholders Equity": "33.3",
"ECR before LimitedLiability": "188",
"Assets, Current": "-11.3",
"Property and Equipment": "-2.03",
"Intangible Assets": "12.1",
"Other Liabilities": "46.9",
"Liabilities, Non-Current": "28.6",
"Liabilities, Current": "21.1",
"Research and Development": "25.4",
"Expenses": "32.8",
"Revenues": "78.8",
"Net Income": "111",
"Selling, General and Administrative Expense": "3.07",
"Other Expenses": "1.96",
"Cost of Goods Sold": "2.72",
"Other Revenues": "78.8",
"Comprehensive Net Income": "111",
"Economic Capital Ratio": "165"
},
"2017": {
"Other Assets": "-3.82",
"Assets": "-9.34",
"Liabilities": "103",
"Stockholders Equity": "26.2",
"ECR before LimitedLiability": "163",
"Intangible Assets": "6.00",
"Assets, Current": "-8.81",
"Property and Equipment": "-2.12",
"Liabilities, Current": "32.7",
"Other Liabilities": "54.4",
"Liabilities, Non-Current": "31.9",
"Selling, General and Administrative Expense": "3.22",
"Expenses": "13.6",
"Revenues": "76.8",
"Net Income": "89.1",
"Research and Development": "27.7",
"Other Expenses": "-21.9",
"Cost of Goods Sold": "3.75",
"Other Revenues": "76.8",
"Comprehensive Net Income": "88.9",
"Economic Capital Ratio": "143"
},
"2018": {
"Assets, Current": "-11.8",
"Assets": "-11.5",
"Liabilities": "104",
"Stockholders Equity": "17.4",
"ECR before LimitedLiability": "160",
"Other Assets": "-2.59",
"Intangible Assets": "6.89",
"Property and Equipment": "-3.08",
"Liabilities, Current": "35.3",
"Other Liabilities": "46.0",
"Liabilities, Non-Current": "39.5",
"Research and Development": "22.8",
"Expenses": "10.4",
"Revenues": "78.6",
"Net Income": "87.0",
"Cost of Goods Sold": "-15.3",
"Other Expenses": "-4.33",
"Selling, General and Administrative Expense": "6.65",
"Other Revenues": "78.6",
"Comprehensive Net Income": "86.8",
"Economic Capital Ratio": "143"
},
"2019": {
"Other Assets": "-5.12",
"Assets": "-14.1",
"Liabilities": "58.4",
"Stockholders Equity": "5.46",
"ECR before LimitedLiability": "122",
"Property and Equipment": "-4.75",
"Assets, Current": "-13.7",
"Intangible Assets": "10.6",
"Liabilities, Current": "36.0",
"Other Liabilities": "33.8",
"Liabilities, Non-Current": "-9.91",
"Other Expenses": "2.58",
"Expenses": "12.6",
"Revenues": "58.0",
"Net Income": "72.0",
"Cost of Goods Sold": "-13.9",
"Research and Development": "24.3",
"Other Revenues": "58.0",
"Comprehensive Net Income": "71.4",
"Other Compr. Net Income": "-0.482",
"Economic Capital Ratio": "94.6"
},
"2020": {
"Intangible Assets": "11.3",
"Assets": "-19.4",
"Liabilities": "67.5",
"Stockholders Equity": "-9.44",
"ECR before LimitedLiability": "106",
"Other Assets": "1.88",
"Property and Equipment": "-3.44",
"Assets, Current": "-25.1",
"Liabilities, Non-Current": "-2.12",
"Liabilities, Current": "36.5",
"Other Liabilities": "36.8",
"Selling, General and Administrative Expense": "-4.69",
"Expenses": "6.53",
"Revenues": "58.7",
"Net Income": "62.5",
"Cost of Goods Sold": "-9.32",
"Research and Development": "21.0",
"Other Revenues": "58.7",
"Other Net Income": "-2.97",
"Comprehensive Net Income": "62.4",
"Economic Capital Ratio": "86.2"
},
"2021": {
"Assets, Current": "-31.5",
"Assets": "-28.4",
"Liabilities": "37.5",
"Stockholders Equity": "-48.6",
"ECR before LimitedLiability": "53.0",
"Other Assets": "-2.62",
"Property and Equipment": "-3.62",
"Intangible Assets": "12.5",
"Liabilities, Current": "-25.1",
"Other Liabilities": "32.2",
"Liabilities, Non-Current": "28.3",
"Other Revenues": "53.2",
"Revenues": "53.2",
"Net Income": "51.5",
"Research and Development": "12.2",
"Comprehensive Net Income": "51.4",
"Other Net Income": "-2.18",
"Cost of Goods Sold": "-8.50",
"Other Expenses": "2.08",
"Selling, General and Administrative Expense": "-5.13",
"Economic Capital Ratio": "45.4"
},
"2022": {
"Intangible Assets": "50.5",
"Assets": "-26.2",
"Liabilities": "22.2",
"Stockholders Equity": "-38.9",
"ECR before LimitedLiability": "70.0",
"Assets, Current": "-44.6",
"Other Assets": "-1.38",
"Property and Equipment": "-4.94",
"Other Liabilities": "34.3",
"Liabilities, Non-Current": "-13.4",
"Other Expenses": "-0.798",
"Expenses": "20.6",
"Revenues": "60.9",
"Net Income": "78.3",
"Selling, General and Administrative Expense": "5.46",
"Cost of Goods Sold": "-15.5",
"Research and Development": "32.2",
"Other Revenues": "60.9",
"Comprehensive Net Income": "78.4",
"Other Net Income": "-5.41",
"Economic Capital Ratio": "49.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000827871_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "122,257",
"Cost of Goods Sold": "15,647",
"Intangible Assets": "0",
"Liabilities, Current": "34,262",
"Liabilities, Non-Current": "0",
"Other Assets": "143",
"Other Compr. Net Income": "0",
"Other Expenses": "3.0",
"Other Liabilities": "0",
"Other Net Income": "14",
"Other Revenues": "66,227",
"Property and Equipment": "2,205",
"Research and Development": "27,855",
"Selling, General and Administrative Expense": "20,165"
},
"output_variables": {
"Assets": "124,605",
"Liabilities": "34,262",
"Expenses": "63,670",
"Revenues": "66,227",
"Stockholders Equity": "90,343",
"Net Income": "2,571",
"Comprehensive Net Income": "2,571",
"BaseVar": "144,389",
"ECR before LimitedLiability": "251%",
"Economic Capital Ratio": "336%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "109,110",
"Cost of Goods Sold": "0",
"Intangible Assets": "73,115",
"Liabilities, Current": "40,965",
"Liabilities, Non-Current": "0",
"Other Assets": "28,779",
"Other Compr. Net Income": "0",
"Other Expenses": "25,530",
"Other Liabilities": "0",
"Other Net Income": "76",
"Other Revenues": "189,482",
"Property and Equipment": "3,316",
"Research and Development": "30,262",
"Selling, General and Administrative Expense": "52,313"
},
"output_variables": {
"Assets": "214,320",
"Liabilities": "40,965",
"Expenses": "108,105",
"Revenues": "189,482",
"Stockholders Equity": "173,355",
"Net Income": "81,453",
"Comprehensive Net Income": "81,453",
"BaseVar": "276,474",
"ECR before LimitedLiability": "360%",
"Economic Capital Ratio": "410%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "188,697",
"Cost of Goods Sold": "0",
"Intangible Assets": "63,065",
"Liabilities, Current": "47,302",
"Liabilities, Non-Current": "0",
"Other Assets": "11,478",
"Other Compr. Net Income": "0",
"Other Expenses": "79,696",
"Other Liabilities": "0",
"Other Net Income": "-1,045",
"Other Revenues": "236,707",
"Property and Equipment": "6,820",
"Research and Development": "32,607",
"Selling, General and Administrative Expense": "71,416"
},
"output_variables": {
"Assets": "270,060",
"Liabilities": "47,302",
"Expenses": "183,719",
"Revenues": "236,707",
"Stockholders Equity": "222,758",
"Net Income": "51,943",
"Comprehensive Net Income": "51,943",
"BaseVar": "369,416",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "395%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "163,844",
"Cost of Goods Sold": "27,808",
"Intangible Assets": "57,846",
"Liabilities, Current": "39,686",
"Liabilities, Non-Current": "0",
"Other Assets": "14,516",
"Other Compr. Net Income": "0",
"Other Expenses": "43,862",
"Other Liabilities": "0",
"Other Net Income": "-10,227",
"Other Revenues": "181,993",
"Property and Equipment": "2,397",
"Research and Development": "46,146",
"Selling, General and Administrative Expense": "46,240"
},
"output_variables": {
"Assets": "238,603",
"Liabilities": "39,686",
"Expenses": "164,056",
"Revenues": "181,993",
"Stockholders Equity": "198,917",
"Net Income": "7,710",
"Comprehensive Net Income": "7,710",
"BaseVar": "317,282",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "380%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "179,449",
"Cost of Goods Sold": "47,864",
"Intangible Assets": "55,326",
"Liabilities, Current": "38,823",
"Liabilities, Non-Current": "36,557",
"Other Assets": "17,577",
"Other Compr. Net Income": "0",
"Other Expenses": "21,846",
"Other Liabilities": "0",
"Other Net Income": "-1,184",
"Other Revenues": "172,264",
"Property and Equipment": "2,202",
"Research and Development": "36,723",
"Selling, General and Administrative Expense": "89,499"
},
"output_variables": {
"Assets": "254,554",
"Liabilities": "75,380",
"Expenses": "195,932",
"Revenues": "172,264",
"Stockholders Equity": "179,174",
"Net Income": "-24,852",
"Comprehensive Net Income": "-24,852",
"BaseVar": "349,657",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "317%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "166,065",
"Cost of Goods Sold": "34,178",
"Intangible Assets": "52,660",
"Liabilities, Current": "38,085",
"Liabilities, Non-Current": "29,094",
"Other Assets": "32,388",
"Other Compr. Net Income": "0",
"Other Expenses": "22,311",
"Other Liabilities": "0",
"Other Net Income": "174",
"Other Revenues": "176,895",
"Property and Equipment": "2,077",
"Research and Development": "30,419",
"Selling, General and Administrative Expense": "80,198"
},
"output_variables": {
"Assets": "253,190",
"Liabilities": "67,179",
"Expenses": "167,106",
"Revenues": "176,895",
"Stockholders Equity": "186,011",
"Net Income": "9,963",
"Comprehensive Net Income": "9,963",
"BaseVar": "332,272",
"ECR before LimitedLiability": "259%",
"Economic Capital Ratio": "342%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "172,606",
"Cost of Goods Sold": "31,577",
"Intangible Assets": "50,414",
"Liabilities, Current": "74,376",
"Liabilities, Non-Current": "2,903",
"Other Assets": "29,076",
"Other Compr. Net Income": "-94",
"Other Expenses": "15,579",
"Other Liabilities": "0",
"Other Net Income": "-8,364",
"Other Revenues": "149,317",
"Property and Equipment": "1,636",
"Research and Development": "50,012",
"Selling, General and Administrative Expense": "73,009"
},
"output_variables": {
"Assets": "253,732",
"Liabilities": "77,279",
"Expenses": "170,177",
"Revenues": "149,317",
"Stockholders Equity": "176,453",
"Net Income": "-29,224",
"Comprehensive Net Income": "-29,271",
"BaseVar": "329,481",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "312%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "188,754",
"Cost of Goods Sold": "81,985",
"Intangible Assets": "163,360",
"Liabilities, Current": "111,087",
"Liabilities, Non-Current": "61,513",
"Other Assets": "52,878",
"Other Compr. Net Income": "-5,638",
"Other Expenses": "32,629",
"Other Liabilities": "0",
"Other Net Income": "-12,894",
"Other Revenues": "450,667",
"Property and Equipment": "1,168",
"Research and Development": "37,970",
"Selling, General and Administrative Expense": "124,736"
},
"output_variables": {
"Assets": "406,160",
"Liabilities": "172,600",
"Expenses": "277,320",
"Revenues": "450,667",
"Stockholders Equity": "233,560",
"Net Income": "160,453",
"Comprehensive Net Income": "157,634",
"BaseVar": "662,640",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "323%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 2.943693373288312,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000827871.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000827871.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000827871.svg"
},
{
"company_id": "0001661181",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001661181.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001661181.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001661181.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001661181_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001661181_main_keyfigs.svg",
"name": "Organogenesis Holdings Inc",
"rank": 187,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001661181.svg",
"report_text": "The relative strengths and weaknesses of Organogenesis 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 Organogenesis Holdings Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 86% points.The greatest weakness of Organogenesis Holdings Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 294%, being 49% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001661181_2023_Organogenesis_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-122",
"Assets": "-116",
"Liabilities": "4.59",
"Stockholders Equity": "-177",
"ECR before LimitedLiability": "-64.7",
"Other Assets": "-31.4",
"Intangible Assets": "23.8",
"Property and Equipment": "26.2",
"Other Liabilities": "-31.8",
"Liabilities, Non-Current": "26.2",
"Research and Development": "27.6",
"Expenses": "-18.1",
"Revenues": "32.0",
"Net Income": "28.2",
"Cost of Goods Sold": "-35.6",
"Other Expenses": "14.5",
"Selling, General and Administrative Expense": "-51.0",
"Other Revenues": "32.0",
"Other Net Income": "-9.39",
"Comprehensive Net Income": "28.1",
"Economic Capital Ratio": "-82.4"
},
"2019": {
"Other Assets": "-32.7",
"Assets": "-97.8",
"Liabilities, Current": "32.8",
"Stockholders Equity": "-149",
"ECR before LimitedLiability": "-29.9",
"Property and Equipment": "27.7",
"Assets, Current": "-95.3",
"Intangible Assets": "6.44",
"Other Expenses": "17.4",
"Expenses": "-2.30",
"Revenues": "43.4",
"Net Income": "42.5",
"Cost of Goods Sold": "-26.5",
"Selling, General and Administrative Expense": "-43.6",
"Research and Development": "40.3",
"Other Revenues": "43.4",
"Other Liabilities": "-75.9",
"Liabilities, Non-Current": "35.5",
"Comprehensive Net Income": "42.4",
"Other Net Income": "-4.83",
"Economic Capital Ratio": "-57.1"
},
"2020": {
"Intangible Assets": "10.0",
"Assets": "-63.3",
"Liabilities": "42.3",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "32.4",
"Other Assets": "-17.7",
"Property and Equipment": "21.2",
"Assets, Current": "-66.7",
"Liabilities, Non-Current": "33.4",
"Liabilities, Current": "34.3",
"Other Liabilities": "-27.0",
"Selling, General and Administrative Expense": "-29.8",
"Expenses": "-6.16",
"Revenues": "96.1",
"Net Income": "86.5",
"Cost of Goods Sold": "-21.9",
"Research and Development": "37.8",
"Other Expenses": "11.1",
"Other Revenues": "96.1",
"Comprehensive Net Income": "86.4",
"Economic Capital Ratio": "12.9"
},
"2021": {
"Assets, Current": "-57.9",
"Assets": "-50.7",
"Liabilities": "21.0",
"Stockholders Equity": "-120",
"ECR before LimitedLiability": "30.4",
"Other Assets": "1.40",
"Property and Equipment": "15.9",
"Intangible Assets": "1.11",
"Liabilities, Current": "25.8",
"Other Liabilities": "-9.82",
"Liabilities, Non-Current": "4.49",
"Selling, General and Administrative Expense": "-23.7",
"Expenses": "3.21",
"Revenues": "86.6",
"Net Income": "89.2",
"Other Expenses": "15.8",
"Research and Development": "31.8",
"Cost of Goods Sold": "-19.1",
"Other Revenues": "86.6",
"Comprehensive Net Income": "89.1",
"Economic Capital Ratio": "22.7"
},
"2022": {
"Intangible Assets": "1.12",
"Assets": "-41.9",
"Liabilities": "49.7",
"Stockholders Equity": "-62.0",
"ECR before LimitedLiability": "69.9",
"Assets, Current": "-52.7",
"Property and Equipment": "24.4",
"Other Liabilities": "-1.96",
"Liabilities, Current": "43.2",
"Liabilities, Non-Current": "9.14",
"Other Expenses": "7.87",
"Expenses": "3.24",
"Revenues": "84.0",
"Net Income": "86.2",
"Selling, General and Administrative Expense": "-24.6",
"Cost of Goods Sold": "-17.1",
"Research and Development": "39.3",
"Other Revenues": "84.0",
"Comprehensive Net Income": "86.4",
"Other Net Income": "-1.43",
"Economic Capital Ratio": "49.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001661181_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "71,131",
"Cost of Goods Sold": "68,808",
"Intangible Assets": "51,630",
"Liabilities, Current": "66,388",
"Liabilities, Non-Current": "903",
"Other Assets": "1,294",
"Other Compr. Net Income": "0",
"Other Expenses": "3,578",
"Other Liabilities": "49,346",
"Other Net Income": "-13,191",
"Other Revenues": "193,449",
"Property and Equipment": "39,623",
"Research and Development": "10,742",
"Selling, General and Administrative Expense": "161,961"
},
"output_variables": {
"Assets": "163,678",
"Liabilities": "116,637",
"Expenses": "245,089",
"Revenues": "193,449",
"Stockholders Equity": "47,041",
"Net Income": "-64,831",
"Comprehensive Net Income": "-64,831",
"BaseVar": "366,022",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "167%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "125,600",
"Cost of Goods Sold": "75,948",
"Intangible Assets": "46,336",
"Liabilities, Current": "59,894",
"Liabilities, Non-Current": "6,649",
"Other Assets": "1,567",
"Other Compr. Net Income": "0",
"Other Expenses": "150",
"Other Liabilities": "98,561",
"Other Net Income": "-10,845",
"Other Revenues": "260,981",
"Property and Equipment": "47,184",
"Research and Development": "14,799",
"Selling, General and Administrative Expense": "199,693"
},
"output_variables": {
"Assets": "220,687",
"Liabilities": "165,104",
"Expenses": "290,590",
"Revenues": "260,981",
"Stockholders Equity": "55,583",
"Net Income": "-40,454",
"Comprehensive Net Income": "-40,454",
"BaseVar": "474,104",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "181%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "174,344",
"Cost of Goods Sold": "87,319",
"Intangible Assets": "59,394",
"Liabilities, Current": "68,217",
"Liabilities, Non-Current": "7,971",
"Other Assets": "688",
"Other Compr. Net Income": "0",
"Other Expenses": "530",
"Other Liabilities": "72,222",
"Other Net Income": "-8,936",
"Other Revenues": "338,298",
"Property and Equipment": "60,068",
"Research and Development": "20,086",
"Selling, General and Administrative Expense": "203,478"
},
"output_variables": {
"Assets": "294,494",
"Liabilities": "148,410",
"Expenses": "311,413",
"Revenues": "338,298",
"Stockholders Equity": "146,084",
"Net Income": "17,949",
"Comprehensive Net Income": "17,949",
"BaseVar": "550,776",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "269%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "226,979",
"Cost of Goods Sold": "120,045",
"Intangible Assets": "54,445",
"Liabilities, Current": "82,005",
"Liabilities, Non-Current": "48,450",
"Other Assets": "82,675",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,445",
"Other Liabilities": "70,769",
"Other Net Income": "-9,107",
"Other Revenues": "641,706",
"Property and Equipment": "79,160",
"Research and Development": "55,888",
"Selling, General and Administrative Expense": "264,338"
},
"output_variables": {
"Assets": "443,259",
"Liabilities": "201,224",
"Expenses": "438,827",
"Revenues": "641,706",
"Stockholders Equity": "242,035",
"Net Income": "193,772",
"Comprehensive Net Income": "193,772",
"BaseVar": "867,061",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "318%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "222,609",
"Cost of Goods Sold": "103,861",
"Intangible Assets": "49,561",
"Liabilities, Current": "75,023",
"Liabilities, Non-Current": "42,436",
"Other Assets": "74,726",
"Other Compr. Net Income": "0",
"Other Expenses": "-31,013",
"Other Liabilities": "66,231",
"Other Net Income": "-2,972",
"Other Revenues": "439,445",
"Property and Equipment": "102,463",
"Research and Development": "63,681",
"Selling, General and Administrative Expense": "296,097"
},
"output_variables": {
"Assets": "449,359",
"Liabilities": "183,690",
"Expenses": "432,626",
"Revenues": "439,445",
"Stockholders Equity": "265,669",
"Net Income": "3,847",
"Comprehensive Net Income": "3,847",
"BaseVar": "754,046",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "292%"
}
}
},
"top_rated": false,
"trend": 41.0,
"value": 2.9422763321169594,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001661181.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001661181.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001661181.svg"
},
{
"company_id": "0001671584",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001671584.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001671584.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001671584.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001671584_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001671584_main_keyfigs.svg",
"name": "Aptevo Therapeutics Inc",
"rank": 188,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001671584.svg",
"report_text": "The relative strengths and weaknesses of Aptevo Therapeutics 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 Aptevo Therapeutics Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 112% points.The greatest weakness of Aptevo Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 82% points.
The company's Economic Capital Ratio, given in the ranking table, is 294%, being 49% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001671584_2023_Aptevo_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-0.234",
"Assets": "7.67",
"Liabilities": "21.2",
"Stockholders Equity": "30.9",
"ECR before LimitedLiability": "99.7",
"Intangible Assets": "-5.13",
"Assets, Current": "14.2",
"Liabilities, Current": "13.1",
"Other Liabilities": "34.4",
"Liabilities, Non-Current": "-30.1",
"Selling, General and Administrative Expense": "-6.89",
"Expenses": "23.8",
"Revenues": "-3.16",
"Net Income": "54.0",
"Research and Development": "3.28",
"Other Expenses": "24.9",
"Cost of Goods Sold": "2.51",
"Other Revenues": "-3.16",
"Comprehensive Net Income": "53.9",
"Other Net Income": "32.6",
"Economic Capital Ratio": "80.1"
},
"2018": {
"Assets, Current": "-40.1",
"Assets": "-45.1",
"Liabilities": "-23.3",
"Stockholders Equity": "-74.5",
"ECR before LimitedLiability": "-47.5",
"Other Assets": "3.84",
"Intangible Assets": "-13.2",
"Property and Equipment": "2.91",
"Liabilities, Current": "-1.63",
"Other Liabilities": "31.2",
"Liabilities, Non-Current": "-56.3",
"Research and Development": "-15.5",
"Expenses": "-10.3",
"Revenues": "15.6",
"Net Income": "0.882",
"Cost of Goods Sold": "5.99",
"Other Expenses": "11.4",
"Selling, General and Administrative Expense": "-11.7",
"Other Revenues": "15.6",
"Other Net Income": "-3.91",
"Economic Capital Ratio": "-65.2"
},
"2019": {
"Other Assets": "3.17",
"Assets": "-80.1",
"Liabilities": "-1.05",
"Stockholders Equity": "-124",
"Assets, Current": "-83.1",
"Intangible Assets": "-0.920",
"Liabilities, Current": "-64.9",
"ECR before LimitedLiability": "-70.8",
"Other Liabilities": "3.10",
"Liabilities, Non-Current": "1.92",
"Other Expenses": "1.44",
"Expenses": "-1.06",
"Revenues": "3.80",
"Net Income": "0.984",
"Cost of Goods Sold": "-4.25",
"Selling, General and Administrative Expense": "-0.448",
"Research and Development": "-0.218",
"Other Revenues": "3.80",
"Comprehensive Net Income": "0.915",
"Other Net Income": "0.353",
"Economic Capital Ratio": "-98.0"
},
"2020": {
"Intangible Assets": "-18.0",
"Assets": "-37.1",
"Liabilities": "-62.7",
"Stockholders Equity": "-90.2",
"ECR before LimitedLiability": "-56.9",
"Other Assets": "-7.95",
"Property and Equipment": "1.57",
"Assets, Current": "-16.4",
"Liabilities, Non-Current": "15.3",
"Liabilities, Current": "-5.71",
"Other Liabilities": "-74.0",
"Expenses": "7.60",
"Revenues": "-10.4",
"Net Income": "21.1",
"Cost of Goods Sold": "4.53",
"Research and Development": "-2.47",
"Other Expenses": "6.14",
"Other Revenues": "-10.4",
"Other Net Income": "24.2",
"Comprehensive Net Income": "21.0",
"Economic Capital Ratio": "-76.4"
},
"2021": {
"Assets, Current": "-5.94",
"Assets": "-43.7",
"Liabilities": "-85.6",
"Stockholders Equity": "-142",
"Other Assets": "-2.01",
"Property and Equipment": "-0.0764",
"Intangible Assets": "-1.77",
"Liabilities, Current": "-44.7",
"Other Liabilities": "-7.69",
"Liabilities, Non-Current": "1.91",
"Expenses": "1.78",
"Revenues": "0.380",
"Net Income": "0.750",
"Other Expenses": "0.959",
"Research and Development": "0.140",
"Cost of Goods Sold": "0.471",
"Other Revenues": "0.380",
"ECR before LimitedLiability": "-129",
"Comprehensive Net Income": "0.743",
"Other Net Income": "-1.06",
"Economic Capital Ratio": "-136"
},
"2022": {
"Intangible Assets": "-11.3",
"Assets": "-45.5",
"Liabilities": "38.9",
"Stockholders Equity": "-81.9",
"ECR before LimitedLiability": "69.4",
"Assets, Current": "-36.7",
"Other Assets": "-2.22",
"Property and Equipment": "-1.59",
"Other Liabilities": "40.4",
"Liabilities, Current": "22.9",
"Liabilities, Non-Current": "-26.5",
"Other Expenses": "8.98",
"Expenses": "11.6",
"Revenues": "-12.1",
"Net Income": "110",
"Cost of Goods Sold": "5.29",
"Research and Development": "-1.55",
"Other Revenues": "-12.1",
"Comprehensive Net Income": "111",
"Other Net Income": "112",
"Economic Capital Ratio": "48.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001671584_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "95,084",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,080",
"Liabilities, Current": "18,510",
"Liabilities, Non-Current": "16,462",
"Other Assets": "10,000",
"Other Compr. Net Income": "-72",
"Other Expenses": "-18,291",
"Other Liabilities": "0",
"Other Net Income": "37,621",
"Other Revenues": "14,658",
"Property and Equipment": "5,843",
"Research and Development": "29,021",
"Selling, General and Administrative Expense": "34,576"
},
"output_variables": {
"Assets": "117,007",
"Liabilities": "34,972",
"Expenses": "45,306",
"Revenues": "14,658",
"Stockholders Equity": "82,035",
"Net Income": "6,973",
"Comprehensive Net Income": "6,937",
"BaseVar": "124,818",
"ECR before LimitedLiability": "244%",
"Economic Capital Ratio": "332%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "48,689",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,250",
"Liabilities, Current": "17,610",
"Liabilities, Non-Current": "19,478",
"Other Assets": "8,353",
"Other Compr. Net Income": "105",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,024",
"Other Revenues": "23,067",
"Property and Equipment": "5,202",
"Research and Development": "35,385",
"Selling, General and Administrative Expense": "28,133"
},
"output_variables": {
"Assets": "67,494",
"Liabilities": "37,088",
"Expenses": "63,518",
"Revenues": "23,067",
"Stockholders Equity": "30,406",
"Net Income": "-42,475",
"Comprehensive Net Income": "-42,422",
"BaseVar": "96,648",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "184%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "29,995",
"Cost of Goods Sold": "19,927",
"Intangible Assets": "4,420",
"Liabilities, Current": "38,239",
"Liabilities, Non-Current": "3,327",
"Other Assets": "15,047",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,148",
"Other Revenues": "32,424",
"Property and Equipment": "3,946",
"Research and Development": "29,757",
"Selling, General and Administrative Expense": "25,336"
},
"output_variables": {
"Assets": "53,408",
"Liabilities": "41,566",
"Expenses": "75,020",
"Revenues": "32,424",
"Stockholders Equity": "11,842",
"Net Income": "-40,448",
"Comprehensive Net Income": "-40,448",
"BaseVar": "102,283",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "140%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "47,264",
"Cost of Goods Sold": "19,452",
"Intangible Assets": "0",
"Liabilities, Current": "14,539",
"Liabilities, Non-Current": "2,360",
"Other Assets": "3,468",
"Other Compr. Net Income": "0",
"Other Expenses": "870",
"Other Liabilities": "20,054",
"Other Net Income": "7,802",
"Other Revenues": "8,267",
"Property and Equipment": "2,815",
"Research and Development": "14,175",
"Selling, General and Administrative Expense": "15,340"
},
"output_variables": {
"Assets": "53,547",
"Liabilities": "36,953",
"Expenses": "49,836",
"Revenues": "8,267",
"Stockholders Equity": "16,594",
"Net Income": "-33,767",
"Comprehensive Net Income": "-33,767",
"BaseVar": "78,203",
"ECR before LimitedLiability": "5.3%",
"Economic Capital Ratio": "146%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "52,570",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "34,757",
"Liabilities, Non-Current": "1,341",
"Other Assets": "1,652",
"Other Compr. Net Income": "0",
"Other Expenses": "456",
"Other Liabilities": "19,287",
"Other Net Income": "6.1",
"Other Revenues": "10,717",
"Property and Equipment": "2,379",
"Research and Development": "19,264",
"Selling, General and Administrative Expense": "14,611"
},
"output_variables": {
"Assets": "56,601",
"Liabilities": "55,385",
"Expenses": "34,332",
"Revenues": "10,717",
"Stockholders Equity": "1,216",
"Net Income": "-23,608",
"Comprehensive Net Income": "-23,608",
"BaseVar": "78,521",
"ECR before LimitedLiability": "-37%",
"Economic Capital Ratio": "139%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "27,450",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,706",
"Liabilities, Non-Current": "7,535",
"Other Assets": "5,303",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "13,279",
"Other Revenues": "5,195",
"Property and Equipment": "1,462",
"Research and Development": "17,621",
"Selling, General and Administrative Expense": "13,969"
},
"output_variables": {
"Assets": "34,215",
"Liabilities": "16,241",
"Expenses": "31,591",
"Revenues": "5,195",
"Stockholders Equity": "17,974",
"Net Income": "-13,116",
"Comprehensive Net Income": "-13,116",
"BaseVar": "50,260",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "233%"
}
}
},
"top_rated": false,
"trend": 217.0,
"value": 2.9371942911398827,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001671584.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001671584.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001671584.svg"
},
{
"company_id": "0001819576",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001819576.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001819576.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001819576.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001819576_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001819576_main_keyfigs.svg",
"name": "Liquidia Corp",
"rank": 189,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001819576.svg",
"report_text": "The relative strengths and weaknesses of Liquidia 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 Liquidia Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Liquidia Corp is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 293%, being 48% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001819576_2023_Liquidia_Corp.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "4.60",
"Assets": "21.2",
"Liabilities": "16.3",
"Stockholders Equity": "43.3",
"ECR before LimitedLiability": "30.2",
"Other Assets": "17.3",
"Property and Equipment": "5.86",
"Assets, Current": "-6.67",
"Liabilities, Non-Current": "-26.0",
"Liabilities, Current": "20.7",
"Other Liabilities": "20.2",
"Selling, General and Administrative Expense": "-9.75",
"Expenses": "-10.7",
"Revenues": "-13.6",
"Net Income": "-23.8",
"Cost of Goods Sold": "3.44",
"Research and Development": "-10.7",
"Other Expenses": "6.45",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "-23.8",
"Economic Capital Ratio": "10.6"
},
"2021": {
"Assets, Current": "-14.7",
"Assets": "4.39",
"Liabilities": "1.00",
"Stockholders Equity": "7.95",
"ECR before LimitedLiability": "18.8",
"Other Assets": "15.6",
"Property and Equipment": "3.28",
"Intangible Assets": "3.20",
"Liabilities, Current": "25.8",
"Other Liabilities": "1.38",
"Liabilities, Non-Current": "-28.4",
"Other Revenues": "1.67",
"Revenues": "1.67",
"Net Income": "1.27",
"Research and Development": "1.50",
"Comprehensive Net Income": "1.23",
"Other Net Income": "-0.321",
"Cost of Goods Sold": "-0.335",
"Other Expenses": "6.05",
"Selling, General and Administrative Expense": "-7.20",
"Economic Capital Ratio": "11.1"
},
"2022": {
"Intangible Assets": "0.444",
"Assets": "29.0",
"Liabilities": "7.29",
"Stockholders Equity": "49.9",
"ECR before LimitedLiability": "68.5",
"Assets, Current": "19.9",
"Other Assets": "6.15",
"Other Liabilities": "8.16",
"Liabilities, Current": "33.6",
"Liabilities, Non-Current": "-38.5",
"Other Expenses": "5.32",
"Expenses": "13.5",
"Revenues": "0.681",
"Net Income": "11.7",
"Selling, General and Administrative Expense": "-4.74",
"Cost of Goods Sold": "0.806",
"Research and Development": "12.1",
"Other Revenues": "0.681",
"Comprehensive Net Income": "11.8",
"Other Net Income": "-2.41",
"Economic Capital Ratio": "48.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001819576_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "66,069",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,438",
"Liabilities, Current": "11,737",
"Liabilities, Non-Current": "15,299",
"Other Assets": "17,219",
"Other Compr. Net Income": "0",
"Other Expenses": "238",
"Other Liabilities": "1,410",
"Other Net Income": "-674",
"Other Revenues": "740",
"Property and Equipment": "6,806",
"Research and Development": "32,222",
"Selling, General and Administrative Expense": "27,369"
},
"output_variables": {
"Assets": "99,532",
"Liabilities": "28,446",
"Expenses": "59,829",
"Revenues": "740",
"Stockholders Equity": "71,086",
"Net Income": "-59,763",
"Comprehensive Net Income": "-59,763",
"BaseVar": "94,610",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "267%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "61,276",
"Cost of Goods Sold": "3,023",
"Intangible Assets": "8,293",
"Liabilities, Current": "7,327",
"Liabilities, Non-Current": "14,642",
"Other Assets": "19,143",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "6,495",
"Other Net Income": "-782",
"Other Revenues": "12,853",
"Property and Equipment": "5,017",
"Research and Development": "20,517",
"Selling, General and Administrative Expense": "23,111"
},
"output_variables": {
"Assets": "93,729",
"Liabilities": "28,464",
"Expenses": "46,650",
"Revenues": "12,853",
"Stockholders Equity": "65,266",
"Net Income": "-34,579",
"Comprehensive Net Income": "-34,579",
"BaseVar": "91,239",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "99,811",
"Cost of Goods Sold": "2,859",
"Intangible Assets": "7,629",
"Liabilities, Current": "8,800",
"Liabilities, Non-Current": "23,211",
"Other Assets": "17,607",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "6,765",
"Other Net Income": "-2,245",
"Other Revenues": "15,935",
"Property and Equipment": "4,151",
"Research and Development": "19,435",
"Selling, General and Administrative Expense": "32,411"
},
"output_variables": {
"Assets": "129,198",
"Liabilities": "38,776",
"Expenses": "54,705",
"Revenues": "15,935",
"Stockholders Equity": "90,422",
"Net Income": "-41,015",
"Comprehensive Net Income": "-41,015",
"BaseVar": "120,430",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
}
},
"top_rated": false,
"trend": 49.0,
"value": 2.928564290714675,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001819576.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001819576.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001819576.svg"
},
{
"company_id": "0001623526",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001623526.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001623526.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001623526_main_keyfigs.svg",
"name": "Stoke Therapeutics Inc",
"rank": 190,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001623526.svg",
"report_text": "The relative strengths and weaknesses of Stoke Therapeutics 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 Stoke Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 66% points.The greatest weakness of Stoke Therapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 292%, being 47% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001623526_2023_Stoke_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-1.59",
"Assets": "30.8",
"Liabilities": "89.3",
"Stockholders Equity": "206",
"ECR before LimitedLiability": "223",
"Assets, Current": "48.3",
"Intangible Assets": "-1.51",
"Liabilities, Current": "50.2",
"Other Liabilities": "25.3",
"Liabilities, Non-Current": "27.2",
"Other Expenses": "6.60",
"Expenses": "28.7",
"Revenues": "-13.4",
"Net Income": "18.2",
"Cost of Goods Sold": "3.19",
"Selling, General and Administrative Expense": "10.8",
"Research and Development": "8.66",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "17.9",
"Other Net Income": "2.22",
"Economic Capital Ratio": "195"
},
"2020": {
"Intangible Assets": "-1.92",
"Assets": "33.5",
"Liabilities": "79.4",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "180",
"Other Assets": "-1.97",
"Assets, Current": "48.8",
"Liabilities, Non-Current": "25.0",
"Liabilities, Current": "39.6",
"Other Liabilities": "25.8",
"Selling, General and Administrative Expense": "6.87",
"Expenses": "19.8",
"Revenues": "-11.7",
"Net Income": "9.62",
"Cost of Goods Sold": "2.72",
"Research and Development": "5.22",
"Other Expenses": "5.27",
"Other Revenues": "-11.7",
"Other Net Income": "1.13",
"Comprehensive Net Income": "9.58",
"Economic Capital Ratio": "160"
},
"2021": {
"Assets, Current": "49.4",
"Assets": "31.1",
"Liabilities": "55.5",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "101",
"Other Assets": "-4.22",
"Property and Equipment": "-0.429",
"Intangible Assets": "-3.95",
"Liabilities, Current": "20.6",
"Other Liabilities": "23.4",
"Liabilities, Non-Current": "16.3",
"Expenses": "1.23",
"Revenues": "-11.2",
"Net Income": "-9.34",
"Other Expenses": "5.20",
"Research and Development": "-6.57",
"Cost of Goods Sold": "2.66",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "-9.42",
"Other Net Income": "0.620",
"Economic Capital Ratio": "93.0"
},
"2022": {
"Intangible Assets": "-6.90",
"Assets": "35.7",
"Liabilities": "10.9",
"Stockholders Equity": "61.4",
"ECR before LimitedLiability": "67.4",
"Assets, Current": "66.2",
"Other Assets": "-8.55",
"Other Liabilities": "24.0",
"Liabilities, Current": "15.3",
"Liabilities, Non-Current": "-31.0",
"Other Expenses": "5.23",
"Expenses": "8.08",
"Revenues": "-6.84",
"Net Income": "1.93",
"Selling, General and Administrative Expense": "4.97",
"Cost of Goods Sold": "3.08",
"Research and Development": "-5.19",
"Other Revenues": "-6.84",
"Comprehensive Net Income": "1.82",
"Other Net Income": "0.786",
"Economic Capital Ratio": "46.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001623526_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "226,033",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,101",
"Liabilities, Non-Current": "221",
"Other Assets": "205",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,353",
"Other Revenues": "0",
"Property and Equipment": "2,512",
"Research and Development": "23,764",
"Selling, General and Administrative Expense": "11,914"
},
"output_variables": {
"Assets": "228,750",
"Liabilities": "4,322",
"Expenses": "35,678",
"Revenues": "0",
"Stockholders Equity": "224,428",
"Net Income": "-32,325",
"Comprehensive Net Income": "-32,325",
"BaseVar": "136,052",
"ECR before LimitedLiability": "392%",
"Economic Capital Ratio": "433%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "293,930",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,425",
"Liabilities, Non-Current": "422",
"Other Assets": "1,320",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "801",
"Other Revenues": "0",
"Property and Equipment": "2,675",
"Research and Development": "32,197",
"Selling, General and Administrative Expense": "20,847"
},
"output_variables": {
"Assets": "297,925",
"Liabilities": "11,847",
"Expenses": "53,044",
"Revenues": "0",
"Stockholders Equity": "286,078",
"Net Income": "-52,243",
"Comprehensive Net Income": "-52,243",
"BaseVar": "181,808",
"ECR before LimitedLiability": "369%",
"Economic Capital Ratio": "416%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "229,218",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,139",
"Liabilities, Non-Current": "3,949",
"Other Assets": "5,508",
"Other Compr. Net Income": "-168",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "260",
"Other Revenues": "0",
"Property and Equipment": "4,139",
"Research and Development": "54,168",
"Selling, General and Administrative Expense": "31,897"
},
"output_variables": {
"Assets": "238,865",
"Liabilities": "21,088",
"Expenses": "86,065",
"Revenues": "0",
"Stockholders Equity": "217,777",
"Net Income": "-85,805",
"Comprehensive Net Income": "-85,889",
"BaseVar": "173,223",
"ECR before LimitedLiability": "299%",
"Economic Capital Ratio": "368%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "244,070",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,394",
"Liabilities, Non-Current": "39,824",
"Other Assets": "5,322",
"Other Compr. Net Income": "-5,202",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,267",
"Other Revenues": "12,405",
"Property and Equipment": "6,675",
"Research and Development": "143,498",
"Selling, General and Administrative Expense": "59,224"
},
"output_variables": {
"Assets": "256,067",
"Liabilities": "71,218",
"Expenses": "202,721",
"Revenues": "12,405",
"Stockholders Equity": "184,849",
"Net Income": "-188,049",
"Comprehensive Net Income": "-190,650",
"BaseVar": "274,940",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "253%"
}
}
},
"top_rated": false,
"trend": -81.0,
"value": 2.9170588730614435,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001623526.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001623526.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001623526.svg"
},
{
"company_id": "0001601485",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001601485.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001601485.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001601485.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001601485_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001601485_main_keyfigs.svg",
"name": "Elicio Therapeutics Inc",
"rank": 191,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001601485.svg",
"report_text": "The relative strengths and weaknesses of Elicio Therapeutics 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 Elicio Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 82% points.The greatest weakness of Elicio Therapeutics Inc is the variable Net Income, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 291%, being 46% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001601485_2023_Elicio_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "3.74",
"Assets": "-16.3",
"Liabilities": "70.3",
"Stockholders Equity": "14.8",
"ECR before LimitedLiability": "49.0",
"Other Assets": "-8.13",
"Property and Equipment": "-3.73",
"Intangible Assets": "-8.97",
"Liabilities, Current": "26.5",
"Other Liabilities": "30.3",
"Liabilities, Non-Current": "18.2",
"Expenses": "-12.7",
"Revenues": "17.3",
"Net Income": "-13.0",
"Other Expenses": "7.76",
"Research and Development": "-26.0",
"Cost of Goods Sold": "3.45",
"Other Revenues": "17.3",
"Comprehensive Net Income": "-12.9",
"Other Net Income": "-17.3",
"Economic Capital Ratio": "41.3"
},
"2022": {
"Intangible Assets": "-8.43",
"Assets": "18.8",
"Liabilities": "60.3",
"Stockholders Equity": "82.0",
"ECR before LimitedLiability": "66.9",
"Assets, Current": "57.6",
"Other Assets": "-10.8",
"Property and Equipment": "-3.89",
"Other Liabilities": "28.3",
"Liabilities, Current": "24.7",
"Liabilities, Non-Current": "10.0",
"Other Expenses": "-13.8",
"Expenses": "-22.5",
"Revenues": "-9.68",
"Net Income": "-30.9",
"Selling, General and Administrative Expense": "-6.25",
"Cost of Goods Sold": "3.80",
"Research and Development": "-6.42",
"Other Revenues": "-9.68",
"Comprehensive Net Income": "-30.6",
"Economic Capital Ratio": "46.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001601485_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "91,247",
"Cost of Goods Sold": "433",
"Intangible Assets": "0",
"Liabilities, Current": "11,296",
"Liabilities, Non-Current": "3,475",
"Other Assets": "4,815",
"Other Compr. Net Income": "230",
"Other Expenses": "0",
"Other Liabilities": "235",
"Other Net Income": "-15,266",
"Other Revenues": "28,312",
"Property and Equipment": "451",
"Research and Development": "48,698",
"Selling, General and Administrative Expense": "18,488"
},
"output_variables": {
"Assets": "96,513",
"Liabilities": "15,006",
"Expenses": "67,619",
"Revenues": "28,312",
"Stockholders Equity": "81,507",
"Net Income": "-54,573",
"Comprehensive Net Income": "-54,458",
"BaseVar": "111,473",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "316%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "51,430",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,369",
"Liabilities, Non-Current": "2,481",
"Other Assets": "1,087",
"Other Compr. Net Income": "189",
"Other Expenses": "9,185",
"Other Liabilities": "168",
"Other Net Income": "814",
"Other Revenues": "2,301",
"Property and Equipment": "273",
"Research and Development": "18,100",
"Selling, General and Administrative Expense": "14,637"
},
"output_variables": {
"Assets": "52,790",
"Liabilities": "9,018",
"Expenses": "41,922",
"Revenues": "2,301",
"Stockholders Equity": "43,772",
"Net Income": "-38,807",
"Comprehensive Net Income": "-38,712",
"BaseVar": "53,517",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "291%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 2.9124326684291226,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001601485.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001601485.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001601485.svg"
},
{
"company_id": "0001280776",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001280776.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001280776.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001280776_main_keyfigs.svg",
"name": "Immunic INC",
"rank": 192,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001280776.svg",
"report_text": "The relative strengths and weaknesses of Immunic 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 Immunic INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 104% points.The greatest weakness of Immunic INC is the variable Net Income, reducing the Economic Capital Ratio by 56% points.
The company's Economic Capital Ratio, given in the ranking table, is 290%, being 45% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001280776_2023_Immunic_INC.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "5.79",
"Assets": "14.5",
"Liabilities": "70.6",
"Stockholders Equity": "85.3",
"ECR before LimitedLiability": "65.7",
"Other Assets": "-9.11",
"Property and Equipment": "-2.97",
"Intangible Assets": "24.4",
"Liabilities, Current": "25.6",
"Other Liabilities": "26.4",
"Liabilities, Non-Current": "24.4",
"Selling, General and Administrative Expense": "8.17",
"Expenses": "-24.8",
"Revenues": "-13.5",
"Net Income": "-39.0",
"Other Expenses": "-8.72",
"Research and Development": "-27.5",
"Cost of Goods Sold": "3.23",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "-37.3",
"Economic Capital Ratio": "58.0"
},
"2022": {
"Intangible Assets": "-9.14",
"Assets": "15.8",
"Liabilities": "85.8",
"Stockholders Equity": "104",
"ECR before LimitedLiability": "65.9",
"Assets, Current": "60.7",
"Other Assets": "-12.8",
"Property and Equipment": "-4.67",
"Other Liabilities": "31.6",
"Liabilities, Current": "34.2",
"Liabilities, Non-Current": "25.5",
"Other Expenses": "-24.5",
"Expenses": "-38.8",
"Revenues": "-15.9",
"Net Income": "-55.8",
"Selling, General and Administrative Expense": "13.7",
"Cost of Goods Sold": "4.11",
"Research and Development": "-31.7",
"Other Revenues": "-15.9",
"Comprehensive Net Income": "-54.2",
"Economic Capital Ratio": "45.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001280776_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "104,988",
"Cost of Goods Sold": "0",
"Intangible Assets": "32,970",
"Liabilities, Current": "11,401",
"Liabilities, Non-Current": "584",
"Other Assets": "990",
"Other Compr. Net Income": "3,860",
"Other Expenses": "17,250",
"Other Liabilities": "0",
"Other Net Income": "-1,280",
"Other Revenues": "0",
"Property and Equipment": "152",
"Research and Development": "61,115",
"Selling, General and Administrative Expense": "13,300"
},
"output_variables": {
"Assets": "139,100",
"Liabilities": "11,985",
"Expenses": "91,665",
"Revenues": "0",
"Stockholders Equity": "127,115",
"Net Income": "-92,945",
"Comprehensive Net Income": "-91,015",
"BaseVar": "123,945",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "125,864",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,077",
"Liabilities, Non-Current": "992",
"Other Assets": "1,595",
"Other Compr. Net Income": "3,287",
"Other Expenses": "32,970",
"Other Liabilities": "0",
"Other Net Income": "-919",
"Other Revenues": "0",
"Property and Equipment": "294",
"Research and Development": "71,255",
"Selling, General and Administrative Expense": "15,263"
},
"output_variables": {
"Assets": "127,753",
"Liabilities": "14,069",
"Expenses": "119,488",
"Revenues": "0",
"Stockholders Equity": "113,684",
"Net Income": "-120,407",
"Comprehensive Net Income": "-118,764",
"BaseVar": "132,758",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "290%"
}
}
},
"top_rated": false,
"trend": -23.0,
"value": 2.902225389932296,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001280776.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001280776.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001280776.svg"
},
{
"company_id": "0001549595",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001549595.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001549595.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001549595.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001549595_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001549595_main_keyfigs.svg",
"name": "Nurix Therapeutics Inc",
"rank": 193,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001549595.svg",
"report_text": "The relative strengths and weaknesses of Nurix Therapeutics 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 Nurix Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Nurix Therapeutics Inc is the variable Research and Development, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 290%, being 45% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001549595_2023_Nurix_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-5.21",
"Assets": "45.0",
"Liabilities": "-2.37",
"Stockholders Equity": "73.5",
"ECR before LimitedLiability": "88.7",
"Other Assets": "20.9",
"Property and Equipment": "-0.918",
"Assets, Current": "25.9",
"Liabilities, Non-Current": "-36.2",
"Liabilities, Current": "9.95",
"Other Liabilities": "20.1",
"Selling, General and Administrative Expense": "10.8",
"Expenses": "24.5",
"Revenues": "-5.52",
"Net Income": "19.6",
"Cost of Goods Sold": "2.47",
"Research and Development": "0.868",
"Other Expenses": "10.2",
"Other Revenues": "-5.52",
"Comprehensive Net Income": "19.6",
"Economic Capital Ratio": "69.1"
},
"2021": {
"Assets, Current": "-0.558",
"Assets": "24.8",
"Liabilities": "-7.07",
"Stockholders Equity": "36.1",
"ECR before LimitedLiability": "38.8",
"Other Assets": "36.0",
"Intangible Assets": "-6.42",
"Liabilities, Current": "-0.704",
"Other Liabilities": "20.3",
"Liabilities, Non-Current": "-28.8",
"Selling, General and Administrative Expense": "9.05",
"Expenses": "11.9",
"Revenues": "-4.08",
"Net Income": "8.24",
"Other Expenses": "5.04",
"Research and Development": "-4.77",
"Cost of Goods Sold": "2.59",
"Other Revenues": "-4.08",
"Comprehensive Net Income": "8.12",
"Other Net Income": "0.471",
"Economic Capital Ratio": "31.1"
},
"2022": {
"Intangible Assets": "-7.48",
"Assets": "26.3",
"Liabilities": "19.5",
"Stockholders Equity": "55.7",
"ECR before LimitedLiability": "65.3",
"Assets, Current": "16.5",
"Other Assets": "15.3",
"Property and Equipment": "1.49",
"Other Liabilities": "25.6",
"Liabilities, Current": "3.72",
"Liabilities, Non-Current": "-10.4",
"Other Expenses": "5.62",
"Expenses": "3.39",
"Revenues": "-2.04",
"Net Income": "0.708",
"Selling, General and Administrative Expense": "13.1",
"Cost of Goods Sold": "3.31",
"Research and Development": "-18.2",
"Other Revenues": "-2.04",
"Other Net Income": "-0.630",
"Economic Capital Ratio": "44.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001549595_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "298,434",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "44,539",
"Liabilities, Non-Current": "61,535",
"Other Assets": "91,237",
"Other Compr. Net Income": "89",
"Other Expenses": "-20,535",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "19,026",
"Property and Equipment": "6,672",
"Research and Development": "66,494",
"Selling, General and Administrative Expense": "16,309"
},
"output_variables": {
"Assets": "396,343",
"Liabilities": "106,074",
"Expenses": "62,268",
"Revenues": "19,026",
"Stockholders Equity": "290,269",
"Net Income": "-43,242",
"Comprehensive Net Income": "-43,198",
"BaseVar": "291,900",
"ECR before LimitedLiability": "235%",
"Economic Capital Ratio": "325%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "311,118",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "66,258",
"Liabilities, Non-Current": "68,211",
"Other Assets": "154,313",
"Other Compr. Net Income": "-695",
"Other Expenses": "131",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "30,573",
"Property and Equipment": "11,340",
"Research and Development": "116,434",
"Selling, General and Administrative Expense": "31,202"
},
"output_variables": {
"Assets": "476,771",
"Liabilities": "134,469",
"Expenses": "147,767",
"Revenues": "30,573",
"Stockholders Equity": "342,302",
"Net Income": "-117,194",
"Comprehensive Net Income": "-117,542",
"BaseVar": "395,138",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "306%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "318,449",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "70,655",
"Liabilities, Non-Current": "42,408",
"Other Assets": "81,147",
"Other Compr. Net Income": "-3,711",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "42,134",
"Property and Equipment": "17,163",
"Research and Development": "184,497",
"Selling, General and Administrative Expense": "37,997"
},
"output_variables": {
"Assets": "416,759",
"Liabilities": "113,063",
"Expenses": "222,494",
"Revenues": "42,134",
"Stockholders Equity": "303,696",
"Net Income": "-180,360",
"Comprehensive Net Income": "-182,216",
"BaseVar": "399,080",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "290%"
}
}
},
"top_rated": false,
"trend": 23.0,
"value": 2.8961930564311213,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001549595.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001549595.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001549595.svg"
},
{
"company_id": "0001566044",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001566044.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001566044.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001566044.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001566044_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001566044_main_keyfigs.svg",
"name": "VYNE Therapeutics Inc",
"rank": 194,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001566044.svg",
"report_text": "The relative strengths and weaknesses of VYNE Therapeutics 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 VYNE Therapeutics Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 70% points.The greatest weakness of VYNE Therapeutics Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 289%, being 45% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001566044_2023_VYNE_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-3.63",
"Assets": "33.7",
"Liabilities": "30.1",
"Stockholders Equity": "78.8",
"ECR before LimitedLiability": "75.9",
"Intangible Assets": "-10.5",
"Assets, Current": "73.2",
"Property and Equipment": "-4.97",
"Liabilities, Current": "17.2",
"Other Liabilities": "-3.65",
"Liabilities, Non-Current": "17.0",
"Other Revenues": "-14.4",
"Revenues": "-14.4",
"Net Income": "-4.82",
"Selling, General and Administrative Expense": "12.7",
"Comprehensive Net Income": "-4.96",
"Research and Development": "-21.4",
"Other Net Income": "8.14",
"Other Expenses": "8.24",
"Cost of Goods Sold": "2.30",
"Economic Capital Ratio": "56.4"
},
"2018": {
"Assets, Current": "63.5",
"Assets": "30.9",
"Liabilities": "77.8",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "144",
"Other Assets": "-4.42",
"Intangible Assets": "-5.87",
"Property and Equipment": "-2.73",
"Liabilities, Current": "33.5",
"Other Liabilities": "28.9",
"Liabilities, Non-Current": "24.6",
"Research and Development": "-20.3",
"Expenses": "2.43",
"Revenues": "-5.55",
"Comprehensive Net Income": "-0.734",
"Cost of Goods Sold": "3.69",
"Other Expenses": "6.99",
"Selling, General and Administrative Expense": "11.6",
"Other Revenues": "-5.55",
"Other Net Income": "2.51",
"Economic Capital Ratio": "127"
},
"2019": {
"Other Assets": "-13.0",
"Assets": "20.0",
"Liabilities": "80.3",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "70.1",
"Property and Equipment": "-6.99",
"Assets, Current": "83.7",
"Intangible Assets": "-13.4",
"Liabilities, Current": "24.5",
"Other Liabilities": "28.7",
"Liabilities, Non-Current": "31.6",
"Other Expenses": "10.2",
"Expenses": "-38.2",
"Revenues": "-19.6",
"Net Income": "-53.3",
"Cost of Goods Sold": "4.86",
"Selling, General and Administrative Expense": "-6.89",
"Research and Development": "-45.7",
"Other Revenues": "-19.6",
"Comprehensive Net Income": "-53.6",
"Economic Capital Ratio": "42.9"
},
"2020": {
"Intangible Assets": "-20.8",
"Assets": "-103",
"Liabilities": "9.28",
"Stockholders Equity": "-81.1",
"ECR before LimitedLiability": "-145",
"Other Assets": "-16.3",
"Property and Equipment": "-10.4",
"Assets, Current": "-49.7",
"Liabilities, Non-Current": "-8.56",
"Liabilities, Current": "8.75",
"Other Liabilities": "7.52",
"Selling, General and Administrative Expense": "-19.9",
"Expenses": "-49.1",
"Revenues": "-4.43",
"Net Income": "-49.5",
"Cost of Goods Sold": "2.65",
"Research and Development": "4.59",
"Other Expenses": "-45.3",
"Other Revenues": "-4.43",
"Comprehensive Net Income": "-49.5",
"Economic Capital Ratio": "-165"
},
"2021": {
"Assets, Current": "-33.9",
"Assets": "-65.2",
"Liabilities": "53.5",
"Stockholders Equity": "-60.3",
"ECR before LimitedLiability": "-56.4",
"Other Assets": "-20.0",
"Property and Equipment": "-8.63",
"Intangible Assets": "-20.2",
"Liabilities, Current": "-14.5",
"Other Liabilities": "34.5",
"Liabilities, Non-Current": "34.0",
"Selling, General and Administrative Expense": "-66.4",
"Expenses": "-70.7",
"Revenues": "5.94",
"Net Income": "-65.2",
"Research and Development": "-4.70",
"Cost of Goods Sold": "-1.04",
"Other Revenues": "5.94",
"Comprehensive Net Income": "-65.2",
"Other Net Income": "0.739",
"Economic Capital Ratio": "-64.0"
},
"2022": {
"Intangible Assets": "-9.45",
"Assets": "-4.84",
"Liabilities": "57.7",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "65.0",
"Assets, Current": "20.8",
"Other Assets": "-7.45",
"Property and Equipment": "-5.18",
"Other Liabilities": "-48.9",
"Liabilities, Current": "70.5",
"Liabilities, Non-Current": "29.0",
"Other Expenses": "7.16",
"Expenses": "-17.1",
"Revenues": "-15.1",
"Net Income": "-2.95",
"Selling, General and Administrative Expense": "-15.6",
"Cost of Goods Sold": "4.24",
"Research and Development": "-12.7",
"Other Revenues": "-15.1",
"Other Net Income": "30.5",
"Economic Capital Ratio": "44.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001566044_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "63,861",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,817",
"Liabilities, Non-Current": "22",
"Other Assets": "2,978",
"Other Compr. Net Income": "-25",
"Other Expenses": "0",
"Other Liabilities": "6,735",
"Other Net Income": "5,099",
"Other Revenues": "0",
"Property and Equipment": "28",
"Research and Development": "29,007",
"Selling, General and Administrative Expense": "5,168"
},
"output_variables": {
"Assets": "66,867",
"Liabilities": "14,574",
"Expenses": "34,175",
"Revenues": "0",
"Stockholders Equity": "52,293",
"Net Income": "-29,076",
"Comprehensive Net Income": "-29,088",
"BaseVar": "60,370",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "308%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "139,500",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,544",
"Liabilities, Non-Current": "7.0",
"Other Assets": "282",
"Other Compr. Net Income": "-45",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,090",
"Other Revenues": "10,640",
"Property and Equipment": "146",
"Research and Development": "52,989",
"Selling, General and Administrative Expense": "12,186"
},
"output_variables": {
"Assets": "139,928",
"Liabilities": "9,551",
"Expenses": "65,175",
"Revenues": "10,640",
"Stockholders Equity": "130,377",
"Net Income": "-51,445",
"Comprehensive Net Income": "-51,468",
"BaseVar": "114,214",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "376%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "78,327",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,661",
"Liabilities, Non-Current": "0",
"Other Assets": "744",
"Other Compr. Net Income": "120",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,539",
"Other Revenues": "0",
"Property and Equipment": "98",
"Research and Development": "53,761",
"Selling, General and Administrative Expense": "22,481"
},
"output_variables": {
"Assets": "79,169",
"Liabilities": "10,661",
"Expenses": "76,242",
"Revenues": "0",
"Stockholders Equity": "68,508",
"Net Income": "-73,703",
"Comprehensive Net Income": "-73,643",
"BaseVar": "84,366",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "281%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "87,259",
"Cost of Goods Sold": "1,392",
"Intangible Assets": "0",
"Liabilities, Current": "21,453",
"Liabilities, Non-Current": "34,796",
"Other Assets": "5,928",
"Other Compr. Net Income": "74",
"Other Expenses": "141,811",
"Other Liabilities": "0",
"Other Net Income": "-415",
"Other Revenues": "11",
"Property and Equipment": "555",
"Research and Development": "33,684",
"Selling, General and Administrative Expense": "424,441"
},
"output_variables": {
"Assets": "93,742",
"Liabilities": "56,249",
"Expenses": "601,328",
"Revenues": "11",
"Stockholders Equity": "37,493",
"Net Income": "-601,732",
"Comprehensive Net Income": "-601,695",
"BaseVar": "375,910",
"ECR before LimitedLiability": "-693%",
"Economic Capital Ratio": "3.0%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "63,186",
"Cost of Goods Sold": "13,116",
"Intangible Assets": "0",
"Liabilities, Current": "18,410",
"Liabilities, Non-Current": "0",
"Other Assets": "3,506",
"Other Compr. Net Income": "-1.9",
"Other Expenses": "127,930",
"Other Liabilities": "0",
"Other Net Income": "-327",
"Other Revenues": "17,760",
"Property and Equipment": "354",
"Research and Development": "229",
"Selling, General and Administrative Expense": "63,251"
},
"output_variables": {
"Assets": "67,046",
"Liabilities": "18,410",
"Expenses": "204,525",
"Revenues": "17,760",
"Stockholders Equity": "48,636",
"Net Income": "-187,092",
"Comprehensive Net Income": "-187,093",
"BaseVar": "154,035",
"ECR before LimitedLiability": "-190%",
"Economic Capital Ratio": "106%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "38,275",
"Cost of Goods Sold": "1,508",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "2,483",
"Other Compr. Net Income": "0",
"Other Expenses": "1,730",
"Other Liabilities": "9,345",
"Other Net Income": "11,166",
"Other Revenues": "5,680",
"Property and Equipment": "0",
"Research and Development": "10,877",
"Selling, General and Administrative Expense": "17,735"
},
"output_variables": {
"Assets": "40,758",
"Liabilities": "9,345",
"Expenses": "31,849",
"Revenues": "5,680",
"Stockholders Equity": "31,413",
"Net Income": "-15,003",
"Comprehensive Net Income": "-15,003",
"BaseVar": "49,399",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "311%"
}
}
},
"top_rated": false,
"trend": 136.0,
"value": 2.8932846859887764,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001566044.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001566044.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001566044.svg"
},
{
"company_id": "0001509745",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001509745.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001509745.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001509745.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001509745_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001509745_main_keyfigs.svg",
"name": "Cypherpunk Technologies INC",
"rank": 195,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001509745.svg",
"report_text": "The relative strengths and weaknesses of Cypherpunk 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 Cypherpunk Technologies INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 87% points.The greatest weakness of Cypherpunk Technologies INC is the variable Research and Development, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 289%, being 45% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001509745_2023_Cypherpunk_Technologies_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-0.655",
"Assets": "-32.5",
"Liabilities": "-13.2",
"Stockholders Equity": "-68.6",
"Intangible Assets": "-13.2",
"Assets, Current": "0.933",
"Property and Equipment": "-0.610",
"Liabilities, Current": "0.909",
"Other Liabilities": "-53.5",
"Liabilities, Non-Current": "1.45",
"Selling, General and Administrative Expense": "-0.225",
"Expenses": "-11.3",
"Revenues": "-0.637",
"Net Income": "-25.9",
"Research and Development": "-25.0",
"Other Expenses": "1.05",
"Cost of Goods Sold": "0.243",
"Other Revenues": "-0.637",
"ECR before LimitedLiability": "-91.9",
"Comprehensive Net Income": "-27.2",
"Economic Capital Ratio": "-111"
},
"2018": {
"Assets, Current": "-0.211",
"Assets": "-40.0",
"Liabilities": "-0.417",
"Stockholders Equity": "-59.6",
"Other Assets": "-0.213",
"Intangible Assets": "-18.5",
"Property and Equipment": "-0.429",
"Liabilities, Current": "-5.45",
"ECR before LimitedLiability": "-91.3",
"Other Liabilities": "-0.436",
"Liabilities, Non-Current": "1.79",
"Research and Development": "-73.7",
"Expenses": "-30.8",
"Revenues": "-2.96",
"Net Income": "-53.7",
"Cost of Goods Sold": "0.346",
"Other Expenses": "7.02",
"Selling, General and Administrative Expense": "-1.23",
"Other Revenues": "-2.96",
"Comprehensive Net Income": "-52.2",
"Economic Capital Ratio": "-109"
},
"2019": {
"Other Assets": "8.35",
"Assets": "-109",
"Liabilities, Current": "0.378",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-181",
"Property and Equipment": "-11.3",
"Assets, Current": "-104",
"Intangible Assets": "-25.6",
"Other Expenses": "4.57",
"Expenses": "-64.7",
"Revenues": "-10.4",
"Net Income": "-77.8",
"Cost of Goods Sold": "2.29",
"Selling, General and Administrative Expense": "-10.1",
"Research and Development": "-61.6",
"Other Revenues": "-10.4",
"Other Liabilities": "-0.129",
"Comprehensive Net Income": "-78.5",
"Other Net Income": "1.15",
"Other Compr. Net Income": "-0.504",
"Economic Capital Ratio": "-209"
},
"2020": {
"Intangible Assets": "-6.69",
"Assets": "25.5",
"Liabilities": "58.9",
"Stockholders Equity": "95.2",
"ECR before LimitedLiability": "90.8",
"Other Assets": "-3.61",
"Property and Equipment": "-3.27",
"Assets, Current": "49.5",
"Liabilities, Non-Current": "25.2",
"Liabilities, Current": "12.5",
"Other Liabilities": "25.0",
"Expenses": "-10.1",
"Revenues": "-10.2",
"Net Income": "-17.7",
"Cost of Goods Sold": "3.26",
"Research and Development": "-19.1",
"Other Expenses": "6.27",
"Other Revenues": "-10.2",
"Other Net Income": "2.67",
"Comprehensive Net Income": "-18.4",
"Economic Capital Ratio": "71.3"
},
"2021": {
"Assets, Current": "51.9",
"Assets": "28.1",
"Liabilities": "58.8",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "104",
"Other Assets": "-5.26",
"Property and Equipment": "-1.81",
"Intangible Assets": "-3.90",
"Liabilities, Current": "16.4",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "23.6",
"Selling, General and Administrative Expense": "5.43",
"Expenses": "1.63",
"Revenues": "-8.60",
"Net Income": "-6.85",
"Other Expenses": "5.32",
"Research and Development": "-12.0",
"Cost of Goods Sold": "2.73",
"Other Revenues": "-8.60",
"Comprehensive Net Income": "-6.72",
"Economic Capital Ratio": "96.5"
},
"2022": {
"Intangible Assets": "-8.54",
"Assets": "20.5",
"Liabilities": "62.3",
"Stockholders Equity": "86.8",
"ECR before LimitedLiability": "65.0",
"Assets, Current": "58.2",
"Other Assets": "-9.15",
"Property and Equipment": "-4.63",
"Other Liabilities": "29.3",
"Liabilities, Current": "10.9",
"Liabilities, Non-Current": "24.9",
"Other Expenses": "6.12",
"Expenses": "-25.0",
"Revenues": "-11.3",
"Net Income": "-36.2",
"Selling, General and Administrative Expense": "6.41",
"Cost of Goods Sold": "3.81",
"Research and Development": "-40.6",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "-35.8",
"Economic Capital Ratio": "44.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001509745_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "27,658",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,083",
"Liabilities, Non-Current": "0",
"Other Assets": "1,269",
"Other Compr. Net Income": "-562",
"Other Expenses": "-36",
"Other Liabilities": "11,862",
"Other Net Income": "874",
"Other Revenues": "1,715",
"Property and Equipment": "135",
"Research and Development": "22,503",
"Selling, General and Administrative Expense": "9,849"
},
"output_variables": {
"Assets": "29,062",
"Liabilities": "17,945",
"Expenses": "32,316",
"Revenues": "1,715",
"Stockholders Equity": "11,117",
"Net Income": "-29,727",
"Comprehensive Net Income": "-30,008",
"BaseVar": "41,237",
"ECR before LimitedLiability": "-25%",
"Economic Capital Ratio": "140%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "17,322",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,451",
"Liabilities, Non-Current": "0",
"Other Assets": "1,666",
"Other Compr. Net Income": "570",
"Other Expenses": "-7,245",
"Other Liabilities": "3,448",
"Other Net Income": "-388",
"Other Revenues": "756",
"Property and Equipment": "86",
"Research and Development": "21,830",
"Selling, General and Administrative Expense": "8,921"
},
"output_variables": {
"Assets": "19,074",
"Liabilities": "9,899",
"Expenses": "23,506",
"Revenues": "756",
"Stockholders Equity": "9,175",
"Net Income": "-23,138",
"Comprehensive Net Income": "-22,853",
"BaseVar": "27,096",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "141%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,241",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,486",
"Liabilities, Non-Current": "552",
"Other Assets": "3,083",
"Other Compr. Net Income": "-226",
"Other Expenses": "20",
"Other Liabilities": "159",
"Other Net Income": "439",
"Other Revenues": "132",
"Property and Equipment": "124",
"Research and Development": "24,366",
"Selling, General and Administrative Expense": "9,085"
},
"output_variables": {
"Assets": "7,448",
"Liabilities": "9,197",
"Expenses": "33,471",
"Revenues": "132",
"Stockholders Equity": "-1,749",
"Net Income": "-32,900",
"Comprehensive Net Income": "-33,013",
"BaseVar": "25,456",
"ECR before LimitedLiability": "-442%",
"Economic Capital Ratio": "29%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "52,274",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,372",
"Liabilities, Non-Current": "144",
"Other Assets": "2,032",
"Other Compr. Net Income": "-499",
"Other Expenses": "31",
"Other Liabilities": "204",
"Other Net Income": "673",
"Other Revenues": "1,198",
"Property and Equipment": "65",
"Research and Development": "20,619",
"Selling, General and Administrative Expense": "9,570"
},
"output_variables": {
"Assets": "54,371",
"Liabilities": "7,720",
"Expenses": "30,221",
"Revenues": "1,198",
"Stockholders Equity": "46,651",
"Net Income": "-28,349",
"Comprehensive Net Income": "-28,599",
"BaseVar": "47,341",
"ECR before LimitedLiability": "235%",
"Economic Capital Ratio": "326%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "116,874",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,987",
"Liabilities, Non-Current": "37",
"Other Assets": "1,001",
"Other Compr. Net Income": "-126",
"Other Expenses": "24",
"Other Liabilities": "0",
"Other Net Income": "228",
"Other Revenues": "2,664",
"Property and Equipment": "36",
"Research and Development": "30,734",
"Selling, General and Administrative Expense": "10,673"
},
"output_variables": {
"Assets": "117,911",
"Liabilities": "10,024",
"Expenses": "41,431",
"Revenues": "2,664",
"Stockholders Equity": "107,887",
"Net Income": "-38,540",
"Comprehensive Net Income": "-38,603",
"BaseVar": "86,192",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "374%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "67,950",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,225",
"Liabilities, Non-Current": "262",
"Other Assets": "2,383",
"Other Compr. Net Income": "368",
"Other Expenses": "138",
"Other Liabilities": "0",
"Other Net Income": "2.7",
"Other Revenues": "2,136",
"Property and Equipment": "20",
"Research and Development": "46,641",
"Selling, General and Administrative Expense": "11,726"
},
"output_variables": {
"Assets": "70,353",
"Liabilities": "11,487",
"Expenses": "58,506",
"Revenues": "2,136",
"Stockholders Equity": "58,866",
"Net Income": "-56,367",
"Comprehensive Net Income": "-56,183",
"BaseVar": "71,427",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
}
},
"top_rated": false,
"trend": -91.0,
"value": 2.8930033378337945,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001509745.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001509745.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001509745.svg"
},
{
"company_id": "0001447028",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001447028.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001447028.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001447028.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001447028_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001447028_main_keyfigs.svg",
"name": "Arbutus Biopharma Corp",
"rank": 196,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001447028.svg",
"report_text": "The relative strengths and weaknesses of Arbutus Biopharma 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 Arbutus Biopharma Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Arbutus Biopharma Corp is the variable Research and Development, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 288%, being 44% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001447028_2023_Arbutus_Biopharma_Corp.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-5.31",
"Assets": "32.1",
"Liabilities": "53.4",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "133",
"Intangible Assets": "-6.70",
"Assets, Current": "63.1",
"Liabilities, Non-Current": "14.0",
"Liabilities, Current": "5.11",
"Other Liabilities": "37.1",
"Selling, General and Administrative Expense": "14.2",
"Expenses": "16.4",
"Revenues": "3.85",
"Net Income": "18.6",
"Other Expenses": "10.4",
"Research and Development": "-10.7",
"Cost of Goods Sold": "2.61",
"Other Revenues": "3.85",
"Comprehensive Net Income": "16.0",
"Other Compr. Net Income": "-2.69",
"Economic Capital Ratio": "105"
},
"2014": {
"Other Assets": "-6.47",
"Assets": "28.8",
"Liabilities": "14.0",
"Stockholders Equity": "57.2",
"ECR before LimitedLiability": "83.2",
"Property and Equipment": "-4.56",
"Assets, Current": "69.0",
"Intangible Assets": "-9.68",
"Liabilities, Non-Current": "12.1",
"Selling, General and Administrative Expense": "14.3",
"Expenses": "14.1",
"Revenues": "-3.25",
"Net Income": "7.54",
"Cost of Goods Sold": "1.91",
"Other Expenses": "9.41",
"Research and Development": "-11.4",
"Other Revenues": "-3.25",
"Other Net Income": "-3.18",
"Comprehensive Net Income": "4.74",
"Other Compr. Net Income": "-2.77",
"Economic Capital Ratio": "49.9"
},
"2015": {
"Property and Equipment": "-2.64",
"Assets": "44.3",
"Liabilities": "2.68",
"Stockholders Equity": "81.9",
"ECR before LimitedLiability": "94.9",
"Other Assets": "-3.48",
"Intangible Assets": "148",
"Assets, Current": "-20.4",
"Other Liabilities": "-62.5",
"Liabilities, Non-Current": "11.6",
"Liabilities, Current": "41.0",
"Other Expenses": "3.35",
"Expenses": "28.6",
"Revenues": "-8.65",
"Net Income": "23.4",
"Selling, General and Administrative Expense": "12.1",
"Research and Development": "11.7",
"Other Revenues": "-8.65",
"Other Net Income": "3.55",
"Comprehensive Net Income": "21.4",
"Economic Capital Ratio": "75.9"
},
"2016": {
"Other Assets": "-12.8",
"Assets": "-34.8",
"Liabilities": "32.7",
"Stockholders Equity": "9.78",
"ECR before LimitedLiability": "-49.0",
"Assets, Current": "-76.4",
"Property and Equipment": "-11.0",
"Intangible Assets": "43.9",
"Other Liabilities": "-39.1",
"Liabilities, Non-Current": "22.7",
"Liabilities, Current": "33.5",
"Research and Development": "22.7",
"Expenses": "-77.4",
"Revenues": "-27.1",
"Net Income": "-98.0",
"Selling, General and Administrative Expense": "20.7",
"Other Expenses": "-113",
"Cost of Goods Sold": "3.49",
"Other Revenues": "-27.1",
"Comprehensive Net Income": "-98.0",
"Economic Capital Ratio": "-71.4"
},
"2017": {
"Other Assets": "-1.97",
"Assets": "41.5",
"Liabilities": "19.7",
"Stockholders Equity": "81.7",
"ECR before LimitedLiability": "80.0",
"Intangible Assets": "41.6",
"Property and Equipment": "1.47",
"Liabilities, Current": "31.7",
"Other Liabilities": "-31.4",
"Liabilities, Non-Current": "16.0",
"Selling, General and Administrative Expense": "12.3",
"Expenses": "9.02",
"Revenues": "-8.53",
"Net Income": "1.18",
"Research and Development": "-4.47",
"Other Expenses": "-0.846",
"Cost of Goods Sold": "2.13",
"Other Revenues": "-8.53",
"Comprehensive Net Income": "1.07",
"Other Net Income": "0.762",
"Economic Capital Ratio": "60.5"
},
"2018": {
"Assets, Current": "1.78",
"Assets": "29.5",
"Liabilities": "57.9",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "135",
"Other Assets": "2.99",
"Intangible Assets": "21.2",
"Liabilities, Current": "39.6",
"Other Liabilities": "-2.03",
"Liabilities, Non-Current": "23.5",
"Research and Development": "-3.31",
"Expenses": "11.4",
"Revenues": "-11.6",
"Net Income": "14.4",
"Cost of Goods Sold": "3.57",
"Other Expenses": "-2.39",
"Selling, General and Administrative Expense": "13.5",
"Other Revenues": "-11.6",
"Other Net Income": "14.5",
"Comprehensive Net Income": "14.3",
"Economic Capital Ratio": "117"
},
"2021": {
"Assets, Current": "15.8",
"Assets": "22.6",
"Liabilities": "31.9",
"Stockholders Equity": "67.5",
"ECR before LimitedLiability": "64.6",
"Other Assets": "11.7",
"Intangible Assets": "-5.72",
"Liabilities, Current": "29.4",
"Other Liabilities": "-17.1",
"Liabilities, Non-Current": "18.6",
"Selling, General and Administrative Expense": "7.57",
"Expenses": "0.965",
"Revenues": "-5.54",
"Net Income": "-5.56",
"Other Expenses": "4.39",
"Research and Development": "-13.8",
"Cost of Goods Sold": "2.77",
"Other Revenues": "-5.54",
"Comprehensive Net Income": "-5.65",
"Other Net Income": "-0.991",
"Economic Capital Ratio": "56.9"
},
"2022": {
"Intangible Assets": "-7.95",
"Assets": "14.0",
"Liabilities": "18.6",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "64.1",
"Assets, Current": "9.23",
"Other Assets": "14.8",
"Property and Equipment": "-0.938",
"Other Liabilities": "-11.9",
"Liabilities, Current": "8.76",
"Liabilities, Non-Current": "21.3",
"Other Expenses": "2.32",
"Expenses": "5.69",
"Revenues": "7.44",
"Net Income": "12.8",
"Selling, General and Administrative Expense": "14.7",
"Cost of Goods Sold": "3.51",
"Research and Development": "-14.4",
"Other Revenues": "7.44",
"Comprehensive Net Income": "12.3",
"Economic Capital Ratio": "43.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001447028_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "70,343",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,522",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-3,135",
"Other Expenses": "613",
"Other Liabilities": "0",
"Other Net Income": "-1,911",
"Other Revenues": "15,464",
"Property and Equipment": "1,373",
"Research and Development": "21,458",
"Selling, General and Administrative Expense": "5,546"
},
"output_variables": {
"Assets": "71,716",
"Liabilities": "12,522",
"Expenses": "27,617",
"Revenues": "15,464",
"Stockholders Equity": "59,193",
"Net Income": "-14,064",
"Comprehensive Net Income": "-15,632",
"BaseVar": "66,183",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "116,418",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,206",
"Liabilities, Non-Current": "0",
"Other Assets": "1,760",
"Other Compr. Net Income": "-6,489",
"Other Expenses": "991",
"Other Liabilities": "9,937",
"Other Net Income": "-5,403",
"Other Revenues": "14,953",
"Property and Equipment": "0",
"Research and Development": "38,713",
"Selling, General and Administrative Expense": "8,683"
},
"output_variables": {
"Assets": "118,178",
"Liabilities": "30,143",
"Expenses": "48,387",
"Revenues": "14,953",
"Stockholders Equity": "88,035",
"Net Income": "-38,837",
"Comprehensive Net Income": "-42,082",
"BaseVar": "111,776",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "304%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "183,882",
"Cost of Goods Sold": "0",
"Intangible Assets": "515,156",
"Liabilities, Current": "10,578",
"Liabilities, Non-Current": "0",
"Other Assets": "10,070",
"Other Compr. Net Income": "-27,469",
"Other Expenses": "33,067",
"Other Liabilities": "154,034",
"Other Net Income": "25,016",
"Other Revenues": "24,873",
"Property and Equipment": "3,183",
"Research and Development": "51,505",
"Selling, General and Administrative Expense": "26,438"
},
"output_variables": {
"Assets": "712,291",
"Liabilities": "164,612",
"Expenses": "111,010",
"Revenues": "24,873",
"Stockholders Equity": "547,679",
"Net Income": "-61,121",
"Comprehensive Net Income": "-74,856",
"BaseVar": "532,636",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "339%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "132,564",
"Cost of Goods Sold": "0",
"Intangible Assets": "123,809",
"Liabilities, Current": "10,585",
"Liabilities, Non-Current": "0",
"Other Assets": "12,601",
"Other Compr. Net Income": "-27,317",
"Other Expenses": "1,558,989",
"Other Liabilities": "62,329",
"Other Net Income": "16,871",
"Other Revenues": "13,288",
"Property and Equipment": "6,945",
"Research and Development": "85,550",
"Selling, General and Administrative Expense": "80,956"
},
"output_variables": {
"Assets": "275,919",
"Liabilities": "72,914",
"Expenses": "1,725,495",
"Revenues": "13,288",
"Stockholders Equity": "203,005",
"Net Income": "-1,695,337",
"Comprehensive Net Income": "-1,708,995",
"BaseVar": "1,065,902",
"ECR before LimitedLiability": "-726%",
"Economic Capital Ratio": "2.1%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "129,366",
"Cost of Goods Sold": "0",
"Intangible Assets": "83,011",
"Liabilities, Current": "14,627",
"Liabilities, Non-Current": "0",
"Other Assets": "12,601",
"Other Compr. Net Income": "0",
"Other Expenses": "230,210",
"Other Liabilities": "40,061",
"Other Net Income": "2,298",
"Other Revenues": "7,428",
"Property and Equipment": "12,183",
"Research and Development": "65,603",
"Selling, General and Administrative Expense": "16,089"
},
"output_variables": {
"Assets": "237,161",
"Liabilities": "54,688",
"Expenses": "311,902",
"Revenues": "7,428",
"Stockholders Equity": "182,473",
"Net Income": "-302,176",
"Comprehensive Net Income": "-302,176",
"BaseVar": "306,738",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "202%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "129,229",
"Cost of Goods Sold": "0",
"Intangible Assets": "66,307",
"Liabilities, Current": "11,239",
"Liabilities, Non-Current": "0",
"Other Assets": "22,224",
"Other Compr. Net Income": "11",
"Other Expenses": "17,814",
"Other Liabilities": "16,432",
"Other Net Income": "18,775",
"Other Revenues": "7,634",
"Property and Equipment": "10,145",
"Research and Development": "48,437",
"Selling, General and Administrative Expense": "16,002"
},
"output_variables": {
"Assets": "227,905",
"Liabilities": "27,671",
"Expenses": "82,253",
"Revenues": "7,634",
"Stockholders Equity": "200,234",
"Net Income": "-55,844",
"Comprehensive Net Income": "-55,838",
"BaseVar": "182,124",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "367%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "160,661",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,221",
"Liabilities, Non-Current": "2,231",
"Other Assets": "37,841",
"Other Compr. Net Income": "-112",
"Other Expenses": "6,680",
"Other Liabilities": "21,594",
"Other Net Income": "5,710",
"Other Revenues": "9,231",
"Property and Equipment": "5,983",
"Research and Development": "79,908",
"Selling, General and Administrative Expense": "17,140"
},
"output_variables": {
"Assets": "204,485",
"Liabilities": "35,046",
"Expenses": "103,728",
"Revenues": "9,231",
"Stockholders Equity": "169,439",
"Net Income": "-88,786",
"Comprehensive Net Income": "-88,842",
"BaseVar": "179,156",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "325%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "151,139",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "32,857",
"Liabilities, Non-Current": "1,815",
"Other Assets": "39,210",
"Other Compr. Net Income": "-1,571",
"Other Expenses": "5,200",
"Other Liabilities": "23,895",
"Other Net Income": "-260",
"Other Revenues": "31,610",
"Property and Equipment": "5,070",
"Research and Development": "133,353",
"Selling, General and Administrative Expense": "17,837"
},
"output_variables": {
"Assets": "195,419",
"Liabilities": "58,567",
"Expenses": "156,390",
"Revenues": "31,610",
"Stockholders Equity": "136,852",
"Net Income": "-125,040",
"Comprehensive Net Income": "-125,825",
"BaseVar": "221,909",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "258%"
}
}
},
"top_rated": false,
"trend": -25.0,
"value": 2.8841864913835353,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001447028.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001447028.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001447028.svg"
},
{
"company_id": "0001651308",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001651308.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001651308.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001651308.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001651308_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001651308_main_keyfigs.svg",
"name": "Beone Medicines Ltd",
"rank": 197,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001651308.svg",
"report_text": "The relative strengths and weaknesses of Beone Medicines 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 Beone Medicines Ltd compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Beone Medicines Ltd is the variable Liabilities, Current, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 288%, being 44% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001651308_2023_Beone_Medicines_Ltd.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-3.07",
"Assets": "53.9",
"Liabilities": "38.5",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "135",
"Assets, Current": "71.5",
"Property and Equipment": "2.73",
"Intangible Assets": "-5.73",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "-3.38",
"Liabilities, Current": "18.4",
"Research and Development": "-5.05",
"Expenses": "16.9",
"Revenues": "-12.1",
"Net Income": "4.62",
"Selling, General and Administrative Expense": "11.7",
"Other Expenses": "8.79",
"Cost of Goods Sold": "1.48",
"Other Revenues": "-12.1",
"Comprehensive Net Income": "4.74",
"Economic Capital Ratio": "113"
},
"2017": {
"Other Assets": "-2.13",
"Assets": "24.1",
"Liabilities": "-6.99",
"Stockholders Equity": "34.0",
"ECR before LimitedLiability": "69.2",
"Intangible Assets": "-9.81",
"Assets, Current": "40.5",
"Property and Equipment": "1.89",
"Liabilities, Current": "10.2",
"Other Liabilities": "29.0",
"Liabilities, Non-Current": "-52.7",
"Selling, General and Administrative Expense": "14.5",
"Expenses": "23.5",
"Revenues": "8.86",
"Net Income": "33.3",
"Research and Development": "-0.662",
"Other Expenses": "7.21",
"Cost of Goods Sold": "2.22",
"Other Revenues": "8.86",
"Comprehensive Net Income": "33.2",
"Economic Capital Ratio": "49.7"
},
"2018": {
"Assets, Current": "46.8",
"Assets": "36.8",
"Liabilities": "20.5",
"Stockholders Equity": "78.6",
"ECR before LimitedLiability": "90.1",
"Intangible Assets": "-8.40",
"Property and Equipment": "3.60",
"Liabilities, Current": "15.0",
"Other Liabilities": "23.7",
"Liabilities, Non-Current": "-19.8",
"Research and Development": "-7.58",
"Expenses": "12.3",
"Revenues": "-4.04",
"Net Income": "8.79",
"Cost of Goods Sold": "1.93",
"Other Expenses": "7.02",
"Selling, General and Administrative Expense": "11.0",
"Other Revenues": "-4.04",
"Other Net Income": "0.517",
"Comprehensive Net Income": "8.72",
"Economic Capital Ratio": "72.5"
},
"2019": {
"Other Assets": "0.977",
"Assets": "-11.0",
"Liabilities": "14.8",
"Stockholders Equity": "-3.27",
"ECR before LimitedLiability": "23.3",
"Property and Equipment": "19.7",
"Assets, Current": "-10.8",
"Intangible Assets": "-17.3",
"Liabilities, Current": "14.7",
"Other Liabilities": "28.3",
"Liabilities, Non-Current": "-29.8",
"Other Expenses": "10.5",
"Expenses": "-11.1",
"Revenues": "8.18",
"Net Income": "-1.90",
"Selling, General and Administrative Expense": "3.41",
"Research and Development": "-24.5",
"Other Revenues": "8.18",
"Comprehensive Net Income": "-2.65",
"Other Net Income": "1.29",
"Economic Capital Ratio": "-3.92"
},
"2020": {
"Intangible Assets": "-7.38",
"Assets": "31.6",
"Liabilities, Non-Current": "-15.8",
"Stockholders Equity": "46.6",
"ECR before LimitedLiability": "56.6",
"Other Assets": "-2.44",
"Property and Equipment": "4.52",
"Assets, Current": "40.7",
"Selling, General and Administrative Expense": "6.50",
"Expenses": "11.5",
"Revenues": "-6.54",
"Net Income": "6.34",
"Cost of Goods Sold": "1.58",
"Research and Development": "-2.62",
"Other Expenses": "5.96",
"Other Revenues": "-6.54",
"Liabilities, Current": "-8.70",
"Other Liabilities": "22.0",
"Other Net Income": "1.54",
"Comprehensive Net Income": "6.48",
"Economic Capital Ratio": "37.1"
},
"2021": {
"Assets, Current": "27.0",
"Assets": "18.6",
"Liabilities": "-2.64",
"Stockholders Equity": "32.0",
"ECR before LimitedLiability": "48.9",
"Other Assets": "-4.64",
"Property and Equipment": "4.78",
"Intangible Assets": "-5.61",
"Liabilities, Current": "-15.2",
"Other Liabilities": "21.2",
"Liabilities, Non-Current": "-10.1",
"Selling, General and Administrative Expense": "4.40",
"Expenses": "14.4",
"Revenues": "3.03",
"Net Income": "18.0",
"Other Expenses": "5.50",
"Research and Development": "3.79",
"Cost of Goods Sold": "0.679",
"Other Revenues": "3.03",
"Comprehensive Net Income": "18.0",
"Economic Capital Ratio": "41.2"
},
"2022": {
"Intangible Assets": "-7.17",
"Assets": "12.8",
"Liabilities": "15.2",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "64.0",
"Assets, Current": "15.0",
"Other Assets": "-7.34",
"Property and Equipment": "14.7",
"Other Liabilities": "27.0",
"Liabilities, Current": "-10.9",
"Liabilities, Non-Current": "-1.75",
"Other Expenses": "5.22",
"Expenses": "11.3",
"Revenues": "9.64",
"Net Income": "17.5",
"Selling, General and Administrative Expense": "3.10",
"Research and Development": "4.07",
"Other Revenues": "9.64",
"Comprehensive Net Income": "16.8",
"Other Net Income": "-3.47",
"Economic Capital Ratio": "43.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001651308_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "374,399",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,058",
"Liabilities, Non-Current": "17,848",
"Other Assets": "5,437",
"Other Compr. Net Income": "863",
"Other Expenses": "54",
"Other Liabilities": "0",
"Other Net Income": "-2,103",
"Other Revenues": "1,070",
"Property and Equipment": "25,977",
"Research and Development": "98,033",
"Selling, General and Administrative Expense": "20,097"
},
"output_variables": {
"Assets": "405,813",
"Liabilities": "52,906",
"Expenses": "118,184",
"Revenues": "1,070",
"Stockholders Equity": "352,907",
"Net Income": "-119,217",
"Comprehensive Net Income": "-118,786",
"BaseVar": "290,470",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "913,497",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,359",
"Liabilities, Current": "149,988",
"Liabilities, Non-Current": "212,260",
"Other Assets": "63,055",
"Other Compr. Net Income": "660",
"Other Expenses": "7,459",
"Other Liabilities": "0",
"Other Net Income": "7,393",
"Other Revenues": "238,387",
"Property and Equipment": "62,568",
"Research and Development": "269,018",
"Selling, General and Administrative Expense": "62,602"
},
"output_variables": {
"Assets": "1,046,479",
"Liabilities": "362,248",
"Expenses": "339,079",
"Revenues": "238,387",
"Stockholders Equity": "684,231",
"Net Income": "-93,299",
"Comprehensive Net Income": "-92,969",
"BaseVar": "997,123",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "301%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,943,842",
"Cost of Goods Sold": "28,705",
"Intangible Assets": "7,281",
"Liabilities, Current": "246,452",
"Liabilities, Non-Current": "249,585",
"Other Assets": "141,500",
"Other Compr. Net Income": "2,007",
"Other Expenses": "-14,902",
"Other Liabilities": "0",
"Other Net Income": "15,940",
"Other Revenues": "198,220",
"Property and Equipment": "157,061",
"Research and Development": "679,005",
"Selling, General and Administrative Expense": "195,385"
},
"output_variables": {
"Assets": "2,249,684",
"Liabilities": "496,037",
"Expenses": "888,193",
"Revenues": "198,220",
"Stockholders Equity": "1,753,647",
"Net Income": "-674,033",
"Comprehensive Net Income": "-673,030",
"BaseVar": "1,925,040",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "322%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,172,696",
"Cost of Goods Sold": "283,236",
"Intangible Assets": "5,846",
"Liabilities, Current": "310,312",
"Liabilities, Non-Current": "323,622",
"Other Assets": "191,345",
"Other Compr. Net Income": "2,007",
"Other Expenses": "-14,878",
"Other Liabilities": "0",
"Other Net Income": "16,530",
"Other Revenues": "372,324",
"Property and Equipment": "242,402",
"Research and Development": "1,876,499",
"Selling, General and Administrative Expense": "1,352,084"
},
"output_variables": {
"Assets": "1,612,289",
"Liabilities": "633,934",
"Expenses": "3,496,941",
"Revenues": "372,324",
"Stockholders Equity": "978,355",
"Net Income": "-3,108,087",
"Comprehensive Net Income": "-3,107,083",
"BaseVar": "3,067,013",
"ECR before LimitedLiability": "-87%",
"Economic Capital Ratio": "133%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "4,960,690",
"Cost of Goods Sold": "70,220",
"Intangible Assets": "5,000",
"Liabilities, Current": "1,075,199",
"Liabilities, Non-Current": "656,315",
"Other Assets": "277,381",
"Other Compr. Net Income": "-7,570",
"Other Expenses": "8,298",
"Other Liabilities": "0",
"Other Net Income": "56,973",
"Other Revenues": "344,286",
"Property and Equipment": "357,686",
"Research and Development": "3,126,477",
"Selling, General and Administrative Expense": "1,659,353"
},
"output_variables": {
"Assets": "5,600,757",
"Liabilities": "1,731,514",
"Expenses": "4,864,348",
"Revenues": "344,286",
"Stockholders Equity": "3,869,243",
"Net Income": "-4,463,089",
"Comprehensive Net Income": "-4,466,874",
"BaseVar": "6,302,724",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "237%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "7,613,880",
"Cost of Goods Sold": "236,650",
"Intangible Assets": "46,679",
"Liabilities, Current": "1,599,555",
"Liabilities, Non-Current": "803,407",
"Other Assets": "397,785",
"Other Compr. Net Income": "14,026",
"Other Expenses": "-21,267",
"Other Liabilities": "0",
"Other Net Income": "39,344",
"Other Revenues": "313,548",
"Property and Equipment": "587,605",
"Research and Development": "1,966,245",
"Selling, General and Administrative Expense": "2,939,171"
},
"output_variables": {
"Assets": "8,645,949",
"Liabilities": "2,402,962",
"Expenses": "5,120,799",
"Revenues": "313,548",
"Stockholders Equity": "6,242,987",
"Net Income": "-4,767,907",
"Comprehensive Net Income": "-4,760,894",
"BaseVar": "8,268,314",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "275%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "5,207,078",
"Cost of Goods Sold": "892,295",
"Intangible Assets": "40,616",
"Liabilities, Current": "1,468,528",
"Liabilities, Non-Current": "527,407",
"Other Assets": "285,650",
"Other Compr. Net Income": "-168,486",
"Other Expenses": "-7,005",
"Other Liabilities": "0",
"Other Net Income": "-1,027,237",
"Other Revenues": "1,433,013",
"Property and Equipment": "845,946",
"Research and Development": "2,229,110",
"Selling, General and Administrative Expense": "2,713,657"
},
"output_variables": {
"Assets": "6,379,290",
"Liabilities": "1,995,935",
"Expenses": "5,828,058",
"Revenues": "1,433,013",
"Stockholders Equity": "4,383,355",
"Net Income": "-5,422,283",
"Comprehensive Net Income": "-5,506,526",
"BaseVar": "8,416,009",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "228%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 2.8829258559811857,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001651308.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001651308.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001651308.svg"
},
{
"company_id": "0001595248",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001595248.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001595248.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001595248_main_keyfigs.svg",
"name": "Genprex Inc",
"rank": 198,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001595248.svg",
"report_text": "The relative strengths and weaknesses of Genprex 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 Genprex Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 105% points.The greatest weakness of Genprex Inc is the variable Net Income, reducing the Economic Capital Ratio by 57% points.
The company's Economic Capital Ratio, given in the ranking table, is 287%, being 43% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001595248_2023_Genprex_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "66.7",
"Assets": "-47.9",
"Liabilities": "2.90",
"Stockholders Equity": "-47.4",
"ECR before LimitedLiability": "-139",
"Intangible Assets": "3.00",
"Assets, Current": "-97.8",
"Property and Equipment": "-11.7",
"Liabilities, Current": "-13.0",
"Other Liabilities": "8.15",
"Liabilities, Non-Current": "4.74",
"Selling, General and Administrative Expense": "-53.9",
"Expenses": "-43.7",
"Revenues": "-12.6",
"Net Income": "-47.3",
"Research and Development": "13.7",
"Other Expenses": "7.20",
"Cost of Goods Sold": "2.04",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "-47.3",
"Economic Capital Ratio": "-159"
},
"2018": {
"Assets, Current": "46.0",
"Assets": "-6.95",
"Liabilities": "123",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "32.0",
"Other Assets": "-16.0",
"Intangible Assets": "-14.0",
"Property and Equipment": "-9.72",
"Liabilities, Current": "64.3",
"Other Liabilities": "37.2",
"Liabilities, Non-Current": "31.6",
"Research and Development": "31.5",
"Expenses": "-81.9",
"Revenues": "-23.6",
"Net Income": "-104",
"Cost of Goods Sold": "5.97",
"Other Expenses": "10.7",
"Selling, General and Administrative Expense": "-125",
"Other Revenues": "-23.6",
"Comprehensive Net Income": "-104",
"Economic Capital Ratio": "14.3"
},
"2019": {
"Other Assets": "-25.0",
"Assets": "-86.8",
"Liabilities": "26.9",
"Stockholders Equity": "-18.9",
"ECR before LimitedLiability": "-109",
"Property and Equipment": "-12.6",
"Assets, Current": "-38.5",
"Intangible Assets": "-6.12",
"Liabilities, Current": "14.3",
"Other Liabilities": "9.50",
"Liabilities, Non-Current": "10.4",
"Other Expenses": "9.15",
"Expenses": "-134",
"Revenues": "-17.0",
"Net Income": "-174",
"Cost of Goods Sold": "4.47",
"Selling, General and Administrative Expense": "-167",
"Research and Development": "1.06",
"Other Revenues": "-17.0",
"Comprehensive Net Income": "-175",
"Economic Capital Ratio": "-136"
},
"2020": {
"Intangible Assets": "-2.96",
"Assets": "29.1",
"Liabilities": "104",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "139",
"Other Assets": "-4.96",
"Property and Equipment": "-2.15",
"Assets, Current": "51.5",
"Liabilities, Non-Current": "29.6",
"Liabilities, Current": "59.3",
"Other Liabilities": "29.8",
"Selling, General and Administrative Expense": "-24.8",
"Expenses": "-20.5",
"Revenues": "-14.7",
"Net Income": "-34.5",
"Cost of Goods Sold": "3.40",
"Research and Development": "-5.75",
"Other Expenses": "6.51",
"Other Revenues": "-14.7",
"Comprehensive Net Income": "-34.6",
"Economic Capital Ratio": "120"
},
"2021": {
"Assets, Current": "35.6",
"Assets": "26.2",
"Liabilities": "80.4",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "112",
"Property and Equipment": "-1.69",
"Intangible Assets": "-2.68",
"Liabilities, Current": "38.6",
"Other Liabilities": "26.0",
"Liabilities, Non-Current": "25.7",
"Selling, General and Administrative Expense": "-15.8",
"Expenses": "-10.0",
"Revenues": "-12.3",
"Net Income": "-21.9",
"Other Expenses": "5.63",
"Research and Development": "-2.88",
"Cost of Goods Sold": "2.92",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-22.0",
"Other Net Income": "0.549",
"Economic Capital Ratio": "105"
},
"2022": {
"Intangible Assets": "-5.20",
"Assets": "17.2",
"Liabilities": "84.4",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "63.1",
"Assets, Current": "28.1",
"Other Assets": "2.26",
"Property and Equipment": "-4.93",
"Other Liabilities": "31.4",
"Liabilities, Current": "30.3",
"Liabilities, Non-Current": "28.0",
"Other Expenses": "6.84",
"Expenses": "-41.0",
"Revenues": "-15.8",
"Net Income": "-56.6",
"Selling, General and Administrative Expense": "-31.7",
"Cost of Goods Sold": "4.10",
"Research and Development": "-20.2",
"Other Revenues": "-15.8",
"Comprehensive Net Income": "-56.5",
"Economic Capital Ratio": "42.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001595248_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "194",
"Cost of Goods Sold": "0",
"Intangible Assets": "299",
"Liabilities, Current": "831",
"Liabilities, Non-Current": "0",
"Other Assets": "760",
"Other Compr. Net Income": "0",
"Other Expenses": "3.2",
"Other Liabilities": "0",
"Other Net Income": "-1.8",
"Other Revenues": "0",
"Property and Equipment": "7.8",
"Research and Development": "290",
"Selling, General and Administrative Expense": "3,019"
},
"output_variables": {
"Assets": "1,260",
"Liabilities": "831",
"Expenses": "3,312",
"Revenues": "0",
"Stockholders Equity": "429",
"Net Income": "-3,314",
"Comprehensive Net Income": "-3,314",
"BaseVar": "2,702",
"ECR before LimitedLiability": "-228%",
"Economic Capital Ratio": "93%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "8,847",
"Cost of Goods Sold": "0",
"Intangible Assets": "379",
"Liabilities, Current": "388",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "0",
"Other Expenses": "44",
"Other Liabilities": "0",
"Other Net Income": "20",
"Other Revenues": "0",
"Property and Equipment": "24",
"Research and Development": "971",
"Selling, General and Administrative Expense": "11,386"
},
"output_variables": {
"Assets": "9,269",
"Liabilities": "388",
"Expenses": "12,402",
"Revenues": "0",
"Stockholders Equity": "8,881",
"Net Income": "-12,381",
"Comprehensive Net Income": "-12,381",
"BaseVar": "11,039",
"ECR before LimitedLiability": "145%",
"Economic Capital Ratio": "264%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,977",
"Cost of Goods Sold": "0",
"Intangible Assets": "491",
"Liabilities, Current": "511",
"Liabilities, Non-Current": "0",
"Other Assets": "22",
"Other Compr. Net Income": "0",
"Other Expenses": "13",
"Other Liabilities": "0",
"Other Net Income": "28",
"Other Revenues": "0",
"Property and Equipment": "45",
"Research and Development": "1,967",
"Selling, General and Administrative Expense": "8,703"
},
"output_variables": {
"Assets": "3,534",
"Liabilities": "511",
"Expenses": "10,683",
"Revenues": "0",
"Stockholders Equity": "3,024",
"Net Income": "-10,655",
"Comprehensive Net Income": "-10,655",
"BaseVar": "7,378",
"ECR before LimitedLiability": "-201%",
"Economic Capital Ratio": "102%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "30,715",
"Cost of Goods Sold": "0",
"Intangible Assets": "602",
"Liabilities, Current": "451",
"Liabilities, Non-Current": "0",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "19",
"Other Liabilities": "0",
"Other Net Income": "18",
"Other Revenues": "0",
"Property and Equipment": "39",
"Research and Development": "33,960",
"Selling, General and Administrative Expense": "10,584"
},
"output_variables": {
"Assets": "31,367",
"Liabilities": "451",
"Expenses": "44,563",
"Revenues": "0",
"Stockholders Equity": "30,916",
"Net Income": "-44,546",
"Comprehensive Net Income": "-44,546",
"BaseVar": "38,200",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "263%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "39,140",
"Cost of Goods Sold": "0",
"Intangible Assets": "642",
"Liabilities, Current": "1,585",
"Liabilities, Non-Current": "0",
"Other Assets": "3,031",
"Other Compr. Net Income": "0",
"Other Expenses": "23",
"Other Liabilities": "0",
"Other Net Income": "-0.41",
"Other Revenues": "0",
"Property and Equipment": "49",
"Research and Development": "9,609",
"Selling, General and Administrative Expense": "10,964"
},
"output_variables": {
"Assets": "42,862",
"Liabilities": "1,585",
"Expenses": "20,596",
"Revenues": "0",
"Stockholders Equity": "41,277",
"Net Income": "-20,596",
"Comprehensive Net Income": "-20,596",
"BaseVar": "32,522",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "377%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "21,473",
"Cost of Goods Sold": "0",
"Intangible Assets": "702",
"Liabilities, Current": "2,810",
"Liabilities, Non-Current": "0",
"Other Assets": "2,887",
"Other Compr. Net Income": "0",
"Other Expenses": "24",
"Other Liabilities": "0",
"Other Net Income": "5.8",
"Other Revenues": "0",
"Property and Equipment": "23",
"Research and Development": "14,692",
"Selling, General and Administrative Expense": "12,276"
},
"output_variables": {
"Assets": "25,085",
"Liabilities": "2,810",
"Expenses": "26,993",
"Revenues": "0",
"Stockholders Equity": "22,275",
"Net Income": "-26,987",
"Comprehensive Net Income": "-26,987",
"BaseVar": "27,447",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "271%"
}
}
},
"top_rated": false,
"trend": -105.0,
"value": 2.8742506260266634,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001595248.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001595248.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001595248.svg"
},
{
"company_id": "0001490978",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001490978.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001490978.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001490978.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001490978_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001490978_main_keyfigs.svg",
"name": "Schrodinger Inc",
"rank": 199,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001490978.svg",
"report_text": "The relative strengths and weaknesses of Schrodinger 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 Schrodinger Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Schrodinger Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 287%, being 43% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001490978_2023_Schrodinger_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "13.6",
"Assets": "12.7",
"Liabilities": "6.39",
"Stockholders Equity": "29.4",
"ECR before LimitedLiability": "56.8",
"Other Assets": "7.57",
"Intangible Assets": "-6.10",
"Liabilities, Current": "9.34",
"Other Liabilities": "9.56",
"Liabilities, Non-Current": "-13.1",
"Selling, General and Administrative Expense": "8.28",
"Expenses": "13.3",
"Revenues": "7.40",
"Net Income": "22.8",
"Other Expenses": "2.34",
"Research and Development": "9.85",
"Cost of Goods Sold": "-7.18",
"Other Revenues": "7.40",
"Comprehensive Net Income": "22.7",
"Other Net Income": "1.98",
"Economic Capital Ratio": "49.2"
},
"2022": {
"Intangible Assets": "-6.88",
"Assets": "11.9",
"Liabilities": "4.05",
"Stockholders Equity": "22.1",
"ECR before LimitedLiability": "63.0",
"Assets, Current": "8.03",
"Other Assets": "13.4",
"Property and Equipment": "-1.64",
"Other Liabilities": "26.4",
"Liabilities, Current": "12.2",
"Liabilities, Non-Current": "-38.0",
"Other Expenses": "1.24",
"Expenses": "14.7",
"Revenues": "13.6",
"Net Income": "27.7",
"Selling, General and Administrative Expense": "10.2",
"Cost of Goods Sold": "-8.37",
"Research and Development": "11.7",
"Other Revenues": "13.6",
"Comprehensive Net Income": "27.7",
"Economic Capital Ratio": "42.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001490978_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "625,060",
"Cost of Goods Sold": "72,311",
"Intangible Assets": "0",
"Liabilities, Current": "91,211",
"Liabilities, Non-Current": "78,127",
"Other Assets": "121,402",
"Other Compr. Net Income": "-142",
"Other Expenses": "22,561",
"Other Liabilities": "30,064",
"Other Net Income": "10,635",
"Other Revenues": "137,931",
"Property and Equipment": "10,025",
"Research and Development": "90,904",
"Selling, General and Administrative Expense": "64,009"
},
"output_variables": {
"Assets": "756,487",
"Liabilities": "199,402",
"Expenses": "249,785",
"Revenues": "137,931",
"Stockholders Equity": "557,085",
"Net Income": "-101,219",
"Comprehensive Net Income": "-101,290",
"BaseVar": "677,191",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "324%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "533,989",
"Cost of Goods Sold": "79,933",
"Intangible Assets": "5,378",
"Liabilities, Current": "108,799",
"Liabilities, Non-Current": "131,883",
"Other Assets": "134,976",
"Other Compr. Net Income": "-1,728",
"Other Expenses": "30,705",
"Other Liabilities": "0",
"Other Net Income": "-2,309",
"Other Revenues": "180,955",
"Property and Equipment": "14,244",
"Research and Development": "126,372",
"Selling, General and Administrative Expense": "90,825"
},
"output_variables": {
"Assets": "688,587",
"Liabilities": "240,682",
"Expenses": "327,835",
"Revenues": "180,955",
"Stockholders Equity": "447,905",
"Net Income": "-149,189",
"Comprehensive Net Income": "-150,053",
"BaseVar": "721,048",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "287%"
}
}
},
"top_rated": false,
"trend": -16.0,
"value": 2.8736791222489275,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001490978.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001490978.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001490978.svg"
},
{
"company_id": "0001785345",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001785345.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001785345.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001785345.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001785345_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001785345_main_keyfigs.svg",
"name": "Landos Biopharma Inc",
"rank": 200,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001785345.svg",
"report_text": "The relative strengths and weaknesses of Landos Biopharma 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 Landos Biopharma Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 95% points.The greatest weakness of Landos Biopharma Inc is the variable Net Income, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 287%, being 42% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001785345_2023_Landos_Biopharma_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "28.5",
"Assets": "1.33",
"Liabilities": "46.2",
"Stockholders Equity": "36.1",
"ECR before LimitedLiability": "56.9",
"Other Assets": "-10.7",
"Property and Equipment": "-2.57",
"Intangible Assets": "-7.19",
"Liabilities, Current": "-5.62",
"Other Liabilities": "26.7",
"Liabilities, Non-Current": "26.3",
"Selling, General and Administrative Expense": "1.95",
"Expenses": "-11.7",
"Revenues": "7.85",
"Net Income": "-3.28",
"Other Expenses": "6.50",
"Research and Development": "-23.4",
"Cost of Goods Sold": "3.32",
"Other Revenues": "7.85",
"Comprehensive Net Income": "-3.23",
"Economic Capital Ratio": "49.2"
},
"2022": {
"Intangible Assets": "-9.12",
"Assets": "17.0",
"Liabilities": "75.5",
"Stockholders Equity": "94.7",
"ECR before LimitedLiability": "62.4",
"Assets, Current": "67.1",
"Other Assets": "-14.4",
"Property and Equipment": "-4.99",
"Other Liabilities": "30.7",
"Liabilities, Current": "21.5",
"Liabilities, Non-Current": "27.4",
"Other Expenses": "6.83",
"Expenses": "-34.0",
"Revenues": "-15.5",
"Net Income": "-49.8",
"Selling, General and Administrative Expense": "-12.2",
"Cost of Goods Sold": "4.02",
"Research and Development": "-32.6",
"Other Revenues": "-15.5",
"Comprehensive Net Income": "-47.8",
"Economic Capital Ratio": "42.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001785345_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "92,146",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,611",
"Liabilities, Non-Current": "0",
"Other Assets": "26",
"Other Compr. Net Income": "159",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "18,000",
"Property and Equipment": "707",
"Research and Development": "41,564",
"Selling, General and Administrative Expense": "15,252"
},
"output_variables": {
"Assets": "92,879",
"Liabilities": "16,611",
"Expenses": "56,816",
"Revenues": "18,000",
"Stockholders Equity": "76,268",
"Net Income": "-38,816",
"Comprehensive Net Income": "-38,736",
"BaseVar": "92,232",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "324%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "45,253",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,122",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "1,453",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "25,680",
"Selling, General and Administrative Expense": "14,881"
},
"output_variables": {
"Assets": "45,253",
"Liabilities": "6,122",
"Expenses": "40,561",
"Revenues": "0",
"Stockholders Equity": "39,131",
"Net Income": "-40,561",
"Comprehensive Net Income": "-39,834",
"BaseVar": "46,694",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "287%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 2.867897009317639,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001785345.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001785345.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001785345.svg"
},
{
"company_id": "0001782223",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001782223.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001782223.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001782223_main_keyfigs.svg",
"name": "Pyxis Oncology Inc",
"rank": 201,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001782223.svg",
"report_text": "The relative strengths and weaknesses of Pyxis Oncology 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 Pyxis Oncology Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 73% points.The greatest weakness of Pyxis Oncology Inc is the variable Net Income, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 286%, being 41% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001782223_2023_Pyxis_Oncology_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "54.4",
"Assets": "32.4",
"Liabilities": "60.9",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "122",
"Other Assets": "-4.39",
"Intangible Assets": "-2.96",
"Liabilities, Current": "20.5",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "23.2",
"Selling, General and Administrative Expense": "7.16",
"Expenses": "11.9",
"Revenues": "-10.9",
"Net Income": "-1.23",
"Other Expenses": "5.03",
"Research and Development": "-2.87",
"Cost of Goods Sold": "2.58",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "-1.26",
"Other Net Income": "-2.42",
"Economic Capital Ratio": "114"
},
"2022": {
"Intangible Assets": "-7.57",
"Assets": "35.3",
"Liabilities": "25.9",
"Stockholders Equity": "72.9",
"ECR before LimitedLiability": "61.4",
"Assets, Current": "48.9",
"Other Assets": "-3.62",
"Property and Equipment": "3.51",
"Other Liabilities": "25.2",
"Liabilities, Current": "7.98",
"Liabilities, Non-Current": "-7.41",
"Other Expenses": "5.57",
"Expenses": "-4.68",
"Revenues": "-12.7",
"Net Income": "-16.5",
"Selling, General and Administrative Expense": "2.87",
"Cost of Goods Sold": "3.28",
"Research and Development": "-16.2",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "-16.4",
"Economic Capital Ratio": "41.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001782223_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "278,673",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,708",
"Liabilities, Non-Current": "0",
"Other Assets": "341",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-6,258",
"Other Revenues": "0",
"Property and Equipment": "1,007",
"Research and Development": "51,054",
"Selling, General and Administrative Expense": "18,663"
},
"output_variables": {
"Assets": "280,021",
"Liabilities": "18,708",
"Expenses": "69,717",
"Revenues": "0",
"Stockholders Equity": "261,313",
"Net Income": "-75,975",
"Comprehensive Net Income": "-75,975",
"BaseVar": "187,352",
"ECR before LimitedLiability": "331%",
"Economic Capital Ratio": "389%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "186,612",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,634",
"Liabilities, Non-Current": "18,921",
"Other Assets": "13,602",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,764",
"Other Revenues": "0",
"Property and Equipment": "11,165",
"Research and Development": "86,129",
"Selling, General and Administrative Expense": "37,352"
},
"output_variables": {
"Assets": "211,379",
"Liabilities": "50,555",
"Expenses": "123,481",
"Revenues": "0",
"Stockholders Equity": "160,824",
"Net Income": "-120,717",
"Comprehensive Net Income": "-120,717",
"BaseVar": "194,090",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
}
},
"top_rated": false,
"trend": -123.0,
"value": 2.8576076017526564,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001782223.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001782223.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001782223.svg"
},
{
"company_id": "0000908259",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000908259.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000908259.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000908259.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000908259_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000908259_main_keyfigs.svg",
"name": "Oncotelic Therapeutics Inc",
"rank": 202,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000908259.svg",
"report_text": "The relative strengths and weaknesses of Oncotelic Therapeutics 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 Oncotelic Therapeutics Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 127% points.The greatest weakness of Oncotelic Therapeutics Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 91% points.
The company's Economic Capital Ratio, given in the ranking table, is 286%, being 41% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000908259_2023_Oncotelic_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-12.4",
"Assets": "25.0",
"Liabilities": "59.8",
"Stockholders Equity": "90.6",
"ECR before LimitedLiability": "104",
"Intangible Assets": "-13.7",
"Property and Equipment": "-11.0",
"Assets, Current": "99.2",
"Other Liabilities": "37.3",
"Liabilities, Non-Current": "16.2",
"Liabilities, Current": "8.36",
"Research and Development": "-15.5",
"Expenses": "-33.1",
"Revenues": "-36.0",
"Net Income": "-42.5",
"Cost of Goods Sold": "4.76",
"Selling, General and Administrative Expense": "-22.7",
"Other Revenues": "-36.0",
"Comprehensive Net Income": "-42.9",
"Other Net Income": "28.3",
"Economic Capital Ratio": "28.7"
},
"2012": {
"Property and Equipment": "-18.8",
"Assets": "16.8",
"Liabilities": "55.9",
"Stockholders Equity": "59.8",
"ECR before LimitedLiability": "48.0",
"Assets, Current": "58.0",
"Intangible Assets": "-18.7",
"Other Assets": "-19.8",
"Liabilities, Current": "36.5",
"Other Liabilities": "46.0",
"Liabilities, Non-Current": "21.5",
"Selling, General and Administrative Expense": "-73.8",
"Expenses": "-84.3",
"Revenues": "-39.2",
"Net Income": "-114",
"Research and Development": "-45.0",
"Other Expenses": "28.7",
"Cost of Goods Sold": "7.28",
"Other Revenues": "-39.2",
"Comprehensive Net Income": "-114",
"Economic Capital Ratio": "-25.0"
},
"2013": {
"Other Assets": "-14.6",
"Assets": "16.3",
"Liabilities": "80.2",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "26.8",
"Intangible Assets": "-16.0",
"Property and Equipment": "-10.0",
"Assets, Current": "87.1",
"Liabilities, Non-Current": "16.4",
"Liabilities, Current": "23.2",
"Other Liabilities": "44.4",
"Selling, General and Administrative Expense": "-48.3",
"Expenses": "-58.0",
"Revenues": "-27.3",
"Net Income": "-80.9",
"Other Expenses": "17.1",
"Research and Development": "-30.3",
"Cost of Goods Sold": "3.86",
"Other Revenues": "-27.3",
"Comprehensive Net Income": "-81.2",
"Other Net Income": "2.04",
"Economic Capital Ratio": "-1.18"
},
"2014": {
"Other Assets": "-3.84",
"Assets": "43.9",
"Liabilities": "74.5",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "160",
"Property and Equipment": "-2.09",
"Assets, Current": "77.2",
"Intangible Assets": "-4.66",
"Other Liabilities": "30.8",
"Liabilities, Current": "38.5",
"Liabilities, Non-Current": "13.2",
"Other Revenues": "-16.0",
"Revenues": "-16.0",
"Net Income": "-14.1",
"Selling, General and Administrative Expense": "-1.68",
"Comprehensive Net Income": "-13.9",
"Other Expenses": "9.57",
"Research and Development": "-9.61",
"Other Net Income": "1.61",
"Cost of Goods Sold": "1.79",
"Economic Capital Ratio": "127"
},
"2018": {
"Assets, Current": "-78.4",
"Assets": "-90.6",
"Liabilities": "-4.16",
"Stockholders Equity": "-126",
"ECR before LimitedLiability": "-182",
"Other Assets": "-22.7",
"Intangible Assets": "-29.3",
"Property and Equipment": "-13.8",
"Liabilities, Current": "-12.8",
"Other Liabilities": "2.11",
"Research and Development": "-3.21",
"Expenses": "-48.4",
"Revenues": "-11.9",
"Net Income": "-52.6",
"Cost of Goods Sold": "2.71",
"Other Expenses": "5.07",
"Selling, General and Administrative Expense": "-53.9",
"Other Revenues": "-11.9",
"Other Net Income": "7.28",
"Comprehensive Net Income": "-52.7",
"Economic Capital Ratio": "-199"
},
"2019": {
"Assets": "62.1",
"Liabilities": "-4.48",
"Stockholders Equity": "82.2",
"ECR before LimitedLiability": "90.4",
"Property and Equipment": "-3.83",
"Assets, Current": "-42.4",
"Intangible Assets": "228",
"Liabilities, Current": "-50.2",
"Other Liabilities": "19.0",
"Liabilities, Non-Current": "20.9",
"Other Expenses": "6.32",
"Expenses": "31.2",
"Revenues": "-12.4",
"Net Income": "7.69",
"Cost of Goods Sold": "3.03",
"Selling, General and Administrative Expense": "4.53",
"Research and Development": "16.7",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "7.41",
"Other Net Income": "-10.1",
"Economic Capital Ratio": "63.3"
},
"2021": {
"Assets, Current": "-104",
"Assets": "-9.58",
"Liabilities": "-92.7",
"Stockholders Equity": "-79.7",
"ECR before LimitedLiability": "-90.8",
"Other Assets": "-13.1",
"Property and Equipment": "-6.98",
"Intangible Assets": "135",
"Liabilities, Current": "-146",
"Other Liabilities": "20.4",
"Liabilities, Non-Current": "20.1",
"Selling, General and Administrative Expense": "-4.35",
"Expenses": "16.9",
"Revenues": "-14.2",
"Net Income": "-3.81",
"Other Expenses": "6.85",
"Research and Development": "10.8",
"Other Revenues": "-14.2",
"Comprehensive Net Income": "-3.86",
"Other Net Income": "-5.85",
"Economic Capital Ratio": "-98.4"
},
"2022": {
"Intangible Assets": "42.6",
"Assets": "8.49",
"Liabilities": "-29.7",
"Stockholders Equity": "-6.75",
"ECR before LimitedLiability": "61.3",
"Assets, Current": "-57.4",
"Other Assets": "127",
"Property and Equipment": "-4.05",
"Other Liabilities": "24.8",
"Liabilities, Current": "-90.5",
"Liabilities, Non-Current": "22.1",
"Other Expenses": "-5.24",
"Expenses": "35.3",
"Revenues": "-12.5",
"Net Income": "62.6",
"Selling, General and Administrative Expense": "9.59",
"Research and Development": "27.3",
"Other Revenues": "-12.5",
"Comprehensive Net Income": "62.8",
"Other Net Income": "38.5",
"Economic Capital Ratio": "40.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000908259_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "10,647",
"Cost of Goods Sold": "0",
"Intangible Assets": "289",
"Liabilities, Current": "2,253",
"Liabilities, Non-Current": "0",
"Other Assets": "86",
"Other Compr. Net Income": "0",
"Other Expenses": "1,226",
"Other Liabilities": "6.0",
"Other Net Income": "2,239",
"Other Revenues": "0",
"Property and Equipment": "34",
"Research and Development": "5,291",
"Selling, General and Administrative Expense": "5,375"
},
"output_variables": {
"Assets": "11,056",
"Liabilities": "2,259",
"Expenses": "11,892",
"Revenues": "0",
"Stockholders Equity": "8,797",
"Net Income": "-9,653",
"Comprehensive Net Income": "-9,653",
"BaseVar": "13,723",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "263%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "5,243",
"Cost of Goods Sold": "0",
"Intangible Assets": "191",
"Liabilities, Current": "901",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "15",
"Other Liabilities": "0",
"Other Net Income": "-7.0",
"Other Revenues": "156",
"Property and Equipment": "13",
"Research and Development": "3,523",
"Selling, General and Administrative Expense": "4,690"
},
"output_variables": {
"Assets": "5,447",
"Liabilities": "901",
"Expenses": "8,228",
"Revenues": "156",
"Stockholders Equity": "4,546",
"Net Income": "-8,079",
"Comprehensive Net Income": "-8,079",
"BaseVar": "7,370",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "195%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "7,165",
"Cost of Goods Sold": "0",
"Intangible Assets": "93",
"Liabilities, Current": "1,251",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3.0",
"Other Revenues": "95",
"Property and Equipment": "36",
"Research and Development": "3,636",
"Selling, General and Administrative Expense": "4,739"
},
"output_variables": {
"Assets": "7,294",
"Liabilities": "1,251",
"Expenses": "8,375",
"Revenues": "95",
"Stockholders Equity": "6,043",
"Net Income": "-8,277",
"Comprehensive Net Income": "-8,277",
"BaseVar": "8,509",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "242%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "30,353",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,419",
"Liabilities, Non-Current": "0",
"Other Assets": "33",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3.0",
"Other Revenues": "11",
"Property and Equipment": "37",
"Research and Development": "6,551",
"Selling, General and Administrative Expense": "5,186"
},
"output_variables": {
"Assets": "30,423",
"Liabilities": "1,419",
"Expenses": "11,737",
"Revenues": "11",
"Stockholders Equity": "29,004",
"Net Income": "-11,723",
"Comprehensive Net Income": "-11,723",
"BaseVar": "21,796",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "385%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "799",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,161",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "175",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,920",
"Selling, General and Administrative Expense": "2,526"
},
"output_variables": {
"Assets": "799",
"Liabilities": "1,161",
"Expenses": "4,445",
"Revenues": "0",
"Stockholders Equity": "-362",
"Net Income": "-4,271",
"Comprehensive Net Income": "-4,271",
"BaseVar": "3,290",
"ECR before LimitedLiability": "-516%",
"Economic Capital Ratio": "17%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "273",
"Cost of Goods Sold": "0",
"Intangible Assets": "21,987",
"Liabilities, Current": "6,783",
"Liabilities, Non-Current": "0",
"Other Assets": "1,377",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,336",
"Other Revenues": "0",
"Property and Equipment": "48",
"Research and Development": "1,302",
"Selling, General and Administrative Expense": "2,839"
},
"output_variables": {
"Assets": "23,685",
"Liabilities": "6,783",
"Expenses": "4,141",
"Revenues": "0",
"Stockholders Equity": "16,902",
"Net Income": "-5,477",
"Comprehensive Net Income": "-5,477",
"BaseVar": "17,972",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "306%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "627",
"Cost of Goods Sold": "0",
"Intangible Assets": "21,884",
"Liabilities, Current": "15,455",
"Liabilities, Non-Current": "0",
"Other Assets": "1,102",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,630",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,371",
"Selling, General and Administrative Expense": "5,135"
},
"output_variables": {
"Assets": "23,613",
"Liabilities": "15,455",
"Expenses": "8,506",
"Revenues": "0",
"Stockholders Equity": "8,158",
"Net Income": "-10,136",
"Comprehensive Net Income": "-10,136",
"BaseVar": "24,602",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "178%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "303",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,071",
"Liabilities, Current": "16,923",
"Liabilities, Non-Current": "0",
"Other Assets": "23,742",
"Other Compr. Net Income": "0",
"Other Expenses": "2,712",
"Other Liabilities": "0",
"Other Net Income": "30,290",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,253",
"Selling, General and Administrative Expense": "4,940"
},
"output_variables": {
"Assets": "36,117",
"Liabilities": "16,923",
"Expenses": "8,905",
"Revenues": "0",
"Stockholders Equity": "19,193",
"Net Income": "21,384",
"Comprehensive Net Income": "21,384",
"BaseVar": "46,117",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "328%"
}
}
},
"top_rated": false,
"trend": 167.0,
"value": 2.8567982976645014,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000908259.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000908259.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000908259.svg"
},
{
"company_id": "0001761612",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001761612.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001761612.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001761612.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001761612_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001761612_main_keyfigs.svg",
"name": "Bicycle Therapeutics PLC",
"rank": 203,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001761612.svg",
"report_text": "The relative strengths and weaknesses of Bicycle Therapeutics PLC 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 Bicycle Therapeutics PLC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Bicycle Therapeutics PLC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 15% points.
The company's Economic Capital Ratio, given in the ranking table, is 285%, being 40% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001761612_2023_Bicycle_Therapeutics_PLC.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-3.75",
"Assets": "37.2",
"Liabilities": "50.4",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "139",
"Property and Equipment": "-1.43",
"Assets, Current": "63.1",
"Intangible Assets": "-6.24",
"Liabilities, Current": "30.2",
"Other Liabilities": "7.42",
"Liabilities, Non-Current": "15.8",
"Other Expenses": "7.64",
"Expenses": "16.6",
"Revenues": "-0.373",
"Net Income": "11.7",
"Cost of Goods Sold": "3.55",
"Selling, General and Administrative Expense": "5.45",
"Other Revenues": "-0.373",
"Comprehensive Net Income": "11.4",
"Other Net Income": "-4.64",
"Economic Capital Ratio": "112"
},
"2020": {
"Intangible Assets": "-9.64",
"Assets": "23.6",
"Liabilities": "-23.7",
"Stockholders Equity": "13.0",
"ECR before LimitedLiability": "22.2",
"Other Assets": "-8.14",
"Property and Equipment": "-2.77",
"Assets, Current": "56.5",
"Liabilities, Non-Current": "-10.1",
"Liabilities, Current": "10.6",
"Other Liabilities": "-24.4",
"Expenses": "11.9",
"Revenues": "-6.58",
"Net Income": "6.16",
"Cost of Goods Sold": "3.14",
"Research and Development": "1.82",
"Other Expenses": "6.62",
"Other Revenues": "-6.58",
"Other Net Income": "1.02",
"Comprehensive Net Income": "5.58",
"Economic Capital Ratio": "2.62"
},
"2021": {
"Assets, Current": "60.5",
"Assets": "38.3",
"Liabilities": "-16.7",
"Stockholders Equity": "52.0",
"ECR before LimitedLiability": "51.2",
"Other Assets": "-4.09",
"Property and Equipment": "-1.75",
"Intangible Assets": "-5.21",
"Liabilities, Current": "15.1",
"Other Liabilities": "-18.9",
"Liabilities, Non-Current": "-13.9",
"Selling, General and Administrative Expense": "6.91",
"Expenses": "22.7",
"Revenues": "-6.93",
"Net Income": "15.4",
"Other Expenses": "4.80",
"Research and Development": "8.52",
"Cost of Goods Sold": "2.27",
"Other Revenues": "-6.93",
"Comprehensive Net Income": "15.3",
"Economic Capital Ratio": "43.5"
},
"2022": {
"Intangible Assets": "-6.59",
"Assets": "44.4",
"Liabilities": "-14.5",
"Stockholders Equity": "49.6",
"ECR before LimitedLiability": "60.5",
"Assets, Current": "59.6",
"Other Assets": "-3.91",
"Property and Equipment": "2.67",
"Other Liabilities": "-9.53",
"Liabilities, Current": "9.68",
"Liabilities, Non-Current": "-15.0",
"Other Expenses": "5.18",
"Expenses": "19.8",
"Revenues": "-7.35",
"Net Income": "12.2",
"Selling, General and Administrative Expense": "7.01",
"Cost of Goods Sold": "2.82",
"Research and Development": "4.49",
"Other Revenues": "-7.35",
"Comprehensive Net Income": "12.8",
"Economic Capital Ratio": "40.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001761612_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "104,146",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,821",
"Liabilities, Non-Current": "3,246",
"Other Assets": "3,756",
"Other Compr. Net Income": "216",
"Other Expenses": "-254",
"Other Liabilities": "4,929",
"Other Net Income": "-4,563",
"Other Revenues": "13,801",
"Property and Equipment": "2,292",
"Research and Development": "25,540",
"Selling, General and Administrative Expense": "14,560"
},
"output_variables": {
"Assets": "110,194",
"Liabilities": "16,996",
"Expenses": "39,846",
"Revenues": "13,801",
"Stockholders Equity": "93,198",
"Net Income": "-30,608",
"Comprehensive Net Income": "-30,500",
"BaseVar": "92,808",
"ECR before LimitedLiability": "272%",
"Economic Capital Ratio": "350%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "155,723",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,129",
"Liabilities, Non-Current": "17,542",
"Other Assets": "3,112",
"Other Compr. Net Income": "-1,658",
"Other Expenses": "-724",
"Other Liabilities": "25,021",
"Other Net Income": "226",
"Other Revenues": "10,390",
"Property and Equipment": "2,317",
"Research and Development": "33,149",
"Selling, General and Administrative Expense": "29,201"
},
"output_variables": {
"Assets": "161,152",
"Liabilities": "65,692",
"Expenses": "61,626",
"Revenues": "10,390",
"Stockholders Equity": "95,460",
"Net Income": "-51,010",
"Comprehensive Net Income": "-51,839",
"BaseVar": "150,372",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "259%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "458,555",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,238",
"Liabilities, Non-Current": "45,233",
"Other Assets": "18,114",
"Other Compr. Net Income": "-195",
"Other Expenses": "-1,663",
"Other Liabilities": "52,067",
"Other Net Income": "-2,864",
"Other Revenues": "11,697",
"Property and Equipment": "3,123",
"Research and Development": "44,880",
"Selling, General and Administrative Expense": "32,435"
},
"output_variables": {
"Assets": "479,792",
"Liabilities": "133,538",
"Expenses": "75,652",
"Revenues": "11,697",
"Stockholders Equity": "346,254",
"Net Income": "-66,819",
"Comprehensive Net Income": "-66,916",
"BaseVar": "351,869",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "319%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "369,383",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "53,342",
"Liabilities, Non-Current": "45,029",
"Other Assets": "22,116",
"Other Compr. Net Income": "7,177",
"Other Expenses": "-1,443",
"Other Liabilities": "41,455",
"Other Net Income": "-2,748",
"Other Revenues": "13,936",
"Property and Equipment": "19,110",
"Research and Development": "194,763",
"Selling, General and Administrative Expense": "85,242"
},
"output_variables": {
"Assets": "410,609",
"Liabilities": "139,826",
"Expenses": "278,561",
"Revenues": "13,936",
"Stockholders Equity": "270,783",
"Net Income": "-267,373",
"Comprehensive Net Income": "-263,784",
"BaseVar": "426,429",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "245%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 2.8485764154329503,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001761612.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001761612.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001761612.svg"
},
{
"company_id": "0001802768",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001802768.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001802768.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001802768.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001802768_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001802768_main_keyfigs.svg",
"name": "Royalty Pharma plc",
"rank": 204,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001802768.svg",
"report_text": "The relative strengths and weaknesses of Royalty Pharma plc 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 Royalty Pharma plc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 160% points.The greatest weakness of Royalty Pharma plc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 284%, being 39% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001802768_2023_Royalty_Pharma_plc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-5.78",
"Assets": "36.2",
"Liabilities": "-33.0",
"Stockholders Equity": "34.4",
"ECR before LimitedLiability": "70.5",
"Other Assets": "173",
"Property and Equipment": "-3.01",
"Assets, Current": "-35.6",
"Liabilities, Non-Current": "-120",
"Liabilities, Current": "39.2",
"Other Liabilities": "19.5",
"Selling, General and Administrative Expense": "14.2",
"Expenses": "38.9",
"Revenues": "2.21",
"Net Income": "42.8",
"Cost of Goods Sold": "2.49",
"Research and Development": "18.5",
"Other Expenses": "2.92",
"Other Revenues": "2.21",
"Comprehensive Net Income": "40.5",
"Economic Capital Ratio": "50.9"
},
"2021": {
"Assets, Current": "-42.3",
"Assets": "25.7",
"Liabilities": "-51.4",
"Stockholders Equity": "5.60",
"ECR before LimitedLiability": "26.6",
"Other Assets": "162",
"Property and Equipment": "-2.97",
"Intangible Assets": "-6.30",
"Liabilities, Current": "35.9",
"Other Liabilities": "18.1",
"Liabilities, Non-Current": "-136",
"Selling, General and Administrative Expense": "13.6",
"Expenses": "36.9",
"Revenues": "2.73",
"Net Income": "39.2",
"Other Expenses": "2.00",
"Research and Development": "18.1",
"Cost of Goods Sold": "2.36",
"Other Revenues": "2.73",
"Comprehensive Net Income": "37.3",
"Economic Capital Ratio": "19.0"
},
"2022": {
"Intangible Assets": "-6.18",
"Assets": "41.7",
"Liabilities": "-44.1",
"Stockholders Equity": "25.5",
"ECR before LimitedLiability": "59.9",
"Assets, Current": "-40.7",
"Other Assets": "160",
"Property and Equipment": "-3.35",
"Other Liabilities": "20.3",
"Liabilities, Current": "25.9",
"Liabilities, Non-Current": "-109",
"Other Expenses": "-4.31",
"Expenses": "39.0",
"Revenues": "2.58",
"Net Income": "40.8",
"Selling, General and Administrative Expense": "17.1",
"Cost of Goods Sold": "2.63",
"Research and Development": "22.8",
"Other Revenues": "2.58",
"Comprehensive Net Income": "40.2",
"Economic Capital Ratio": "39.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001802768_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "2,696,898",
"Cost of Goods Sold": "0",
"Intangible Assets": "28,666",
"Liabilities, Current": "307,887",
"Liabilities, Non-Current": "5,816,584",
"Other Assets": "13,294,722",
"Other Compr. Net Income": "-673,152",
"Other Expenses": "318,950",
"Other Liabilities": "0",
"Other Net Income": "106,555",
"Other Revenues": "2,122,353",
"Property and Equipment": "0",
"Research and Development": "26,289",
"Selling, General and Administrative Expense": "181,715"
},
"output_variables": {
"Assets": "16,020,286",
"Liabilities": "6,124,471",
"Expenses": "526,954",
"Revenues": "2,122,353",
"Stockholders Equity": "9,895,815",
"Net Income": "1,701,954",
"Comprehensive Net Income": "1,365,378",
"BaseVar": "12,786,886",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "307%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,878,211",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,670",
"Liabilities, Current": "171,250",
"Liabilities, Non-Current": "7,096,070",
"Other Assets": "14,631,984",
"Other Compr. Net Income": "-643,619",
"Other Expenses": "475,838",
"Other Liabilities": "0",
"Other Net Income": "-189,514",
"Other Revenues": "2,289,463",
"Property and Equipment": "0",
"Research and Development": "200,084",
"Selling, General and Administrative Expense": "182,826"
},
"output_variables": {
"Assets": "17,515,865",
"Liabilities": "7,267,320",
"Expenses": "858,748",
"Revenues": "2,289,463",
"Stockholders Equity": "10,248,545",
"Net Income": "1,241,201",
"Comprehensive Net Income": "919,392",
"BaseVar": "14,382,264",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "294%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,554,908",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,166,783",
"Liabilities, Non-Current": "6,121,310",
"Other Assets": "14,258,558",
"Other Compr. Net Income": "-204,850",
"Other Expenses": "1,525,741",
"Other Liabilities": "0",
"Other Net Income": "-77,001",
"Other Revenues": "2,237,215",
"Property and Equipment": "0",
"Research and Development": "177,106",
"Selling, General and Administrative Expense": "227,303"
},
"output_variables": {
"Assets": "16,813,466",
"Liabilities": "7,288,093",
"Expenses": "1,930,150",
"Revenues": "2,237,215",
"Stockholders Equity": "9,525,373",
"Net Income": "230,064",
"Comprehensive Net Income": "127,639",
"BaseVar": "14,275,388",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "284%"
}
}
},
"top_rated": false,
"trend": 26.0,
"value": 2.842740526703765,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001802768.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001802768.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001802768.svg"
},
{
"company_id": "0001174940",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001174940.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001174940.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001174940.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001174940_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001174940_main_keyfigs.svg",
"name": "Oragenics INC",
"rank": 205,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001174940.svg",
"report_text": "The relative strengths and weaknesses of Oragenics 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 Oragenics INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 98% points.The greatest weakness of Oragenics INC is the variable Net Income, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 282%, being 38% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001174940_2023_Oragenics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-11.6",
"Assets": "-97.6",
"Liabilities": "8.08",
"Stockholders Equity": "-145",
"ECR before LimitedLiability": "-136",
"Intangible Assets": "-15.7",
"Property and Equipment": "-7.06",
"Assets, Current": "-72.1",
"Other Liabilities": "-0.583",
"Liabilities, Current": "12.5",
"Research and Development": "1.68",
"Expenses": "-7.27",
"Revenues": "-4.24",
"Net Income": "-12.9",
"Other Expenses": "0.762",
"Cost of Goods Sold": "1.08",
"Selling, General and Administrative Expense": "-11.9",
"Other Revenues": "-4.24",
"Comprehensive Net Income": "-13.0",
"Other Net Income": "-0.418",
"Economic Capital Ratio": "-211"
},
"2012": {
"Property and Equipment": "-12.8",
"Assets": "20.1",
"Liabilities": "105",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "98.5",
"Assets, Current": "105",
"Intangible Assets": "-19.8",
"Other Assets": "-14.6",
"Liabilities, Current": "50.1",
"Other Liabilities": "45.5",
"Liabilities, Non-Current": "21.3",
"Selling, General and Administrative Expense": "-22.9",
"Expenses": "-58.4",
"Revenues": "-22.2",
"Net Income": "-83.1",
"Research and Development": "-54.9",
"Other Expenses": "13.5",
"Cost of Goods Sold": "6.38",
"Other Revenues": "-22.2",
"Comprehensive Net Income": "-82.9",
"Economic Capital Ratio": "25.5"
},
"2013": {
"Other Assets": "-9.36",
"Assets": "24.3",
"Liabilities": "112",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "92.4",
"Intangible Assets": "-11.7",
"Property and Equipment": "-6.81",
"Assets, Current": "81.8",
"Liabilities, Non-Current": "16.9",
"Liabilities, Current": "59.4",
"Other Liabilities": "44.9",
"Selling, General and Administrative Expense": "-26.3",
"Expenses": "-50.4",
"Revenues": "-18.8",
"Net Income": "-66.5",
"Other Expenses": "12.4",
"Research and Development": "-39.7",
"Cost of Goods Sold": "3.43",
"Other Revenues": "-18.8",
"Comprehensive Net Income": "-66.9",
"Economic Capital Ratio": "64.4"
},
"2014": {
"Other Assets": "-5.85",
"Assets": "30.3",
"Liabilities": "77.1",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "135",
"Property and Equipment": "-2.37",
"Assets, Current": "64.4",
"Intangible Assets": "-6.95",
"Other Liabilities": "33.7",
"Liabilities, Current": "36.5",
"Liabilities, Non-Current": "14.5",
"Selling, General and Administrative Expense": "-13.2",
"Expenses": "-12.8",
"Revenues": "-7.70",
"Net Income": "-18.4",
"Other Expenses": "6.94",
"Research and Development": "-8.70",
"Other Revenues": "-7.70",
"Other Net Income": "2.14",
"Comprehensive Net Income": "-18.3",
"Economic Capital Ratio": "102"
},
"2015": {
"Property and Equipment": "-1.42",
"Assets": "-108",
"Liabilities": "18.6",
"Stockholders Equity": "-40.5",
"Other Assets": "-6.21",
"Intangible Assets": "-22.5",
"Assets, Current": "-44.9",
"Other Liabilities": "7.13",
"Liabilities, Non-Current": "2.86",
"Liabilities, Current": "5.96",
"Other Expenses": "1.95",
"Expenses": "-137",
"Revenues": "-0.997",
"Net Income": "-148",
"Cost of Goods Sold": "0.485",
"Selling, General and Administrative Expense": "-3.18",
"Research and Development": "-123",
"Other Revenues": "-0.997",
"ECR before LimitedLiability": "-105",
"Comprehensive Net Income": "-148",
"Economic Capital Ratio": "-124"
},
"2016": {
"Other Assets": "-4.58",
"Assets": "-49.9",
"Liabilities": "10.6",
"Stockholders Equity": "-5.55",
"Assets, Current": "-3.38",
"Property and Equipment": "-2.91",
"Intangible Assets": "-5.36",
"Other Liabilities": "6.79",
"ECR before LimitedLiability": "-87.0",
"Liabilities, Non-Current": "3.84",
"Research and Development": "-31.3",
"Expenses": "-76.0",
"Revenues": "-4.35",
"Net Income": "-104",
"Selling, General and Administrative Expense": "-15.0",
"Other Expenses": "4.79",
"Cost of Goods Sold": "0.712",
"Other Revenues": "-4.35",
"Comprehensive Net Income": "-104",
"Other Net Income": "0.376",
"Economic Capital Ratio": "-109"
},
"2017": {
"Other Assets": "-12.6",
"Assets": "19.6",
"Liabilities": "77.4",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "52.1",
"Intangible Assets": "-15.1",
"Assets, Current": "87.6",
"Property and Equipment": "-6.89",
"Liabilities, Current": "23.9",
"Other Liabilities": "36.9",
"Liabilities, Non-Current": "20.8",
"Selling, General and Administrative Expense": "-26.6",
"Expenses": "-39.7",
"Revenues": "-18.3",
"Net Income": "-57.9",
"Research and Development": "-26.5",
"Other Expenses": "10.6",
"Cost of Goods Sold": "2.95",
"Other Revenues": "-18.3",
"Comprehensive Net Income": "-58.1",
"Economic Capital Ratio": "32.6"
},
"2021": {
"Assets, Current": "47.5",
"Assets": "22.3",
"Liabilities": "74.1",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "88.1",
"Other Assets": "-6.20",
"Property and Equipment": "-2.24",
"Intangible Assets": "-5.08",
"Liabilities, Current": "34.3",
"Other Liabilities": "25.9",
"Liabilities, Non-Current": "21.2",
"Selling, General and Administrative Expense": "-4.72",
"Expenses": "-18.4",
"Revenues": "-12.4",
"Net Income": "-30.1",
"Other Expenses": "5.92",
"Research and Development": "-22.7",
"Cost of Goods Sold": "3.03",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "-30.2",
"Economic Capital Ratio": "80.5"
},
"2022": {
"Intangible Assets": "-9.80",
"Assets": "12.9",
"Liabilities": "85.1",
"Stockholders Equity": "98.1",
"ECR before LimitedLiability": "57.9",
"Assets, Current": "54.1",
"Other Assets": "-12.2",
"Property and Equipment": "-4.10",
"Other Liabilities": "32.0",
"Liabilities, Current": "33.3",
"Liabilities, Non-Current": "24.9",
"Other Expenses": "7.19",
"Expenses": "-43.3",
"Revenues": "-15.2",
"Net Income": "-57.6",
"Selling, General and Administrative Expense": "-8.55",
"Cost of Goods Sold": "4.23",
"Research and Development": "-45.8",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-57.5",
"Economic Capital Ratio": "37.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001174940_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,118",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,446",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "714",
"Other Liabilities": "0",
"Other Net Income": "-333",
"Other Revenues": "1,444",
"Property and Equipment": "149",
"Research and Development": "2,449",
"Selling, General and Administrative Expense": "5,628"
},
"output_variables": {
"Assets": "1,267",
"Liabilities": "9,446",
"Expenses": "8,791",
"Revenues": "1,444",
"Stockholders Equity": "-8,179",
"Net Income": "-7,679",
"Comprehensive Net Income": "-7,679",
"BaseVar": "10,640",
"ECR before LimitedLiability": "-476%",
"Economic Capital Ratio": "23%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "10,404",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,256",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "878",
"Other Liabilities": "0",
"Other Net Income": "-658",
"Other Revenues": "1,332",
"Property and Equipment": "85",
"Research and Development": "7,861",
"Selling, General and Administrative Expense": "5,025"
},
"output_variables": {
"Assets": "10,488",
"Liabilities": "1,256",
"Expenses": "13,764",
"Revenues": "1,332",
"Stockholders Equity": "9,232",
"Net Income": "-13,090",
"Comprehensive Net Income": "-13,090",
"BaseVar": "13,749",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "246%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "16,805",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "993",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "343",
"Other Liabilities": "0",
"Other Net Income": "141",
"Other Revenues": "1,032",
"Property and Equipment": "27",
"Research and Development": "9,359",
"Selling, General and Administrative Expense": "7,540"
},
"output_variables": {
"Assets": "16,831",
"Liabilities": "993",
"Expenses": "17,242",
"Revenues": "1,032",
"Stockholders Equity": "15,839",
"Net Income": "-16,069",
"Comprehensive Net Income": "-16,069",
"BaseVar": "18,120",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "307%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "11,023",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "796",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "370",
"Other Liabilities": "0",
"Other Net Income": "52",
"Other Revenues": "944",
"Property and Equipment": "109",
"Research and Development": "140",
"Selling, General and Administrative Expense": "4,550"
},
"output_variables": {
"Assets": "11,132",
"Liabilities": "796",
"Expenses": "5,061",
"Revenues": "944",
"Stockholders Equity": "10,336",
"Net Income": "-4,064",
"Comprehensive Net Income": "-4,064",
"BaseVar": "8,993",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "375%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5,638",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,047",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "484",
"Other Liabilities": "0",
"Other Net Income": "-41",
"Other Revenues": "1,163",
"Property and Equipment": "141",
"Research and Development": "7,429",
"Selling, General and Administrative Expense": "3,493"
},
"output_variables": {
"Assets": "5,778",
"Liabilities": "1,047",
"Expenses": "11,407",
"Revenues": "1,163",
"Stockholders Equity": "4,731",
"Net Income": "-10,284",
"Comprehensive Net Income": "-10,284",
"BaseVar": "9,718",
"ECR before LimitedLiability": "0.86%",
"Economic Capital Ratio": "142%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,222",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,343",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "20",
"Other Liabilities": "0",
"Other Net Income": "23",
"Other Revenues": "178",
"Property and Equipment": "87",
"Research and Development": "5,992",
"Selling, General and Administrative Expense": "3,732"
},
"output_variables": {
"Assets": "4,309",
"Liabilities": "1,343",
"Expenses": "9,744",
"Revenues": "178",
"Stockholders Equity": "2,966",
"Net Income": "-9,544",
"Comprehensive Net Income": "-9,544",
"BaseVar": "7,798",
"ECR before LimitedLiability": "-109%",
"Economic Capital Ratio": "128%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,193",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "899",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-0.39",
"Other Revenues": "0",
"Property and Equipment": "22",
"Research and Development": "3,847",
"Selling, General and Administrative Expense": "3,317"
},
"output_variables": {
"Assets": "7,215",
"Liabilities": "899",
"Expenses": "7,164",
"Revenues": "0",
"Stockholders Equity": "6,316",
"Net Income": "-7,164",
"Comprehensive Net Income": "-7,164",
"BaseVar": "7,639",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "277%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "27,707",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,445",
"Liabilities, Non-Current": "300",
"Other Assets": "478",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "44",
"Other Revenues": "78",
"Property and Equipment": "46",
"Research and Development": "8,822",
"Selling, General and Administrative Expense": "4,797"
},
"output_variables": {
"Assets": "28,231",
"Liabilities": "1,745",
"Expenses": "13,620",
"Revenues": "78",
"Stockholders Equity": "26,486",
"Net Income": "-13,498",
"Comprehensive Net Income": "-13,498",
"BaseVar": "21,859",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "365%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "14,290",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,596",
"Liabilities, Non-Current": "152",
"Other Assets": "347",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "113",
"Other Revenues": "127",
"Property and Equipment": "121",
"Research and Development": "10,179",
"Selling, General and Administrative Expense": "4,658"
},
"output_variables": {
"Assets": "14,758",
"Liabilities": "1,749",
"Expenses": "14,837",
"Revenues": "127",
"Stockholders Equity": "13,009",
"Net Income": "-14,597",
"Comprehensive Net Income": "-14,597",
"BaseVar": "15,792",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "280%"
}
}
},
"top_rated": false,
"trend": -72.0,
"value": 2.8227919342308825,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001174940.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001174940.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001174940.svg"
},
{
"company_id": "0001070494",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001070494.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001070494.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001070494.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001070494_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001070494_main_keyfigs.svg",
"name": "Acadia Pharmaceuticals INC",
"rank": 206,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001070494.svg",
"report_text": "The relative strengths and weaknesses of Acadia Pharmaceuticals 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 Acadia Pharmaceuticals INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 83% points.The greatest weakness of Acadia Pharmaceuticals INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 282%, being 37% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001070494_2023_Acadia_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-11.3",
"Assets": "58.6",
"Liabilities": "18.5",
"Stockholders Equity": "87.4",
"ECR before LimitedLiability": "100",
"Intangible Assets": "-14.8",
"Property and Equipment": "-8.88",
"Assets, Current": "120",
"Other Liabilities": "4.81",
"Liabilities, Non-Current": "13.1",
"Research and Development": "-27.1",
"Expenses": "-11.6",
"Revenues": "-22.5",
"Net Income": "-31.0",
"Other Expenses": "11.0",
"Cost of Goods Sold": "3.87",
"Selling, General and Administrative Expense": "1.49",
"Other Revenues": "-22.5",
"Comprehensive Net Income": "-31.3",
"Other Net Income": "2.67",
"Economic Capital Ratio": "24.9"
},
"2012": {
"Property and Equipment": "-1.94",
"Assets": "56.7",
"Liabilities": "74.5",
"Stockholders Equity": "206",
"ECR before LimitedLiability": "259",
"Assets, Current": "91.8",
"Intangible Assets": "-2.76",
"Other Assets": "-2.01",
"Liabilities, Current": "37.2",
"Other Liabilities": "31.4",
"Liabilities, Non-Current": "15.0",
"Selling, General and Administrative Expense": "12.1",
"Expenses": "25.8",
"Revenues": "-14.3",
"Net Income": "13.6",
"Other Expenses": "12.3",
"Cost of Goods Sold": "3.18",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "13.8",
"Other Net Income": "1.62",
"Economic Capital Ratio": "186"
},
"2013": {
"Other Assets": "-1.84",
"Assets": "45.1",
"Liabilities": "82.2",
"Stockholders Equity": "202",
"ECR before LimitedLiability": "200",
"Intangible Assets": "-2.38",
"Property and Equipment": "-1.26",
"Assets, Current": "70.3",
"Liabilities, Non-Current": "13.3",
"Liabilities, Current": "44.6",
"Other Liabilities": "34.9",
"Selling, General and Administrative Expense": "9.75",
"Expenses": "20.8",
"Revenues": "-16.4",
"Net Income": "6.27",
"Other Expenses": "9.42",
"Cost of Goods Sold": "2.18",
"Other Revenues": "-16.4",
"Comprehensive Net Income": "6.09",
"Other Net Income": "1.38",
"Economic Capital Ratio": "172"
},
"2014": {
"Other Assets": "-2.90",
"Assets": "44.1",
"Liabilities": "69.3",
"Stockholders Equity": "169",
"ECR before LimitedLiability": "176",
"Property and Equipment": "-1.54",
"Assets, Current": "72.5",
"Intangible Assets": "-3.52",
"Other Liabilities": "29.7",
"Liabilities, Current": "34.6",
"Liabilities, Non-Current": "12.6",
"Selling, General and Administrative Expense": "5.99",
"Expenses": "12.5",
"Revenues": "-14.9",
"Net Income": "-0.254",
"Cost of Goods Sold": "1.68",
"Other Expenses": "8.94",
"Research and Development": "-4.07",
"Other Revenues": "-14.9",
"Other Net Income": "1.80",
"Economic Capital Ratio": "143"
},
"2015": {
"Property and Equipment": "-3.76",
"Assets": "27.2",
"Liabilities": "69.0",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "73.1",
"Other Assets": "-7.32",
"Intangible Assets": "-10.7",
"Assets, Current": "71.5",
"Other Liabilities": "32.6",
"Liabilities, Non-Current": "14.9",
"Liabilities, Current": "26.0",
"Other Expenses": "10.1",
"Expenses": "-26.7",
"Revenues": "-17.1",
"Net Income": "-43.9",
"Cost of Goods Sold": "1.82",
"Selling, General and Administrative Expense": "-25.4",
"Research and Development": "-13.0",
"Other Revenues": "-17.1",
"Comprehensive Net Income": "-43.8",
"Economic Capital Ratio": "54.1"
},
"2016": {
"Other Assets": "-4.47",
"Assets": "40.3",
"Liabilities": "70.6",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "136",
"Assets, Current": "74.7",
"Property and Equipment": "-3.05",
"Intangible Assets": "-5.73",
"Other Liabilities": "29.3",
"Liabilities, Non-Current": "17.4",
"Liabilities, Current": "30.8",
"Research and Development": "6.09",
"Expenses": "-2.75",
"Revenues": "-11.0",
"Net Income": "-12.9",
"Selling, General and Administrative Expense": "-20.1",
"Other Expenses": "9.28",
"Cost of Goods Sold": "1.78",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "-12.9",
"Economic Capital Ratio": "114"
},
"2017": {
"Other Assets": "-12.4",
"Assets": "-13.5",
"Liabilities": "102",
"Stockholders Equity": "54.1",
"ECR before LimitedLiability": "72.5",
"Intangible Assets": "-14.2",
"Assets, Current": "25.5",
"Property and Equipment": "-6.86",
"Liabilities, Current": "38.8",
"Other Liabilities": "45.4",
"Liabilities, Non-Current": "25.6",
"Selling, General and Administrative Expense": "-45.8",
"Expenses": "-40.4",
"Revenues": "16.5",
"Net Income": "-23.5",
"Research and Development": "-6.21",
"Other Expenses": "8.22",
"Cost of Goods Sold": "3.53",
"Other Revenues": "16.5",
"Comprehensive Net Income": "-23.8",
"Economic Capital Ratio": "53.0"
},
"2018": {
"Assets, Current": "22.5",
"Assets": "-4.86",
"Liabilities": "97.1",
"Stockholders Equity": "60.4",
"ECR before LimitedLiability": "114",
"Other Assets": "-7.34",
"Intangible Assets": "-10.1",
"Property and Equipment": "-4.66",
"Liabilities, Current": "39.9",
"Other Liabilities": "37.3",
"Liabilities, Non-Current": "30.7",
"Research and Development": "-2.31",
"Expenses": "-19.1",
"Revenues": "28.1",
"Net Income": "9.85",
"Cost of Goods Sold": "5.11",
"Other Expenses": "5.01",
"Selling, General and Administrative Expense": "-27.1",
"Other Revenues": "28.1",
"Comprehensive Net Income": "9.68",
"Economic Capital Ratio": "96.4"
},
"2019": {
"Other Assets": "-6.36",
"Assets": "3.03",
"Liabilities": "104",
"Stockholders Equity": "86.6",
"ECR before LimitedLiability": "156",
"Property and Equipment": "-3.67",
"Assets, Current": "27.4",
"Intangible Assets": "-7.21",
"Liabilities, Current": "48.7",
"Other Liabilities": "35.2",
"Liabilities, Non-Current": "34.2",
"Other Expenses": "9.24",
"Expenses": "-6.58",
"Revenues": "30.7",
"Net Income": "26.3",
"Cost of Goods Sold": "3.39",
"Selling, General and Administrative Expense": "-20.8",
"Other Revenues": "30.7",
"Comprehensive Net Income": "25.9",
"Other Net Income": "2.02",
"Economic Capital Ratio": "129"
},
"2020": {
"Intangible Assets": "-9.78",
"Assets": "-23.6",
"Liabilities": "89.1",
"Stockholders Equity": "5.94",
"ECR before LimitedLiability": "86.5",
"Other Assets": "-4.11",
"Property and Equipment": "-3.87",
"Assets, Current": "-9.23",
"Liabilities, Non-Current": "16.3",
"Liabilities, Current": "42.2",
"Other Liabilities": "37.6",
"Selling, General and Administrative Expense": "-25.4",
"Expenses": "-23.6",
"Revenues": "42.6",
"Net Income": "20.4",
"Cost of Goods Sold": "3.36",
"Research and Development": "-9.31",
"Other Expenses": "7.80",
"Other Revenues": "42.6",
"Comprehensive Net Income": "20.3",
"Economic Capital Ratio": "66.9"
},
"2021": {
"Assets, Current": "-22.5",
"Assets": "-34.0",
"Liabilities": "71.0",
"Stockholders Equity": "-46.8",
"ECR before LimitedLiability": "57.7",
"Other Assets": "-4.44",
"Property and Equipment": "-3.45",
"Intangible Assets": "-9.67",
"Liabilities, Current": "33.4",
"Other Liabilities": "36.3",
"Liabilities, Non-Current": "5.74",
"Selling, General and Administrative Expense": "-32.7",
"Expenses": "-22.1",
"Revenues": "56.9",
"Net Income": "34.1",
"Other Expenses": "7.65",
"Cost of Goods Sold": "2.92",
"Other Revenues": "56.9",
"Comprehensive Net Income": "34.0",
"Other Net Income": "0.569",
"Economic Capital Ratio": "50.0"
},
"2022": {
"Intangible Assets": "-13.4",
"Assets": "-50.8",
"Liabilities": "82.6",
"Stockholders Equity": "-53.0",
"ECR before LimitedLiability": "57.2",
"Assets, Current": "-36.0",
"Other Assets": "-6.07",
"Property and Equipment": "-6.10",
"Other Liabilities": "44.0",
"Liabilities, Current": "35.2",
"Liabilities, Non-Current": "7.55",
"Other Expenses": "9.59",
"Expenses": "-24.5",
"Revenues": "76.7",
"Net Income": "48.2",
"Selling, General and Administrative Expense": "-25.2",
"Cost of Goods Sold": "4.07",
"Research and Development": "-12.6",
"Other Revenues": "76.7",
"Comprehensive Net Income": "48.3",
"Economic Capital Ratio": "36.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001070494_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "31,949",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,165",
"Liabilities, Non-Current": "0",
"Other Assets": "14",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,587",
"Other Net Income": "87",
"Other Revenues": "2,067",
"Property and Equipment": "151",
"Research and Development": "17,309",
"Selling, General and Administrative Expense": "7,610"
},
"output_variables": {
"Assets": "32,114",
"Liabilities": "8,752",
"Expenses": "24,919",
"Revenues": "2,067",
"Stockholders Equity": "23,362",
"Net Income": "-22,765",
"Comprehensive Net Income": "-22,765",
"BaseVar": "33,970",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "259%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "108,548",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,948",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "37",
"Other Revenues": "4,907",
"Property and Equipment": "42",
"Research and Development": "18,794",
"Selling, General and Administrative Expense": "6,999"
},
"output_variables": {
"Assets": "108,590",
"Liabilities": "5,948",
"Expenses": "25,793",
"Revenues": "4,907",
"Stockholders Equity": "102,642",
"Net Income": "-20,849",
"Comprehensive Net Income": "-20,852",
"BaseVar": "72,640",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "406%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "188,360",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,979",
"Liabilities, Non-Current": "8.0",
"Other Assets": "179",
"Other Compr. Net Income": "44",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "349",
"Other Revenues": "1,145",
"Property and Equipment": "579",
"Research and Development": "26,722",
"Selling, General and Administrative Expense": "12,720"
},
"output_variables": {
"Assets": "189,118",
"Liabilities": "6,987",
"Expenses": "39,442",
"Revenues": "1,145",
"Stockholders Equity": "182,131",
"Net Income": "-37,948",
"Comprehensive Net Income": "-37,926",
"BaseVar": "118,542",
"ECR before LimitedLiability": "366%",
"Economic Capital Ratio": "414%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "324,618",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,834",
"Liabilities, Non-Current": "135",
"Other Assets": "287",
"Other Compr. Net Income": "44",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,709",
"Other Revenues": "156",
"Property and Equipment": "553",
"Research and Development": "163,873",
"Selling, General and Administrative Expense": "132,629"
},
"output_variables": {
"Assets": "325,458",
"Liabilities": "15,969",
"Expenses": "296,502",
"Revenues": "156",
"Stockholders Equity": "309,489",
"Net Income": "-293,637",
"Comprehensive Net Income": "-293,615",
"BaseVar": "320,419",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "318%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "218,989",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,902",
"Liabilities, Non-Current": "232",
"Other Assets": "704",
"Other Compr. Net Income": "-57",
"Other Expenses": "2,830",
"Other Liabilities": "0",
"Other Net Income": "496",
"Other Revenues": "63",
"Property and Equipment": "2,203",
"Research and Development": "86,700",
"Selling, General and Administrative Expense": "366,033"
},
"output_variables": {
"Assets": "221,896",
"Liabilities": "22,134",
"Expenses": "455,563",
"Revenues": "63",
"Stockholders Equity": "199,762",
"Net Income": "-455,004",
"Comprehensive Net Income": "-455,032",
"BaseVar": "350,104",
"ECR before LimitedLiability": "-16%",
"Economic Capital Ratio": "141%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "547,897",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,015",
"Liabilities, Current": "42,585",
"Liabilities, Non-Current": "157",
"Other Assets": "3,160",
"Other Compr. Net Income": "74",
"Other Expenses": "20,211",
"Other Liabilities": "0",
"Other Net Income": "511",
"Other Revenues": "16,208",
"Property and Equipment": "3,081",
"Research and Development": "140,609",
"Selling, General and Administrative Expense": "677,114"
},
"output_variables": {
"Assets": "561,153",
"Liabilities": "42,742",
"Expenses": "837,933",
"Revenues": "16,208",
"Stockholders Equity": "518,411",
"Net Income": "-821,214",
"Comprehensive Net Income": "-821,177",
"BaseVar": "729,310",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "232%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "373,477",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,538",
"Liabilities, Current": "49,030",
"Liabilities, Non-Current": "191",
"Other Assets": "2,829",
"Other Compr. Net Income": "93",
"Other Expenses": "56,297",
"Other Liabilities": "0",
"Other Net Income": "5,260",
"Other Revenues": "662,463",
"Property and Equipment": "2,662",
"Research and Development": "396,537",
"Selling, General and Administrative Expense": "596,203"
},
"output_variables": {
"Assets": "384,506",
"Liabilities": "49,221",
"Expenses": "1,049,037",
"Revenues": "662,463",
"Stockholders Equity": "335,285",
"Net Income": "-381,314",
"Comprehensive Net Income": "-381,268",
"BaseVar": "1,075,290",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "276%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "526,106",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,062",
"Liabilities, Current": "59,565",
"Liabilities, Non-Current": "1,558",
"Other Assets": "6,725",
"Other Compr. Net Income": "-455",
"Other Expenses": "57,569",
"Other Liabilities": "0",
"Other Net Income": "6,871",
"Other Revenues": "716,111",
"Property and Equipment": "3,309",
"Research and Development": "319,554",
"Selling, General and Administrative Expense": "293,531"
},
"output_variables": {
"Assets": "540,202",
"Liabilities": "61,123",
"Expenses": "670,654",
"Revenues": "716,111",
"Stockholders Equity": "479,079",
"Net Income": "52,328",
"Comprehensive Net Income": "52,100",
"BaseVar": "997,708",
"ECR before LimitedLiability": "365%",
"Economic Capital Ratio": "413%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "760,250",
"Cost of Goods Sold": "11,344",
"Intangible Assets": "2,585",
"Liabilities, Current": "74,826",
"Liabilities, Non-Current": "9,222",
"Other Assets": "17,168",
"Other Compr. Net Income": "642",
"Other Expenses": "8,689",
"Other Liabilities": "0",
"Other Net Income": "46,138",
"Other Revenues": "914,582",
"Property and Equipment": "3,180",
"Research and Development": "503,837",
"Selling, General and Administrative Expense": "497,064"
},
"output_variables": {
"Assets": "783,183",
"Liabilities": "84,048",
"Expenses": "1,020,934",
"Revenues": "914,582",
"Stockholders Equity": "699,135",
"Net Income": "-60,215",
"Comprehensive Net Income": "-59,894",
"BaseVar": "1,424,763",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "394%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "717,616",
"Cost of Goods Sold": "10,314",
"Intangible Assets": "1,108",
"Liabilities, Current": "105,967",
"Liabilities, Non-Current": "49,640",
"Other Assets": "54,731",
"Other Compr. Net Income": "103",
"Other Expenses": "10,847",
"Other Liabilities": "0",
"Other Net Income": "8,181",
"Other Revenues": "953,548",
"Property and Equipment": "9,161",
"Research and Development": "712,372",
"Selling, General and Administrative Expense": "592,531"
},
"output_variables": {
"Assets": "782,616",
"Liabilities": "155,607",
"Expenses": "1,326,063",
"Revenues": "953,548",
"Stockholders Equity": "627,009",
"Net Income": "-364,335",
"Comprehensive Net Income": "-364,283",
"BaseVar": "1,613,059",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "312%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "617,823",
"Cost of Goods Sold": "10,783",
"Intangible Assets": "0",
"Liabilities, Current": "96,068",
"Liabilities, Non-Current": "63,160",
"Other Assets": "74,252",
"Other Compr. Net Income": "-236",
"Other Expenses": "8,807",
"Other Liabilities": "0",
"Other Net Income": "-3,172",
"Other Revenues": "631,328",
"Property and Equipment": "8,047",
"Research and Development": "209,389",
"Selling, General and Administrative Expense": "412,512"
},
"output_variables": {
"Assets": "700,122",
"Liabilities": "159,228",
"Expenses": "641,491",
"Revenues": "631,328",
"Stockholders Equity": "540,894",
"Net Income": "-13,336",
"Comprehensive Net Income": "-13,454",
"BaseVar": "1,067,789",
"ECR before LimitedLiability": "271%",
"Economic Capital Ratio": "350%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "507,937",
"Cost of Goods Sold": "10,232",
"Intangible Assets": "0",
"Liabilities, Current": "125,630",
"Liabilities, Non-Current": "61,769",
"Other Assets": "73,854",
"Other Compr. Net Income": "-639",
"Other Expenses": "2,683",
"Other Liabilities": "0",
"Other Net Income": "6,269",
"Other Revenues": "630,770",
"Property and Equipment": "6,021",
"Research and Development": "336,638",
"Selling, General and Administrative Expense": "310,623"
},
"output_variables": {
"Assets": "587,812",
"Liabilities": "187,399",
"Expenses": "660,175",
"Revenues": "630,770",
"Stockholders Equity": "400,413",
"Net Income": "-23,136",
"Comprehensive Net Income": "-23,456",
"BaseVar": "1,036,532",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
}
},
"top_rated": false,
"trend": -27.0,
"value": 2.8150244626460204,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001070494.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001070494.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001070494.svg"
},
{
"company_id": "0001626199",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001626199.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001626199.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001626199.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001626199_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001626199_main_keyfigs.svg",
"name": "Alpine Immune Sciences INC",
"rank": 207,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001626199.svg",
"report_text": "The relative strengths and weaknesses of Alpine Immune 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 Alpine Immune Sciences INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Alpine Immune Sciences INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 281%, being 36% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001626199_2023_Alpine_Immune_Sciences_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-1.68",
"Assets": "40.3",
"Liabilities": "68.9",
"Stockholders Equity": "164",
"ECR before LimitedLiability": "155",
"Other Assets": "-2.48",
"Intangible Assets": "-3.68",
"Assets, Current": "67.0",
"Other Liabilities": "29.8",
"Liabilities, Non-Current": "14.1",
"Liabilities, Current": "32.7",
"Other Expenses": "9.03",
"Expenses": "14.5",
"Revenues": "-13.7",
"Net Income": "0.983",
"Cost of Goods Sold": "1.43",
"Selling, General and Administrative Expense": "7.16",
"Research and Development": "-3.12",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "1.05",
"Economic Capital Ratio": "136"
},
"2016": {
"Other Assets": "-5.08",
"Assets": "45.4",
"Liabilities": "57.8",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "121",
"Assets, Current": "91.2",
"Property and Equipment": "-3.93",
"Intangible Assets": "-7.51",
"Other Liabilities": "27.6",
"Liabilities, Non-Current": "16.4",
"Liabilities, Current": "18.0",
"Research and Development": "-18.0",
"Expenses": "-2.28",
"Revenues": "-14.3",
"Net Income": "-15.5",
"Selling, General and Administrative Expense": "3.76",
"Other Expenses": "10.2",
"Cost of Goods Sold": "1.71",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "-15.5",
"Economic Capital Ratio": "98.2"
},
"2017": {
"Other Assets": "-1.88",
"Assets": "32.2",
"Liabilities": "69.8",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "177",
"Intangible Assets": "-3.32",
"Assets, Current": "51.4",
"Liabilities, Current": "48.4",
"Other Liabilities": "31.2",
"Liabilities, Non-Current": "-4.98",
"Selling, General and Administrative Expense": "9.87",
"Expenses": "26.5",
"Revenues": "-12.6",
"Net Income": "26.7",
"Research and Development": "7.36",
"Other Expenses": "7.56",
"Cost of Goods Sold": "2.11",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "26.5",
"Other Net Income": "12.6",
"Economic Capital Ratio": "157"
},
"2018": {
"Assets, Current": "76.6",
"Assets": "27.7",
"Liabilities": "42.9",
"Stockholders Equity": "79.2",
"ECR before LimitedLiability": "61.4",
"Other Assets": "-9.35",
"Intangible Assets": "-12.4",
"Property and Equipment": "-3.02",
"Liabilities, Current": "8.27",
"Other Liabilities": "26.7",
"Liabilities, Non-Current": "9.24",
"Research and Development": "-30.1",
"Expenses": "-14.7",
"Revenues": "-11.9",
"Net Income": "-26.7",
"Cost of Goods Sold": "3.97",
"Other Expenses": "5.11",
"Selling, General and Administrative Expense": "6.84",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "-26.8",
"Economic Capital Ratio": "43.7"
},
"2019": {
"Liabilities, Current": "18.8",
"Liabilities": "-12.6",
"Stockholders Equity": "-8.81",
"ECR before LimitedLiability": "-16.4",
"Other Liabilities": "25.8",
"Liabilities, Non-Current": "-61.6",
"Other Expenses": "10.3",
"Expenses": "-15.3",
"Net Income": "-27.7",
"Cost of Goods Sold": "5.30",
"Selling, General and Administrative Expense": "9.49",
"Research and Development": "-38.3",
"Other Revenues": "-15.7",
"Revenues": "-15.7",
"Property and Equipment": "-4.95",
"Intangible Assets": "-20.5",
"Other Assets": "20.7",
"Assets, Current": "10.9",
"Comprehensive Net Income": "-28.1",
"Other Net Income": "2.94",
"Economic Capital Ratio": "-43.6"
},
"2020": {
"Intangible Assets": "-11.1",
"Assets": "21.4",
"Liabilities": "-66.8",
"Stockholders Equity": "-25.5",
"ECR before LimitedLiability": "-10.4",
"Other Assets": "34.3",
"Property and Equipment": "-3.58",
"Assets, Current": "5.59",
"Liabilities, Non-Current": "-59.2",
"Liabilities, Current": "-28.4",
"Other Liabilities": "20.7",
"Selling, General and Administrative Expense": "11.7",
"Expenses": "25.2",
"Revenues": "-5.81",
"Net Income": "20.0",
"Cost of Goods Sold": "3.16",
"Research and Development": "4.13",
"Other Expenses": "5.62",
"Other Revenues": "-5.81",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "-29.9"
},
"2021": {
"Assets, Current": "-1.20",
"Assets": "8.53",
"Liabilities": "-67.8",
"Stockholders Equity": "-37.4",
"ECR before LimitedLiability": "-30.2",
"Other Assets": "27.4",
"Property and Equipment": "-3.72",
"Intangible Assets": "-10.1",
"Liabilities, Current": "-32.9",
"Other Liabilities": "19.6",
"Liabilities, Non-Current": "-54.0",
"Selling, General and Administrative Expense": "12.2",
"Expenses": "20.8",
"Revenues": "-2.79",
"Net Income": "18.5",
"Other Expenses": "5.42",
"Cost of Goods Sold": "2.91",
"Other Revenues": "-2.79",
"Comprehensive Net Income": "18.4",
"Other Net Income": "0.631",
"Economic Capital Ratio": "-37.9"
},
"2022": {
"Intangible Assets": "-6.99",
"Assets": "34.5",
"Liabilities": "-19.2",
"Stockholders Equity": "33.8",
"ECR before LimitedLiability": "56.9",
"Assets, Current": "37.0",
"Other Assets": "9.35",
"Property and Equipment": "-3.08",
"Other Liabilities": "22.5",
"Liabilities, Current": "-9.76",
"Liabilities, Non-Current": "-33.8",
"Other Expenses": "3.99",
"Expenses": "22.5",
"Revenues": "-0.873",
"Net Income": "22.2",
"Selling, General and Administrative Expense": "14.1",
"Cost of Goods Sold": "2.94",
"Research and Development": "1.20",
"Other Revenues": "-0.873",
"Comprehensive Net Income": "22.2",
"Economic Capital Ratio": "36.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001626199_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "87,686",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,419",
"Liabilities, Non-Current": "0",
"Other Assets": "223",
"Other Compr. Net Income": "3.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "80",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "16,054",
"Selling, General and Administrative Expense": "6,844"
},
"output_variables": {
"Assets": "87,909",
"Liabilities": "4,419",
"Expenses": "22,898",
"Revenues": "0",
"Stockholders Equity": "83,490",
"Net Income": "-22,818",
"Comprehensive Net Income": "-22,816",
"BaseVar": "57,654",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "399%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "61,663",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,499",
"Liabilities, Non-Current": "0",
"Other Assets": "272",
"Other Compr. Net Income": "-20",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "439",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "23,316",
"Selling, General and Administrative Expense": "8,586"
},
"output_variables": {
"Assets": "61,935",
"Liabilities": "6,499",
"Expenses": "31,902",
"Revenues": "0",
"Stockholders Equity": "55,436",
"Net Income": "-31,463",
"Comprehensive Net Income": "-31,473",
"BaseVar": "50,398",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "343%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "82,548",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,895",
"Liabilities, Non-Current": "4,039",
"Other Assets": "1,585",
"Other Compr. Net Income": "-59",
"Other Expenses": "-48",
"Other Liabilities": "371",
"Other Net Income": "8,332",
"Other Revenues": "542",
"Property and Equipment": "1,089",
"Research and Development": "10,626",
"Selling, General and Administrative Expense": "6,079"
},
"output_variables": {
"Assets": "85,222",
"Liabilities": "6,305",
"Expenses": "16,657",
"Revenues": "542",
"Stockholders Equity": "78,917",
"Net Income": "-7,783",
"Comprehensive Net Income": "-7,812",
"BaseVar": "58,558",
"ECR before LimitedLiability": "359%",
"Economic Capital Ratio": "409%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "53,545",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,127",
"Liabilities, Non-Current": "2,155",
"Other Assets": "132",
"Other Compr. Net Income": "-59",
"Other Expenses": "-48",
"Other Liabilities": "0",
"Other Net Income": "8,175",
"Other Revenues": "9,292",
"Property and Equipment": "1,196",
"Research and Development": "23,253",
"Selling, General and Administrative Expense": "8,439"
},
"output_variables": {
"Assets": "54,873",
"Liabilities": "10,282",
"Expenses": "31,644",
"Revenues": "9,292",
"Stockholders Equity": "44,591",
"Net Income": "-14,178",
"Comprehensive Net Income": "-14,207",
"BaseVar": "57,162",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "339%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "42,302",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,681",
"Liabilities, Non-Current": "15,938",
"Other Assets": "10,239",
"Other Compr. Net Income": "30",
"Other Expenses": "745",
"Other Liabilities": "0",
"Other Net Income": "778",
"Other Revenues": "3,482",
"Property and Equipment": "1,552",
"Research and Development": "35,212",
"Selling, General and Administrative Expense": "9,551"
},
"output_variables": {
"Assets": "54,093",
"Liabilities": "24,619",
"Expenses": "45,509",
"Revenues": "3,482",
"Stockholders Equity": "29,474",
"Net Income": "-41,248",
"Comprehensive Net Income": "-41,233",
"BaseVar": "64,256",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "196%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "107,101",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "41,167",
"Liabilities, Non-Current": "40,765",
"Other Assets": "35,204",
"Other Compr. Net Income": "37",
"Other Expenses": "577",
"Other Liabilities": "0",
"Other Net Income": "624",
"Other Revenues": "51,057",
"Property and Equipment": "1,785",
"Research and Development": "28,417",
"Selling, General and Administrative Expense": "11,049"
},
"output_variables": {
"Assets": "144,090",
"Liabilities": "81,932",
"Expenses": "40,043",
"Revenues": "51,057",
"Stockholders Equity": "62,158",
"Net Income": "11,639",
"Comprehensive Net Income": "11,657",
"BaseVar": "158,891",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "253%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "192,013",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "69,778",
"Liabilities, Non-Current": "65,219",
"Other Assets": "62,171",
"Other Compr. Net Income": "2.7",
"Other Expenses": "745",
"Other Liabilities": "0",
"Other Net Income": "251",
"Other Revenues": "87,270",
"Property and Equipment": "1,716",
"Research and Development": "48,833",
"Selling, General and Administrative Expense": "15,325"
},
"output_variables": {
"Assets": "255,900",
"Liabilities": "134,997",
"Expenses": "64,904",
"Revenues": "87,270",
"Stockholders Equity": "120,903",
"Net Income": "22,617",
"Comprehensive Net Income": "22,618",
"BaseVar": "271,663",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "265%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "240,993",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "57,996",
"Liabilities, Non-Current": "49,270",
"Other Assets": "44,109",
"Other Compr. Net Income": "-3,452",
"Other Expenses": "1,896",
"Other Liabilities": "0",
"Other Net Income": "2,089",
"Other Revenues": "50,183",
"Property and Equipment": "1,584",
"Research and Development": "69,940",
"Selling, General and Administrative Expense": "19,446"
},
"output_variables": {
"Assets": "286,686",
"Liabilities": "107,266",
"Expenses": "91,282",
"Revenues": "50,183",
"Stockholders Equity": "179,420",
"Net Income": "-39,010",
"Comprehensive Net Income": "-40,736",
"BaseVar": "270,479",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "287%"
}
}
},
"top_rated": false,
"trend": 95.0,
"value": 2.812577411767589,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001626199.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001626199.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001626199.svg"
},
{
"company_id": "0001476963",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001476963.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001476963.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001476963.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001476963_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001476963_main_keyfigs.svg",
"name": "Scorpius Holdings Inc",
"rank": 208,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001476963.svg",
"report_text": "The relative strengths and weaknesses of Scorpius 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 Scorpius Holdings Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Scorpius Holdings Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 280%, being 36% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001476963_2023_Scorpius_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-3.49",
"Assets": "49.6",
"Liabilities": "81.8",
"Stockholders Equity": "180",
"ECR before LimitedLiability": "165",
"Intangible Assets": "-4.44",
"Property and Equipment": "-2.45",
"Assets, Current": "85.6",
"Liabilities, Non-Current": "11.4",
"Liabilities, Current": "43.4",
"Other Liabilities": "36.2",
"Selling, General and Administrative Expense": "7.52",
"Expenses": "16.3",
"Revenues": "-15.7",
"Net Income": "-11.5",
"Research and Development": "5.84",
"Cost of Goods Sold": "2.41",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-11.7",
"Other Net Income": "-12.5",
"Economic Capital Ratio": "137"
},
"2014": {
"Other Assets": "-11.3",
"Assets": "24.0",
"Liabilities": "6.11",
"Stockholders Equity": "35.3",
"ECR before LimitedLiability": "20.1",
"Property and Equipment": "-2.49",
"Assets, Current": "74.8",
"Intangible Assets": "-15.8",
"Other Liabilities": "-16.0",
"Liabilities, Current": "8.97",
"Liabilities, Non-Current": "12.7",
"Selling, General and Administrative Expense": "-2.77",
"Expenses": "-19.8",
"Revenues": "-19.7",
"Net Income": "-37.2",
"Cost of Goods Sold": "2.32",
"Other Expenses": "-26.2",
"Research and Development": "7.32",
"Other Revenues": "-19.7",
"Comprehensive Net Income": "-37.0",
"Economic Capital Ratio": "-13.2"
},
"2015": {
"Property and Equipment": "-3.07",
"Assets": "-20.5",
"Liabilities": "-10.8",
"Stockholders Equity": "-78.9",
"ECR before LimitedLiability": "-120",
"Other Assets": "-6.69",
"Intangible Assets": "-10.3",
"Assets, Current": "-13.0",
"Other Liabilities": "-4.72",
"Liabilities, Non-Current": "2.71",
"Liabilities, Current": "-9.02",
"Other Expenses": "-16.3",
"Expenses": "-13.3",
"Revenues": "-6.82",
"Net Income": "-16.3",
"Cost of Goods Sold": "0.802",
"Research and Development": "6.70",
"Other Revenues": "-6.82",
"Comprehensive Net Income": "-16.1",
"Other Compr. Net Income": "0.827",
"Economic Capital Ratio": "-139"
},
"2016": {
"Other Assets": "-18.0",
"Assets": "-48.5",
"Liabilities": "38.8",
"Stockholders Equity": "6.78",
"ECR before LimitedLiability": "-43.8",
"Assets, Current": "7.00",
"Property and Equipment": "-7.92",
"Intangible Assets": "-34.1",
"Other Liabilities": "37.4",
"Liabilities, Non-Current": "6.93",
"Liabilities, Current": "28.5",
"Research and Development": "-86.0",
"Expenses": "-85.1",
"Revenues": "-29.8",
"Net Income": "-102",
"Selling, General and Administrative Expense": "-24.0",
"Other Expenses": "22.8",
"Other Revenues": "-29.8",
"Comprehensive Net Income": "-99.7",
"Other Net Income": "8.99",
"Economic Capital Ratio": "-66.2"
},
"2017": {
"Other Assets": "5.52",
"Assets": "-21.2",
"Liabilities": "-78.8",
"Stockholders Equity": "-85.3",
"Intangible Assets": "-4.40",
"Assets, Current": "-46.5",
"Property and Equipment": "-10.6",
"Liabilities, Current": "-77.0",
"Other Liabilities": "-17.6",
"Liabilities, Non-Current": "2.66",
"Selling, General and Administrative Expense": "-5.47",
"Expenses": "2.48",
"Revenues": "-12.5",
"Net Income": "-8.11",
"Research and Development": "-9.08",
"Other Expenses": "2.67",
"Cost of Goods Sold": "2.48",
"Other Revenues": "-12.5",
"ECR before LimitedLiability": "-88.7",
"Comprehensive Net Income": "-6.94",
"Economic Capital Ratio": "-108"
},
"2018": {
"Assets, Current": "14.6",
"Assets": "18.1",
"Liabilities": "42.6",
"Stockholders Equity": "65.9",
"ECR before LimitedLiability": "84.0",
"Other Assets": "11.7",
"Intangible Assets": "-4.53",
"Property and Equipment": "-3.23",
"Liabilities, Current": "17.0",
"Other Liabilities": "5.68",
"Liabilities, Non-Current": "21.7",
"Research and Development": "-17.6",
"Expenses": "-1.22",
"Revenues": "0.808",
"Comprehensive Net Income": "1.74",
"Cost of Goods Sold": "3.95",
"Other Expenses": "8.95",
"Selling, General and Administrative Expense": "3.64",
"Other Compr. Net Income": "1.33",
"Other Net Income": "0.826",
"Economic Capital Ratio": "66.3"
},
"2019": {
"Assets": "-15.8",
"Liabilities": "-13.9",
"Stockholders Equity": "-29.9",
"ECR before LimitedLiability": "-28.1",
"Property and Equipment": "-7.67",
"Assets, Current": "-41.1",
"Intangible Assets": "41.7",
"Liabilities, Current": "-24.3",
"Other Liabilities": "-1.61",
"Liabilities, Non-Current": "11.5",
"Other Expenses": "5.41",
"Expenses": "-17.4",
"Revenues": "-9.29",
"Net Income": "-24.3",
"Cost of Goods Sold": "5.76",
"Selling, General and Administrative Expense": "-10.7",
"Research and Development": "-17.6",
"Other Revenues": "-9.29",
"Comprehensive Net Income": "-24.0",
"Other Net Income": "2.06",
"Economic Capital Ratio": "-55.3"
},
"2020": {
"Intangible Assets": "0.763",
"Assets": "36.3",
"Liabilities": "69.6",
"Stockholders Equity": "153",
"ECR before LimitedLiability": "159",
"Other Assets": "-2.05",
"Property and Equipment": "-1.10",
"Assets, Current": "42.4",
"Liabilities, Non-Current": "19.6",
"Liabilities, Current": "44.1",
"Other Liabilities": "12.8",
"Selling, General and Administrative Expense": "1.37",
"Expenses": "15.3",
"Revenues": "-8.86",
"Net Income": "7.14",
"Cost of Goods Sold": "2.78",
"Research and Development": "7.11",
"Other Expenses": "4.16",
"Other Revenues": "-8.86",
"Comprehensive Net Income": "7.20",
"Economic Capital Ratio": "139"
},
"2021": {
"Assets, Current": "25.0",
"Assets": "29.8",
"Liabilities": "60.9",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "116",
"Other Assets": "4.52",
"Intangible Assets": "-1.32",
"Liabilities, Current": "34.0",
"Other Liabilities": "13.0",
"Liabilities, Non-Current": "19.6",
"Selling, General and Administrative Expense": "-1.35",
"Expenses": "6.28",
"Revenues": "-8.98",
"Net Income": "-2.26",
"Other Expenses": "3.38",
"Research and Development": "1.59",
"Cost of Goods Sold": "2.66",
"Other Revenues": "-8.98",
"Comprehensive Net Income": "-2.08",
"Other Net Income": "0.352",
"Economic Capital Ratio": "108"
},
"2022": {
"Intangible Assets": "8.99",
"Assets": "32.9",
"Liabilities": "4.73",
"Stockholders Equity": "50.4",
"ECR before LimitedLiability": "56.0",
"Assets, Current": "-19.6",
"Other Assets": "19.2",
"Property and Equipment": "28.3",
"Other Liabilities": "-8.58",
"Liabilities, Current": "0.715",
"Liabilities, Non-Current": "12.3",
"Other Expenses": "7.69",
"Expenses": "8.61",
"Revenues": "-5.85",
"Net Income": "0.546",
"Cost of Goods Sold": "-3.37",
"Research and Development": "4.10",
"Other Revenues": "-5.85",
"Comprehensive Net Income": "0.930",
"Other Net Income": "-2.10",
"Economic Capital Ratio": "35.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001476963_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "22,956",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,180",
"Liabilities, Non-Current": "123",
"Other Assets": "11",
"Other Compr. Net Income": "0",
"Other Expenses": "1,759",
"Other Liabilities": "0",
"Other Net Income": "-2,435",
"Other Revenues": "586",
"Property and Equipment": "54",
"Research and Development": "2,738",
"Selling, General and Administrative Expense": "2,430"
},
"output_variables": {
"Assets": "23,020",
"Liabilities": "1,303",
"Expenses": "6,926",
"Revenues": "586",
"Stockholders Equity": "21,717",
"Net Income": "-8,776",
"Comprehensive Net Income": "-8,776",
"BaseVar": "17,135",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "380%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "15,277",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,571",
"Liabilities, Non-Current": "0",
"Other Assets": "194",
"Other Compr. Net Income": "0",
"Other Expenses": "5,348",
"Other Liabilities": "2,314",
"Other Net Income": "-56",
"Other Revenues": "0",
"Property and Equipment": "446",
"Research and Development": "2,861",
"Selling, General and Administrative Expense": "3,978"
},
"output_variables": {
"Assets": "15,916",
"Liabilities": "4,885",
"Expenses": "12,187",
"Revenues": "0",
"Stockholders Equity": "11,031",
"Net Income": "-12,243",
"Comprehensive Net Income": "-12,243",
"BaseVar": "16,522",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "241%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "12,499",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,961",
"Liabilities, Non-Current": "150",
"Other Assets": "273",
"Other Compr. Net Income": "740",
"Other Expenses": "14,071",
"Other Liabilities": "3,612",
"Other Net Income": "-100",
"Other Revenues": "0",
"Property and Equipment": "446",
"Research and Development": "2,595",
"Selling, General and Administrative Expense": "4,356"
},
"output_variables": {
"Assets": "13,218",
"Liabilities": "10,723",
"Expenses": "21,022",
"Revenues": "0",
"Stockholders Equity": "2,495",
"Net Income": "-21,122",
"Comprehensive Net Income": "-20,752",
"BaseVar": "22,902",
"ECR before LimitedLiability": "-128%",
"Economic Capital Ratio": "124%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "8,263",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,595",
"Liabilities, Non-Current": "461",
"Other Assets": "274",
"Other Compr. Net Income": "516",
"Other Expenses": "11,313",
"Other Liabilities": "0",
"Other Net Income": "286",
"Other Revenues": "0",
"Property and Equipment": "360",
"Research and Development": "8,225",
"Selling, General and Administrative Expense": "3,923"
},
"output_variables": {
"Assets": "8,897",
"Liabilities": "2,057",
"Expenses": "23,462",
"Revenues": "0",
"Stockholders Equity": "6,840",
"Net Income": "-23,175",
"Comprehensive Net Income": "-22,917",
"BaseVar": "17,609",
"ECR before LimitedLiability": "-146%",
"Economic Capital Ratio": "119%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "11,745",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,189",
"Liabilities, Current": "10,336",
"Liabilities, Non-Current": "161",
"Other Assets": "5,968",
"Other Compr. Net Income": "457",
"Other Expenses": "-462",
"Other Liabilities": "3,912",
"Other Net Income": "254",
"Other Revenues": "997",
"Property and Equipment": "287",
"Research and Development": "8,417",
"Selling, General and Administrative Expense": "8,130"
},
"output_variables": {
"Assets": "20,189",
"Liabilities": "14,409",
"Expenses": "16,084",
"Revenues": "997",
"Stockholders Equity": "5,781",
"Net Income": "-14,833",
"Comprehensive Net Income": "-14,604",
"BaseVar": "26,196",
"ECR before LimitedLiability": "-12%",
"Economic Capital Ratio": "141%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "28,714",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,189",
"Liabilities, Current": "4,872",
"Liabilities, Non-Current": "214",
"Other Assets": "6,217",
"Other Compr. Net Income": "866",
"Other Expenses": "-510",
"Other Liabilities": "2,435",
"Other Net Income": "292",
"Other Revenues": "27,142",
"Property and Equipment": "643",
"Research and Development": "14,312",
"Selling, General and Administrative Expense": "7,438"
},
"output_variables": {
"Assets": "37,764",
"Liabilities": "7,521",
"Expenses": "21,240",
"Revenues": "27,142",
"Stockholders Equity": "30,243",
"Net Income": "6,194",
"Comprehensive Net Income": "6,627",
"BaseVar": "47,413",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "382%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "15,209",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,366",
"Liabilities, Current": "8,435",
"Liabilities, Non-Current": "1,720",
"Other Assets": "2,822",
"Other Compr. Net Income": "629",
"Other Expenses": "1,001",
"Other Liabilities": "2,644",
"Other Net Income": "398",
"Other Revenues": "3,620",
"Property and Equipment": "559",
"Research and Development": "13,878",
"Selling, General and Administrative Expense": "11,677"
},
"output_variables": {
"Assets": "25,957",
"Liabilities": "12,799",
"Expenses": "26,556",
"Revenues": "3,620",
"Stockholders Equity": "13,158",
"Net Income": "-22,538",
"Comprehensive Net Income": "-22,223",
"BaseVar": "34,979",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "113,794",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,318",
"Liabilities, Current": "3,657",
"Liabilities, Non-Current": "1,575",
"Other Assets": "2,406",
"Other Compr. Net Income": "226",
"Other Expenses": "1,240",
"Other Liabilities": "3,468",
"Other Net Income": "-24",
"Other Revenues": "2,964",
"Property and Equipment": "676",
"Research and Development": "12,958",
"Selling, General and Administrative Expense": "42,167"
},
"output_variables": {
"Assets": "124,195",
"Liabilities": "8,701",
"Expenses": "56,364",
"Revenues": "2,964",
"Stockholders Equity": "115,494",
"Net Income": "-53,424",
"Comprehensive Net Income": "-53,311",
"BaseVar": "96,236",
"ECR before LimitedLiability": "299%",
"Economic Capital Ratio": "368%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "99,331",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,500",
"Liabilities, Current": "4,721",
"Liabilities, Non-Current": "1,149",
"Other Assets": "15,971",
"Other Compr. Net Income": "362",
"Other Expenses": "1,624",
"Other Liabilities": "3,058",
"Other Net Income": "-172",
"Other Revenues": "2,241",
"Property and Equipment": "2,158",
"Research and Development": "17,336",
"Selling, General and Administrative Expense": "19,538"
},
"output_variables": {
"Assets": "120,961",
"Liabilities": "8,928",
"Expenses": "38,498",
"Revenues": "2,241",
"Stockholders Equity": "112,034",
"Net Income": "-36,430",
"Comprehensive Net Income": "-36,249",
"BaseVar": "85,581",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "382%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "50,054",
"Cost of Goods Sold": "6,401",
"Intangible Assets": "11,971",
"Liabilities, Current": "18,037",
"Liabilities, Non-Current": "3,112",
"Other Assets": "21,891",
"Other Compr. Net Income": "518",
"Other Expenses": "-1,371",
"Other Liabilities": "10,811",
"Other Net Income": "-991",
"Other Revenues": "5,401",
"Property and Equipment": "20,480",
"Research and Development": "23,053",
"Selling, General and Administrative Expense": "30,086"
},
"output_variables": {
"Assets": "104,397",
"Liabilities": "31,960",
"Expenses": "58,169",
"Revenues": "5,401",
"Stockholders Equity": "72,437",
"Net Income": "-53,759",
"Comprehensive Net Income": "-53,500",
"BaseVar": "100,719",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "270%"
}
}
},
"top_rated": false,
"trend": -122.0,
"value": 2.8031783271532404,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001476963.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001476963.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001476963.svg"
},
{
"company_id": "0001477845",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001477845.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001477845.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001477845.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001477845_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001477845_main_keyfigs.svg",
"name": "Annovis Bio Inc",
"rank": 209,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001477845.svg",
"report_text": "The relative strengths and weaknesses of Annovis Bio 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 Annovis Bio Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 81% points.The greatest weakness of Annovis Bio Inc is the variable Net Income, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 280%, being 35% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001477845_2023_Annovis_Bio_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-7.58",
"Assets": "6.57",
"Liabilities": "102",
"Stockholders Equity": "97.3",
"ECR before LimitedLiability": "100",
"Other Assets": "-8.50",
"Assets, Current": "35.8",
"Liabilities, Non-Current": "32.4",
"Liabilities, Current": "47.7",
"Other Liabilities": "32.6",
"Selling, General and Administrative Expense": "-29.9",
"Expenses": "-34.4",
"Revenues": "-17.2",
"Net Income": "-32.6",
"Cost of Goods Sold": "4.02",
"Research and Development": "-16.4",
"Other Expenses": "7.83",
"Other Revenues": "-17.2",
"Other Net Income": "19.0",
"Comprehensive Net Income": "-32.7",
"Economic Capital Ratio": "80.8"
},
"2021": {
"Assets, Current": "49.2",
"Assets": "28.3",
"Liabilities": "78.0",
"Stockholders Equity": "146",
"ECR before LimitedLiability": "134",
"Other Assets": "-3.97",
"Property and Equipment": "-1.23",
"Intangible Assets": "-2.63",
"Liabilities, Current": "37.9",
"Other Liabilities": "25.4",
"Liabilities, Non-Current": "25.0",
"Selling, General and Administrative Expense": "-1.12",
"Expenses": "3.87",
"Revenues": "-11.5",
"Net Income": "-6.94",
"Other Expenses": "5.33",
"Research and Development": "-3.10",
"Cost of Goods Sold": "2.73",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-6.98",
"Economic Capital Ratio": "126"
},
"2022": {
"Intangible Assets": "-8.45",
"Assets": "29.0",
"Liabilities": "39.6",
"Stockholders Equity": "76.4",
"ECR before LimitedLiability": "55.2",
"Assets, Current": "80.9",
"Other Assets": "-13.4",
"Property and Equipment": "-4.61",
"Other Liabilities": "26.9",
"Liabilities, Current": "-11.2",
"Liabilities, Non-Current": "24.0",
"Other Expenses": "6.05",
"Expenses": "-15.8",
"Revenues": "-13.7",
"Net Income": "-29.3",
"Selling, General and Administrative Expense": "-4.28",
"Cost of Goods Sold": "3.56",
"Research and Development": "-20.9",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "-29.2",
"Economic Capital Ratio": "34.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001477845_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "8,119",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "578",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,178",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,054",
"Selling, General and Administrative Expense": "3,586"
},
"output_variables": {
"Assets": "8,119",
"Liabilities": "578",
"Expenses": "6,640",
"Revenues": "0",
"Stockholders Equity": "7,541",
"Net Income": "-5,462",
"Comprehensive Net Income": "-5,462",
"BaseVar": "8,258",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "337%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "46,001",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,507",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "50",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "8,479",
"Selling, General and Administrative Expense": "6,058"
},
"output_variables": {
"Assets": "46,001",
"Liabilities": "1,507",
"Expenses": "14,537",
"Revenues": "0",
"Stockholders Equity": "44,495",
"Net Income": "-14,487",
"Comprehensive Net Income": "-14,487",
"BaseVar": "31,048",
"ECR before LimitedLiability": "347%",
"Economic Capital Ratio": "401%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "36,022",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,699",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "183",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "16,516",
"Selling, General and Administrative Expense": "8,996"
},
"output_variables": {
"Assets": "36,022",
"Liabilities": "7,699",
"Expenses": "25,511",
"Revenues": "0",
"Stockholders Equity": "28,324",
"Net Income": "-25,329",
"Comprehensive Net Income": "-25,329",
"BaseVar": "34,707",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "280%"
}
}
},
"top_rated": false,
"trend": -153.0,
"value": 2.7955388737617017,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001477845.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001477845.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001477845.svg"
},
{
"company_id": "0001335105",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001335105.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001335105.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001335105_main_keyfigs.svg",
"name": "Lixte Biotechnology Holdings INC",
"rank": 210,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001335105.svg",
"report_text": "The relative strengths and weaknesses of Lixte Biotechnology 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 Lixte Biotechnology Holdings INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 113% points.The greatest weakness of Lixte Biotechnology Holdings INC is the variable Net Income, reducing the Economic Capital Ratio by 78% points.
The company's Economic Capital Ratio, given in the ranking table, is 279%, being 34% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001335105_2023_Lixte_Biotechnology_Holdings_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-2.05",
"Assets": "-10.9",
"Liabilities": "17.9",
"Stockholders Equity": "18.6",
"Assets, Current": "15.5",
"Intangible Assets": "-14.8",
"Other Assets": "-2.86",
"Liabilities, Current": "6.49",
"Other Liabilities": "5.87",
"Liabilities, Non-Current": "2.27",
"Selling, General and Administrative Expense": "-12.5",
"Expenses": "-123",
"Revenues": "-30.3",
"Net Income": "-163",
"Research and Development": "-2.08",
"Other Expenses": "-70.3",
"Cost of Goods Sold": "0.825",
"Other Revenues": "-30.3",
"ECR before LimitedLiability": "-7.14",
"Comprehensive Net Income": "-163",
"Economic Capital Ratio": "-80.2"
},
"2013": {
"Other Assets": "-14.7",
"Assets": "-36.7",
"Liabilities": "6.35",
"Stockholders Equity": "-32.4",
"ECR before LimitedLiability": "-111",
"Intangible Assets": "-18.0",
"Property and Equipment": "-11.2",
"Assets, Current": "-21.9",
"Liabilities, Non-Current": "3.82",
"Liabilities, Current": "-8.88",
"Other Liabilities": "9.90",
"Selling, General and Administrative Expense": "-16.8",
"Expenses": "-36.1",
"Revenues": "-15.3",
"Net Income": "-53.3",
"Other Expenses": "9.33",
"Research and Development": "-34.1",
"Cost of Goods Sold": "2.11",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "-53.8",
"Economic Capital Ratio": "-139"
},
"2014": {
"Other Assets": "-24.5",
"Assets": "-127",
"Liabilities": "-3.50",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "-207",
"Property and Equipment": "-12.1",
"Assets, Current": "-114",
"Intangible Assets": "-30.4",
"Other Liabilities": "-2.21",
"Liabilities, Non-Current": "-0.976",
"Selling, General and Administrative Expense": "-49.0",
"Expenses": "-114",
"Revenues": "-11.1",
"Net Income": "-125",
"Cost of Goods Sold": "0.969",
"Other Expenses": "-6.21",
"Research and Development": "-34.6",
"Other Revenues": "-11.1",
"Other Net Income": "0.868",
"Comprehensive Net Income": "-125",
"Economic Capital Ratio": "-240"
},
"2015": {
"Property and Equipment": "-17.3",
"Assets": "-170",
"Liabilities": "-2.78",
"Stockholders Equity": "-117",
"ECR before LimitedLiability": "-224",
"Other Assets": "-28.7",
"Intangible Assets": "-42.1",
"Assets, Current": "-118",
"Other Liabilities": "-1.66",
"Liabilities, Non-Current": "-0.827",
"Liabilities, Current": "-0.830",
"Expenses": "-116",
"Revenues": "-14.2",
"Net Income": "-119",
"Cost of Goods Sold": "1.21",
"Selling, General and Administrative Expense": "-15.2",
"Research and Development": "-102",
"Other Revenues": "-14.2",
"Other Net Income": "6.21",
"Comprehensive Net Income": "-119",
"Economic Capital Ratio": "-243"
},
"2016": {
"Other Assets": "-24.1",
"Assets": "-124",
"Liabilities": "-2.96",
"Stockholders Equity": "-96.0",
"ECR before LimitedLiability": "-205",
"Assets, Current": "-108",
"Property and Equipment": "-16.2",
"Intangible Assets": "-35.0",
"Other Liabilities": "-1.74",
"Liabilities, Non-Current": "-1.07",
"Liabilities, Current": "-0.604",
"Research and Development": "-74.7",
"Expenses": "-109",
"Revenues": "-10.8",
"Net Income": "-120",
"Selling, General and Administrative Expense": "-37.0",
"Other Expenses": "5.55",
"Cost of Goods Sold": "1.05",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "-120",
"Economic Capital Ratio": "-227"
},
"2017": {
"Other Assets": "-26.8",
"Assets": "-31.0",
"Liabilities": "39.8",
"Stockholders Equity": "13.6",
"ECR before LimitedLiability": "-51.7",
"Intangible Assets": "-31.9",
"Assets, Current": "40.0",
"Property and Equipment": "-15.8",
"Liabilities, Current": "-11.2",
"Other Liabilities": "39.5",
"Liabilities, Non-Current": "23.9",
"Selling, General and Administrative Expense": "-88.8",
"Expenses": "-73.1",
"Revenues": "-26.2",
"Net Income": "-95.0",
"Other Expenses": "15.6",
"Cost of Goods Sold": "4.33",
"Other Revenues": "-26.2",
"Comprehensive Net Income": "-95.2",
"Other Net Income": "-0.341",
"Economic Capital Ratio": "-71.2"
},
"2018": {
"Assets, Current": "80.2",
"Assets": "40.6",
"Liabilities": "79.7",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "138",
"Other Assets": "-4.67",
"Intangible Assets": "-6.06",
"Property and Equipment": "-2.89",
"Liabilities, Current": "38.1",
"Other Liabilities": "27.4",
"Liabilities, Non-Current": "23.4",
"Research and Development": "25.3",
"Expenses": "-4.45",
"Revenues": "-14.6",
"Net Income": "-19.3",
"Cost of Goods Sold": "3.53",
"Other Expenses": "6.68",
"Selling, General and Administrative Expense": "-41.4",
"Other Revenues": "-14.6",
"Comprehensive Net Income": "-19.4",
"Economic Capital Ratio": "120"
},
"2019": {
"Other Assets": "-12.3",
"Assets": "25.5",
"Liabilities": "92.6",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "89.6",
"Property and Equipment": "-6.20",
"Assets, Current": "89.9",
"Intangible Assets": "-11.6",
"Liabilities, Current": "38.8",
"Other Liabilities": "28.8",
"Liabilities, Non-Current": "31.7",
"Other Expenses": "9.76",
"Expenses": "-38.6",
"Revenues": "-19.1",
"Net Income": "-55.1",
"Cost of Goods Sold": "4.68",
"Selling, General and Administrative Expense": "-49.5",
"Research and Development": "-3.25",
"Other Revenues": "-19.1",
"Comprehensive Net Income": "-55.5",
"Economic Capital Ratio": "62.4"
},
"2020": {
"Intangible Assets": "-5.49",
"Assets": "28.1",
"Liabilities": "95.1",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "119",
"Other Assets": "-6.16",
"Property and Equipment": "-2.79",
"Assets, Current": "58.8",
"Liabilities, Non-Current": "28.7",
"Liabilities, Current": "48.5",
"Other Liabilities": "28.9",
"Selling, General and Administrative Expense": "-29.3",
"Expenses": "-23.6",
"Revenues": "-14.7",
"Net Income": "-37.5",
"Cost of Goods Sold": "3.42",
"Research and Development": "-4.42",
"Other Expenses": "6.55",
"Other Revenues": "-14.7",
"Comprehensive Net Income": "-37.6",
"Economic Capital Ratio": "99.9"
},
"2021": {
"Assets, Current": "12.4",
"Assets": "-31.3",
"Liabilities": "112",
"Stockholders Equity": "41.7",
"ECR before LimitedLiability": "-8.60",
"Other Assets": "-22.3",
"Property and Equipment": "-7.28",
"Intangible Assets": "-15.1",
"Liabilities, Current": "51.6",
"Other Liabilities": "34.4",
"Liabilities, Non-Current": "33.9",
"Selling, General and Administrative Expense": "-47.0",
"Expenses": "-91.4",
"Revenues": "-20.0",
"Net Income": "-109",
"Other Expenses": "-44.1",
"Research and Development": "-7.69",
"Cost of Goods Sold": "4.95",
"Other Revenues": "-20.0",
"Comprehensive Net Income": "-109",
"Economic Capital Ratio": "-16.3"
},
"2022": {
"Intangible Assets": "-10.8",
"Assets": "6.19",
"Liabilities": "109",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "54.9",
"Assets, Current": "59.5",
"Other Assets": "-17.0",
"Property and Equipment": "-5.95",
"Other Liabilities": "34.7",
"Liabilities, Current": "50.9",
"Liabilities, Non-Current": "31.0",
"Other Expenses": "-47.3",
"Expenses": "-60.7",
"Revenues": "-17.8",
"Net Income": "-78.4",
"Selling, General and Administrative Expense": "-27.4",
"Cost of Goods Sold": "4.63",
"Research and Development": "9.33",
"Other Revenues": "-17.8",
"Comprehensive Net Income": "-78.3",
"Economic Capital Ratio": "34.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001335105_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "1,753",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "261",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,474",
"Other Liabilities": "0",
"Other Net Income": "0.0080",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,012",
"Selling, General and Administrative Expense": "1,094"
},
"output_variables": {
"Assets": "1,753",
"Liabilities": "261",
"Expenses": "3,579",
"Revenues": "0",
"Stockholders Equity": "1,492",
"Net Income": "-3,579",
"Comprehensive Net Income": "-3,579",
"BaseVar": "2,797",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "140%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "558",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "322",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0.0030",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "880",
"Selling, General and Administrative Expense": "495"
},
"output_variables": {
"Assets": "558",
"Liabilities": "322",
"Expenses": "1,375",
"Revenues": "0",
"Stockholders Equity": "236",
"Net Income": "-1,375",
"Comprehensive Net Income": "-1,375",
"BaseVar": "1,127",
"ECR before LimitedLiability": "-195%",
"Economic Capital Ratio": "104%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "539",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "273",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "363",
"Other Liabilities": "0",
"Other Net Income": "0.066",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,118",
"Selling, General and Administrative Expense": "1,285"
},
"output_variables": {
"Assets": "539",
"Liabilities": "273",
"Expenses": "2,766",
"Revenues": "0",
"Stockholders Equity": "266",
"Net Income": "-2,766",
"Comprehensive Net Income": "-2,766",
"BaseVar": "1,790",
"ECR before LimitedLiability": "-538%",
"Economic Capital Ratio": "14%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "598",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "286",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "271",
"Other Liabilities": "0",
"Other Net Income": "1,200",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "2,155",
"Selling, General and Administrative Expense": "1,015"
},
"output_variables": {
"Assets": "598",
"Liabilities": "286",
"Expenses": "3,441",
"Revenues": "0",
"Stockholders Equity": "312",
"Net Income": "-2,240",
"Comprehensive Net Income": "-2,240",
"BaseVar": "2,762",
"ECR before LimitedLiability": "-353%",
"Economic Capital Ratio": "52%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "433",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "219",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "84",
"Other Liabilities": "0",
"Other Net Income": "200",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,504",
"Selling, General and Administrative Expense": "799"
},
"output_variables": {
"Assets": "433",
"Liabilities": "219",
"Expenses": "2,388",
"Revenues": "0",
"Stockholders Equity": "215",
"Net Income": "-2,188",
"Comprehensive Net Income": "-2,188",
"BaseVar": "1,620",
"ECR before LimitedLiability": "-528%",
"Economic Capital Ratio": "15%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,368",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "373",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0.96",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "481",
"Selling, General and Administrative Expense": "1,127"
},
"output_variables": {
"Assets": "1,368",
"Liabilities": "373",
"Expenses": "1,608",
"Revenues": "0",
"Stockholders Equity": "995",
"Net Income": "-1,607",
"Comprehensive Net Income": "-1,607",
"BaseVar": "1,675",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "201%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,334",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "211",
"Liabilities, Non-Current": "0",
"Other Assets": "2.3",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3.7",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "-2.8",
"Selling, General and Administrative Expense": "1,868"
},
"output_variables": {
"Assets": "4,337",
"Liabilities": "211",
"Expenses": "1,865",
"Revenues": "0",
"Stockholders Equity": "4,126",
"Net Income": "-1,862",
"Comprehensive Net Income": "-1,862",
"BaseVar": "3,208",
"ECR before LimitedLiability": "314%",
"Economic Capital Ratio": "378%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,672",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "238",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "34",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "816",
"Selling, General and Administrative Expense": "1,805"
},
"output_variables": {
"Assets": "2,672",
"Liabilities": "238",
"Expenses": "2,621",
"Revenues": "0",
"Stockholders Equity": "2,434",
"Net Income": "-2,587",
"Comprehensive Net Income": "-2,587",
"BaseVar": "2,783",
"ECR before LimitedLiability": "187%",
"Economic Capital Ratio": "294%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,228",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "217",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2.2",
"Other Liabilities": "0",
"Other Net Income": "21",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,254",
"Selling, General and Administrative Expense": "1,920"
},
"output_variables": {
"Assets": "5,228",
"Liabilities": "217",
"Expenses": "3,176",
"Revenues": "0",
"Stockholders Equity": "5,012",
"Net Income": "-3,155",
"Comprehensive Net Income": "-3,155",
"BaseVar": "4,321",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "359%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,093",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "303",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,229",
"Other Liabilities": "0",
"Other Net Income": "1.4",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,804",
"Selling, General and Administrative Expense": "2,693"
},
"output_variables": {
"Assets": "5,093",
"Liabilities": "303",
"Expenses": "5,726",
"Revenues": "0",
"Stockholders Equity": "4,790",
"Net Income": "-5,724",
"Comprehensive Net Income": "-5,724",
"BaseVar": "5,562",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "285%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "5,560",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "395",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,357",
"Other Liabilities": "0",
"Other Net Income": "5.0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,322",
"Selling, General and Administrative Expense": "2,653"
},
"output_variables": {
"Assets": "5,560",
"Liabilities": "395",
"Expenses": "6,332",
"Revenues": "0",
"Stockholders Equity": "5,165",
"Net Income": "-6,327",
"Comprehensive Net Income": "-6,327",
"BaseVar": "6,146",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "279%"
}
}
},
"top_rated": false,
"trend": 68.0,
"value": 2.7926409037932585,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001335105.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001335105.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001335105.svg"
},
{
"company_id": "0001690585",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001690585.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001690585.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001690585.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001690585_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001690585_main_keyfigs.svg",
"name": "Dianthus Therapeutics Inc DE",
"rank": 211,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001690585.svg",
"report_text": "The relative strengths and weaknesses of Dianthus Therapeutics 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 Dianthus Therapeutics Inc DE compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 59% points.The greatest weakness of Dianthus Therapeutics Inc DE is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 278%, being 34% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001690585_2023_Dianthus_Therapeutics_Inc_DE.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-6.44",
"Assets": "43.4",
"Liabilities": "59.7",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "127",
"Property and Equipment": "2.74",
"Assets, Current": "69.5",
"Intangible Assets": "-7.01",
"Liabilities, Current": "27.4",
"Other Liabilities": "9.76",
"Liabilities, Non-Current": "26.6",
"Other Expenses": "7.52",
"Expenses": "-0.949",
"Revenues": "-10.5",
"Net Income": "-11.3",
"Cost of Goods Sold": "3.62",
"Selling, General and Administrative Expense": "3.74",
"Research and Development": "-15.9",
"Other Revenues": "-10.5",
"Comprehensive Net Income": "-11.7",
"Economic Capital Ratio": "100"
},
"2020": {
"Intangible Assets": "-5.48",
"Assets": "32.1",
"Liabilities": "64.7",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "110",
"Other Assets": "-5.15",
"Property and Equipment": "2.39",
"Assets, Current": "48.6",
"Liabilities, Non-Current": "25.8",
"Liabilities, Current": "32.9",
"Other Liabilities": "11.0",
"Selling, General and Administrative Expense": "-1.74",
"Expenses": "-6.81",
"Revenues": "-10.5",
"Net Income": "-16.5",
"Cost of Goods Sold": "3.10",
"Research and Development": "-14.3",
"Other Expenses": "6.03",
"Other Revenues": "-10.5",
"Comprehensive Net Income": "-16.5",
"Economic Capital Ratio": "89.9"
},
"2021": {
"Assets, Current": "45.1",
"Assets": "28.1",
"Liabilities": "57.0",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "97.6",
"Other Assets": "-5.61",
"Property and Equipment": "1.41",
"Intangible Assets": "-4.20",
"Liabilities, Current": "27.9",
"Other Liabilities": "10.1",
"Liabilities, Non-Current": "23.6",
"Selling, General and Administrative Expense": "-1.17",
"Expenses": "-1.17",
"Revenues": "-9.23",
"Net Income": "-9.91",
"Other Expenses": "5.36",
"Research and Development": "-8.16",
"Cost of Goods Sold": "2.75",
"Other Revenues": "-9.23",
"Comprehensive Net Income": "-9.95",
"Economic Capital Ratio": "90.0"
},
"2022": {
"Intangible Assets": "-7.85",
"Assets": "33.7",
"Liabilities": "14.4",
"Stockholders Equity": "59.4",
"ECR before LimitedLiability": "54.0",
"Assets, Current": "26.2",
"Other Assets": "12.7",
"Property and Equipment": "1.80",
"Other Liabilities": "24.8",
"Liabilities, Current": "24.4",
"Liabilities, Non-Current": "-38.2",
"Other Revenues": "-9.38",
"Revenues": "-9.38",
"Net Income": "-10.3",
"Comprehensive Net Income": "-10.2",
"Other Expenses": "5.56",
"Cost of Goods Sold": "3.27",
"Selling, General and Administrative Expense": "3.23",
"Other Net Income": "-0.623",
"Research and Development": "-12.1",
"Economic Capital Ratio": "33.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001690585_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "149,843",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,115",
"Liabilities, Non-Current": "0",
"Other Assets": "1,780",
"Other Compr. Net Income": "16",
"Other Expenses": "0",
"Other Liabilities": "6,206",
"Other Net Income": "0",
"Other Revenues": "6,200",
"Property and Equipment": "9,891",
"Research and Development": "59,208",
"Selling, General and Administrative Expense": "23,761"
},
"output_variables": {
"Assets": "161,514",
"Liabilities": "20,321",
"Expenses": "82,969",
"Revenues": "6,200",
"Stockholders Equity": "141,193",
"Net Income": "-76,769",
"Comprehensive Net Income": "-76,761",
"BaseVar": "135,510",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "338%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "151,527",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,430",
"Liabilities, Non-Current": "0",
"Other Assets": "1,780",
"Other Compr. Net Income": "-31",
"Other Expenses": "0",
"Other Liabilities": "6,283",
"Other Net Income": "0",
"Other Revenues": "3,766",
"Property and Equipment": "8,312",
"Research and Development": "50,615",
"Selling, General and Administrative Expense": "28,087"
},
"output_variables": {
"Assets": "161,619",
"Liabilities": "17,713",
"Expenses": "78,702",
"Revenues": "3,766",
"Stockholders Equity": "143,906",
"Net Income": "-74,936",
"Comprehensive Net Income": "-74,952",
"BaseVar": "130,916",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "346%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "180,693",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,863",
"Liabilities, Non-Current": "0",
"Other Assets": "1,780",
"Other Compr. Net Income": "-7.0",
"Other Expenses": "0",
"Other Liabilities": "6,399",
"Other Net Income": "0",
"Other Revenues": "3,556",
"Property and Equipment": "7,461",
"Research and Development": "46,766",
"Selling, General and Administrative Expense": "27,926"
},
"output_variables": {
"Assets": "189,934",
"Liabilities": "17,262",
"Expenses": "74,692",
"Revenues": "3,556",
"Stockholders Equity": "172,672",
"Net Income": "-71,136",
"Comprehensive Net Income": "-71,140",
"BaseVar": "142,726",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "365%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "115,602",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,549",
"Liabilities, Non-Current": "26,138",
"Other Assets": "24,948",
"Other Compr. Net Income": "-7.5",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,219",
"Property and Equipment": "6,095",
"Research and Development": "54,104",
"Selling, General and Administrative Expense": "25,300"
},
"output_variables": {
"Assets": "146,645",
"Liabilities": "40,687",
"Expenses": "79,404",
"Revenues": "4,219",
"Stockholders Equity": "105,958",
"Net Income": "-75,185",
"Comprehensive Net Income": "-75,189",
"BaseVar": "135,481",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "279%"
}
}
},
"top_rated": false,
"trend": -97.0,
"value": 2.7836921754484694,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001690585.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001690585.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001690585.svg"
},
{
"company_id": "0001840233",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001840233.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001840233.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001840233.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001840233_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001840233_main_keyfigs.svg",
"name": "Xilio Therapeutics Inc",
"rank": 212,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001840233.svg",
"report_text": "The relative strengths and weaknesses of Xilio Therapeutics 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 Xilio Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Xilio Therapeutics Inc is the variable Net Income, reducing the Economic Capital Ratio by 22% points.
The company's Economic Capital Ratio, given in the ranking table, is 278%, being 33% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001840233_2023_Xilio_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "47.5",
"Assets": "32.7",
"Liabilities": "32.2",
"Stockholders Equity": "88.3",
"ECR before LimitedLiability": "76.0",
"Other Assets": "-0.648",
"Property and Equipment": "-2.26",
"Intangible Assets": "-4.83",
"Liabilities, Current": "24.6",
"Other Liabilities": "4.91",
"Liabilities, Non-Current": "3.51",
"Selling, General and Administrative Expense": "3.16",
"Expenses": "4.36",
"Revenues": "-10.7",
"Net Income": "-6.27",
"Other Expenses": "5.00",
"Research and Development": "-6.37",
"Cost of Goods Sold": "2.56",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "-6.31",
"Economic Capital Ratio": "68.3"
},
"2022": {
"Intangible Assets": "-8.20",
"Assets": "32.3",
"Liabilities": "28.2",
"Stockholders Equity": "69.9",
"ECR before LimitedLiability": "53.8",
"Assets, Current": "50.4",
"Other Assets": "-5.79",
"Property and Equipment": "3.47",
"Other Liabilities": "18.5",
"Liabilities, Current": "8.88",
"Liabilities, Non-Current": "1.21",
"Other Expenses": "5.81",
"Expenses": "-9.33",
"Revenues": "-13.2",
"Net Income": "-22.2",
"Selling, General and Administrative Expense": "-0.802",
"Cost of Goods Sold": "3.42",
"Research and Development": "-17.5",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "-22.1",
"Economic Capital Ratio": "33.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001840233_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "202,517",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,778",
"Liabilities, Non-Current": "10,225",
"Other Assets": "15,543",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "9,628",
"Other Net Income": "-756",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "51,188",
"Selling, General and Administrative Expense": "23,856"
},
"output_variables": {
"Assets": "218,060",
"Liabilities": "32,631",
"Expenses": "75,044",
"Revenues": "0",
"Stockholders Equity": "185,429",
"Net Income": "-75,800",
"Comprehensive Net Income": "-75,800",
"BaseVar": "163,246",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "343%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "124,496",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,119",
"Liabilities, Non-Current": "9,234",
"Other Assets": "7,414",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,165",
"Other Net Income": "927",
"Other Revenues": "0",
"Property and Equipment": "7,255",
"Research and Development": "59,201",
"Selling, General and Administrative Expense": "29,948"
},
"output_variables": {
"Assets": "139,165",
"Liabilities": "33,518",
"Expenses": "89,149",
"Revenues": "0",
"Stockholders Equity": "105,647",
"Net Income": "-88,222",
"Comprehensive Net Income": "-88,222",
"BaseVar": "131,380",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "278%"
}
}
},
"top_rated": false,
"trend": -55.0,
"value": 2.781381291773436,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001840233.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001840233.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001840233.svg"
},
{
"company_id": "0001533040",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001533040.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001533040.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001533040.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001533040_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001533040_main_keyfigs.svg",
"name": "Phio Pharmaceuticals Corp",
"rank": 213,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001533040.svg",
"report_text": "The relative strengths and weaknesses of Phio Pharmaceuticals 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 Phio Pharmaceuticals Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 90% points.The greatest weakness of Phio Pharmaceuticals Corp is the variable Net Income, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 278%, being 33% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001533040_2023_Phio_Pharmaceuticals_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "0",
"Assets": "-139",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-147",
"Assets, Current": "-99.9",
"Intangible Assets": "0",
"Other Assets": "0",
"Liabilities, Current": "0",
"Liabilities": "-0.0789",
"Other Liabilities": "0",
"Liabilities, Non-Current": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "-12.1",
"Net Income": "-31.1",
"Research and Development": "-0.0292",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-30.6",
"Other Net Income": "0",
"Economic Capital Ratio": "-220"
},
"2013": {
"Other Assets": "-19.0",
"Assets": "-8.20",
"Liabilities": "77.0",
"Stockholders Equity": "76.7",
"Economic Capital Ratio": "-25.8",
"Intangible Assets": "-24.0",
"Property and Equipment": "-11.9",
"Assets, Current": "69.9",
"Liabilities, Non-Current": "19.0",
"Liabilities, Current": "44.9",
"Other Liabilities": "51.0",
"Selling, General and Administrative Expense": "5.67",
"Expenses": "-87.6",
"Revenues": "-31.5",
"Net Income": "-112",
"Other Expenses": "21.1",
"Research and Development": "-112",
"Cost of Goods Sold": "4.74",
"Other Revenues": "-31.5",
"Comprehensive Net Income": "-112",
"Other Net Income": "2.67"
},
"2014": {
"Other Assets": "-12.0",
"Assets": "17.4",
"Liabilities": "64.4",
"Stockholders Equity": "83.9",
"ECR before LimitedLiability": "53.1",
"Property and Equipment": "-3.74",
"Assets, Current": "70.4",
"Intangible Assets": "-14.6",
"Other Liabilities": "34.9",
"Liabilities, Current": "17.5",
"Liabilities, Non-Current": "14.7",
"Selling, General and Administrative Expense": "-14.4",
"Expenses": "-43.1",
"Revenues": "-21.3",
"Net Income": "-60.1",
"Other Expenses": "13.5",
"Research and Development": "-44.1",
"Other Revenues": "-21.3",
"Other Net Income": "3.53",
"Comprehensive Net Income": "-59.9",
"Economic Capital Ratio": "19.7"
},
"2015": {
"Property and Equipment": "-5.57",
"Assets": "9.44",
"Liabilities": "45.3",
"Stockholders Equity": "52.8",
"ECR before LimitedLiability": "13.8",
"Other Assets": "-12.1",
"Intangible Assets": "-17.2",
"Assets, Current": "64.8",
"Other Liabilities": "33.9",
"Liabilities, Non-Current": "15.7",
"Liabilities, Current": "-3.64",
"Other Expenses": "13.8",
"Expenses": "-37.4",
"Revenues": "-19.7",
"Net Income": "-55.6",
"Cost of Goods Sold": "2.14",
"Selling, General and Administrative Expense": "-10.3",
"Research and Development": "-42.2",
"Other Revenues": "-19.7",
"Comprehensive Net Income": "-55.5",
"Economic Capital Ratio": "-5.20"
},
"2016": {
"Other Assets": "-6.95",
"Assets": "38.2",
"Liabilities": "37.3",
"Stockholders Equity": "88.6",
"ECR before LimitedLiability": "69.3",
"Assets, Current": "91.3",
"Property and Equipment": "-5.07",
"Intangible Assets": "-11.8",
"Other Liabilities": "27.7",
"Liabilities, Non-Current": "16.3",
"Liabilities, Current": "-6.31",
"Research and Development": "-16.5",
"Expenses": "-12.0",
"Revenues": "-15.4",
"Net Income": "-26.7",
"Selling, General and Administrative Expense": "-8.54",
"Other Expenses": "11.4",
"Cost of Goods Sold": "1.90",
"Other Revenues": "-15.4",
"Comprehensive Net Income": "-26.7",
"Economic Capital Ratio": "46.9"
},
"2017": {
"Other Assets": "-25.2",
"Assets": "-69.1",
"Liabilities": "7.43",
"Stockholders Equity": "-58.0",
"ECR before LimitedLiability": "-152",
"Intangible Assets": "-30.2",
"Assets, Current": "-52.7",
"Property and Equipment": "-6.88",
"Liabilities, Current": "-5.21",
"Other Liabilities": "7.44",
"Liabilities, Non-Current": "4.38",
"Selling, General and Administrative Expense": "-21.3",
"Expenses": "-58.5",
"Revenues": "-14.7",
"Net Income": "-60.9",
"Research and Development": "-60.1",
"Other Expenses": "24.6",
"Cost of Goods Sold": "2.34",
"Other Revenues": "-14.7",
"Comprehensive Net Income": "-60.9",
"Economic Capital Ratio": "-172"
},
"2018": {
"Assets, Current": "84.9",
"Assets": "42.6",
"Liabilities": "55.0",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "111",
"Other Assets": "-5.93",
"Intangible Assets": "-7.63",
"Property and Equipment": "-2.54",
"Liabilities, Current": "12.0",
"Other Liabilities": "25.3",
"Liabilities, Non-Current": "21.5",
"Research and Development": "-7.58",
"Expenses": "-1.24",
"Revenues": "-13.0",
"Net Income": "-14.4",
"Cost of Goods Sold": "3.41",
"Other Expenses": "6.47",
"Selling, General and Administrative Expense": "-3.56",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "-14.6",
"Economic Capital Ratio": "93.0"
},
"2022": {
"Intangible Assets": "-9.50",
"Assets": "19.2",
"Liabilities": "67.8",
"Stockholders Equity": "90.3",
"ECR before LimitedLiability": "53.6",
"Assets, Current": "62.5",
"Other Assets": "-13.0",
"Property and Equipment": "-2.96",
"Other Liabilities": "30.0",
"Liabilities, Current": "15.1",
"Liabilities, Non-Current": "25.9",
"Other Expenses": "6.79",
"Expenses": "-34.1",
"Revenues": "-15.4",
"Net Income": "-49.7",
"Selling, General and Administrative Expense": "-14.5",
"Cost of Goods Sold": "4.00",
"Research and Development": "-30.3",
"Other Revenues": "-15.4",
"Comprehensive Net Income": "-49.6",
"Economic Capital Ratio": "33.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001533040_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "5,392",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,679",
"Liabilities, Non-Current": "0",
"Other Assets": "2.0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "27",
"Other Net Income": "7,039",
"Other Revenues": "97",
"Property and Equipment": "198",
"Research and Development": "56,182",
"Selling, General and Administrative Expense": "39,837"
},
"output_variables": {
"Assets": "5,592",
"Liabilities": "1,706",
"Expenses": "96,019",
"Revenues": "97",
"Stockholders Equity": "3,886",
"Net Income": "-88,883",
"Comprehensive Net Income": "-88,883",
"BaseVar": "55,226",
"ECR before LimitedLiability": "-2,204%",
"Economic Capital Ratio": "0.0000000000000019%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "14,743",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,076",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "24",
"Other Revenues": "399",
"Property and Equipment": "177",
"Research and Development": "17,651",
"Selling, General and Administrative Expense": "3,697"
},
"output_variables": {
"Assets": "14,938",
"Liabilities": "2,076",
"Expenses": "21,348",
"Revenues": "399",
"Stockholders Equity": "12,862",
"Net Income": "-20,925",
"Comprehensive Net Income": "-20,925",
"BaseVar": "19,392",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "217%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "8,988",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,334",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "97",
"Other Revenues": "0",
"Property and Equipment": "183",
"Research and Development": "5,680",
"Selling, General and Administrative Expense": "3,217"
},
"output_variables": {
"Assets": "9,189",
"Liabilities": "1,334",
"Expenses": "8,897",
"Revenues": "0",
"Stockholders Equity": "7,855",
"Net Income": "-8,800",
"Comprehensive Net Income": "-8,800",
"BaseVar": "9,758",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "274%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "10,978",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,269",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "65",
"Other Revenues": "0",
"Property and Equipment": "163",
"Research and Development": "6,594",
"Selling, General and Administrative Expense": "3,302"
},
"output_variables": {
"Assets": "11,159",
"Liabilities": "2,269",
"Expenses": "9,896",
"Revenues": "0",
"Stockholders Equity": "8,890",
"Net Income": "-9,832",
"Comprehensive Net Income": "-9,832",
"BaseVar": "11,694",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "262%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "13,106",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,542",
"Liabilities, Non-Current": "0",
"Other Assets": "177",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "30",
"Other Revenues": "14",
"Property and Equipment": "114",
"Research and Development": "5,817",
"Selling, General and Administrative Expense": "3,526"
},
"output_variables": {
"Assets": "13,397",
"Liabilities": "2,542",
"Expenses": "9,343",
"Revenues": "14",
"Stockholders Equity": "10,855",
"Net Income": "-9,299",
"Comprehensive Net Income": "-9,299",
"BaseVar": "12,663",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "289%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,832",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,265",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,621",
"Other Liabilities": "0",
"Other Net Income": "0.090",
"Other Revenues": "16",
"Property and Equipment": "248",
"Research and Development": "8,825",
"Selling, General and Administrative Expense": "3,878"
},
"output_variables": {
"Assets": "4,098",
"Liabilities": "2,265",
"Expenses": "11,083",
"Revenues": "16",
"Stockholders Equity": "1,833",
"Net Income": "-11,066",
"Comprehensive Net Income": "-11,066",
"BaseVar": "8,731",
"ECR before LimitedLiability": "-222%",
"Economic Capital Ratio": "95%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "15,150",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,744",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,591",
"Other Liabilities": "0",
"Other Net Income": "-11",
"Other Revenues": "106",
"Property and Equipment": "172",
"Research and Development": "5,870",
"Selling, General and Administrative Expense": "3,459"
},
"output_variables": {
"Assets": "15,322",
"Liabilities": "1,744",
"Expenses": "7,738",
"Revenues": "106",
"Stockholders Equity": "13,578",
"Net Income": "-7,643",
"Comprehensive Net Income": "-7,643",
"BaseVar": "12,460",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "340%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "12,446",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,939",
"Liabilities, Non-Current": "35",
"Other Assets": "185",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-10",
"Other Revenues": "35",
"Property and Equipment": "183",
"Research and Development": "6,293",
"Selling, General and Administrative Expense": "4,018"
},
"output_variables": {
"Assets": "12,814",
"Liabilities": "1,974",
"Expenses": "10,311",
"Revenues": "35",
"Stockholders Equity": "10,840",
"Net Income": "-10,287",
"Comprehensive Net Income": "-10,287",
"BaseVar": "12,572",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "289%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.779789796879,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001533040.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001533040.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001533040.svg"
},
{
"company_id": "0001722964",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001722964.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001722964.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001722964.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001722964_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001722964_main_keyfigs.svg",
"name": "Y mAbs Therapeutics Inc",
"rank": 214,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001722964.svg",
"report_text": "The relative strengths and weaknesses of Y mAbs Therapeutics 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 Y mAbs Therapeutics Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 82% points.The greatest weakness of Y mAbs Therapeutics Inc is the variable Expenses, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 278%, being 33% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001722964_2023_Y_mAbs_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "80.2",
"Assets": "46.4",
"Liabilities": "60.8",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "152",
"Other Assets": "-3.44",
"Intangible Assets": "-4.53",
"Property and Equipment": "-2.06",
"Liabilities, Current": "27.4",
"Other Liabilities": "19.0",
"Liabilities, Non-Current": "20.5",
"Research and Development": "-5.28",
"Expenses": "15.1",
"Revenues": "-12.8",
"Net Income": "2.26",
"Cost of Goods Sold": "3.09",
"Other Expenses": "5.85",
"Selling, General and Administrative Expense": "11.4",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "2.23",
"Economic Capital Ratio": "134"
},
"2019": {
"Other Assets": "-4.38",
"Assets": "48.8",
"Liabilities": "68.5",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "159",
"Property and Equipment": "-1.82",
"Assets, Current": "83.6",
"Intangible Assets": "-4.87",
"Liabilities, Current": "32.6",
"Other Liabilities": "20.3",
"Liabilities, Non-Current": "22.6",
"Other Expenses": "7.00",
"Expenses": "7.47",
"Revenues": "-14.1",
"Net Income": "-5.25",
"Cost of Goods Sold": "3.37",
"Selling, General and Administrative Expense": "8.30",
"Research and Development": "-11.3",
"Other Revenues": "-14.1",
"Comprehensive Net Income": "-5.55",
"Economic Capital Ratio": "132"
},
"2020": {
"Intangible Assets": "-14.1",
"Assets": "-20.4",
"Liabilities": "75.3",
"Stockholders Equity": "28.4",
"ECR before LimitedLiability": "24.1",
"Other Assets": "-6.45",
"Property and Equipment": "-4.98",
"Assets, Current": "4.21",
"Liabilities, Non-Current": "23.3",
"Liabilities, Current": "29.1",
"Other Liabilities": "26.7",
"Selling, General and Administrative Expense": "-12.0",
"Expenses": "-48.7",
"Revenues": "-1.18",
"Net Income": "-48.0",
"Cost of Goods Sold": "4.79",
"Research and Development": "-48.5",
"Other Expenses": "7.31",
"Other Revenues": "-1.18",
"Other Net Income": "1.88",
"Comprehensive Net Income": "-48.3",
"Economic Capital Ratio": "4.54"
},
"2021": {
"Assets, Current": "3.06",
"Assets": "-12.4",
"Liabilities": "73.7",
"Stockholders Equity": "14.7",
"ECR before LimitedLiability": "85.0",
"Other Assets": "-7.49",
"Property and Equipment": "-2.44",
"Intangible Assets": "-6.10",
"Liabilities, Current": "23.3",
"Other Liabilities": "29.6",
"Liabilities, Non-Current": "28.1",
"Selling, General and Administrative Expense": "-5.13",
"Expenses": "-13.3",
"Revenues": "2.25",
"Net Income": "22.1",
"Other Expenses": "7.62",
"Research and Development": "-18.6",
"Cost of Goods Sold": "2.72",
"Other Revenues": "2.25",
"Comprehensive Net Income": "22.5",
"Other Net Income": "33.0",
"Economic Capital Ratio": "77.3"
},
"2022": {
"Intangible Assets": "-9.26",
"Assets": "-29.9",
"Liabilities": "81.8",
"Stockholders Equity": "6.32",
"ECR before LimitedLiability": "53.5",
"Assets, Current": "-6.88",
"Other Assets": "-12.3",
"Property and Equipment": "-6.08",
"Other Liabilities": "33.5",
"Liabilities, Current": "22.3",
"Liabilities, Non-Current": "30.6",
"Other Expenses": "8.74",
"Expenses": "-33.0",
"Revenues": "33.8",
"Net Income": "-3.10",
"Selling, General and Administrative Expense": "-13.4",
"Research and Development": "-27.4",
"Other Revenues": "33.8",
"Comprehensive Net Income": "-2.95",
"Other Net Income": "-1.59",
"Economic Capital Ratio": "33.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001722964_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "151,532",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,123",
"Liabilities, Non-Current": "224",
"Other Assets": "187",
"Other Compr. Net Income": "175",
"Other Expenses": "0",
"Other Liabilities": "2,050",
"Other Net Income": "-44",
"Other Revenues": "0",
"Property and Equipment": "205",
"Research and Development": "34,269",
"Selling, General and Administrative Expense": "8,961"
},
"output_variables": {
"Assets": "151,924",
"Liabilities": "11,397",
"Expenses": "43,230",
"Revenues": "0",
"Stockholders Equity": "140,527",
"Net Income": "-43,274",
"Comprehensive Net Income": "-43,186",
"BaseVar": "103,385",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "384%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "211,955",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,586",
"Liabilities, Non-Current": "1,956",
"Other Assets": "2,359",
"Other Compr. Net Income": "43",
"Other Expenses": "0",
"Other Liabilities": "1,921",
"Other Net Income": "1,976",
"Other Revenues": "0",
"Property and Equipment": "2,052",
"Research and Development": "63,492",
"Selling, General and Administrative Expense": "19,512"
},
"output_variables": {
"Assets": "216,366",
"Liabilities": "17,463",
"Expenses": "83,004",
"Revenues": "0",
"Stockholders Equity": "198,903",
"Net Income": "-81,028",
"Comprehensive Net Income": "-81,006",
"BaseVar": "159,426",
"ECR before LimitedLiability": "302%",
"Economic Capital Ratio": "370%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "122,363",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,535",
"Liabilities, Non-Current": "3,981",
"Other Assets": "7,859",
"Other Compr. Net Income": "-576",
"Other Expenses": "2,203",
"Other Liabilities": "2,695",
"Other Net Income": "598",
"Other Revenues": "20,750",
"Property and Equipment": "1,825",
"Research and Development": "93,697",
"Selling, General and Administrative Expense": "44,785"
},
"output_variables": {
"Assets": "132,047",
"Liabilities": "26,211",
"Expenses": "140,685",
"Revenues": "20,750",
"Stockholders Equity": "105,836",
"Net Income": "-119,337",
"Comprehensive Net Income": "-119,625",
"BaseVar": "160,434",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "261%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "202,261",
"Cost of Goods Sold": "2,304",
"Intangible Assets": "1,663",
"Liabilities, Current": "27,875",
"Liabilities, Non-Current": "2,702",
"Other Assets": "7,012",
"Other Compr. Net Income": "-574",
"Other Expenses": "1,730",
"Other Liabilities": "2,100",
"Other Net Income": "1,088",
"Other Revenues": "60,742",
"Property and Equipment": "1,847",
"Research and Development": "92,537",
"Selling, General and Administrative Expense": "75,744"
},
"output_variables": {
"Assets": "212,783",
"Liabilities": "32,677",
"Expenses": "172,315",
"Revenues": "60,742",
"Stockholders Equity": "180,106",
"Net Income": "-110,485",
"Comprehensive Net Income": "-110,772",
"BaseVar": "240,090",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "322%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "130,447",
"Cost of Goods Sold": "33,266",
"Intangible Assets": "2,986",
"Liabilities, Current": "28,284",
"Liabilities, Non-Current": "1,701",
"Other Assets": "7,419",
"Other Compr. Net Income": "1,665",
"Other Expenses": "136",
"Other Liabilities": "2,250",
"Other Net Income": "59,733",
"Other Revenues": "216,700",
"Property and Equipment": "604",
"Research and Development": "88,951",
"Selling, General and Administrative Expense": "74,337"
},
"output_variables": {
"Assets": "141,456",
"Liabilities": "32,235",
"Expenses": "196,690",
"Revenues": "216,700",
"Stockholders Equity": "109,221",
"Net Income": "79,743",
"Comprehensive Net Income": "80,576",
"BaseVar": "324,239",
"ECR before LimitedLiability": "367%",
"Economic Capital Ratio": "415%"
}
}
},
"top_rated": false,
"trend": -74.0,
"value": 2.7781186271809295,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001722964.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001722964.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001722964.svg"
},
{
"company_id": "0001527599",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001527599.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001527599.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001527599.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001527599_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001527599_main_keyfigs.svg",
"name": "Synlogic INC",
"rank": 215,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001527599.svg",
"report_text": "The relative strengths and weaknesses of Synlogic 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 Synlogic INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 64% points.The greatest weakness of Synlogic INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 278%, being 33% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001527599_2023_Synlogic_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-1.65",
"Assets": "42.5",
"Liabilities": "62.8",
"Stockholders Equity": "155",
"ECR before LimitedLiability": "146",
"Other Assets": "-3.00",
"Intangible Assets": "-4.20",
"Assets, Current": "71.1",
"Other Liabilities": "29.1",
"Liabilities, Non-Current": "13.8",
"Liabilities, Current": "26.2",
"Other Expenses": "8.97",
"Expenses": "13.2",
"Revenues": "-13.6",
"Net Income": "-0.251",
"Cost of Goods Sold": "1.42",
"Selling, General and Administrative Expense": "8.74",
"Research and Development": "-5.93",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "-0.186",
"Economic Capital Ratio": "127"
},
"2016": {
"Other Assets": "-0.992",
"Assets": "45.6",
"Liabilities": "71.3",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "153",
"Assets, Current": "70.9",
"Property and Equipment": "-2.35",
"Intangible Assets": "-5.31",
"Other Liabilities": "21.4",
"Liabilities, Non-Current": "17.0",
"Liabilities, Current": "40.1",
"Research and Development": "-1.50",
"Expenses": "4.59",
"Revenues": "-14.0",
"Net Income": "-8.33",
"Selling, General and Administrative Expense": "3.60",
"Cost of Goods Sold": "1.67",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "-8.34",
"Other Net Income": "0.987",
"Economic Capital Ratio": "131"
},
"2017": {
"Other Assets": "-5.30",
"Assets": "43.2",
"Liabilities": "45.8",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "106",
"Intangible Assets": "-7.90",
"Assets, Current": "59.3",
"Property and Equipment": "6.73",
"Liabilities, Current": "22.0",
"Other Liabilities": "29.9",
"Liabilities, Non-Current": "-4.77",
"Selling, General and Administrative Expense": "4.82",
"Expenses": "3.98",
"Revenues": "-10.7",
"Net Income": "-6.49",
"Research and Development": "-10.6",
"Other Expenses": "7.65",
"Cost of Goods Sold": "2.14",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "-6.61",
"Economic Capital Ratio": "86.1"
},
"2018": {
"Assets, Current": "53.0",
"Assets": "42.5",
"Liabilities": "51.5",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "126",
"Other Assets": "-4.28",
"Intangible Assets": "-6.39",
"Property and Equipment": "6.88",
"Liabilities, Current": "30.8",
"Other Liabilities": "25.0",
"Liabilities, Non-Current": "-1.74",
"Research and Development": "-7.52",
"Expenses": "8.73",
"Revenues": "-11.3",
"Comprehensive Net Income": "-0.532",
"Cost of Goods Sold": "3.27",
"Other Expenses": "6.19",
"Selling, General and Administrative Expense": "6.75",
"Other Revenues": "-11.3",
"Other Net Income": "2.12",
"Economic Capital Ratio": "108"
},
"2019": {
"Other Assets": "17.6",
"Assets": "53.7",
"Liabilities": "34.0",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "134",
"Property and Equipment": "3.69",
"Assets, Current": "29.5",
"Intangible Assets": "-5.76",
"Liabilities, Current": "34.9",
"Other Liabilities": "21.2",
"Liabilities, Non-Current": "-24.6",
"Other Expenses": "6.47",
"Expenses": "17.0",
"Revenues": "-11.6",
"Net Income": "7.35",
"Cost of Goods Sold": "3.12",
"Selling, General and Administrative Expense": "9.21",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "7.12",
"Other Net Income": "1.91",
"Economic Capital Ratio": "107"
},
"2020": {
"Intangible Assets": "-6.48",
"Assets": "36.1",
"Liabilities": "31.1",
"Stockholders Equity": "85.2",
"ECR before LimitedLiability": "80.5",
"Other Assets": "15.4",
"Property and Equipment": "5.70",
"Assets, Current": "17.9",
"Liabilities, Non-Current": "-29.2",
"Liabilities, Current": "34.1",
"Other Liabilities": "23.2",
"Other Revenues": "-12.0",
"Revenues": "-12.0",
"Net Income": "-9.05",
"Selling, General and Administrative Expense": "7.39",
"Comprehensive Net Income": "-9.12",
"Other Net Income": "1.80",
"Research and Development": "-14.8",
"Cost of Goods Sold": "2.91",
"Other Expenses": "5.68",
"Economic Capital Ratio": "61.0"
},
"2021": {
"Assets, Current": "18.5",
"Assets": "30.9",
"Liabilities": "30.8",
"Stockholders Equity": "83.1",
"ECR before LimitedLiability": "73.1",
"Other Assets": "11.8",
"Property and Equipment": "2.95",
"Intangible Assets": "-5.01",
"Liabilities, Current": "25.5",
"Other Liabilities": "21.7",
"Liabilities, Non-Current": "-17.6",
"Selling, General and Administrative Expense": "5.86",
"Expenses": "3.63",
"Revenues": "-9.70",
"Net Income": "-5.45",
"Other Expenses": "5.07",
"Research and Development": "-9.91",
"Cost of Goods Sold": "2.59",
"Other Revenues": "-9.70",
"Comprehensive Net Income": "-5.51",
"Economic Capital Ratio": "65.4"
},
"2022": {
"Intangible Assets": "-8.19",
"Assets": "31.1",
"Liabilities": "23.9",
"Stockholders Equity": "64.4",
"ECR before LimitedLiability": "53.2",
"Assets, Current": "11.4",
"Other Assets": "21.0",
"Property and Equipment": "5.66",
"Other Liabilities": "25.7",
"Liabilities, Current": "22.7",
"Liabilities, Non-Current": "-26.2",
"Other Expenses": "5.78",
"Expenses": "-6.55",
"Revenues": "-12.0",
"Net Income": "-17.8",
"Selling, General and Administrative Expense": "6.73",
"Cost of Goods Sold": "3.40",
"Research and Development": "-21.9",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-17.7",
"Economic Capital Ratio": "32.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001527599_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "90,542",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,901",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "44",
"Other Revenues": "0",
"Property and Equipment": "375",
"Research and Development": "18,947",
"Selling, General and Administrative Expense": "6,080"
},
"output_variables": {
"Assets": "90,917",
"Liabilities": "5,901",
"Expenses": "25,027",
"Revenues": "0",
"Stockholders Equity": "85,016",
"Net Income": "-24,983",
"Comprehensive Net Income": "-24,983",
"BaseVar": "60,944",
"ECR before LimitedLiability": "331%",
"Economic Capital Ratio": "390%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "61,380",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,761",
"Liabilities, Non-Current": "0",
"Other Assets": "2,432",
"Other Compr. Net Income": "-4.0",
"Other Expenses": "4,570",
"Other Liabilities": "1,053",
"Other Net Income": "350",
"Other Revenues": "0",
"Property and Equipment": "354",
"Research and Development": "13,930",
"Selling, General and Administrative Expense": "8,118"
},
"output_variables": {
"Assets": "64,166",
"Liabilities": "3,814",
"Expenses": "26,618",
"Revenues": "0",
"Stockholders Equity": "60,352",
"Net Income": "-26,268",
"Comprehensive Net Income": "-26,270",
"BaseVar": "47,476",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "375%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "88,589",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,027",
"Liabilities, Non-Current": "5,634",
"Other Assets": "1,327",
"Other Compr. Net Income": "-9.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "447",
"Other Revenues": "2,444",
"Property and Equipment": "9,783",
"Research and Development": "30,341",
"Selling, General and Administrative Expense": "12,927"
},
"output_variables": {
"Assets": "99,699",
"Liabilities": "14,661",
"Expenses": "43,268",
"Revenues": "2,444",
"Stockholders Equity": "85,038",
"Net Income": "-40,377",
"Comprehensive Net Income": "-40,382",
"BaseVar": "80,264",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "338%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "124,338",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,341",
"Liabilities, Non-Current": "7,901",
"Other Assets": "1,161",
"Other Compr. Net Income": "-291",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "14,418",
"Other Revenues": "2,522",
"Property and Equipment": "14,841",
"Research and Development": "37,476",
"Selling, General and Administrative Expense": "19,002"
},
"output_variables": {
"Assets": "140,340",
"Liabilities": "16,242",
"Expenses": "56,477",
"Revenues": "2,522",
"Stockholders Equity": "124,098",
"Net Income": "-39,537",
"Comprehensive Net Income": "-39,682",
"BaseVar": "115,145",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "365%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "133,246",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,863",
"Liabilities, Non-Current": "22,806",
"Other Assets": "42,307",
"Other Compr. Net Income": "-56",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,078",
"Other Revenues": "2,216",
"Property and Equipment": "13,021",
"Research and Development": "41,792",
"Selling, General and Administrative Expense": "13,916"
},
"output_variables": {
"Assets": "188,574",
"Liabilities": "31,669",
"Expenses": "55,708",
"Revenues": "2,216",
"Stockholders Equity": "156,905",
"Net Income": "-50,414",
"Comprehensive Net Income": "-50,442",
"BaseVar": "140,651",
"ECR before LimitedLiability": "265%",
"Economic Capital Ratio": "345%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "106,846",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,301",
"Liabilities, Non-Current": "20,404",
"Other Assets": "26,218",
"Other Compr. Net Income": "175",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,155",
"Other Revenues": "340",
"Property and Equipment": "10,776",
"Research and Development": "47,476",
"Selling, General and Administrative Expense": "12,520"
},
"output_variables": {
"Assets": "143,840",
"Liabilities": "28,705",
"Expenses": "59,996",
"Revenues": "340",
"Stockholders Equity": "115,135",
"Net Income": "-58,501",
"Comprehensive Net Income": "-58,413",
"BaseVar": "117,105",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "318%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "133,309",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,080",
"Liabilities, Non-Current": "17,390",
"Other Assets": "32,339",
"Other Compr. Net Income": "-75",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-189",
"Other Revenues": "1,593",
"Property and Equipment": "9,088",
"Research and Development": "47,128",
"Selling, General and Administrative Expense": "16,758"
},
"output_variables": {
"Assets": "174,736",
"Liabilities": "27,470",
"Expenses": "63,885",
"Revenues": "1,593",
"Stockholders Equity": "147,266",
"Net Income": "-62,482",
"Comprehensive Net Income": "-62,520",
"BaseVar": "133,974",
"ECR before LimitedLiability": "256%",
"Economic Capital Ratio": "339%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "79,782",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,122",
"Liabilities, Non-Current": "16,133",
"Other Assets": "23,760",
"Other Compr. Net Income": "-91",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,413",
"Other Revenues": "1,275",
"Property and Equipment": "7,323",
"Research and Development": "52,022",
"Selling, General and Administrative Expense": "17,441"
},
"output_variables": {
"Assets": "110,865",
"Liabilities": "28,255",
"Expenses": "69,463",
"Revenues": "1,275",
"Stockholders Equity": "82,610",
"Net Income": "-66,775",
"Comprehensive Net Income": "-66,820",
"BaseVar": "105,681",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "277%"
}
}
},
"top_rated": false,
"trend": -52.0,
"value": 2.77546165547575,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001527599.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001527599.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001527599.svg"
},
{
"company_id": "0001819411",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001819411.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001819411.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001819411.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001819411_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001819411_main_keyfigs.svg",
"name": "Gain Therapeutics Inc",
"rank": 216,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001819411.svg",
"report_text": "The relative strengths and weaknesses of Gain Therapeutics 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 Gain Therapeutics Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 72% points.The greatest weakness of Gain Therapeutics Inc is the variable Net Income, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 275%, being 31% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001819411_2023_Gain_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "52.2",
"Assets": "31.3",
"Liabilities": "48.5",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "92.8",
"Other Assets": "-4.02",
"Property and Equipment": "-1.76",
"Intangible Assets": "-4.25",
"Liabilities, Current": "23.0",
"Other Liabilities": "22.9",
"Liabilities, Non-Current": "5.72",
"Selling, General and Administrative Expense": "-4.88",
"Expenses": "2.01",
"Revenues": "-10.6",
"Net Income": "-8.24",
"Other Expenses": "5.14",
"Research and Development": "-0.917",
"Cost of Goods Sold": "2.64",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "-8.28",
"Economic Capital Ratio": "85.1"
},
"2022": {
"Intangible Assets": "-8.92",
"Assets": "24.6",
"Liabilities": "41.6",
"Stockholders Equity": "71.8",
"ECR before LimitedLiability": "51.1",
"Assets, Current": "39.1",
"Other Assets": "3.56",
"Property and Equipment": "-3.97",
"Other Liabilities": "27.6",
"Liabilities, Current": "5.44",
"Liabilities, Non-Current": "9.55",
"Other Expenses": "5.81",
"Expenses": "-18.5",
"Revenues": "-13.5",
"Net Income": "-31.0",
"Selling, General and Administrative Expense": "-20.2",
"Cost of Goods Sold": "3.69",
"Research and Development": "-7.65",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "-30.9",
"Economic Capital Ratio": "30.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001819411_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "37,722",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,553",
"Liabilities, Non-Current": "1,615",
"Other Assets": "1,157",
"Other Compr. Net Income": "0",
"Other Expenses": "4.0",
"Other Liabilities": "0",
"Other Net Income": "-60",
"Other Revenues": "165",
"Property and Equipment": "106",
"Research and Development": "7,164",
"Selling, General and Administrative Expense": "6,827"
},
"output_variables": {
"Assets": "38,985",
"Liabilities": "4,168",
"Expenses": "13,995",
"Revenues": "165",
"Stockholders Equity": "34,818",
"Net Income": "-13,891",
"Comprehensive Net Income": "-13,891",
"BaseVar": "28,687",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "21,091",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,125",
"Liabilities, Non-Current": "1,095",
"Other Assets": "2,864",
"Other Compr. Net Income": "0",
"Other Expenses": "93",
"Other Liabilities": "0",
"Other Net Income": "279",
"Other Revenues": "140",
"Property and Equipment": "144",
"Research and Development": "8,377",
"Selling, General and Administrative Expense": "9,540"
},
"output_variables": {
"Assets": "24,099",
"Liabilities": "5,220",
"Expenses": "18,010",
"Revenues": "140",
"Stockholders Equity": "18,880",
"Net Income": "-17,591",
"Comprehensive Net Income": "-17,591",
"BaseVar": "23,874",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "275%"
}
}
},
"top_rated": false,
"trend": -91.0,
"value": 2.7546189971740453,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001819411.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001819411.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001819411.svg"
},
{
"company_id": "0001420720",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001420720.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001420720.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001420720.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001420720_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001420720_main_keyfigs.svg",
"name": "iBio Inc",
"rank": 217,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001420720.svg",
"report_text": "The relative strengths and weaknesses of iBio 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 iBio Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 91% points.The greatest weakness of iBio Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 275%, being 31% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001420720_2023_iBio_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-13.5",
"Assets": "-6.49",
"Liabilities": "39.9",
"Stockholders Equity": "24.4",
"ECR before LimitedLiability": "95.9",
"Assets, Current": "-8.10",
"Intangible Assets": "37.9",
"Other Assets": "-13.9",
"Liabilities, Current": "-23.5",
"Other Liabilities": "42.4",
"Liabilities, Non-Current": "19.8",
"Selling, General and Administrative Expense": "-24.9",
"Expenses": "-14.1",
"Revenues": "-22.1",
"Net Income": "8.33",
"Research and Development": "-16.5",
"Other Expenses": "23.0",
"Other Revenues": "-22.1",
"Comprehensive Net Income": "8.58",
"Other Net Income": "48.5",
"Economic Capital Ratio": "22.8"
},
"2013": {
"Other Assets": "-15.4",
"Assets": "6.56",
"Liabilities": "-8.27",
"ECR before LimitedLiability": "-8.23",
"Intangible Assets": "49.3",
"Property and Equipment": "-11.5",
"Assets, Current": "-4.95",
"Liabilities, Non-Current": "14.0",
"Liabilities, Current": "-66.0",
"Other Liabilities": "38.1",
"Selling, General and Administrative Expense": "-20.8",
"Expenses": "-13.5",
"Net Income": "-20.7",
"Other Expenses": "15.8",
"Research and Development": "-11.2",
"Cost of Goods Sold": "3.57",
"Other Revenues": "-15.0",
"Revenues": "-15.0",
"Comprehensive Net Income": "-21.0",
"Other Net Income": "7.73",
"Economic Capital Ratio": "-36.2"
},
"2014": {
"Other Assets": "-5.88",
"Assets": "32.6",
"Liabilities": "80.1",
"Stockholders Equity": "135",
"ECR before LimitedLiability": "134",
"Property and Equipment": "-3.20",
"Assets, Current": "3.23",
"Intangible Assets": "44.6",
"Other Liabilities": "27.6",
"Liabilities, Current": "45.6",
"Liabilities, Non-Current": "14.4",
"Selling, General and Administrative Expense": "-52.6",
"Expenses": "-15.8",
"Revenues": "-14.2",
"Net Income": "-24.9",
"Other Expenses": "44.3",
"Research and Development": "-11.3",
"Other Revenues": "-14.2",
"Other Net Income": "5.17",
"Comprehensive Net Income": "-24.7",
"Economic Capital Ratio": "101"
},
"2015": {
"Property and Equipment": "-4.16",
"Assets": "16.2",
"Liabilities": "74.6",
"Stockholders Equity": "93.1",
"ECR before LimitedLiability": "97.7",
"Other Assets": "-6.62",
"Intangible Assets": "10.9",
"Assets, Current": "18.0",
"Other Liabilities": "35.2",
"Liabilities, Non-Current": "16.7",
"Liabilities, Current": "29.1",
"Other Expenses": "12.0",
"Expenses": "-16.2",
"Revenues": "-0.212",
"Net Income": "-16.3",
"Cost of Goods Sold": "1.90",
"Selling, General and Administrative Expense": "-24.9",
"Research and Development": "-5.34",
"Other Revenues": "-0.212",
"Comprehensive Net Income": "-16.4",
"Economic Capital Ratio": "78.6"
},
"2016": {
"Other Assets": "-9.59",
"Assets": "53.5",
"Liabilities": "-74.7",
"ECR before LimitedLiability": "12.3",
"Assets, Current": "-15.8",
"Property and Equipment": "94.7",
"Intangible Assets": "-7.08",
"Other Liabilities": "-137",
"Liabilities, Non-Current": "12.2",
"Liabilities, Current": "32.0",
"Research and Development": "19.4",
"Expenses": "35.5",
"Net Income": "21.8",
"Selling, General and Administrative Expense": "3.79",
"Other Expenses": "9.65",
"Cost of Goods Sold": "1.60",
"Other Revenues": "-11.3",
"Revenues": "-11.3",
"Comprehensive Net Income": "21.8",
"Other Net Income": "-1.23",
"Economic Capital Ratio": "-10.2"
},
"2017": {
"Other Assets": "-20.0",
"Assets": "8.77",
"Liabilities": "-103",
"Stockholders Equity": "-74.5",
"Intangible Assets": "-13.7",
"Assets, Current": "-79.4",
"Property and Equipment": "64.5",
"Liabilities, Current": "11.0",
"Other Liabilities": "-174",
"Liabilities, Non-Current": "10.3",
"Selling, General and Administrative Expense": "-6.20",
"Expenses": "10.6",
"Revenues": "-16.6",
"Net Income": "3.67",
"Research and Development": "10.4",
"Other Expenses": "10.3",
"Other Revenues": "-16.6",
"ECR before LimitedLiability": "-80.9",
"Comprehensive Net Income": "3.52",
"Other Net Income": "-6.05",
"Economic Capital Ratio": "-100"
},
"2018": {
"Assets, Current": "-46.3",
"Assets": "28.2",
"Liabilities": "-85.0",
"Stockholders Equity": "-38.7",
"ECR before LimitedLiability": "-39.5",
"Other Assets": "-14.5",
"Intangible Assets": "-11.9",
"Property and Equipment": "70.3",
"Liabilities, Current": "34.0",
"Other Liabilities": "-157",
"Liabilities, Non-Current": "17.9",
"Research and Development": "20.1",
"Expenses": "29.2",
"Revenues": "-14.6",
"Net Income": "8.23",
"Cost of Goods Sold": "3.93",
"Other Expenses": "7.50",
"Other Revenues": "-14.6",
"Other Net Income": "-4.99",
"Comprehensive Net Income": "8.09",
"Economic Capital Ratio": "-57.2"
},
"2019": {
"Other Assets": "-1.72",
"Assets": "-1.58",
"Liabilities": "-77.6",
"Stockholders Equity": "-79.7",
"ECR before LimitedLiability": "-71.7",
"Property and Equipment": "83.7",
"Assets, Current": "-75.2",
"Intangible Assets": "-1.18",
"Liabilities, Current": "3.16",
"Other Liabilities": "-156",
"Liabilities, Non-Current": "2.45",
"Other Expenses": "1.09",
"Expenses": "2.53",
"Revenues": "-1.09",
"Net Income": "0.169",
"Cost of Goods Sold": "0.496",
"Selling, General and Administrative Expense": "-1.01",
"Research and Development": "2.15",
"Other Revenues": "-1.09",
"Other Net Income": "-0.519",
"Economic Capital Ratio": "-98.9"
},
"2020": {
"Intangible Assets": "-5.90",
"Assets": "44.9",
"Liabilities": "-36.2",
"Stockholders Equity": "31.6",
"ECR before LimitedLiability": "39.8",
"Other Assets": "39.6",
"Assets, Current": "8.30",
"Liabilities, Non-Current": "19.1",
"Liabilities, Current": "28.7",
"Other Liabilities": "-99.3",
"Selling, General and Administrative Expense": "3.77",
"Expenses": "27.0",
"Revenues": "-9.27",
"Net Income": "15.2",
"Cost of Goods Sold": "1.86",
"Research and Development": "15.8",
"Other Expenses": "5.10",
"Other Revenues": "-9.27",
"Other Net Income": "-1.88",
"Comprehensive Net Income": "15.2",
"Economic Capital Ratio": "20.2"
},
"2021": {
"Assets, Current": "10.9",
"Assets": "29.7",
"Liabilities": "-5.51",
"Stockholders Equity": "48.9",
"ECR before LimitedLiability": "55.1",
"Other Assets": "17.3",
"Property and Equipment": "3.83",
"Intangible Assets": "-4.78",
"Liabilities, Current": "27.6",
"Other Liabilities": "-63.1",
"Liabilities, Non-Current": "19.5",
"Expenses": "17.9",
"Revenues": "-8.47",
"Net Income": "15.5",
"Other Expenses": "4.77",
"Research and Development": "12.5",
"Cost of Goods Sold": "1.40",
"Other Revenues": "-8.47",
"Comprehensive Net Income": "15.4",
"Other Net Income": "6.08",
"Economic Capital Ratio": "47.4"
},
"2022": {
"Assets": "48.0",
"Liabilities": "-21.5",
"Stockholders Equity": "45.3",
"ECR before LimitedLiability": "51.0",
"Assets, Current": "-16.5",
"Other Assets": "90.9",
"Property and Equipment": "-1.86",
"Other Liabilities": "15.4",
"Liabilities, Current": "-48.5",
"Liabilities, Non-Current": "8.42",
"Other Expenses": "4.79",
"Expenses": "19.4",
"Revenues": "-8.98",
"Net Income": "9.50",
"Selling, General and Administrative Expense": "-3.27",
"Cost of Goods Sold": "2.82",
"Research and Development": "15.0",
"Other Revenues": "-8.98",
"Comprehensive Net Income": "9.60",
"Other Net Income": "-0.537",
"Economic Capital Ratio": "30.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001420720_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "6,900",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,862",
"Liabilities, Current": "3,596",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "63",
"Other Liabilities": "0",
"Other Net Income": "3,714",
"Other Revenues": "1,277",
"Property and Equipment": "3.0",
"Research and Development": "4,981",
"Selling, General and Administrative Expense": "5,623"
},
"output_variables": {
"Assets": "9,765",
"Liabilities": "3,596",
"Expenses": "10,667",
"Revenues": "1,277",
"Stockholders Equity": "6,169",
"Net Income": "-5,676",
"Comprehensive Net Income": "-5,676",
"BaseVar": "14,510",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "243%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "6,635",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,713",
"Liabilities, Current": "4,286",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "469",
"Other Revenues": "1,007",
"Property and Equipment": "6.0",
"Research and Development": "3,431",
"Selling, General and Administrative Expense": "4,243"
},
"output_variables": {
"Assets": "9,354",
"Liabilities": "4,286",
"Expenses": "7,674",
"Revenues": "1,007",
"Stockholders Equity": "5,068",
"Net Income": "-6,198",
"Comprehensive Net Income": "-6,198",
"BaseVar": "11,395",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "207%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,913",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,575",
"Liabilities, Current": "297",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,741",
"Other Liabilities": "98",
"Other Net Income": "174",
"Other Revenues": "205",
"Property and Equipment": "6.0",
"Research and Development": "1,898",
"Selling, General and Administrative Expense": "3,888"
},
"output_variables": {
"Assets": "6,494",
"Liabilities": "395",
"Expenses": "4,045",
"Revenues": "205",
"Stockholders Equity": "6,099",
"Net Income": "-3,666",
"Comprehensive Net Income": "-3,666",
"BaseVar": "5,656",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "355%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "10,121",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,360",
"Liabilities, Current": "1,263",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-0.13",
"Other Expenses": "-1,559",
"Other Liabilities": "0",
"Other Net Income": "83",
"Other Revenues": "1,167",
"Property and Equipment": "13",
"Research and Development": "3,161",
"Selling, General and Administrative Expense": "4,811"
},
"output_variables": {
"Assets": "12,494",
"Liabilities": "1,263",
"Expenses": "6,413",
"Revenues": "1,167",
"Stockholders Equity": "11,231",
"Net Income": "-5,163",
"Comprehensive Net Income": "-5,164",
"BaseVar": "10,710",
"ECR before LimitedLiability": "281%",
"Economic Capital Ratio": "356%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "23,906",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,092",
"Liabilities, Current": "2,291",
"Liabilities, Non-Current": "0",
"Other Assets": "28",
"Other Compr. Net Income": "-18",
"Other Expenses": "0",
"Other Liabilities": "25,265",
"Other Net Income": "-510",
"Other Revenues": "1,301",
"Property and Equipment": "25,574",
"Research and Development": "3,226",
"Selling, General and Administrative Expense": "7,372"
},
"output_variables": {
"Assets": "51,600",
"Liabilities": "27,556",
"Expenses": "10,598",
"Revenues": "1,301",
"Stockholders Equity": "24,044",
"Net Income": "-9,807",
"Comprehensive Net Income": "-9,816",
"BaseVar": "45,792",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "236%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,572",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,823",
"Liabilities, Current": "2,013",
"Liabilities, Non-Current": "0",
"Other Assets": "26",
"Other Compr. Net Income": "-1.2",
"Other Expenses": "0",
"Other Liabilities": "25,082",
"Other Net Income": "-1,546",
"Other Revenues": "558",
"Property and Equipment": "25,589",
"Research and Development": "3,913",
"Selling, General and Administrative Expense": "10,770"
},
"output_variables": {
"Assets": "36,010",
"Liabilities": "27,095",
"Expenses": "14,683",
"Revenues": "558",
"Stockholders Equity": "8,915",
"Net Income": "-15,671",
"Comprehensive Net Income": "-15,672",
"BaseVar": "39,947",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "153%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "16,285",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,620",
"Liabilities, Current": "2,035",
"Liabilities, Non-Current": "0",
"Other Assets": "26",
"Other Compr. Net Income": "-0.70",
"Other Expenses": "0",
"Other Liabilities": "24,884",
"Other Net Income": "-1,877",
"Other Revenues": "430",
"Property and Equipment": "25,152",
"Research and Development": "4,013",
"Selling, General and Administrative Expense": "10,695"
},
"output_variables": {
"Assets": "43,083",
"Liabilities": "26,919",
"Expenses": "14,708",
"Revenues": "430",
"Stockholders Equity": "16,164",
"Net Income": "-16,155",
"Comprehensive Net Income": "-16,155",
"BaseVar": "43,508",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "192%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,808",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,374",
"Liabilities, Current": "3,458",
"Liabilities, Non-Current": "0",
"Other Assets": "24",
"Other Compr. Net Income": "-0.29",
"Other Expenses": "0",
"Other Liabilities": "24,671",
"Other Net Income": "-1,829",
"Other Revenues": "1,576",
"Property and Equipment": "24,380",
"Research and Development": "5,157",
"Selling, General and Administrative Expense": "12,458"
},
"output_variables": {
"Assets": "30,586",
"Liabilities": "28,129",
"Expenses": "17,615",
"Revenues": "1,576",
"Stockholders Equity": "2,457",
"Net Income": "-17,868",
"Comprehensive Net Income": "-17,868",
"BaseVar": "39,868",
"ECR before LimitedLiability": "-43%",
"Economic Capital Ratio": "139%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "61,748",
"Cost of Goods Sold": "703",
"Intangible Assets": "1,144",
"Liabilities, Current": "5,236",
"Liabilities, Non-Current": "0",
"Other Assets": "27,640",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "32,346",
"Other Net Income": "-2,264",
"Other Revenues": "1,736",
"Property and Equipment": "3,657",
"Research and Development": "4,051",
"Selling, General and Administrative Expense": "11,327"
},
"output_variables": {
"Assets": "94,189",
"Liabilities": "37,582",
"Expenses": "16,081",
"Revenues": "1,736",
"Stockholders Equity": "56,607",
"Net Income": "-16,609",
"Comprehensive Net Income": "-16,609",
"BaseVar": "75,926",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "276%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "104,597",
"Cost of Goods Sold": "5,243",
"Intangible Assets": "952",
"Liabilities, Current": "6,645",
"Liabilities, Non-Current": "0",
"Other Assets": "32,791",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "31,755",
"Other Net Income": "3,558",
"Other Revenues": "2,172",
"Property and Equipment": "8,628",
"Research and Development": "7,328",
"Selling, General and Administrative Expense": "20,604"
},
"output_variables": {
"Assets": "146,968",
"Liabilities": "38,400",
"Expenses": "33,176",
"Revenues": "2,172",
"Stockholders Equity": "108,568",
"Net Income": "-27,446",
"Comprehensive Net Income": "-27,446",
"BaseVar": "112,137",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "320%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "45,070",
"Cost of Goods Sold": "535",
"Intangible Assets": "4,851",
"Liabilities, Current": "30,436",
"Liabilities, Non-Current": "3,514",
"Other Assets": "48,112",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,971",
"Other Net Income": "4,069",
"Other Revenues": "2,021",
"Property and Equipment": "1,373",
"Research and Development": "9,866",
"Selling, General and Administrative Expense": "21,771"
},
"output_variables": {
"Assets": "99,406",
"Liabilities": "35,921",
"Expenses": "32,172",
"Revenues": "2,021",
"Stockholders Equity": "63,485",
"Net Income": "-26,081",
"Comprehensive Net Income": "-26,081",
"BaseVar": "86,795",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "279%"
}
}
},
"top_rated": false,
"trend": -30.0,
"value": 2.753842389951581,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001420720.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001420720.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001420720.svg"
},
{
"company_id": "0000078003",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000078003.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000078003.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000078003.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000078003_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000078003_main_keyfigs.svg",
"name": "Pfizer INC",
"rank": 218,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000078003.svg",
"report_text": "The relative strengths and weaknesses of Pfizer 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 Pfizer INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 80% points.The greatest weakness of Pfizer INC is the variable Assets, Current, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 275%, being 30% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000078003_2023_Pfizer_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Assets, Current": "-9.58",
"Assets": "20.3",
"Liabilities": "-92.2",
"Stockholders Equity": "-36.6",
"ECR before LimitedLiability": "-90.0",
"Other Assets": "3.10",
"Intangible Assets": "34.8",
"Property and Equipment": "-3.77",
"Liabilities, Current": "-5.50",
"Other Liabilities": "-34.2",
"Liabilities, Non-Current": "-45.5",
"Cost of Goods Sold": "-3.48",
"Expenses": "18.2",
"Revenues": "-21.7",
"Net Income": "-4.66",
"Selling, General and Administrative Expense": "8.03",
"Other Expenses": "10.1",
"Research and Development": "3.33",
"Other Revenues": "-21.7",
"Comprehensive Net Income": "-4.67",
"Economic Capital Ratio": "-89.1"
},
"2010": {
"Other Assets": "-5.24",
"Assets": "11.1",
"Liabilities": "-53.4",
"Stockholders Equity": "-22.7",
"ECR before LimitedLiability": "-25.6",
"Assets, Current": "-21.2",
"Property and Equipment": "-3.96",
"Intangible Assets": "59.2",
"Liabilities, Current": "6.98",
"Other Liabilities": "-19.2",
"Liabilities, Non-Current": "-40.1",
"Selling, General and Administrative Expense": "9.71",
"Expenses": "18.1",
"Revenues": "-5.95",
"Net Income": "12.4",
"Research and Development": "7.77",
"Cost of Goods Sold": "-3.41",
"Other Expenses": "3.83",
"Other Revenues": "-5.95",
"Comprehensive Net Income": "12.4",
"Economic Capital Ratio": "-32.0"
},
"2011": {
"Other Assets": "0.297",
"Assets": "38.2",
"Liabilities": "-62.5",
"ECR before LimitedLiability": "94.4",
"Intangible Assets": "97.9",
"Property and Equipment": "4.16",
"Assets, Current": "-29.6",
"Other Liabilities": "-25.7",
"Liabilities, Non-Current": "-50.7",
"Liabilities, Current": "14.6",
"Research and Development": "26.0",
"Expenses": "41.3",
"Net Income": "51.7",
"Other Expenses": "3.12",
"Cost of Goods Sold": "-4.27",
"Selling, General and Administrative Expense": "15.5",
"Other Revenues": "7.74",
"Revenues": "7.74",
"Comprehensive Net Income": "51.4",
"Other Net Income": "1.46",
"Economic Capital Ratio": "18.9"
},
"2012": {
"Property and Equipment": "2.76",
"Assets": "46.4",
"Liabilities": "-57.7",
"Stockholders Equity": "11.5",
"ECR before LimitedLiability": "108",
"Assets, Current": "-26.1",
"Intangible Assets": "88.3",
"Other Assets": "6.43",
"Liabilities, Current": "15.3",
"Other Liabilities": "-30.7",
"Liabilities, Non-Current": "-41.6",
"Selling, General and Administrative Expense": "15.4",
"Expenses": "45.3",
"Revenues": "7.34",
"Net Income": "56.3",
"Research and Development": "21.1",
"Other Expenses": "9.25",
"Other Revenues": "7.34",
"Comprehensive Net Income": "55.9",
"Other Net Income": "2.33",
"Economic Capital Ratio": "34.8"
},
"2013": {
"Other Assets": "7.95",
"Assets": "21.0",
"Liabilities": "-49.5",
"Stockholders Equity": "-7.21",
"ECR before LimitedLiability": "47.5",
"Intangible Assets": "78.4",
"Property and Equipment": "2.86",
"Assets, Current": "-35.6",
"Liabilities, Non-Current": "-46.5",
"Liabilities, Current": "22.4",
"Other Liabilities": "-26.5",
"Selling, General and Administrative Expense": "14.9",
"Expenses": "38.2",
"Revenues": "8.17",
"Net Income": "55.8",
"Other Expenses": "5.67",
"Research and Development": "19.3",
"Other Revenues": "8.17",
"Comprehensive Net Income": "56.4",
"Other Net Income": "7.47",
"Economic Capital Ratio": "19.5"
},
"2014": {
"Other Assets": "8.74",
"Assets": "14.2",
"Liabilities": "-70.7",
"Stockholders Equity": "-31.0",
"ECR before LimitedLiability": "26.9",
"Property and Equipment": "4.16",
"Assets, Current": "-41.6",
"Intangible Assets": "78.7",
"Other Liabilities": "-37.6",
"Liabilities, Current": "17.6",
"Liabilities, Non-Current": "-49.4",
"Selling, General and Administrative Expense": "14.6",
"Expenses": "37.9",
"Revenues": "11.3",
"Net Income": "51.8",
"Cost of Goods Sold": "1.94",
"Research and Development": "19.5",
"Other Revenues": "11.3",
"Other Net Income": "1.18",
"Comprehensive Net Income": "50.6",
"Economic Capital Ratio": "-6.46"
},
"2015": {
"Property and Equipment": "5.71",
"Assets": "5.10",
"Liabilities": "-76.5",
"Stockholders Equity": "-46.4",
"ECR before LimitedLiability": "-6.58",
"Other Assets": "8.69",
"Intangible Assets": "96.5",
"Assets, Current": "-54.2",
"Other Liabilities": "-35.6",
"Liabilities, Non-Current": "-43.1",
"Liabilities, Current": "5.46",
"Expenses": "38.4",
"Revenues": "12.1",
"Net Income": "49.8",
"Cost of Goods Sold": "1.71",
"Selling, General and Administrative Expense": "12.7",
"Research and Development": "21.5",
"Other Revenues": "12.1",
"Other Net Income": "-1.90",
"Comprehensive Net Income": "49.1",
"Economic Capital Ratio": "-25.6"
},
"2016": {
"Other Assets": "-0.757",
"Assets": "9.31",
"Liabilities": "-82.4",
"Stockholders Equity": "-47.1",
"ECR before LimitedLiability": "5.24",
"Assets, Current": "-56.8",
"Property and Equipment": "4.03",
"Intangible Assets": "90.3",
"Other Liabilities": "-41.1",
"Liabilities, Non-Current": "-44.0",
"Liabilities, Current": "6.32",
"Research and Development": "26.5",
"Expenses": "44.8",
"Revenues": "14.1",
"Net Income": "58.8",
"Selling, General and Administrative Expense": "14.5",
"Cost of Goods Sold": "1.91",
"Other Revenues": "14.1",
"Comprehensive Net Income": "58.3",
"Other Net Income": "-1.71",
"Economic Capital Ratio": "-17.2"
},
"2019": {
"Other Assets": "9.84",
"Assets": "13.1",
"Liabilities": "-67.1",
"Stockholders Equity": "-31.4",
"ECR before LimitedLiability": "30.1",
"Property and Equipment": "5.70",
"Assets, Current": "-53.5",
"Intangible Assets": "100",
"Liabilities, Current": "-3.61",
"Other Liabilities": "-16.8",
"Liabilities, Non-Current": "-44.0",
"Other Expenses": "4.20",
"Expenses": "42.6",
"Revenues": "13.7",
"Net Income": "61.1",
"Selling, General and Administrative Expense": "14.4",
"Research and Development": "24.6",
"Other Revenues": "13.7",
"Comprehensive Net Income": "60.6",
"Other Net Income": "2.68",
"Economic Capital Ratio": "2.92"
},
"2020": {
"Intangible Assets": "102",
"Assets": "4.16",
"Liabilities": "-62.2",
"Stockholders Equity": "-37.7",
"ECR before LimitedLiability": "9.57",
"Other Assets": "15.2",
"Property and Equipment": "8.43",
"Assets, Current": "-57.5",
"Liabilities, Non-Current": "-56.6",
"Liabilities, Current": "8.73",
"Other Liabilities": "-13.8",
"Selling, General and Administrative Expense": "12.7",
"Expenses": "33.3",
"Revenues": "12.4",
"Net Income": "49.4",
"Cost of Goods Sold": "-2.15",
"Research and Development": "18.5",
"Other Expenses": "3.49",
"Other Revenues": "12.4",
"Comprehensive Net Income": "49.3",
"Economic Capital Ratio": "-10.00"
},
"2021": {
"Assets, Current": "-59.5",
"Assets": "-23.9",
"Liabilities": "-56.0",
"Stockholders Equity": "-74.1",
"ECR before LimitedLiability": "-11.7",
"Other Assets": "8.12",
"Property and Equipment": "6.62",
"Intangible Assets": "64.4",
"Liabilities, Current": "-9.99",
"Liabilities, Non-Current": "-46.4",
"Selling, General and Administrative Expense": "14.3",
"Expenses": "25.4",
"Revenues": "29.1",
"Net Income": "60.2",
"Other Expenses": "3.31",
"Research and Development": "20.4",
"Cost of Goods Sold": "-12.4",
"Other Revenues": "29.1",
"Comprehensive Net Income": "59.9",
"Other Net Income": "2.92",
"Economic Capital Ratio": "-19.3"
},
"2022": {
"Intangible Assets": "79.7",
"Assets": "-5.31",
"Liabilities": "-29.2",
"Stockholders Equity": "-28.4",
"ECR before LimitedLiability": "50.8",
"Assets, Current": "-50.2",
"Other Assets": "8.15",
"Property and Equipment": "5.95",
"Other Liabilities": "9.07",
"Liabilities, Current": "3.15",
"Liabilities, Non-Current": "-43.0",
"Other Expenses": "2.09",
"Expenses": "34.5",
"Revenues": "34.9",
"Net Income": "72.1",
"Selling, General and Administrative Expense": "18.4",
"Cost of Goods Sold": "-12.5",
"Research and Development": "26.5",
"Other Revenues": "34.9",
"Comprehensive Net Income": "71.5",
"Economic Capital Ratio": "30.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000078003_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "61,670,000",
"Cost of Goods Sold": "8,888,000",
"Intangible Assets": "110,391,000",
"Liabilities, Current": "37,225,000",
"Liabilities, Non-Current": "48,804,000",
"Other Assets": "18,108,000",
"Other Compr. Net Income": "0",
"Other Expenses": "9,771,000",
"Other Liabilities": "36,474,000",
"Other Net Income": "14,000",
"Other Revenues": "50,009,000",
"Property and Equipment": "22,780,000",
"Research and Development": "7,845,000",
"Selling, General and Administrative Expense": "14,875,000"
},
"output_variables": {
"Assets": "212,949,000",
"Liabilities": "122,503,000",
"Expenses": "41,379,000",
"Revenues": "50,009,000",
"Stockholders Equity": "90,446,000",
"Net Income": "8,644,000",
"Comprehensive Net Income": "8,644,000",
"BaseVar": "213,427,000",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "248%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "60,468,000",
"Cost of Goods Sold": "16,279,000",
"Intangible Assets": "101,505,000",
"Liabilities, Current": "28,609,000",
"Liabilities, Non-Current": "44,011,000",
"Other Assets": "13,918,000",
"Other Compr. Net Income": "0",
"Other Expenses": "14,205,000",
"Other Liabilities": "34,129,000",
"Other Net Income": "-9,000",
"Other Revenues": "67,809,000",
"Property and Equipment": "19,123,000",
"Research and Development": "9,413,000",
"Selling, General and Administrative Expense": "19,614,000"
},
"output_variables": {
"Assets": "195,014,000",
"Liabilities": "106,749,000",
"Expenses": "59,511,000",
"Revenues": "67,809,000",
"Stockholders Equity": "88,265,000",
"Net Income": "8,289,000",
"Comprehensive Net Income": "8,289,000",
"BaseVar": "214,546,000",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "255%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "57,728,000",
"Cost of Goods Sold": "15,085,000",
"Intangible Assets": "98,900,000",
"Liabilities, Current": "28,069,000",
"Liabilities, Non-Current": "41,130,000",
"Other Assets": "14,436,000",
"Other Compr. Net Income": "0",
"Other Expenses": "12,542,000",
"Other Liabilities": "36,182,000",
"Other Net Income": "-1,167,000",
"Other Revenues": "67,425,000",
"Property and Equipment": "16,938,000",
"Research and Development": "9,112,000",
"Selling, General and Administrative Expense": "19,468,000"
},
"output_variables": {
"Assets": "188,002,000",
"Liabilities": "105,381,000",
"Expenses": "56,207,000",
"Revenues": "67,425,000",
"Stockholders Equity": "82,621,000",
"Net Income": "10,051,000",
"Comprehensive Net Income": "10,051,000",
"BaseVar": "209,091,000",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "253%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "61,415,000",
"Cost of Goods Sold": "8,272,318",
"Intangible Assets": "90,685,000",
"Liabilities, Current": "28,619,000",
"Liabilities, Non-Current": "35,975,000",
"Other Assets": "19,237,000",
"Other Compr. Net Income": "-1,852,000",
"Other Expenses": "8,075,901",
"Other Liabilities": "39,526,000",
"Other Net Income": "-1,164,741",
"Other Revenues": "55,123,972",
"Property and Equipment": "14,461,000",
"Research and Development": "7,577,990",
"Selling, General and Administrative Expense": "15,464,218"
},
"output_variables": {
"Assets": "185,798,000",
"Liabilities": "104,120,000",
"Expenses": "39,390,428",
"Revenues": "55,123,972",
"Stockholders Equity": "81,678,000",
"Net Income": "14,568,803",
"Comprehensive Net Income": "13,642,803",
"BaseVar": "193,724,570",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "255%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "56,244,000",
"Cost of Goods Sold": "8,153,168",
"Intangible Assets": "81,904,000",
"Liabilities, Current": "23,366,000",
"Liabilities, Non-Current": "35,229,000",
"Other Assets": "21,556,000",
"Other Compr. Net Income": "-1,849,224",
"Other Expenses": "10,299,412",
"Other Liabilities": "36,886,000",
"Other Net Income": "61,821,205",
"Other Revenues": "47,976,923",
"Property and Equipment": "12,397,000",
"Research and Development": "6,364,165",
"Selling, General and Administrative Expense": "13,368,251"
},
"output_variables": {
"Assets": "172,101,000",
"Liabilities": "95,481,000",
"Expenses": "38,184,995",
"Revenues": "47,976,923",
"Stockholders Equity": "76,620,000",
"Net Income": "71,613,133",
"Comprehensive Net Income": "70,688,521",
"BaseVar": "208,707,174",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "287%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "57,702,000",
"Cost of Goods Sold": "-11,379,409",
"Intangible Assets": "77,235,000",
"Liabilities, Current": "21,631,000",
"Liabilities, Non-Current": "36,424,000",
"Other Assets": "22,575,000",
"Other Compr. Net Income": "2,583,768",
"Other Expenses": "20,476,771",
"Other Liabilities": "39,597,000",
"Other Net Income": "9,449,522",
"Other Revenues": "48,645,513",
"Property and Equipment": "11,762,000",
"Research and Development": "8,753,142",
"Selling, General and Administrative Expense": "13,986,387"
},
"output_variables": {
"Assets": "169,274,000",
"Liabilities": "97,652,000",
"Expenses": "31,836,892",
"Revenues": "48,645,513",
"Stockholders Equity": "71,622,000",
"Net Income": "26,258,144",
"Comprehensive Net Income": "27,550,028",
"BaseVar": "179,720,848",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "259%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "43,804,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "88,598,000",
"Liabilities, Current": "29,399,000",
"Liabilities, Non-Current": "34,075,000",
"Other Assets": "21,292,000",
"Other Compr. Net Income": "-3,194,433",
"Other Expenses": "16,381,120",
"Other Liabilities": "38,989,000",
"Other Net Income": "-2,397,546",
"Other Revenues": "48,485,318",
"Property and Equipment": "13,766,000",
"Research and Development": "7,566,866",
"Selling, General and Administrative Expense": "15,113,117"
},
"output_variables": {
"Assets": "167,460,000",
"Liabilities": "102,463,000",
"Expenses": "39,061,103",
"Revenues": "48,485,318",
"Stockholders Equity": "64,997,000",
"Net Income": "7,026,669",
"Comprehensive Net Income": "5,429,452",
"BaseVar": "181,530,700",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "237%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "38,949,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "107,097,000",
"Liabilities, Current": "31,115,000",
"Liabilities, Non-Current": "37,735,000",
"Other Assets": "12,251,000",
"Other Compr. Net Income": "-1,867,907",
"Other Expenses": "19,991,919",
"Other Liabilities": "42,926,000",
"Other Net Income": "-3,454,045",
"Other Revenues": "54,741,553",
"Property and Equipment": "13,318,000",
"Research and Development": "7,903,162",
"Selling, General and Administrative Expense": "14,848,931"
},
"output_variables": {
"Assets": "171,615,000",
"Liabilities": "111,776,000",
"Expenses": "42,744,012",
"Revenues": "54,741,553",
"Stockholders Equity": "59,839,000",
"Net Income": "8,543,496",
"Comprehensive Net Income": "7,609,542",
"BaseVar": "193,099,259",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "228%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "32,803,000",
"Cost of Goods Sold": "15,619,003",
"Intangible Assets": "94,023,000",
"Liabilities, Current": "37,304,000",
"Liabilities, Non-Current": "42,272,000",
"Other Assets": "26,696,000",
"Other Compr. Net Income": "-931,317",
"Other Expenses": "3,422,512",
"Other Liabilities": "24,466,000",
"Other Net Income": "2,615,372",
"Other Revenues": "51,235,675",
"Property and Equipment": "13,967,000",
"Research and Development": "8,783,136",
"Selling, General and Administrative Expense": "14,142,492"
},
"output_variables": {
"Assets": "167,489,000",
"Liabilities": "104,042,000",
"Expenses": "41,967,142",
"Revenues": "51,235,675",
"Stockholders Equity": "63,447,000",
"Net Income": "11,883,905",
"Comprehensive Net Income": "11,418,246",
"BaseVar": "184,140,253",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "238%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "35,067,000",
"Cost of Goods Sold": "8,314,778",
"Intangible Assets": "78,048,000",
"Liabilities, Current": "25,920,000",
"Liabilities, Non-Current": "43,802,000",
"Other Assets": "27,214,000",
"Other Compr. Net Income": "-185,060",
"Other Expenses": "3,972,141",
"Other Liabilities": "21,034,000",
"Other Net Income": "2,563,075",
"Other Revenues": "37,121,428",
"Property and Equipment": "13,900,000",
"Research and Development": "9,541,519",
"Selling, General and Administrative Expense": "10,422,503"
},
"output_variables": {
"Assets": "154,229,000",
"Liabilities": "90,756,000",
"Expenses": "32,250,941",
"Revenues": "37,121,428",
"Stockholders Equity": "63,473,000",
"Net Income": "7,433,563",
"Comprehensive Net Income": "7,341,032",
"BaseVar": "158,552,752",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "245%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "59,693,000",
"Cost of Goods Sold": "33,293,607",
"Intangible Assets": "74,354,000",
"Liabilities, Current": "42,671,000",
"Liabilities, Non-Current": "45,938,000",
"Other Assets": "32,547,000",
"Other Compr. Net Income": "-351,510",
"Other Expenses": "6,759,636",
"Other Liabilities": "15,404,000",
"Other Net Income": "3,845,740",
"Other Revenues": "90,588,840",
"Property and Equipment": "14,882,000",
"Research and Development": "14,924,381",
"Selling, General and Administrative Expense": "13,134,568"
},
"output_variables": {
"Assets": "181,476,000",
"Liabilities": "104,013,000",
"Expenses": "68,112,192",
"Revenues": "90,588,840",
"Stockholders Equity": "77,463,000",
"Net Income": "26,322,388",
"Comprehensive Net Income": "26,146,633",
"BaseVar": "224,193,642",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "258%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "51,259,000",
"Cost of Goods Sold": "34,892,444",
"Intangible Assets": "94,745,000",
"Liabilities, Current": "42,138,000",
"Liabilities, Non-Current": "46,064,000",
"Other Assets": "34,927,000",
"Other Compr. Net Income": "-1,648,359",
"Other Expenses": "8,768,883",
"Other Liabilities": "13,086,000",
"Other Net Income": "990,016",
"Other Revenues": "108,069,905",
"Property and Equipment": "16,274,000",
"Research and Development": "12,245,167",
"Selling, General and Administrative Expense": "14,068,484"
},
"output_variables": {
"Assets": "197,205,000",
"Liabilities": "101,288,000",
"Expenses": "69,974,979",
"Revenues": "108,069,905",
"Stockholders Equity": "95,917,000",
"Net Income": "39,084,942",
"Comprehensive Net Income": "38,260,763",
"BaseVar": "239,588,130",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "279%"
}
}
},
"top_rated": false,
"trend": 61.0,
"value": 2.7515789498627576,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000078003.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000078003.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000078003.svg"
},
{
"company_id": "0001356576",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001356576.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001356576.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001356576.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001356576_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001356576_main_keyfigs.svg",
"name": "Supernus Pharmaceuticals INC",
"rank": 219,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001356576.svg",
"report_text": "The relative strengths and weaknesses of Supernus Pharmaceuticals 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 Supernus Pharmaceuticals INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 85% points.The greatest weakness of Supernus Pharmaceuticals INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 274%, being 29% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001356576_2023_Supernus_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-6.23",
"Assets": "84.0",
"Liabilities": "-19.9",
"Stockholders Equity": "70.1",
"ECR before LimitedLiability": "99.8",
"Assets, Current": "109",
"Intangible Assets": "-11.0",
"Other Assets": "-8.59",
"Liabilities, Current": "-17.1",
"Other Liabilities": "-10.7",
"Liabilities, Non-Current": "7.83",
"Expenses": "17.4",
"Revenues": "-21.2",
"Net Income": "-7.67",
"Research and Development": "-2.08",
"Other Expenses": "14.7",
"Cost of Goods Sold": "3.73",
"Other Revenues": "-21.2",
"Comprehensive Net Income": "-7.55",
"Other Net Income": "-2.93",
"Economic Capital Ratio": "26.7"
},
"2013": {
"Assets": "-3.81",
"Liabilities": "-38.0",
"Stockholders Equity": "-55.0",
"Intangible Assets": "-5.98",
"Property and Equipment": "-0.372",
"Assets, Current": "0.820",
"Liabilities, Non-Current": "0.396",
"Liabilities, Current": "0.565",
"Other Liabilities": "-59.4",
"Selling, General and Administrative Expense": "-3.28",
"Expenses": "0.921",
"Revenues": "-0.470",
"Net Income": "-14.2",
"Other Expenses": "1.06",
"Research and Development": "1.14",
"Cost of Goods Sold": "0.206",
"Other Revenues": "-0.470",
"ECR before LimitedLiability": "-74.2",
"Comprehensive Net Income": "-14.5",
"Other Net Income": "-10.0",
"Economic Capital Ratio": "-102"
},
"2014": {
"Other Assets": "4.72",
"Assets": "-32.6",
"Liabilities": "2.15",
"Stockholders Equity": "-63.6",
"ECR before LimitedLiability": "62.9",
"Property and Equipment": "-5.26",
"Assets, Current": "-23.9",
"Intangible Assets": "-11.1",
"Other Liabilities": "-32.3",
"Liabilities, Current": "23.3",
"Liabilities, Non-Current": "8.83",
"Selling, General and Administrative Expense": "-17.3",
"Expenses": "16.9",
"Revenues": "63.5",
"Net Income": "82.9",
"Cost of Goods Sold": "2.76",
"Other Expenses": "11.0",
"Research and Development": "21.0",
"Other Revenues": "63.5",
"Comprehensive Net Income": "83.1",
"Economic Capital Ratio": "29.5"
},
"2015": {
"Property and Equipment": "-4.32",
"Assets": "-24.0",
"Liabilities": "24.4",
"Stockholders Equity": "-38.5",
"ECR before LimitedLiability": "65.8",
"Other Assets": "46.5",
"Intangible Assets": "-13.2",
"Assets, Current": "-33.9",
"Other Liabilities": "25.2",
"Liabilities, Non-Current": "11.7",
"Liabilities, Current": "-13.2",
"Other Expenses": "9.53",
"Expenses": "11.9",
"Revenues": "55.6",
"Net Income": "67.0",
"Cost of Goods Sold": "2.26",
"Selling, General and Administrative Expense": "-18.2",
"Research and Development": "18.6",
"Other Revenues": "55.6",
"Comprehensive Net Income": "67.0",
"Economic Capital Ratio": "46.7"
},
"2016": {
"Other Assets": "46.8",
"Assets": "-4.41",
"Liabilities": "5.52",
"Stockholders Equity": "-6.46",
"ECR before LimitedLiability": "106",
"Assets, Current": "-23.1",
"Property and Equipment": "-4.13",
"Intangible Assets": "-5.76",
"Liabilities, Non-Current": "15.4",
"Liabilities, Current": "-10.7",
"Research and Development": "19.7",
"Expenses": "35.5",
"Revenues": "50.1",
"Net Income": "88.2",
"Selling, General and Administrative Expense": "-7.95",
"Other Expenses": "21.4",
"Cost of Goods Sold": "2.09",
"Other Revenues": "50.1",
"Comprehensive Net Income": "88.2",
"Other Net Income": "-0.820",
"Economic Capital Ratio": "83.2"
},
"2017": {
"Other Assets": "33.4",
"Assets": "-14.6",
"Liabilities": "25.5",
"Stockholders Equity": "-15.2",
"ECR before LimitedLiability": "83.6",
"Intangible Assets": "-4.92",
"Assets, Current": "-26.5",
"Property and Equipment": "-4.99",
"Liabilities, Current": "-14.2",
"Other Liabilities": "23.9",
"Liabilities, Non-Current": "15.1",
"Selling, General and Administrative Expense": "-3.93",
"Expenses": "19.2",
"Revenues": "51.8",
"Net Income": "73.0",
"Research and Development": "22.9",
"Other Expenses": "-2.67",
"Cost of Goods Sold": "3.00",
"Other Revenues": "51.8",
"Comprehensive Net Income": "72.8",
"Economic Capital Ratio": "64.1"
},
"2018": {
"Assets, Current": "-26.8",
"Assets": "2.26",
"Liabilities": "-48.9",
"Stockholders Equity": "-29.9",
"ECR before LimitedLiability": "33.1",
"Other Assets": "74.4",
"Intangible Assets": "-10.0",
"Property and Equipment": "-6.12",
"Liabilities, Current": "9.86",
"Other Liabilities": "-83.4",
"Liabilities, Non-Current": "17.5",
"Research and Development": "20.7",
"Expenses": "36.6",
"Revenues": "24.5",
"Net Income": "62.9",
"Cost of Goods Sold": "2.33",
"Other Expenses": "4.44",
"Selling, General and Administrative Expense": "8.07",
"Other Revenues": "24.5",
"Comprehensive Net Income": "62.6",
"Economic Capital Ratio": "15.4"
},
"2019": {
"Other Assets": "97.7",
"Assets": "18.9",
"Liabilities": "-37.5",
"Stockholders Equity": "1.27",
"ECR before LimitedLiability": "67.1",
"Property and Equipment": "-3.74",
"Assets, Current": "-25.6",
"Intangible Assets": "-7.94",
"Liabilities, Current": "16.3",
"Other Liabilities": "-75.7",
"Liabilities, Non-Current": "14.4",
"Other Expenses": "4.74",
"Expenses": "38.0",
"Revenues": "17.3",
"Net Income": "57.2",
"Cost of Goods Sold": "2.27",
"Selling, General and Administrative Expense": "8.09",
"Research and Development": "21.9",
"Other Revenues": "17.3",
"Comprehensive Net Income": "57.3",
"Economic Capital Ratio": "39.9"
},
"2020": {
"Intangible Assets": "35.7",
"Assets": "2.49",
"Liabilities": "-38.5",
"Stockholders Equity": "-22.6",
"ECR before LimitedLiability": "34.5",
"Other Assets": "27.7",
"Property and Equipment": "-1.54",
"Assets, Current": "-37.8",
"Liabilities, Non-Current": "10.5",
"Liabilities, Current": "11.0",
"Other Liabilities": "-64.2",
"Selling, General and Administrative Expense": "7.08",
"Expenses": "29.7",
"Revenues": "19.4",
"Net Income": "51.4",
"Research and Development": "19.6",
"Other Expenses": "2.54",
"Other Revenues": "19.4",
"Other Net Income": "0.576",
"Comprehensive Net Income": "51.4",
"Economic Capital Ratio": "14.9"
},
"2021": {
"Assets, Current": "-50.7",
"Assets": "-10.9",
"Liabilities": "-51.7",
"Stockholders Equity": "-51.0",
"ECR before LimitedLiability": "-4.93",
"Other Assets": "-0.473",
"Property and Equipment": "-4.60",
"Intangible Assets": "107",
"Liabilities, Current": "-1.95",
"Other Liabilities": "-64.9",
"Liabilities, Non-Current": "12.8",
"Selling, General and Administrative Expense": "1.79",
"Expenses": "24.9",
"Revenues": "20.4",
"Net Income": "46.6",
"Other Expenses": "-0.621",
"Research and Development": "20.3",
"Cost of Goods Sold": "3.13",
"Other Revenues": "20.4",
"Comprehensive Net Income": "46.3",
"Economic Capital Ratio": "-12.6"
},
"2022": {
"Intangible Assets": "85.3",
"Assets": "2.29",
"Liabilities": "-26.7",
"Stockholders Equity": "-15.1",
"ECR before LimitedLiability": "49.2",
"Assets, Current": "-35.5",
"Other Assets": "-2.95",
"Property and Equipment": "-4.62",
"Other Liabilities": "12.5",
"Liabilities, Current": "-59.8",
"Liabilities, Non-Current": "15.9",
"Other Expenses": "-3.68",
"Expenses": "29.6",
"Revenues": "24.7",
"Net Income": "56.6",
"Selling, General and Administrative Expense": "2.51",
"Cost of Goods Sold": "3.45",
"Research and Development": "27.2",
"Other Revenues": "24.7",
"Comprehensive Net Income": "56.6",
"Economic Capital Ratio": "28.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001356576_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "91,741",
"Cost of Goods Sold": "0",
"Intangible Assets": "683",
"Liabilities, Current": "22,983",
"Liabilities, Non-Current": "1,509",
"Other Assets": "144",
"Other Compr. Net Income": "-58",
"Other Expenses": "0",
"Other Liabilities": "11,927",
"Other Net Income": "-4,115",
"Other Revenues": "1,480",
"Property and Equipment": "1,421",
"Research and Development": "23,517",
"Selling, General and Administrative Expense": "20,132"
},
"output_variables": {
"Assets": "93,989",
"Liabilities": "36,419",
"Expenses": "43,649",
"Revenues": "1,480",
"Stockholders Equity": "57,570",
"Net Income": "-46,284",
"Comprehensive Net Income": "-46,313",
"BaseVar": "89,855",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "247%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "97,161",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,158",
"Liabilities, Current": "26,400",
"Liabilities, Non-Current": "2,677",
"Other Assets": "10,122",
"Other Compr. Net Income": "57",
"Other Expenses": "1,104",
"Other Liabilities": "48,454",
"Other Net Income": "-30,353",
"Other Revenues": "12,019",
"Property and Equipment": "2,554",
"Research and Development": "17,245",
"Selling, General and Administrative Expense": "55,590"
},
"output_variables": {
"Assets": "110,995",
"Liabilities": "77,531",
"Expenses": "73,939",
"Revenues": "12,019",
"Stockholders Equity": "33,464",
"Net Income": "-92,273",
"Comprehensive Net Income": "-92,244",
"BaseVar": "152,447",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "141%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "108,892",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,434",
"Liabilities, Current": "27,493",
"Liabilities, Non-Current": "3,876",
"Other Assets": "20,734",
"Other Compr. Net Income": "-154",
"Other Expenses": "5,758",
"Other Liabilities": "34,785",
"Other Net Income": "-4,359",
"Other Revenues": "122,045",
"Property and Equipment": "2,448",
"Research and Development": "19,586",
"Selling, General and Administrative Expense": "72,471"
},
"output_variables": {
"Assets": "137,508",
"Liabilities": "66,154",
"Expenses": "97,815",
"Revenues": "122,045",
"Stockholders Equity": "71,354",
"Net Income": "19,871",
"Comprehensive Net Income": "19,794",
"BaseVar": "214,018",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "283%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "105,977",
"Cost of Goods Sold": "0",
"Intangible Assets": "976",
"Liabilities, Current": "56,097",
"Liabilities, Non-Current": "4,325",
"Other Assets": "77,903",
"Other Compr. Net Income": "-357",
"Other Expenses": "25,481",
"Other Liabilities": "9,433",
"Other Net Income": "-3,159",
"Other Revenues": "153,893",
"Property and Equipment": "3,874",
"Research and Development": "27,324",
"Selling, General and Administrative Expense": "137,007"
},
"output_variables": {
"Assets": "188,730",
"Liabilities": "69,855",
"Expenses": "189,812",
"Revenues": "153,893",
"Stockholders Equity": "118,875",
"Net Income": "-39,078",
"Comprehensive Net Income": "-39,257",
"BaseVar": "302,903",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "282%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "151,404",
"Cost of Goods Sold": "0",
"Intangible Assets": "16,490",
"Liabilities, Current": "80,742",
"Liabilities, Non-Current": "4,002",
"Other Assets": "137,330",
"Other Compr. Net Income": "-331",
"Other Expenses": "9,216",
"Other Liabilities": "33,069",
"Other Net Income": "-3,524",
"Other Revenues": "263,514",
"Property and Equipment": "4,344",
"Research and Development": "42,607",
"Selling, General and Administrative Expense": "157,706"
},
"output_variables": {
"Assets": "309,568",
"Liabilities": "117,813",
"Expenses": "209,528",
"Revenues": "263,514",
"Stockholders Equity": "191,755",
"Net Income": "50,462",
"Comprehensive Net Income": "50,297",
"BaseVar": "452,139",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "228,451",
"Cost of Goods Sold": "0",
"Intangible Assets": "36,019",
"Liabilities, Current": "123,000",
"Liabilities, Non-Current": "10,577",
"Other Assets": "154,870",
"Other Compr. Net Income": "353",
"Other Expenses": "-28,811",
"Other Liabilities": "23,407",
"Other Net Income": "-313",
"Other Revenues": "441,888",
"Property and Equipment": "5,124",
"Research and Development": "50,290",
"Selling, General and Administrative Expense": "279,645"
},
"output_variables": {
"Assets": "424,464",
"Liabilities": "156,984",
"Expenses": "301,124",
"Revenues": "441,888",
"Stockholders Equity": "267,480",
"Net Income": "140,450",
"Comprehensive Net Income": "140,626",
"BaseVar": "662,563",
"ECR before LimitedLiability": "249%",
"Economic Capital Ratio": "335%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "493,487",
"Cost of Goods Sold": "15,356",
"Intangible Assets": "31,368",
"Liabilities, Current": "161,353",
"Liabilities, Non-Current": "11,398",
"Other Assets": "448,861",
"Other Compr. Net Income": "-5,234",
"Other Expenses": "42,306",
"Other Liabilities": "352,037",
"Other Net Income": "-2,723",
"Other Revenues": "711,727",
"Property and Equipment": "4,095",
"Research and Development": "113,525",
"Selling, General and Administrative Expense": "236,650"
},
"output_variables": {
"Assets": "977,811",
"Liabilities": "524,788",
"Expenses": "407,837",
"Revenues": "711,727",
"Stockholders Equity": "453,023",
"Net Income": "301,166",
"Comprehensive Net Income": "298,549",
"BaseVar": "1,315,060",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "283%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "472,644",
"Cost of Goods Sold": "16,781",
"Intangible Assets": "24,840",
"Liabilities, Current": "160,587",
"Liabilities, Non-Current": "39,849",
"Other Assets": "645,730",
"Other Compr. Net Income": "-2,387",
"Other Expenses": "32,246",
"Other Liabilities": "364,418",
"Other Net Income": "-2,011",
"Other Revenues": "376,132",
"Property and Equipment": "17,068",
"Research and Development": "72,145",
"Selling, General and Administrative Expense": "154,873"
},
"output_variables": {
"Assets": "1,160,282",
"Liabilities": "564,854",
"Expenses": "276,045",
"Revenues": "376,132",
"Stockholders Equity": "595,428",
"Net Income": "98,076",
"Comprehensive Net Income": "96,882",
"BaseVar": "1,190,856",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "276%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "630,417",
"Cost of Goods Sold": "66,416",
"Intangible Assets": "442,253",
"Liabilities, Current": "245,108",
"Liabilities, Non-Current": "71,370",
"Other Assets": "393,608",
"Other Compr. Net Income": "6,933",
"Other Expenses": "49,195",
"Other Liabilities": "442,766",
"Other Net Income": "-3,883",
"Other Revenues": "625,910",
"Property and Equipment": "37,824",
"Research and Development": "74,811",
"Selling, General and Administrative Expense": "298,126"
},
"output_variables": {
"Assets": "1,504,102",
"Liabilities": "759,244",
"Expenses": "488,549",
"Revenues": "625,910",
"Stockholders Equity": "744,858",
"Net Income": "133,479",
"Comprehensive Net Income": "136,945",
"BaseVar": "1,694,310",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "272%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "601,590",
"Cost of Goods Sold": "52,330",
"Intangible Assets": "902,209",
"Liabilities, Current": "315,379",
"Liabilities, Non-Current": "57,678",
"Other Assets": "185,353",
"Other Compr. Net Income": "-5,758",
"Other Expenses": "100,263",
"Other Liabilities": "500,244",
"Other Net Income": "-10,667",
"Other Revenues": "629,296",
"Property and Equipment": "0",
"Research and Development": "88,421",
"Selling, General and Administrative Expense": "824,425"
},
"output_variables": {
"Assets": "1,689,152",
"Liabilities": "873,301",
"Expenses": "1,065,439",
"Revenues": "629,296",
"Stockholders Equity": "815,851",
"Net Income": "-446,810",
"Comprehensive Net Income": "-449,688",
"BaseVar": "2,136,806",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "233%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "734,151",
"Cost of Goods Sold": "0",
"Intangible Assets": "819,482",
"Liabilities, Current": "687,958",
"Liabilities, Non-Current": "44,690",
"Other Assets": "148,875",
"Other Compr. Net Income": "-5,280",
"Other Expenses": "164,261",
"Other Liabilities": "83,656",
"Other Net Income": "5,018",
"Other Revenues": "759,329",
"Property and Equipment": "0",
"Research and Development": "77,492",
"Selling, General and Administrative Expense": "643,846"
},
"output_variables": {
"Assets": "1,702,508",
"Liabilities": "816,304",
"Expenses": "885,599",
"Revenues": "759,329",
"Stockholders Equity": "886,204",
"Net Income": "-121,251",
"Comprehensive Net Income": "-123,891",
"BaseVar": "2,087,019",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "263%"
}
}
},
"top_rated": false,
"trend": 52.0,
"value": 2.7353557471027705,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001356576.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001356576.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001356576.svg"
},
{
"company_id": "0001649904",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001649904.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001649904.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001649904.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001649904_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001649904_main_keyfigs.svg",
"name": "Rhythm Pharmaceuticals INC",
"rank": 220,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001649904.svg",
"report_text": "The relative strengths and weaknesses of Rhythm Pharmaceuticals 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 Rhythm Pharmaceuticals INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Rhythm Pharmaceuticals INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 273%, being 29% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001649904_2023_Rhythm_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-5.60",
"Assets": "46.3",
"Liabilities": "69.6",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "145",
"Property and Equipment": "-2.04",
"Assets, Current": "85.1",
"Intangible Assets": "-5.88",
"Liabilities, Current": "28.9",
"Other Liabilities": "20.5",
"Liabilities, Non-Current": "26.9",
"Other Revenues": "-14.8",
"Revenues": "-14.8",
"Net Income": "-12.2",
"Comprehensive Net Income": "-12.6",
"Selling, General and Administrative Expense": "6.09",
"Cost of Goods Sold": "3.54",
"Other Net Income": "2.18",
"Other Expenses": "7.36",
"Research and Development": "-16.8",
"Economic Capital Ratio": "118"
},
"2021": {
"Liabilities, Current": "13.1",
"Liabilities": "64.1",
"Stockholders Equity": "48.0",
"ECR before LimitedLiability": "96.7",
"Other Liabilities": "27.5",
"Liabilities, Non-Current": "29.3",
"Selling, General and Administrative Expense": "-3.16",
"Expenses": "-2.44",
"Net Income": "20.5",
"Other Expenses": "6.75",
"Research and Development": "-9.35",
"Cost of Goods Sold": "3.25",
"Other Revenues": "-13.4",
"Revenues": "-13.4",
"Assets, Current": "14.6",
"Intangible Assets": "-4.22",
"Other Assets": "-4.88",
"Property and Equipment": "-1.81",
"Comprehensive Net Income": "20.4",
"Other Net Income": "36.0",
"Economic Capital Ratio": "89.1"
},
"2022": {
"Intangible Assets": "-5.29",
"Assets": "29.7",
"Liabilities": "6.67",
"Stockholders Equity": "46.8",
"ECR before LimitedLiability": "49.0",
"Assets, Current": "55.7",
"Other Assets": "-6.62",
"Property and Equipment": "-3.61",
"Other Liabilities": "-41.7",
"Liabilities, Current": "23.7",
"Liabilities, Non-Current": "21.1",
"Other Expenses": "5.62",
"Expenses": "3.52",
"Revenues": "-6.20",
"Net Income": "-3.90",
"Selling, General and Administrative Expense": "-3.29",
"Cost of Goods Sold": "2.70",
"Research and Development": "-1.47",
"Other Revenues": "-6.20",
"Comprehensive Net Income": "-3.81",
"Economic Capital Ratio": "28.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001649904_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "302,404",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,417",
"Liabilities, Non-Current": "0",
"Other Assets": "2,448",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,086",
"Other Net Income": "5,271",
"Other Revenues": "0",
"Property and Equipment": "3,671",
"Research and Development": "109,450",
"Selling, General and Administrative Expense": "36,550"
},
"output_variables": {
"Assets": "308,523",
"Liabilities": "27,503",
"Expenses": "146,000",
"Revenues": "0",
"Stockholders Equity": "281,020",
"Net Income": "-140,729",
"Comprehensive Net Income": "-140,729",
"BaseVar": "243,648",
"ECR before LimitedLiability": "281%",
"Economic Capital Ratio": "356%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "308,387",
"Cost of Goods Sold": "599",
"Intangible Assets": "4,658",
"Liabilities, Current": "43,427",
"Liabilities, Non-Current": "0",
"Other Assets": "13,665",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "0",
"Other Liabilities": "1,945",
"Other Net Income": "100,447",
"Other Revenues": "3,154",
"Property and Equipment": "2,813",
"Research and Development": "104,128",
"Selling, General and Administrative Expense": "68,486"
},
"output_variables": {
"Assets": "329,523",
"Liabilities": "45,372",
"Expenses": "173,213",
"Revenues": "3,154",
"Stockholders Equity": "284,151",
"Net Income": "-69,612",
"Comprehensive Net Income": "-69,612",
"BaseVar": "325,855",
"ECR before LimitedLiability": "293%",
"Economic Capital Ratio": "364%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "354,236",
"Cost of Goods Sold": "2,133",
"Intangible Assets": "7,883",
"Liabilities, Current": "39,809",
"Liabilities, Non-Current": "1,260",
"Other Assets": "18,165",
"Other Compr. Net Income": "-91",
"Other Expenses": "0",
"Other Liabilities": "77,150",
"Other Net Income": "-1,962",
"Other Revenues": "23,638",
"Property and Equipment": "2,197",
"Research and Development": "108,630",
"Selling, General and Administrative Expense": "92,032"
},
"output_variables": {
"Assets": "382,481",
"Liabilities": "118,219",
"Expenses": "202,795",
"Revenues": "23,638",
"Stockholders Equity": "264,262",
"Net Income": "-181,119",
"Comprehensive Net Income": "-181,164",
"BaseVar": "364,593",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "273%"
}
}
},
"top_rated": false,
"trend": -103.0,
"value": 2.733359416482662,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001649904.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001649904.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001649904.svg"
},
{
"company_id": "0001651311",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001651311.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001651311.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001651311.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001651311_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001651311_main_keyfigs.svg",
"name": "Merus N V",
"rank": 221,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001651311.svg",
"report_text": "The relative strengths and weaknesses of Merus N V 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 Merus N V compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Merus N V is the variable Research and Development, reducing the Economic Capital Ratio by 9.9% points.
The company's Economic Capital Ratio, given in the ranking table, is 273%, being 28% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001651311_2023_Merus_N_V.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-6.56",
"Assets": "32.8",
"Liabilities": "-46.3",
"Stockholders Equity": "3.29",
"ECR before LimitedLiability": "32.2",
"Property and Equipment": "-4.51",
"Assets, Current": "74.3",
"Intangible Assets": "-12.5",
"Liabilities, Current": "13.5",
"Other Liabilities": "-85.3",
"Liabilities, Non-Current": "18.7",
"Other Expenses": "7.74",
"Expenses": "26.9",
"Revenues": "-1.91",
"Net Income": "25.0",
"Cost of Goods Sold": "3.74",
"Selling, General and Administrative Expense": "8.43",
"Research and Development": "6.30",
"Other Revenues": "-1.91",
"Comprehensive Net Income": "24.4",
"Economic Capital Ratio": "5.06"
},
"2020": {
"Intangible Assets": "-13.9",
"Assets": "-5.67",
"Liabilities": "-47.3",
"Stockholders Equity": "-42.8",
"ECR before LimitedLiability": "-24.1",
"Other Assets": "-8.96",
"Property and Equipment": "-3.91",
"Assets, Current": "25.1",
"Liabilities, Non-Current": "21.2",
"Liabilities, Current": "3.01",
"Other Liabilities": "-75.4",
"Selling, General and Administrative Expense": "6.82",
"Expenses": "14.0",
"Revenues": "-2.43",
"Net Income": "8.24",
"Cost of Goods Sold": "3.84",
"Research and Development": "-3.99",
"Other Expenses": "7.27",
"Other Revenues": "-2.43",
"Other Net Income": "-3.14",
"Comprehensive Net Income": "9.97",
"Economic Capital Ratio": "-43.7"
},
"2021": {
"Assets, Current": "30.3",
"Assets": "12.7",
"Liabilities": "-7.33",
"Stockholders Equity": "17.3",
"ECR before LimitedLiability": "38.6",
"Other Assets": "-3.56",
"Property and Equipment": "-2.35",
"Intangible Assets": "-6.86",
"Liabilities, Current": "-2.60",
"Other Liabilities": "-26.4",
"Liabilities, Non-Current": "19.9",
"Selling, General and Administrative Expense": "7.83",
"Expenses": "16.3",
"Revenues": "-0.551",
"Net Income": "21.6",
"Other Expenses": "5.38",
"Cost of Goods Sold": "2.77",
"Other Revenues": "-0.551",
"Comprehensive Net Income": "19.5",
"Other Net Income": "5.77",
"Other Compr. Net Income": "-2.09",
"Economic Capital Ratio": "31.0"
},
"2022": {
"Intangible Assets": "-8.86",
"Assets": "10.9",
"Liabilities": "7.58",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "48.3",
"Assets, Current": "13.5",
"Other Assets": "7.64",
"Other Liabilities": "-4.50",
"Liabilities, Current": "-2.75",
"Liabilities, Non-Current": "14.6",
"Other Expenses": "5.85",
"Expenses": "9.60",
"Revenues": "-2.41",
"Net Income": "15.0",
"Selling, General and Administrative Expense": "10.2",
"Cost of Goods Sold": "3.61",
"Research and Development": "-9.92",
"Other Revenues": "-2.41",
"Comprehensive Net Income": "12.1",
"Other Net Income": "7.74",
"Other Compr. Net Income": "-2.85",
"Economic Capital Ratio": "27.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001651311_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "247,368",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,787",
"Liabilities, Non-Current": "3,872",
"Other Assets": "12,293",
"Other Compr. Net Income": "-1,308",
"Other Expenses": "194",
"Other Liabilities": "91,417",
"Other Net Income": "0",
"Other Revenues": "34,833",
"Property and Equipment": "3,715",
"Research and Development": "55,680",
"Selling, General and Administrative Expense": "34,110"
},
"output_variables": {
"Assets": "263,376",
"Liabilities": "132,076",
"Expenses": "89,984",
"Revenues": "34,833",
"Stockholders Equity": "131,300",
"Net Income": "-55,151",
"Comprehensive Net Income": "-55,805",
"BaseVar": "260,788",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "243%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "217,993",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "46,746",
"Liabilities, Non-Current": "2,521",
"Other Assets": "9,109",
"Other Compr. Net Income": "7,485",
"Other Expenses": "503",
"Other Liabilities": "79,687",
"Other Net Income": "-9,132",
"Other Revenues": "29,943",
"Property and Equipment": "4,115",
"Research and Development": "70,040",
"Selling, General and Administrative Expense": "35,781"
},
"output_variables": {
"Assets": "231,217",
"Liabilities": "128,954",
"Expenses": "106,324",
"Revenues": "29,943",
"Stockholders Equity": "102,263",
"Net Income": "-85,513",
"Comprehensive Net Income": "-81,770",
"BaseVar": "256,528",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "213%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "424,179",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "71,898",
"Liabilities, Non-Current": "2,257",
"Other Assets": "28,872",
"Other Compr. Net Income": "-18,292",
"Other Expenses": "239",
"Other Liabilities": "66,244",
"Other Net Income": "23,399",
"Other Revenues": "49,107",
"Property and Equipment": "3,549",
"Research and Development": "98,187",
"Selling, General and Administrative Expense": "40,896"
},
"output_variables": {
"Assets": "456,600",
"Liabilities": "140,399",
"Expenses": "139,322",
"Revenues": "49,107",
"Stockholders Equity": "316,201",
"Net Income": "-66,816",
"Comprehensive Net Income": "-75,962",
"BaseVar": "413,560",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "306%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "306,443",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "78,926",
"Liabilities, Non-Current": "11,790",
"Other Assets": "57,877",
"Other Compr. Net Income": "-20,700",
"Other Expenses": "242",
"Other Liabilities": "38,771",
"Other Net Income": "29,341",
"Other Revenues": "43,113",
"Property and Equipment": "12,222",
"Research and Development": "232,279",
"Selling, General and Administrative Expense": "53,504"
},
"output_variables": {
"Assets": "376,542",
"Liabilities": "129,487",
"Expenses": "286,025",
"Revenues": "43,113",
"Stockholders Equity": "247,055",
"Net Income": "-213,571",
"Comprehensive Net Income": "-223,922",
"BaseVar": "442,604",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "249%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 2.726755231719805,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001651311.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001651311.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001651311.svg"
},
{
"company_id": "0001645460",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001645460.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001645460.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001645460.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001645460_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001645460_main_keyfigs.svg",
"name": "Cue Biopharma Inc",
"rank": 222,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001645460.svg",
"report_text": "The relative strengths and weaknesses of Cue Biopharma 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 Cue Biopharma Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Cue Biopharma Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 29% points.
The company's Economic Capital Ratio, given in the ranking table, is 271%, being 26% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001645460_2023_Cue_Biopharma_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-1.75",
"Assets": "-6.05",
"Liabilities": "38.7",
"Stockholders Equity": "17.2",
"ECR before LimitedLiability": "31.4",
"Other Assets": "6.21",
"Property and Equipment": "-0.965",
"Intangible Assets": "-8.95",
"Liabilities, Current": "7.07",
"Other Liabilities": "26.8",
"Liabilities, Non-Current": "5.87",
"Selling, General and Administrative Expense": "-1.67",
"Expenses": "-18.9",
"Revenues": "5.36",
"Net Income": "-13.0",
"Other Expenses": "6.20",
"Research and Development": "-26.7",
"Cost of Goods Sold": "3.50",
"Other Revenues": "5.36",
"Comprehensive Net Income": "-13.1",
"Economic Capital Ratio": "23.7"
},
"2022": {
"Intangible Assets": "-8.41",
"Assets": "32.3",
"Liabilities": "15.3",
"Stockholders Equity": "57.1",
"ECR before LimitedLiability": "46.5",
"Assets, Current": "38.2",
"Other Assets": "7.42",
"Property and Equipment": "-2.12",
"Other Liabilities": "25.2",
"Liabilities, Current": "16.8",
"Liabilities, Non-Current": "-28.6",
"Other Expenses": "6.08",
"Expenses": "-4.17",
"Revenues": "-11.5",
"Net Income": "-16.0",
"Selling, General and Administrative Expense": "3.53",
"Cost of Goods Sold": "3.38",
"Research and Development": "-16.8",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-15.9",
"Economic Capital Ratio": "26.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001645460_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "68,468",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,788",
"Liabilities, Non-Current": "5,121",
"Other Assets": "12,821",
"Other Compr. Net Income": "-7.1",
"Other Expenses": "495",
"Other Liabilities": "0",
"Other Net Income": "46",
"Other Revenues": "14,941",
"Property and Equipment": "2,112",
"Research and Development": "41,347",
"Selling, General and Administrative Expense": "17,307"
},
"output_variables": {
"Assets": "83,401",
"Liabilities": "17,909",
"Expenses": "59,148",
"Revenues": "14,941",
"Stockholders Equity": "65,492",
"Net Income": "-44,161",
"Comprehensive Net Income": "-44,165",
"BaseVar": "87,726",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "299%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "77,187",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,549",
"Liabilities, Non-Current": "14,052",
"Other Assets": "12,597",
"Other Compr. Net Income": "-96",
"Other Expenses": "-277",
"Other Liabilities": "0",
"Other Net Income": "214",
"Other Revenues": "1,245",
"Property and Equipment": "1,499",
"Research and Development": "38,578",
"Selling, General and Administrative Expense": "16,169"
},
"output_variables": {
"Assets": "91,283",
"Liabilities": "25,601",
"Expenses": "54,470",
"Revenues": "1,245",
"Stockholders Equity": "65,683",
"Net Income": "-53,010",
"Comprehensive Net Income": "-53,058",
"BaseVar": "86,455",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "271%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 2.7082911943449535,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001645460.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001645460.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001645460.svg"
},
{
"company_id": "0001721484",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001721484.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001721484.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001721484_main_keyfigs.svg",
"name": "Longeveron Inc",
"rank": 223,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001721484.svg",
"report_text": "The relative strengths and weaknesses of Longeveron 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 Longeveron Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Longeveron Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 271%, being 26% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001721484_2023_Longeveron_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "4.57",
"Assets": "21.6",
"Liabilities": "31.4",
"Stockholders Equity": "57.5",
"ECR before LimitedLiability": "46.4",
"Assets, Current": "8.31",
"Other Assets": "-5.27",
"Property and Equipment": "13.1",
"Other Liabilities": "3.19",
"Liabilities, Current": "4.22",
"Liabilities, Non-Current": "24.4",
"Other Expenses": "1.85",
"Expenses": "-12.1",
"Revenues": "-9.21",
"Net Income": "-21.8",
"Selling, General and Administrative Expense": "-8.35",
"Research and Development": "-6.32",
"Other Revenues": "-9.21",
"Comprehensive Net Income": "-22.5",
"Other Compr. Net Income": "-0.783",
"Economic Capital Ratio": "25.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001721484_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "20,280",
"Cost of Goods Sold": "725",
"Intangible Assets": "2,409",
"Liabilities, Current": "4,869",
"Liabilities, Non-Current": "0",
"Other Assets": "1,775",
"Other Compr. Net Income": "-435",
"Other Expenses": "1,051",
"Other Liabilities": "2,041",
"Other Net Income": "0",
"Other Revenues": "1,222",
"Property and Equipment": "2,949",
"Research and Development": "9,370",
"Selling, General and Administrative Expense": "8,119"
},
"output_variables": {
"Assets": "27,413",
"Liabilities": "6,910",
"Expenses": "19,265",
"Revenues": "1,222",
"Stockholders Equity": "20,503",
"Net Income": "-18,043",
"Comprehensive Net Income": "-18,260",
"BaseVar": "27,622",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "271%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.7070259486666046,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001721484.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001721484.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001721484.svg"
},
{
"company_id": "0001935979",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001935979.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001935979.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001935979_main_keyfigs.svg",
"name": "Biohaven Ltd",
"rank": 224,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001935979.svg",
"report_text": "The relative strengths and weaknesses of Biohaven 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 Biohaven Ltd compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 79% points.The greatest weakness of Biohaven Ltd is the variable Net Income, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 271%, being 26% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001935979_2023_Biohaven_Ltd.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-5.13",
"Assets": "19.8",
"Liabilities": "56.2",
"Stockholders Equity": "79.2",
"ECR before LimitedLiability": "46.3",
"Assets, Current": "39.0",
"Other Assets": "-7.07",
"Other Liabilities": "29.3",
"Liabilities, Current": "19.8",
"Liabilities, Non-Current": "9.11",
"Other Expenses": "6.63",
"Expenses": "-29.7",
"Revenues": "-15.2",
"Net Income": "-45.2",
"Selling, General and Administrative Expense": "3.37",
"Cost of Goods Sold": "3.95",
"Research and Development": "-42.7",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-45.0",
"Other Net Income": "-1.10",
"Economic Capital Ratio": "25.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001935979_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "586,968",
"Cost of Goods Sold": "0",
"Intangible Assets": "19,790",
"Liabilities, Current": "90,021",
"Liabilities, Non-Current": "32,991",
"Other Assets": "37,513",
"Other Compr. Net Income": "284",
"Other Expenses": "438",
"Other Liabilities": "0",
"Other Net Income": "-1,909",
"Other Revenues": "0",
"Property and Equipment": "17,512",
"Research and Development": "437,072",
"Selling, General and Administrative Expense": "130,860"
},
"output_variables": {
"Assets": "661,783",
"Liabilities": "123,012",
"Expenses": "568,370",
"Revenues": "0",
"Stockholders Equity": "538,771",
"Net Income": "-570,279",
"Comprehensive Net Income": "-570,137",
"BaseVar": "677,679",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "271%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.706888008229627,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001935979.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001935979.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001935979.svg"
},
{
"company_id": "0000879407",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000879407.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000879407.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000879407.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000879407_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000879407_main_keyfigs.svg",
"name": "Arrowhead Pharmaceuticals INC",
"rank": 225,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000879407.svg",
"report_text": "The relative strengths and weaknesses of Arrowhead Pharmaceuticals 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 Arrowhead Pharmaceuticals INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Arrowhead Pharmaceuticals INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 269%, being 25% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000879407_2023_Arrowhead_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "0",
"Assets": "-138",
"Stockholders Equity": "-4.39",
"ECR before LimitedLiability": "-158",
"Intangible Assets": "-3.66",
"Property and Equipment": "-0.832",
"Assets, Current": "-113",
"Other Liabilities": "-0.180",
"Liabilities": "-1.70",
"Liabilities, Non-Current": "-0.0251",
"Liabilities, Current": "-0.521",
"Research and Development": "-0.222",
"Expenses": "-10.6",
"Net Income": "-138",
"Other Expenses": "-0.800",
"Selling, General and Administrative Expense": "-0.0268",
"Other Revenues": "-0.153",
"Revenues": "-0.153",
"Comprehensive Net Income": "-138",
"Other Net Income": "-1.94",
"Economic Capital Ratio": "-234"
},
"2012": {
"Property and Equipment": "0",
"Assets": "-134",
"Stockholders Equity": "-4.11",
"ECR before LimitedLiability": "-147",
"Assets, Current": "-120",
"Intangible Assets": "-1.57",
"Liabilities, Current": "-0.310",
"Liabilities": "-1.14",
"Other Liabilities": "-0.138",
"Liabilities, Non-Current": "0",
"Selling, General and Administrative Expense": "-0.0220",
"Expenses": "-7.47",
"Net Income": "-109",
"Research and Development": "-0.107",
"Other Expenses": "-0.605",
"Cost of Goods Sold": "0",
"Other Revenues": "-0.0682",
"Revenues": "-0.0682",
"Comprehensive Net Income": "-108",
"Other Net Income": "-0.626",
"Economic Capital Ratio": "-220"
},
"2013": {
"Other Assets": "13.7",
"Assets": "31.7",
"Liabilities": "23.3",
"Stockholders Equity": "59.3",
"ECR before LimitedLiability": "15.2",
"Intangible Assets": "-16.6",
"Property and Equipment": "9.03",
"Assets, Current": "27.4",
"Liabilities, Non-Current": "-11.0",
"Liabilities, Current": "-4.08",
"Other Liabilities": "37.4",
"Selling, General and Administrative Expense": "18.2",
"Expenses": "-4.76",
"Revenues": "-24.1",
"Net Income": "-47.8",
"Other Expenses": "-25.8",
"Cost of Goods Sold": "3.32",
"Other Revenues": "-24.1",
"Comprehensive Net Income": "-48.1",
"Other Net Income": "-20.7",
"Economic Capital Ratio": "-12.8"
},
"2014": {
"Other Assets": "6.52",
"Assets": "49.5",
"Liabilities": "52.1",
"Stockholders Equity": "146",
"ECR before LimitedLiability": "151",
"Property and Equipment": "-0.563",
"Assets, Current": "47.4",
"Intangible Assets": "-4.39",
"Other Liabilities": "27.9",
"Liabilities, Current": "27.4",
"Selling, General and Administrative Expense": "14.9",
"Expenses": "13.6",
"Revenues": "-14.5",
"Net Income": "-2.82",
"Cost of Goods Sold": "1.64",
"Other Expenses": "-7.66",
"Research and Development": "4.66",
"Other Revenues": "-14.5",
"Other Net Income": "-2.20",
"Comprehensive Net Income": "-2.68",
"Economic Capital Ratio": "117"
},
"2015": {
"Assets": "22.3",
"Liabilities": "46.6",
"Stockholders Equity": "74.7",
"ECR before LimitedLiability": "51.4",
"Other Assets": "-8.86",
"Intangible Assets": "14.6",
"Assets, Current": "18.7",
"Other Liabilities": "31.7",
"Liabilities, Non-Current": "-3.42",
"Liabilities, Current": "19.4",
"Other Expenses": "-24.0",
"Expenses": "-20.9",
"Revenues": "-16.8",
"Net Income": "-34.3",
"Cost of Goods Sold": "1.84",
"Selling, General and Administrative Expense": "15.8",
"Research and Development": "-14.1",
"Other Revenues": "-16.8",
"Other Net Income": "3.25",
"Comprehensive Net Income": "-34.3",
"Economic Capital Ratio": "32.4"
},
"2016": {
"Other Assets": "-9.50",
"Assets": "38.4",
"Liabilities": "15.3",
"Stockholders Equity": "64.7",
"ECR before LimitedLiability": "49.5",
"Assets, Current": "17.9",
"Property and Equipment": "12.7",
"Intangible Assets": "14.3",
"Other Liabilities": "26.6",
"Liabilities, Non-Current": "-3.60",
"Liabilities, Current": "-8.38",
"Research and Development": "-6.69",
"Expenses": "-6.72",
"Revenues": "-15.4",
"Net Income": "-21.6",
"Selling, General and Administrative Expense": "13.9",
"Other Expenses": "-15.4",
"Cost of Goods Sold": "1.90",
"Other Revenues": "-15.4",
"Comprehensive Net Income": "-21.5",
"Economic Capital Ratio": "27.1"
},
"2017": {
"Other Assets": "-9.59",
"Assets": "5.06",
"Liabilities": "50.2",
"Stockholders Equity": "47.6",
"ECR before LimitedLiability": "85.6",
"Intangible Assets": "10.7",
"Assets, Current": "-5.75",
"Property and Equipment": "12.3",
"Liabilities, Current": "8.53",
"Other Liabilities": "37.0",
"Liabilities, Non-Current": "6.45",
"Selling, General and Administrative Expense": "18.5",
"Expenses": "-1.63",
"Revenues": "15.3",
"Net Income": "16.1",
"Other Expenses": "-21.1",
"Cost of Goods Sold": "2.78",
"Other Revenues": "15.3",
"Comprehensive Net Income": "15.9",
"Other Net Income": "2.41",
"Economic Capital Ratio": "66.1"
},
"2018": {
"Assets, Current": "8.35",
"Assets": "19.8",
"Liabilities": "59.9",
"Stockholders Equity": "85.7",
"ECR before LimitedLiability": "96.7",
"Other Assets": "-7.61",
"Intangible Assets": "8.81",
"Property and Equipment": "9.86",
"Liabilities, Current": "23.3",
"Other Liabilities": "28.8",
"Liabilities, Non-Current": "11.5",
"Research and Development": "-24.2",
"Expenses": "-7.60",
"Revenues": "0.178",
"Net Income": "-6.20",
"Cost of Goods Sold": "4.01",
"Other Expenses": "7.62",
"Selling, General and Administrative Expense": "4.96",
"Other Revenues": "0.178",
"Other Net Income": "1.23",
"Comprehensive Net Income": "-6.37",
"Economic Capital Ratio": "79.0"
},
"2019": {
"Other Assets": "2.88",
"Assets": "11.0",
"Liabilities": "22.2",
"Stockholders Equity": "40.1",
"ECR before LimitedLiability": "133",
"Assets, Current": "9.60",
"Intangible Assets": "-3.34",
"Liabilities, Current": "-29.0",
"Other Liabilities": "26.5",
"Liabilities, Non-Current": "21.2",
"Other Expenses": "8.15",
"Expenses": "33.3",
"Revenues": "32.5",
"Net Income": "69.2",
"Cost of Goods Sold": "3.95",
"Selling, General and Administrative Expense": "15.1",
"Research and Development": "6.01",
"Other Revenues": "32.5",
"Comprehensive Net Income": "68.8",
"Other Net Income": "2.13",
"Economic Capital Ratio": "106"
},
"2020": {
"Intangible Assets": "-2.04",
"Assets": "21.3",
"Liabilities": "67.9",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "143",
"Other Assets": "20.7",
"Property and Equipment": "2.27",
"Liabilities, Non-Current": "12.5",
"Liabilities, Current": "33.8",
"Other Liabilities": "28.5",
"Selling, General and Administrative Expense": "7.50",
"Expenses": "11.0",
"Revenues": "6.69",
"Net Income": "20.4",
"Cost of Goods Sold": "3.23",
"Research and Development": "-6.05",
"Other Expenses": "6.27",
"Other Revenues": "6.69",
"Other Net Income": "2.90",
"Comprehensive Net Income": "20.4",
"Economic Capital Ratio": "123"
},
"2021": {
"Assets, Current": "-31.4",
"Assets": "-1.86",
"Liabilities": "-31.9",
"Stockholders Equity": "-25.0",
"Economic Capital Ratio": "-8.50",
"Other Assets": "50.4",
"Property and Equipment": "5.56",
"Intangible Assets": "-6.88",
"Liabilities, Current": "-11.5",
"Other Liabilities": "22.1",
"Liabilities, Non-Current": "-44.6",
"Selling, General and Administrative Expense": "7.35",
"Expenses": "11.8",
"Revenues": "6.91",
"Net Income": "20.7",
"Other Expenses": "6.04",
"Research and Development": "-4.72",
"Cost of Goods Sold": "3.08",
"Other Revenues": "6.91",
"Comprehensive Net Income": "20.7",
"Other Net Income": "1.73"
},
"2022": {
"Intangible Assets": "-7.42",
"Assets": "-5.16",
"Liabilities": "4.47",
"Stockholders Equity": "-4.84",
"ECR before LimitedLiability": "45.1",
"Assets, Current": "-27.5",
"Other Assets": "19.8",
"Property and Equipment": "19.8",
"Other Liabilities": "28.8",
"Liabilities, Current": "6.90",
"Liabilities, Non-Current": "-33.7",
"Other Expenses": "6.05",
"Expenses": "8.75",
"Revenues": "21.3",
"Net Income": "30.7",
"Selling, General and Administrative Expense": "8.42",
"Cost of Goods Sold": "3.90",
"Research and Development": "-9.46",
"Other Revenues": "21.3",
"Comprehensive Net Income": "30.8",
"Economic Capital Ratio": "24.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000879407_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "9,861",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,582",
"Liabilities, Non-Current": "742",
"Other Assets": "6,002",
"Other Compr. Net Income": "0",
"Other Expenses": "34,099",
"Other Liabilities": "0",
"Other Net Income": "-35,415",
"Other Revenues": "3,992",
"Property and Equipment": "25",
"Research and Development": "40,429",
"Selling, General and Administrative Expense": "25,591"
},
"output_variables": {
"Assets": "15,889",
"Liabilities": "3,324",
"Expenses": "100,119",
"Revenues": "3,992",
"Stockholders Equity": "12,564",
"Net Income": "-131,542",
"Comprehensive Net Income": "-131,542",
"BaseVar": "79,370",
"ECR before LimitedLiability": "-1,084%",
"Economic Capital Ratio": "0.012%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "6,567",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,328",
"Liabilities, Non-Current": "2,391",
"Other Assets": "5,065",
"Other Compr. Net Income": "0",
"Other Expenses": "47,383",
"Other Liabilities": "0",
"Other Net Income": "-36,437",
"Other Revenues": "4,139",
"Property and Equipment": "4,896",
"Research and Development": "42,619",
"Selling, General and Administrative Expense": "31,353"
},
"output_variables": {
"Assets": "16,528",
"Liabilities": "7,719",
"Expenses": "121,355",
"Revenues": "4,139",
"Stockholders Equity": "8,809",
"Net Income": "-153,653",
"Comprehensive Net Income": "-153,653",
"BaseVar": "93,089",
"ECR before LimitedLiability": "-1,109%",
"Economic Capital Ratio": "0.0075%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "28,844",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,725",
"Liabilities, Non-Current": "2,870",
"Other Assets": "4,973",
"Other Compr. Net Income": "0",
"Other Expenses": "12,685",
"Other Liabilities": "0",
"Other Net Income": "-7,114",
"Other Revenues": "290",
"Property and Equipment": "3,513",
"Research and Development": "8,706",
"Selling, General and Administrative Expense": "3,489"
},
"output_variables": {
"Assets": "37,330",
"Liabilities": "11,595",
"Expenses": "24,880",
"Revenues": "290",
"Stockholders Equity": "25,735",
"Net Income": "-31,703",
"Comprehensive Net Income": "-31,703",
"BaseVar": "40,604",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "230%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "154,801",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,013",
"Liabilities, Current": "11,847",
"Liabilities, Non-Current": "4,984",
"Other Assets": "23,130",
"Other Compr. Net Income": "0",
"Other Expenses": "22,776",
"Other Liabilities": "0",
"Other Net Income": "-5,399",
"Other Revenues": "173",
"Property and Equipment": "3,873",
"Research and Development": "21,037",
"Selling, General and Administrative Expense": "5,769"
},
"output_variables": {
"Assets": "182,817",
"Liabilities": "16,832",
"Expenses": "49,583",
"Revenues": "173",
"Stockholders Equity": "165,985",
"Net Income": "-54,809",
"Comprehensive Net Income": "-54,809",
"BaseVar": "127,402",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "374%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "102,871",
"Cost of Goods Sold": "0",
"Intangible Assets": "24,824",
"Liabilities, Current": "15,901",
"Liabilities, Non-Current": "6,746",
"Other Assets": "46",
"Other Compr. Net Income": "-136",
"Other Expenses": "39,897",
"Other Liabilities": "0",
"Other Net Income": "4,365",
"Other Revenues": "385",
"Property and Equipment": "4,527",
"Research and Development": "46,287",
"Selling, General and Administrative Expense": "7,832"
},
"output_variables": {
"Assets": "132,268",
"Liabilities": "22,646",
"Expenses": "94,016",
"Revenues": "385",
"Stockholders Equity": "109,622",
"Net Income": "-89,267",
"Comprehensive Net Income": "-89,335",
"BaseVar": "126,908",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "298%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "90,503",
"Cost of Goods Sold": "0",
"Intangible Assets": "22,165",
"Liabilities, Current": "25,644",
"Liabilities, Non-Current": "7,508",
"Other Assets": "122",
"Other Compr. Net Income": "-136",
"Other Expenses": "31,768",
"Other Liabilities": "0",
"Other Net Income": "-39",
"Other Revenues": "155",
"Property and Equipment": "15,387",
"Research and Development": "41,858",
"Selling, General and Administrative Expense": "9,848"
},
"output_variables": {
"Assets": "128,177",
"Liabilities": "33,152",
"Expenses": "83,474",
"Revenues": "155",
"Stockholders Equity": "95,024",
"Net Income": "-83,358",
"Comprehensive Net Income": "-83,426",
"BaseVar": "122,567",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "270%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "67,903",
"Cost of Goods Sold": "0",
"Intangible Assets": "20,464",
"Liabilities, Current": "18,701",
"Liabilities, Non-Current": "4,454",
"Other Assets": "142",
"Other Compr. Net Income": "86",
"Other Expenses": "29,948",
"Other Liabilities": "0",
"Other Net Income": "2,645",
"Other Revenues": "25,902",
"Property and Equipment": "15,513",
"Research and Development": "32,228",
"Selling, General and Administrative Expense": "6,993"
},
"output_variables": {
"Assets": "104,022",
"Liabilities": "23,155",
"Expenses": "69,169",
"Revenues": "25,902",
"Stockholders Equity": "80,867",
"Net Income": "-40,622",
"Comprehensive Net Income": "-40,579",
"BaseVar": "112,489",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "311%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "78,769",
"Cost of Goods Sold": "0",
"Intangible Assets": "18,764",
"Liabilities, Current": "12,365",
"Liabilities, Non-Current": "4,004",
"Other Assets": "142",
"Other Compr. Net Income": "-24",
"Other Expenses": "3,223",
"Other Liabilities": "0",
"Other Net Income": "1,478",
"Other Revenues": "21,220",
"Property and Equipment": "13,935",
"Research and Development": "50,812",
"Selling, General and Administrative Expense": "18,227"
},
"output_variables": {
"Assets": "111,610",
"Liabilities": "16,369",
"Expenses": "72,262",
"Revenues": "21,220",
"Stockholders Equity": "95,241",
"Net Income": "-49,564",
"Comprehensive Net Income": "-49,576",
"BaseVar": "111,482",
"ECR before LimitedLiability": "247%",
"Economic Capital Ratio": "334%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "265,247",
"Cost of Goods Sold": "0",
"Intangible Assets": "17,064",
"Liabilities, Current": "97,071",
"Liabilities, Non-Current": "8,739",
"Other Assets": "44,320",
"Other Compr. Net Income": "-295",
"Other Expenses": "159",
"Other Liabilities": "0",
"Other Net Income": "6,991",
"Other Revenues": "16,621",
"Property and Equipment": "23,215",
"Research and Development": "82,313",
"Selling, General and Administrative Expense": "26,449"
},
"output_variables": {
"Assets": "349,845",
"Liabilities": "105,809",
"Expenses": "108,920",
"Revenues": "16,621",
"Stockholders Equity": "244,036",
"Net Income": "-85,308",
"Comprehensive Net Income": "-85,456",
"BaseVar": "294,241",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "300%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "322,370",
"Cost of Goods Sold": "0",
"Intangible Assets": "15,363",
"Liabilities, Current": "40,681",
"Liabilities, Non-Current": "20,043",
"Other Assets": "153,889",
"Other Compr. Net Income": "-368",
"Other Expenses": "17",
"Other Liabilities": "0",
"Other Net Income": "8,625",
"Other Revenues": "121,594",
"Property and Equipment": "30,881",
"Research and Development": "150,055",
"Selling, General and Administrative Expense": "55,097"
},
"output_variables": {
"Assets": "522,504",
"Liabilities": "60,725",
"Expenses": "205,169",
"Revenues": "121,594",
"Stockholders Equity": "461,779",
"Net Income": "-74,951",
"Comprehensive Net Income": "-75,135",
"BaseVar": "459,492",
"ECR before LimitedLiability": "319%",
"Economic Capital Ratio": "382%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "384,597",
"Cost of Goods Sold": "0",
"Intangible Assets": "13,663",
"Liabilities, Current": "146,536",
"Liabilities, Non-Current": "154,790",
"Other Assets": "263,213",
"Other Compr. Net Income": "214",
"Other Expenses": "2.0",
"Other Liabilities": "0",
"Other Net Income": "8,186",
"Other Revenues": "117,334",
"Property and Equipment": "48,675",
"Research and Development": "368,198",
"Selling, General and Administrative Expense": "98,763"
},
"output_variables": {
"Assets": "710,148",
"Liabilities": "301,326",
"Expenses": "466,963",
"Revenues": "117,334",
"Stockholders Equity": "408,822",
"Net Income": "-341,443",
"Comprehensive Net Income": "-341,336",
"BaseVar": "802,085",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "237%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "405,299",
"Cost of Goods Sold": "0",
"Intangible Assets": "11,962",
"Liabilities, Current": "138,850",
"Liabilities, Non-Current": "134,750",
"Other Assets": "164,381",
"Other Compr. Net Income": "-76",
"Other Expenses": "3,457",
"Other Liabilities": "0",
"Other Net Income": "5,774",
"Other Revenues": "212,085",
"Property and Equipment": "110,297",
"Research and Development": "661,799",
"Selling, General and Administrative Expense": "202,585"
},
"output_variables": {
"Assets": "691,939",
"Liabilities": "273,600",
"Expenses": "867,842",
"Revenues": "212,085",
"Stockholders Equity": "418,339",
"Net Income": "-649,983",
"Comprehensive Net Income": "-650,021",
"BaseVar": "1,025,657",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "192%"
}
}
},
"top_rated": false,
"trend": 42.0,
"value": 2.6948784340220673,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000879407.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000879407.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000879407.svg"
},
{
"company_id": "0001253689",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001253689.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001253689.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001253689.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001253689_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001253689_main_keyfigs.svg",
"name": "Crescent Biopharma INC",
"rank": 226,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001253689.svg",
"report_text": "The relative strengths and weaknesses of Crescent Biopharma 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 Crescent Biopharma INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 82% points.The greatest weakness of Crescent Biopharma INC is the variable Net Income, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 269%, being 25% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001253689_2023_Crescent_Biopharma_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-3.93",
"Assets": "19.9",
"Liabilities": "67.4",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "157",
"Property and Equipment": "-2.09",
"Assets, Current": "42.5",
"Intangible Assets": "-5.65",
"Other Liabilities": "35.5",
"Liabilities, Current": "23.4",
"Liabilities, Non-Current": "15.4",
"Selling, General and Administrative Expense": "10.2",
"Expenses": "8.00",
"Revenues": "13.3",
"Net Income": "23.1",
"Cost of Goods Sold": "2.10",
"Other Expenses": "11.2",
"Research and Development": "-15.8",
"Other Revenues": "13.3",
"Comprehensive Net Income": "23.3",
"Economic Capital Ratio": "123"
},
"2015": {
"Property and Equipment": "-3.53",
"Assets": "-0.838",
"Liabilities": "67.5",
"Stockholders Equity": "46.1",
"ECR before LimitedLiability": "103",
"Other Assets": "-5.72",
"Intangible Assets": "-9.65",
"Assets, Current": "23.4",
"Other Liabilities": "37.2",
"Liabilities, Non-Current": "18.5",
"Liabilities, Current": "17.2",
"Other Expenses": "13.3",
"Expenses": "-4.63",
"Revenues": "27.1",
"Net Income": "22.1",
"Cost of Goods Sold": "2.09",
"Selling, General and Administrative Expense": "7.46",
"Research and Development": "-27.8",
"Other Revenues": "27.1",
"Comprehensive Net Income": "22.2",
"Economic Capital Ratio": "83.8"
},
"2016": {
"Other Assets": "-6.59",
"Assets": "34.0",
"Liabilities": "48.3",
"Stockholders Equity": "93.4",
"ECR before LimitedLiability": "68.3",
"Assets, Current": "79.5",
"Property and Equipment": "-3.08",
"Intangible Assets": "-12.4",
"Other Liabilities": "23.0",
"Liabilities, Non-Current": "17.1",
"Liabilities, Current": "10.0",
"Research and Development": "-32.4",
"Expenses": "-19.3",
"Revenues": "-16.3",
"Net Income": "-34.7",
"Other Expenses": "12.0",
"Cost of Goods Sold": "2.00",
"Other Revenues": "-16.3",
"Comprehensive Net Income": "-34.7",
"Other Net Income": "0.636",
"Economic Capital Ratio": "45.8"
},
"2017": {
"Other Assets": "-3.43",
"Assets": "45.4",
"Liabilities": "66.1",
"Stockholders Equity": "163",
"ECR before LimitedLiability": "158",
"Intangible Assets": "-4.28",
"Assets, Current": "77.4",
"Property and Equipment": "-1.48",
"Liabilities, Current": "27.6",
"Other Liabilities": "28.2",
"Liabilities, Non-Current": "17.5",
"Selling, General and Administrative Expense": "8.48",
"Expenses": "16.0",
"Revenues": "-12.8",
"Net Income": "3.95",
"Research and Development": "-1.50",
"Other Expenses": "7.11",
"Cost of Goods Sold": "2.00",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "3.85",
"Economic Capital Ratio": "138"
},
"2018": {
"Assets, Current": "63.5",
"Assets": "39.2",
"Liabilities": "74.4",
"Stockholders Equity": "174",
"ECR before LimitedLiability": "176",
"Other Assets": "-2.14",
"Intangible Assets": "-3.23",
"Liabilities, Current": "36.5",
"Other Liabilities": "24.9",
"Liabilities, Non-Current": "22.4",
"Research and Development": "-1.48",
"Expenses": "19.5",
"Revenues": "-13.1",
"Net Income": "8.64",
"Cost of Goods Sold": "3.15",
"Other Expenses": "5.96",
"Selling, General and Administrative Expense": "12.0",
"Other Revenues": "-13.1",
"Other Net Income": "1.80",
"Comprehensive Net Income": "8.53",
"Economic Capital Ratio": "158"
},
"2019": {
"Other Assets": "-2.98",
"Assets": "47.6",
"Liabilities": "68.1",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "162",
"Property and Equipment": "-2.10",
"Assets, Current": "77.2",
"Intangible Assets": "-4.70",
"Liabilities, Current": "31.7",
"Other Liabilities": "24.0",
"Liabilities, Non-Current": "19.5",
"Other Expenses": "6.99",
"Expenses": "9.53",
"Revenues": "-14.1",
"Comprehensive Net Income": "-1.99",
"Cost of Goods Sold": "3.37",
"Selling, General and Administrative Expense": "8.83",
"Research and Development": "-9.74",
"Other Revenues": "-14.1",
"Other Net Income": "2.69",
"Economic Capital Ratio": "135"
},
"2020": {
"Intangible Assets": "-4.77",
"Assets": "29.0",
"Liabilities": "68.2",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "125",
"Other Assets": "-3.12",
"Property and Equipment": "-2.05",
"Assets, Current": "49.0",
"Liabilities, Non-Current": "21.4",
"Liabilities, Current": "27.5",
"Other Liabilities": "26.1",
"Other Revenues": "-4.73",
"Revenues": "-4.73",
"Net Income": "-4.58",
"Selling, General and Administrative Expense": "4.88",
"Comprehensive Net Income": "-4.62",
"Other Net Income": "0.867",
"Research and Development": "-14.9",
"Cost of Goods Sold": "3.12",
"Other Expenses": "6.06",
"Economic Capital Ratio": "105"
},
"2021": {
"Assets, Current": "39.9",
"Assets": "12.5",
"Liabilities": "53.8",
"Stockholders Equity": "65.3",
"ECR before LimitedLiability": "44.1",
"Other Assets": "-7.57",
"Property and Equipment": "-3.11",
"Intangible Assets": "-7.61",
"Liabilities, Current": "9.72",
"Other Liabilities": "25.2",
"Liabilities, Non-Current": "21.5",
"Selling, General and Administrative Expense": "-1.62",
"Expenses": "-25.2",
"Revenues": "-11.9",
"Net Income": "-36.5",
"Other Expenses": "6.29",
"Research and Development": "-33.0",
"Cost of Goods Sold": "3.21",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "-36.5",
"Economic Capital Ratio": "36.5"
},
"2022": {
"Intangible Assets": "-10.1",
"Assets": "16.4",
"Liabilities": "63.7",
"Stockholders Equity": "81.8",
"ECR before LimitedLiability": "45.0",
"Assets, Current": "63.7",
"Other Assets": "-13.6",
"Property and Equipment": "-4.80",
"Other Liabilities": "30.2",
"Liabilities, Current": "9.16",
"Liabilities, Non-Current": "26.9",
"Other Expenses": "6.96",
"Expenses": "-35.3",
"Revenues": "-15.5",
"Net Income": "-50.7",
"Selling, General and Administrative Expense": "-16.6",
"Cost of Goods Sold": "4.09",
"Research and Development": "-29.8",
"Other Revenues": "-15.5",
"Comprehensive Net Income": "-50.6",
"Economic Capital Ratio": "24.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001253689_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "56,115",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,461",
"Liabilities, Non-Current": "0",
"Other Assets": "697",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "18",
"Other Revenues": "15,027",
"Property and Equipment": "452",
"Research and Development": "19,571",
"Selling, General and Administrative Expense": "6,596"
},
"output_variables": {
"Assets": "57,264",
"Liabilities": "6,461",
"Expenses": "26,167",
"Revenues": "15,027",
"Stockholders Equity": "50,803",
"Net Income": "-11,122",
"Comprehensive Net Income": "-11,122",
"BaseVar": "52,468",
"ECR before LimitedLiability": "313%",
"Economic Capital Ratio": "377%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "47,244",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,747",
"Liabilities, Non-Current": "0",
"Other Assets": "697",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "244",
"Other Net Income": "15",
"Other Revenues": "20,071",
"Property and Equipment": "521",
"Research and Development": "25,050",
"Selling, General and Administrative Expense": "7,805"
},
"output_variables": {
"Assets": "48,462",
"Liabilities": "7,991",
"Expenses": "32,856",
"Revenues": "20,071",
"Stockholders Equity": "40,472",
"Net Income": "-12,769",
"Comprehensive Net Income": "-12,769",
"BaseVar": "54,697",
"ECR before LimitedLiability": "267%",
"Economic Capital Ratio": "347%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "40,520",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,334",
"Liabilities, Non-Current": "0",
"Other Assets": "812",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "754",
"Other Net Income": "104",
"Other Revenues": "18",
"Property and Equipment": "1,056",
"Research and Development": "23,282",
"Selling, General and Administrative Expense": "8,650"
},
"output_variables": {
"Assets": "42,388",
"Liabilities": "7,087",
"Expenses": "31,932",
"Revenues": "18",
"Stockholders Equity": "35,301",
"Net Income": "-31,810",
"Comprehensive Net Income": "-31,810",
"BaseVar": "40,765",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "291%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "127,220",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,175",
"Liabilities, Non-Current": "0",
"Other Assets": "257",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "707",
"Other Net Income": "3,389",
"Other Revenues": "0.68",
"Property and Equipment": "1,107",
"Research and Development": "24,346",
"Selling, General and Administrative Expense": "10,163"
},
"output_variables": {
"Assets": "128,583",
"Liabilities": "8,882",
"Expenses": "34,509",
"Revenues": "0.68",
"Stockholders Equity": "119,701",
"Net Income": "-31,119",
"Comprehensive Net Income": "-31,119",
"BaseVar": "87,682",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "392%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "212,269",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,763",
"Liabilities, Non-Current": "0",
"Other Assets": "1,613",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "612",
"Other Net Income": "16,131",
"Other Revenues": "0",
"Property and Equipment": "957",
"Research and Development": "45,760",
"Selling, General and Administrative Expense": "11,945"
},
"output_variables": {
"Assets": "214,839",
"Liabilities": "9,375",
"Expenses": "57,705",
"Revenues": "0",
"Stockholders Equity": "205,464",
"Net Income": "-41,574",
"Comprehensive Net Income": "-41,574",
"BaseVar": "149,025",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "412%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "162,528",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,951",
"Liabilities, Non-Current": "2,819",
"Other Assets": "4,619",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,616",
"Other Revenues": "0",
"Property and Equipment": "823",
"Research and Development": "50,392",
"Selling, General and Administrative Expense": "15,828"
},
"output_variables": {
"Assets": "167,970",
"Liabilities": "13,769",
"Expenses": "66,219",
"Revenues": "0",
"Stockholders Equity": "154,201",
"Net Income": "-62,604",
"Comprehensive Net Income": "-62,604",
"BaseVar": "125,787",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "369%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "138,273",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,428",
"Liabilities, Non-Current": "1,920",
"Other Assets": "3,938",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "264",
"Other Net Income": "-731",
"Other Revenues": "9,789",
"Property and Equipment": "621",
"Research and Development": "44,093",
"Selling, General and Administrative Expense": "18,342"
},
"output_variables": {
"Assets": "142,832",
"Liabilities": "14,613",
"Expenses": "62,435",
"Revenues": "9,789",
"Stockholders Equity": "128,219",
"Net Income": "-53,378",
"Comprehensive Net Income": "-53,378",
"BaseVar": "115,200",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "90,789",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,824",
"Liabilities, Non-Current": "919",
"Other Assets": "3,189",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "2,361",
"Property and Equipment": "369",
"Research and Development": "48,467",
"Selling, General and Administrative Expense": "17,344"
},
"output_variables": {
"Assets": "94,347",
"Liabilities": "12,743",
"Expenses": "65,811",
"Revenues": "2,361",
"Stockholders Equity": "81,604",
"Net Income": "-63,450",
"Comprehensive Net Income": "-63,450",
"BaseVar": "87,631",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "312%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "50,715",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,881",
"Liabilities, Non-Current": "0",
"Other Assets": "853",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "198",
"Property and Equipment": "242",
"Research and Development": "23,417",
"Selling, General and Administrative Expense": "20,351"
},
"output_variables": {
"Assets": "51,811",
"Liabilities": "8,881",
"Expenses": "43,768",
"Revenues": "198",
"Stockholders Equity": "42,930",
"Net Income": "-43,570",
"Comprehensive Net Income": "-43,570",
"BaseVar": "52,328",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "278%"
}
}
},
"top_rated": false,
"trend": -14.0,
"value": 2.6938211564370516,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001253689.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001253689.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001253689.svg"
},
{
"company_id": "0001124524",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001124524.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001124524.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001124524.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001124524_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001124524_main_keyfigs.svg",
"name": "Cryoport Inc",
"rank": 227,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001124524.svg",
"report_text": "The relative strengths and weaknesses of Cryoport 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 Cryoport Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Cryoport Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 110% points.
The company's Economic Capital Ratio, given in the ranking table, is 269%, being 25% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001124524_2023_Cryoport_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-12.9",
"Assets": "67.2",
"Liabilities": "-40.3",
"Stockholders Equity": "31.6",
"ECR before LimitedLiability": "59.3",
"Intangible Assets": "-11.5",
"Assets, Current": "78.7",
"Other Liabilities": "-21.6",
"Liabilities, Non-Current": "11.5",
"Liabilities, Current": "-30.1",
"Research and Development": "29.7",
"Expenses": "13.7",
"Revenues": "-23.9",
"Net Income": "-14.3",
"Other Expenses": "10.7",
"Cost of Goods Sold": "-9.39",
"Selling, General and Administrative Expense": "-15.7",
"Other Revenues": "-23.9",
"Comprehensive Net Income": "-14.6",
"Other Net Income": "-3.33",
"Economic Capital Ratio": "-16.3"
},
"2012": {
"Property and Equipment": "6.80",
"Assets": "2.62",
"Liabilities": "7.12",
"Stockholders Equity": "7.28",
"Assets, Current": "7.68",
"Intangible Assets": "-14.7",
"Other Assets": "-21.5",
"Liabilities, Current": "7.40",
"Economic Capital Ratio": "-72.2",
"Other Liabilities": "-27.1",
"Liabilities, Non-Current": "6.95",
"Selling, General and Administrative Expense": "-82.4",
"Expenses": "-48.4",
"Revenues": "-31.2",
"Net Income": "-80.4",
"Research and Development": "7.86",
"Other Expenses": "7.29",
"Cost of Goods Sold": "-23.7",
"Other Revenues": "-31.2",
"Comprehensive Net Income": "-80.2",
"Other Net Income": "-5.44"
},
"2013": {
"Other Assets": "-17.3",
"Assets": "-96.5",
"Liabilities": "-3.76",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-173",
"Intangible Assets": "-12.3",
"Property and Equipment": "6.38",
"Assets, Current": "-91.9",
"Liabilities, Current": "-2.83",
"Other Liabilities": "-1.29",
"Selling, General and Administrative Expense": "-43.1",
"Expenses": "-37.7",
"Revenues": "-2.80",
"Net Income": "-40.0",
"Other Expenses": "6.25",
"Research and Development": "9.84",
"Cost of Goods Sold": "-14.3",
"Other Revenues": "-2.80",
"Comprehensive Net Income": "-40.2",
"Other Net Income": "1.01",
"Economic Capital Ratio": "-201"
},
"2014": {
"Other Assets": "-4.48",
"Assets": "-144",
"Liabilities": "-0.381",
"Stockholders Equity": "-138",
"ECR before LimitedLiability": "-220",
"Property and Equipment": "-0.307",
"Assets, Current": "-135",
"Intangible Assets": "-4.92",
"Other Liabilities": "-0.775",
"Liabilities, Current": "0.313",
"Liabilities, Non-Current": "-0.267",
"Selling, General and Administrative Expense": "-0.487",
"Expenses": "-42.0",
"Revenues": "0.0212",
"Net Income": "-38.5",
"Cost of Goods Sold": "-0.554",
"Other Expenses": "-37.2",
"Research and Development": "0.308",
"Other Revenues": "0.0212",
"Other Net Income": "0.0471",
"Comprehensive Net Income": "-38.3",
"Economic Capital Ratio": "-254"
},
"2015": {
"Property and Equipment": "-5.77",
"Assets": "-159",
"Liabilities": "2.19",
"Stockholders Equity": "-233",
"ECR before LimitedLiability": "-169",
"Other Assets": "-27.0",
"Intangible Assets": "-32.2",
"Assets, Current": "-114",
"Other Liabilities": "7.35",
"Liabilities, Non-Current": "3.75",
"Liabilities, Current": "-13.3",
"Other Expenses": "-38.6",
"Expenses": "-55.8",
"Revenues": "26.2",
"Net Income": "-33.9",
"Cost of Goods Sold": "-31.1",
"Selling, General and Administrative Expense": "-17.3",
"Research and Development": "24.1",
"Other Revenues": "26.2",
"Comprehensive Net Income": "-33.9",
"Economic Capital Ratio": "-188"
},
"2017": {
"Other Assets": "-8.20",
"Assets": "-13.9",
"Liabilities": "115",
"Stockholders Equity": "44.9",
"ECR before LimitedLiability": "120",
"Intangible Assets": "-11.2",
"Assets, Current": "-0.451",
"Property and Equipment": "6.23",
"Liabilities, Current": "52.6",
"Other Liabilities": "47.3",
"Liabilities, Non-Current": "29.2",
"Selling, General and Administrative Expense": "-9.44",
"Expenses": "-23.7",
"Revenues": "46.4",
"Net Income": "22.6",
"Research and Development": "34.7",
"Other Expenses": "-17.6",
"Cost of Goods Sold": "-31.7",
"Other Revenues": "46.4",
"Comprehensive Net Income": "22.4",
"Economic Capital Ratio": "100"
},
"2018": {
"Assets, Current": "29.6",
"Assets": "6.49",
"Liabilities": "11.8",
"Stockholders Equity": "20.0",
"ECR before LimitedLiability": "70.2",
"Other Assets": "-8.55",
"Intangible Assets": "-11.5",
"Property and Equipment": "3.45",
"Liabilities, Current": "42.6",
"Other Liabilities": "-65.3",
"Liabilities, Non-Current": "23.2",
"Research and Development": "27.4",
"Expenses": "15.3",
"Revenues": "19.3",
"Net Income": "33.2",
"Cost of Goods Sold": "-12.8",
"Other Expenses": "-5.51",
"Selling, General and Administrative Expense": "6.83",
"Other Revenues": "19.3",
"Comprehensive Net Income": "33.0",
"Economic Capital Ratio": "52.5"
},
"2020": {
"Intangible Assets": "133",
"Assets": "30.4",
"Liabilities": "-4.38",
"Stockholders Equity": "49.1",
"ECR before LimitedLiability": "80.8",
"Other Assets": "-3.90",
"Property and Equipment": "2.80",
"Assets, Current": "-29.8",
"Liabilities, Non-Current": "14.5",
"Liabilities, Current": "30.4",
"Other Liabilities": "-58.2",
"Selling, General and Administrative Expense": "6.12",
"Expenses": "25.0",
"Revenues": "2.88",
"Net Income": "28.3",
"Cost of Goods Sold": "-5.05",
"Research and Development": "18.5",
"Other Expenses": "5.29",
"Other Revenues": "2.88",
"Comprehensive Net Income": "28.7",
"Economic Capital Ratio": "61.3"
},
"2021": {
"Assets, Current": "-25.7",
"Assets": "-4.92",
"Liabilities": "-29.4",
"Stockholders Equity": "-28.0",
"ECR before LimitedLiability": "-5.84",
"Other Assets": "-12.3",
"Intangible Assets": "46.9",
"Liabilities, Current": "37.8",
"Other Liabilities": "-99.8",
"Liabilities, Non-Current": "17.6",
"Selling, General and Administrative Expense": "10.6",
"Expenses": "33.4",
"Revenues": "7.28",
"Net Income": "16.6",
"Other Expenses": "6.09",
"Research and Development": "24.6",
"Cost of Goods Sold": "-8.33",
"Other Revenues": "7.28",
"Comprehensive Net Income": "16.2",
"Other Net Income": "-22.4",
"Economic Capital Ratio": "-13.5"
},
"2022": {
"Intangible Assets": "48.7",
"Assets": "20.2",
"Liabilities": "-36.3",
"Stockholders Equity": "1.99",
"ECR before LimitedLiability": "45.0",
"Assets, Current": "-12.8",
"Other Assets": "-9.11",
"Property and Equipment": "4.20",
"Other Liabilities": "-110",
"Liabilities, Current": "40.7",
"Liabilities, Non-Current": "14.0",
"Other Expenses": "5.08",
"Expenses": "33.1",
"Revenues": "10.2",
"Net Income": "43.3",
"Selling, General and Administrative Expense": "10.2",
"Cost of Goods Sold": "-9.33",
"Research and Development": "26.9",
"Other Revenues": "10.2",
"Comprehensive Net Income": "41.7",
"Economic Capital Ratio": "24.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001124524_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "9,998",
"Cost of Goods Sold": "1,303",
"Intangible Assets": "355",
"Liabilities, Current": "3,238",
"Liabilities, Non-Current": "0",
"Other Assets": "9.4",
"Other Compr. Net Income": "0",
"Other Expenses": "1.6",
"Other Liabilities": "1,845",
"Other Net Income": "-554",
"Other Revenues": "476",
"Property and Equipment": "670",
"Research and Development": "449",
"Selling, General and Administrative Expense": "4,320"
},
"output_variables": {
"Assets": "11,031",
"Liabilities": "5,083",
"Expenses": "6,074",
"Revenues": "476",
"Stockholders Equity": "5,948",
"Net Income": "-6,152",
"Comprehensive Net Income": "-6,152",
"BaseVar": "11,609",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "218%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "5,133",
"Cost of Goods Sold": "1,392",
"Intangible Assets": "379",
"Liabilities, Current": "1,109",
"Liabilities, Non-Current": "0",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "1.6",
"Other Liabilities": "1,375",
"Other Net Income": "-397",
"Other Revenues": "556",
"Property and Equipment": "682",
"Research and Development": "492",
"Selling, General and Administrative Expense": "6,106"
},
"output_variables": {
"Assets": "6,214",
"Liabilities": "2,484",
"Expenses": "7,992",
"Revenues": "556",
"Stockholders Equity": "3,730",
"Net Income": "-7,833",
"Comprehensive Net Income": "-7,833",
"BaseVar": "8,821",
"ECR before LimitedLiability": "6.8%",
"Economic Capital Ratio": "148%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "958",
"Cost of Goods Sold": "1,588",
"Intangible Assets": "272",
"Liabilities, Current": "2,497",
"Liabilities, Non-Current": "0",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "74",
"Other Liabilities": "1,322",
"Other Net Income": "16",
"Other Revenues": "1,101",
"Property and Equipment": "505",
"Research and Development": "425",
"Selling, General and Administrative Expense": "5,412"
},
"output_variables": {
"Assets": "1,756",
"Liabilities": "3,819",
"Expenses": "7,499",
"Revenues": "1,101",
"Stockholders Equity": "-2,063",
"Net Income": "-6,382",
"Comprehensive Net Income": "-6,382",
"BaseVar": "7,096",
"ECR before LimitedLiability": "-390%",
"Economic Capital Ratio": "42%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,112",
"Cost of Goods Sold": "2,333",
"Intangible Assets": "180",
"Liabilities, Current": "4,014",
"Liabilities, Non-Current": "0",
"Other Assets": "9.4",
"Other Compr. Net Income": "0",
"Other Expenses": "86,627",
"Other Liabilities": "0",
"Other Net Income": "13",
"Other Revenues": "10,457",
"Property and Equipment": "409",
"Research and Development": "408",
"Selling, General and Administrative Expense": "4,976"
},
"output_variables": {
"Assets": "1,710",
"Liabilities": "4,014",
"Expenses": "94,344",
"Revenues": "10,457",
"Stockholders Equity": "-2,304",
"Net Income": "-83,874",
"Comprehensive Net Income": "-83,874",
"BaseVar": "55,269",
"ECR before LimitedLiability": "-3,106%",
"Economic Capital Ratio": "0.000000000000000000000000000000043%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,162",
"Cost of Goods Sold": "2,978",
"Intangible Assets": "137",
"Liabilities, Current": "2,996",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,219",
"Other Liabilities": "26",
"Other Net Income": "-3.5",
"Other Revenues": "10,031",
"Property and Equipment": "308",
"Research and Development": "347",
"Selling, General and Administrative Expense": "2,742"
},
"output_variables": {
"Assets": "2,607",
"Liabilities": "3,023",
"Expenses": "15,287",
"Revenues": "10,031",
"Stockholders Equity": "-416",
"Net Income": "-5,260",
"Comprehensive Net Income": "-5,260",
"BaseVar": "15,476",
"ECR before LimitedLiability": "-219%",
"Economic Capital Ratio": "96%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,299",
"Cost of Goods Sold": "7,043",
"Intangible Assets": "91",
"Liabilities, Current": "2,185",
"Liabilities, Non-Current": "0",
"Other Assets": "363",
"Other Compr. Net Income": "0",
"Other Expenses": "4,956",
"Other Liabilities": "192",
"Other Net Income": "14",
"Other Revenues": "24,536",
"Property and Equipment": "2,511",
"Research and Development": "1,287",
"Selling, General and Administrative Expense": "8,997"
},
"output_variables": {
"Assets": "20,264",
"Liabilities": "2,377",
"Expenses": "22,283",
"Revenues": "24,536",
"Stockholders Equity": "17,887",
"Net Income": "2,266",
"Comprehensive Net Income": "2,266",
"BaseVar": "34,737",
"ECR before LimitedLiability": "364%",
"Economic Capital Ratio": "413%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "51,775",
"Cost of Goods Sold": "21,949",
"Intangible Assets": "137",
"Liabilities, Current": "3,061",
"Liabilities, Non-Current": "0",
"Other Assets": "351",
"Other Compr. Net Income": "3.2",
"Other Expenses": "6,618",
"Other Liabilities": "15,012",
"Other Net Income": "-824",
"Other Revenues": "51,172",
"Property and Equipment": "4,357",
"Research and Development": "2,707",
"Selling, General and Administrative Expense": "11,422"
},
"output_variables": {
"Assets": "56,620",
"Liabilities": "18,074",
"Expenses": "42,696",
"Revenues": "51,172",
"Stockholders Equity": "38,547",
"Net Income": "7,652",
"Comprehensive Net Income": "7,654",
"BaseVar": "84,694",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "333%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "147,157",
"Cost of Goods Sold": "71,375",
"Intangible Assets": "359,190",
"Liabilities, Current": "35,020",
"Liabilities, Non-Current": "12,437",
"Other Assets": "16,022",
"Other Compr. Net Income": "5,421",
"Other Expenses": "2,283",
"Other Liabilities": "122,250",
"Other Net Income": "-2,674",
"Other Revenues": "136,932",
"Property and Equipment": "30,036",
"Research and Development": "14,893",
"Selling, General and Administrative Expense": "82,985"
},
"output_variables": {
"Assets": "552,405",
"Liabilities": "169,707",
"Expenses": "171,536",
"Revenues": "136,932",
"Stockholders Equity": "382,698",
"Net Income": "-37,278",
"Comprehensive Net Income": "-34,567",
"BaseVar": "519,337",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "317%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "693,516",
"Cost of Goods Sold": "544,117",
"Intangible Assets": "348,381",
"Liabilities, Current": "42,645",
"Liabilities, Non-Current": "18,442",
"Other Assets": "22,044",
"Other Compr. Net Income": "5,413",
"Other Expenses": "1,165",
"Other Liabilities": "410,055",
"Other Net Income": "-1,512,322",
"Other Revenues": "941,716",
"Property and Equipment": "49,029",
"Research and Development": "48,537",
"Selling, General and Administrative Expense": "227,728"
},
"output_variables": {
"Assets": "1,112,970",
"Liabilities": "471,142",
"Expenses": "821,547",
"Revenues": "941,716",
"Stockholders Equity": "641,828",
"Net Income": "-1,392,154",
"Comprehensive Net Income": "-1,389,447",
"BaseVar": "2,432,556",
"ECR before LimitedLiability": "1.2%",
"Economic Capital Ratio": "142%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "604,176",
"Cost of Goods Sold": "138,624",
"Intangible Assets": "342,126",
"Liabilities, Current": "40,851",
"Liabilities, Non-Current": "25,172",
"Other Assets": "28,841",
"Other Compr. Net Income": "-166,501",
"Other Expenses": "2,074",
"Other Liabilities": "416,885",
"Other Net Income": "-249,202",
"Other Revenues": "248,563",
"Property and Equipment": "63,603",
"Research and Development": "14,901",
"Selling, General and Administrative Expense": "167,767"
},
"output_variables": {
"Assets": "1,038,746",
"Liabilities": "482,908",
"Expenses": "323,366",
"Revenues": "248,563",
"Stockholders Equity": "555,838",
"Net Income": "-324,006",
"Comprehensive Net Income": "-407,256",
"BaseVar": "1,254,643",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "235%"
}
}
},
"top_rated": false,
"trend": 46.0,
"value": 2.6936539735321086,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001124524.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001124524.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001124524.svg"
},
{
"company_id": "0001383701",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001383701.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001383701.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001383701.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001383701_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001383701_main_keyfigs.svg",
"name": "Histogen Inc",
"rank": 228,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001383701.svg",
"report_text": "The relative strengths and weaknesses of Histogen 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 Histogen Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Histogen Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 267%, being 23% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001383701_2023_Histogen_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-13.9",
"Assets": "13.3",
"Liabilities": "124",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "50.0",
"Intangible Assets": "-17.4",
"Property and Equipment": "-10.4",
"Assets, Current": "90.1",
"Liabilities, Non-Current": "18.3",
"Liabilities, Current": "70.8",
"Other Liabilities": "49.3",
"Selling, General and Administrative Expense": "-18.8",
"Expenses": "-72.4",
"Revenues": "-30.8",
"Net Income": "-108",
"Other Expenses": "18.2",
"Research and Development": "-74.8",
"Other Revenues": "-30.8",
"Comprehensive Net Income": "-109",
"Other Net Income": "-7.22",
"Economic Capital Ratio": "22.0"
},
"2014": {
"Other Assets": "-5.69",
"Assets": "42.3",
"Liabilities": "56.9",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "112",
"Property and Equipment": "-3.02",
"Assets, Current": "83.7",
"Intangible Assets": "-7.84",
"Other Liabilities": "29.9",
"Liabilities, Current": "17.8",
"Liabilities, Non-Current": "12.7",
"Expenses": "-11.6",
"Revenues": "-16.7",
"Net Income": "-26.7",
"Cost of Goods Sold": "1.90",
"Other Expenses": "10.2",
"Research and Development": "-22.8",
"Other Revenues": "-16.7",
"Other Net Income": "1.59",
"Comprehensive Net Income": "-26.6",
"Economic Capital Ratio": "78.9"
},
"2015": {
"Property and Equipment": "-3.14",
"Assets": "34.5",
"Liabilities": "62.4",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "88.9",
"Other Assets": "-3.97",
"Intangible Assets": "-8.81",
"Assets, Current": "69.4",
"Other Liabilities": "30.9",
"Liabilities, Non-Current": "14.5",
"Liabilities, Current": "21.3",
"Other Expenses": "10.6",
"Expenses": "-15.0",
"Revenues": "-15.8",
"Net Income": "-31.3",
"Cost of Goods Sold": "1.68",
"Selling, General and Administrative Expense": "-3.03",
"Research and Development": "-24.3",
"Other Revenues": "-15.8",
"Comprehensive Net Income": "-31.2",
"Economic Capital Ratio": "69.8"
},
"2016": {
"Other Assets": "-7.41",
"Assets": "46.1",
"Liabilities": "-55.0",
"Stockholders Equity": "6.97",
"ECR before LimitedLiability": "11.2",
"Assets, Current": "92.6",
"Property and Equipment": "-7.03",
"Intangible Assets": "-14.4",
"Other Liabilities": "22.6",
"Liabilities, Non-Current": "13.3",
"Liabilities, Current": "-99.7",
"Research and Development": "1.29",
"Expenses": "21.4",
"Revenues": "-13.2",
"Net Income": "7.77",
"Selling, General and Administrative Expense": "7.43",
"Other Expenses": "10.5",
"Cost of Goods Sold": "1.75",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "7.77",
"Economic Capital Ratio": "-11.2"
},
"2017": {
"Other Assets": "-8.45",
"Assets": "-6.41",
"Liabilities": "21.2",
"Stockholders Equity": "3.95",
"ECR before LimitedLiability": "57.6",
"Intangible Assets": "-14.3",
"Assets, Current": "30.2",
"Property and Equipment": "-6.69",
"Liabilities, Current": "-40.2",
"Other Liabilities": "36.4",
"Liabilities, Non-Current": "20.5",
"Selling, General and Administrative Expense": "14.5",
"Expenses": "6.11",
"Revenues": "26.6",
"Net Income": "32.9",
"Research and Development": "-21.0",
"Other Expenses": "10.3",
"Cost of Goods Sold": "2.88",
"Other Revenues": "26.6",
"Comprehensive Net Income": "32.7",
"Economic Capital Ratio": "38.0"
},
"2018": {
"Assets, Current": "-7.60",
"Assets": "-42.5",
"Liabilities": "38.9",
"Stockholders Equity": "-50.4",
"ECR before LimitedLiability": "30.7",
"Other Assets": "-13.1",
"Intangible Assets": "-20.8",
"Property and Equipment": "-9.80",
"Liabilities, Current": "-31.7",
"Other Liabilities": "37.0",
"Liabilities, Non-Current": "31.4",
"Research and Development": "-42.6",
"Expenses": "-13.5",
"Revenues": "51.6",
"Net Income": "36.3",
"Cost of Goods Sold": "5.96",
"Other Expenses": "11.4",
"Selling, General and Administrative Expense": "13.9",
"Other Revenues": "51.6",
"Comprehensive Net Income": "36.1",
"Economic Capital Ratio": "13.0"
},
"2019": {
"Other Assets": "-13.1",
"Assets": "-34.9",
"Liabilities": "181",
"Stockholders Equity": "9.26",
"ECR before LimitedLiability": "143",
"Property and Equipment": "-7.11",
"Assets, Current": "-12.3",
"Intangible Assets": "-13.0",
"Liabilities, Current": "97.7",
"Other Liabilities": "53.5",
"Liabilities, Non-Current": "58.5",
"Other Expenses": "17.1",
"Expenses": "-56.8",
"Revenues": "90.1",
"Net Income": "36.8",
"Cost of Goods Sold": "8.27",
"Selling, General and Administrative Expense": "-9.65",
"Research and Development": "-74.2",
"Other Revenues": "90.1",
"Comprehensive Net Income": "36.1",
"Economic Capital Ratio": "116"
},
"2020": {
"Intangible Assets": "-1.24",
"Assets": "-65.1",
"Liabilities, Non-Current": "-26.3",
"Stockholders Equity": "-79.8",
"Other Assets": "21.1",
"Property and Equipment": "-0.668",
"Assets, Current": "-87.3",
"Selling, General and Administrative Expense": "-0.973",
"Expenses": "-41.7",
"Revenues": "-0.618",
"Net Income": "-48.4",
"Cost of Goods Sold": "0.526",
"Research and Development": "-0.406",
"Other Expenses": "-25.8",
"Other Revenues": "-0.618",
"ECR before LimitedLiability": "-97.0",
"Liabilities, Current": "2.79",
"Other Liabilities": "2.27",
"Other Net Income": "0.165",
"Comprehensive Net Income": "-48.5",
"Economic Capital Ratio": "-117"
},
"2021": {
"Assets, Current": "4.94",
"Assets": "6.96",
"Liabilities": "14.2",
"Stockholders Equity": "21.8",
"ECR before LimitedLiability": "13.8",
"Other Assets": "15.0",
"Intangible Assets": "-9.01",
"Liabilities, Current": "23.7",
"Other Liabilities": "22.2",
"Liabilities, Non-Current": "-34.6",
"Selling, General and Administrative Expense": "-12.1",
"Expenses": "-12.6",
"Revenues": "-8.96",
"Net Income": "-19.1",
"Other Expenses": "5.33",
"Research and Development": "-8.92",
"Cost of Goods Sold": "3.18",
"Other Revenues": "-8.96",
"Comprehensive Net Income": "-19.1",
"Other Net Income": "2.40",
"Economic Capital Ratio": "6.14"
},
"2022": {
"Intangible Assets": "-10.0",
"Assets": "2.42",
"Liabilities": "28.6",
"Stockholders Equity": "26.5",
"ECR before LimitedLiability": "43.1",
"Assets, Current": "-9.85",
"Other Assets": "30.3",
"Property and Equipment": "-2.02",
"Other Liabilities": "28.0",
"Liabilities, Current": "45.5",
"Liabilities, Non-Current": "-50.8",
"Other Expenses": "6.79",
"Expenses": "-9.95",
"Revenues": "6.29",
"Net Income": "-4.56",
"Selling, General and Administrative Expense": "-26.2",
"Cost of Goods Sold": "4.00",
"Research and Development": "6.26",
"Other Revenues": "6.29",
"Comprehensive Net Income": "-4.43",
"Economic Capital Ratio": "22.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001383701_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "56,898",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,817",
"Liabilities, Non-Current": "0",
"Other Assets": "14",
"Other Compr. Net Income": "11",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-3,884",
"Other Revenues": "0",
"Property and Equipment": "23",
"Research and Development": "47,773",
"Selling, General and Administrative Expense": "22,767"
},
"output_variables": {
"Assets": "56,936",
"Liabilities": "2,817",
"Expenses": "70,540",
"Revenues": "0",
"Stockholders Equity": "54,119",
"Net Income": "-74,424",
"Comprehensive Net Income": "-74,418",
"BaseVar": "67,094",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "265%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "37,869",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,175",
"Liabilities, Non-Current": "0",
"Other Assets": "342",
"Other Compr. Net Income": "-25",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-32",
"Other Revenues": "0",
"Property and Equipment": "237",
"Research and Development": "14,909",
"Selling, General and Administrative Expense": "7,379"
},
"output_variables": {
"Assets": "38,448",
"Liabilities": "4,175",
"Expenses": "22,288",
"Revenues": "0",
"Stockholders Equity": "34,273",
"Net Income": "-22,320",
"Comprehensive Net Income": "-22,332",
"BaseVar": "32,484",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "38,490",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,983",
"Liabilities, Non-Current": "0",
"Other Assets": "892",
"Other Compr. Net Income": "9.4",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-18",
"Other Revenues": "0",
"Property and Equipment": "345",
"Research and Development": "16,298",
"Selling, General and Administrative Expense": "7,833"
},
"output_variables": {
"Assets": "39,727",
"Liabilities": "3,983",
"Expenses": "24,131",
"Revenues": "0",
"Stockholders Equity": "35,745",
"Net Income": "-24,149",
"Comprehensive Net Income": "-24,144",
"BaseVar": "33,934",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "80,453",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "39,560",
"Liabilities, Non-Current": "0",
"Other Assets": "1,610",
"Other Compr. Net Income": "4.4",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "58",
"Other Revenues": "799",
"Property and Equipment": "261",
"Research and Development": "18,968",
"Selling, General and Administrative Expense": "9,516"
},
"output_variables": {
"Assets": "82,324",
"Liabilities": "39,560",
"Expenses": "28,484",
"Revenues": "799",
"Stockholders Equity": "42,764",
"Net Income": "-27,626",
"Comprehensive Net Income": "-27,624",
"BaseVar": "75,615",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "236%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "79,224",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,142",
"Liabilities, Non-Current": "0",
"Other Assets": "2,538",
"Other Compr. Net Income": "-49",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "135",
"Other Revenues": "208,266",
"Property and Equipment": "179",
"Research and Development": "35,984",
"Selling, General and Administrative Expense": "9,913"
},
"output_variables": {
"Assets": "81,941",
"Liabilities": "28,142",
"Expenses": "45,897",
"Revenues": "208,266",
"Stockholders Equity": "53,799",
"Net Income": "162,504",
"Comprehensive Net Income": "162,479",
"BaseVar": "182,215",
"ECR before LimitedLiability": "508%",
"Economic Capital Ratio": "526%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "47,426",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,521",
"Liabilities, Non-Current": "0",
"Other Assets": "1,223",
"Other Compr. Net Income": "-71",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "228",
"Other Revenues": "33,636",
"Property and Equipment": "154",
"Research and Development": "41,902",
"Selling, General and Administrative Expense": "10,237"
},
"output_variables": {
"Assets": "48,803",
"Liabilities": "18,521",
"Expenses": "52,139",
"Revenues": "33,636",
"Stockholders Equity": "30,282",
"Net Income": "-18,275",
"Comprehensive Net Income": "-18,311",
"BaseVar": "76,699",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "262%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "21,606",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,640",
"Liabilities, Non-Current": "0",
"Other Assets": "221",
"Other Compr. Net Income": "36",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "500",
"Other Revenues": "21,845",
"Property and Equipment": "0",
"Research and Development": "28,586",
"Selling, General and Administrative Expense": "10,294"
},
"output_variables": {
"Assets": "21,827",
"Liabilities": "1,640",
"Expenses": "38,880",
"Revenues": "21,845",
"Stockholders Equity": "20,187",
"Net Income": "-16,535",
"Comprehensive Net Income": "-16,517",
"BaseVar": "42,364",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "325%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,400",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,785",
"Liabilities, Non-Current": "4,828",
"Other Assets": "6,342",
"Other Compr. Net Income": "6.6",
"Other Expenses": "8,220",
"Other Liabilities": "487",
"Other Net Income": "241",
"Other Revenues": "-1,807",
"Property and Equipment": "271",
"Research and Development": "10,101",
"Selling, General and Administrative Expense": "7,764"
},
"output_variables": {
"Assets": "15,013",
"Liabilities": "8,100",
"Expenses": "26,085",
"Revenues": "-1,807",
"Stockholders Equity": "6,913",
"Net Income": "-27,651",
"Comprehensive Net Income": "-27,647",
"BaseVar": "25,626",
"ECR before LimitedLiability": "-109%",
"Economic Capital Ratio": "128%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "21,609",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,330",
"Liabilities, Non-Current": "4,617",
"Other Assets": "5,237",
"Other Compr. Net Income": "0",
"Other Expenses": "7,611",
"Other Liabilities": "112",
"Other Net Income": "307",
"Other Revenues": "866",
"Property and Equipment": "399",
"Research and Development": "7,982",
"Selling, General and Administrative Expense": "7,403"
},
"output_variables": {
"Assets": "27,245",
"Liabilities": "7,059",
"Expenses": "22,996",
"Revenues": "866",
"Stockholders Equity": "20,186",
"Net Income": "-21,822",
"Comprehensive Net Income": "-21,822",
"BaseVar": "29,236",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "253%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,456",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,234",
"Liabilities, Non-Current": "4,379",
"Other Assets": "5,181",
"Other Compr. Net Income": "0",
"Other Expenses": "74",
"Other Liabilities": "84",
"Other Net Income": "155",
"Other Revenues": "4,205",
"Property and Equipment": "436",
"Research and Development": "5,776",
"Selling, General and Administrative Expense": "8,875"
},
"output_variables": {
"Assets": "19,073",
"Liabilities": "5,697",
"Expenses": "14,725",
"Revenues": "4,205",
"Stockholders Equity": "13,376",
"Net Income": "-10,365",
"Comprehensive Net Income": "-10,365",
"BaseVar": "21,928",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "269%"
}
}
},
"top_rated": false,
"trend": 20.0,
"value": 2.674545209545424,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001383701.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001383701.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001383701.svg"
},
{
"company_id": "0001752828",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001752828.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001752828.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001752828.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001752828_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001752828_main_keyfigs.svg",
"name": "Celularity Inc",
"rank": 229,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001752828.svg",
"report_text": "The relative strengths and weaknesses of Celularity 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 Celularity Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 126% points.The greatest weakness of Celularity Inc is the variable Liabilities, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 267%, being 22% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001752828_2023_Celularity_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-94.5",
"Assets": "-13.9",
"Liabilities": "-117",
"Stockholders Equity": "-98.4",
"ECR before LimitedLiability": "-95.6",
"Other Assets": "-13.8",
"Property and Equipment": "31.1",
"Intangible Assets": "51.0",
"Liabilities, Current": "27.3",
"Other Liabilities": "-184",
"Liabilities, Non-Current": "18.1",
"Expenses": "25.4",
"Revenues": "-8.60",
"Net Income": "19.3",
"Other Expenses": "14.3",
"Research and Development": "4.64",
"Cost of Goods Sold": "3.40",
"Other Revenues": "-8.60",
"Comprehensive Net Income": "19.2",
"Other Net Income": "2.91",
"Economic Capital Ratio": "-103"
},
"2022": {
"Intangible Assets": "126",
"Assets": "39.6",
"Liabilities": "-61.0",
"Stockholders Equity": "6.66",
"ECR before LimitedLiability": "42.4",
"Assets, Current": "-50.5",
"Other Assets": "5.94",
"Property and Equipment": "25.5",
"Other Liabilities": "-61.0",
"Liabilities, Current": "3.07",
"Liabilities, Non-Current": "-3.10",
"Other Expenses": "29.7",
"Expenses": "41.3",
"Revenues": "-6.20",
"Net Income": "44.4",
"Selling, General and Administrative Expense": "2.78",
"Research and Development": "5.18",
"Other Revenues": "-6.20",
"Comprehensive Net Income": "44.5",
"Other Net Income": "9.08",
"Economic Capital Ratio": "21.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001752828_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "59,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "246,491",
"Liabilities, Current": "26,225",
"Liabilities, Non-Current": "2,206",
"Other Assets": "17,912",
"Other Compr. Net Income": "0",
"Other Expenses": "-29,280",
"Other Liabilities": "286,279",
"Other Net Income": "8,961",
"Other Revenues": "21,335",
"Property and Equipment": "90,625",
"Research and Development": "88,353",
"Selling, General and Administrative Expense": "71,341"
},
"output_variables": {
"Assets": "414,128",
"Liabilities": "314,710",
"Expenses": "130,414",
"Revenues": "21,335",
"Stockholders Equity": "99,418",
"Net Income": "-100,118",
"Comprehensive Net Income": "-100,118",
"BaseVar": "444,774",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "172%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "33,502",
"Cost of Goods Sold": "0",
"Intangible Assets": "240,688",
"Liabilities, Current": "62,088",
"Liabilities, Non-Current": "30,525",
"Other Assets": "51,221",
"Other Compr. Net Income": "9.0",
"Other Expenses": "-100,796",
"Other Liabilities": "109,552",
"Other Net Income": "39,805",
"Other Revenues": "17,975",
"Property and Equipment": "75,655",
"Research and Development": "78,363",
"Selling, General and Administrative Expense": "66,021"
},
"output_variables": {
"Assets": "401,066",
"Liabilities": "202,165",
"Expenses": "43,588",
"Revenues": "17,975",
"Stockholders Equity": "198,901",
"Net Income": "14,192",
"Comprehensive Net Income": "14,196",
"BaseVar": "352,304",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "267%"
}
}
},
"top_rated": false,
"trend": 142.0,
"value": 2.6671200494226346,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001752828.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001752828.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001752828.svg"
},
{
"company_id": "0001505512",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001505512.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001505512.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001505512.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001505512_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001505512_main_keyfigs.svg",
"name": "Regulus Therapeutics Inc",
"rank": 230,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001505512.svg",
"report_text": "The relative strengths and weaknesses of Regulus Therapeutics 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 Regulus Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Regulus Therapeutics Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 266%, being 21% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001505512_2023_Regulus_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-2.45",
"Assets": "74.6",
"Liabilities": "-29.2",
"Stockholders Equity": "64.7",
"ECR before LimitedLiability": "130",
"Assets, Current": "123",
"Intangible Assets": "-7.91",
"Other Assets": "-6.60",
"Liabilities, Current": "16.6",
"Other Liabilities": "-60.1",
"Liabilities, Non-Current": "9.65",
"Selling, General and Administrative Expense": "16.7",
"Expenses": "35.9",
"Revenues": "-8.05",
"Net Income": "23.9",
"Other Expenses": "12.6",
"Cost of Goods Sold": "3.25",
"Other Revenues": "-8.05",
"Comprehensive Net Income": "24.1",
"Other Net Income": "-2.95",
"Economic Capital Ratio": "56.8"
},
"2013": {
"Other Assets": "-4.67",
"Assets": "44.5",
"Liabilities": "21.5",
"Stockholders Equity": "93.3",
"ECR before LimitedLiability": "116",
"Intangible Assets": "-6.01",
"Property and Equipment": "-1.03",
"Assets, Current": "71.8",
"Liabilities, Non-Current": "7.85",
"Liabilities, Current": "30.5",
"Other Liabilities": "-18.7",
"Selling, General and Administrative Expense": "13.7",
"Expenses": "20.3",
"Revenues": "-0.756",
"Net Income": "19.7",
"Other Expenses": "9.97",
"Research and Development": "-5.71",
"Cost of Goods Sold": "2.29",
"Other Revenues": "-0.756",
"Comprehensive Net Income": "19.5",
"Economic Capital Ratio": "87.8"
},
"2014": {
"Other Assets": "-5.60",
"Assets": "46.2",
"Liabilities": "10.3",
"Stockholders Equity": "80.9",
"ECR before LimitedLiability": "94.5",
"Assets, Current": "79.7",
"Intangible Assets": "-7.30",
"Other Liabilities": "19.8",
"Liabilities, Current": "-19.9",
"Liabilities, Non-Current": "8.93",
"Selling, General and Administrative Expense": "12.3",
"Expenses": "18.0",
"Revenues": "-9.72",
"Net Income": "2.00",
"Cost of Goods Sold": "1.69",
"Other Expenses": "9.06",
"Research and Development": "-5.04",
"Other Revenues": "-9.72",
"Other Net Income": "-6.10",
"Comprehensive Net Income": "2.08",
"Economic Capital Ratio": "61.2"
},
"2015": {
"Assets": "21.5",
"Liabilities": "62.0",
"Stockholders Equity": "94.1",
"ECR before LimitedLiability": "106",
"Other Assets": "-5.53",
"Intangible Assets": "-7.36",
"Assets, Current": "45.0",
"Other Liabilities": "27.9",
"Liabilities, Non-Current": "9.32",
"Liabilities, Current": "29.5",
"Other Expenses": "11.1",
"Expenses": "-2.49",
"Revenues": "1.42",
"Net Income": "-2.85",
"Cost of Goods Sold": "1.76",
"Selling, General and Administrative Expense": "5.62",
"Research and Development": "-21.2",
"Other Revenues": "1.42",
"Other Net Income": "-1.78",
"Comprehensive Net Income": "-2.74",
"Economic Capital Ratio": "86.7"
},
"2016": {
"Other Assets": "-16.1",
"Assets": "6.57",
"Liabilities": "-22.6",
"Stockholders Equity": "-12.1",
"ECR before LimitedLiability": "-29.0",
"Assets, Current": "37.2",
"Property and Equipment": "15.4",
"Intangible Assets": "-20.8",
"Other Liabilities": "-65.2",
"Liabilities, Non-Current": "16.6",
"Liabilities, Current": "21.8",
"Research and Development": "-37.0",
"Expenses": "-15.9",
"Revenues": "-17.6",
"Net Income": "-32.4",
"Selling, General and Administrative Expense": "7.06",
"Other Expenses": "13.5",
"Cost of Goods Sold": "2.48",
"Other Revenues": "-17.6",
"Comprehensive Net Income": "-32.4",
"Economic Capital Ratio": "-51.5"
},
"2017": {
"Other Assets": "-23.6",
"Assets": "-20.5",
"Liabilities": "-36.0",
"Stockholders Equity": "-52.9",
"Intangible Assets": "-28.1",
"Assets, Current": "8.11",
"Property and Equipment": "8.14",
"Liabilities, Current": "-56.3",
"Other Liabilities": "-1.000",
"Liabilities, Non-Current": "8.13",
"Selling, General and Administrative Expense": "6.03",
"Expenses": "-25.7",
"Revenues": "-21.3",
"Net Income": "-46.1",
"Research and Development": "-42.8",
"Other Expenses": "8.00",
"Cost of Goods Sold": "3.69",
"Other Revenues": "-21.3",
"ECR before LimitedLiability": "-83.2",
"Comprehensive Net Income": "-46.3",
"Economic Capital Ratio": "-103"
},
"2018": {
"Assets, Current": "-34.2",
"Assets": "-36.5",
"Liabilities": "-23.2",
"Stockholders Equity": "-90.8",
"ECR before LimitedLiability": "-129",
"Other Assets": "-11.7",
"Intangible Assets": "-14.5",
"Property and Equipment": "20.2",
"Liabilities, Current": "-25.1",
"Other Liabilities": "-3.01",
"Liabilities, Non-Current": "4.18",
"Research and Development": "-18.4",
"Expenses": "-16.0",
"Revenues": "-7.89",
"Net Income": "-22.6",
"Cost of Goods Sold": "2.13",
"Other Expenses": "1.47",
"Selling, General and Administrative Expense": "-0.646",
"Other Revenues": "-7.89",
"Comprehensive Net Income": "-22.7",
"Economic Capital Ratio": "-147"
},
"2019": {
"Other Assets": "-16.5",
"Assets": "6.80",
"Liabilities": "-35.4",
"Stockholders Equity": "-20.4",
"ECR before LimitedLiability": "1.58",
"Property and Equipment": "-5.28",
"Assets, Current": "61.3",
"Intangible Assets": "-16.2",
"Liabilities, Current": "-90.6",
"Other Liabilities": "23.8",
"Liabilities, Non-Current": "23.3",
"Other Expenses": "4.16",
"Expenses": "9.13",
"Revenues": "-0.532",
"Net Income": "8.72",
"Cost of Goods Sold": "4.68",
"Selling, General and Administrative Expense": "-2.45",
"Research and Development": "2.68",
"Other Revenues": "-0.532",
"Comprehensive Net Income": "8.28",
"Economic Capital Ratio": "-25.6"
},
"2020": {
"Intangible Assets": "-10.3",
"Assets": "-7.49",
"Liabilities": "29.3",
"Stockholders Equity": "9.33",
"ECR before LimitedLiability": "42.9",
"Other Assets": "-9.54",
"Property and Equipment": "-5.50",
"Assets, Current": "21.7",
"Liabilities, Non-Current": "28.5",
"Liabilities, Current": "-30.2",
"Other Liabilities": "28.7",
"Selling, General and Administrative Expense": "-1.20",
"Expenses": "-9.34",
"Revenues": "12.6",
"Net Income": "4.11",
"Cost of Goods Sold": "3.92",
"Research and Development": "-14.4",
"Other Expenses": "2.47",
"Other Revenues": "12.6",
"Comprehensive Net Income": "4.06",
"Economic Capital Ratio": "23.3"
},
"2021": {
"Assets, Current": "49.9",
"Assets": "26.7",
"Liabilities": "20.9",
"Stockholders Equity": "62.7",
"ECR before LimitedLiability": "51.3",
"Other Assets": "-4.39",
"Property and Equipment": "-2.88",
"Intangible Assets": "-6.00",
"Liabilities, Current": "20.4",
"Other Liabilities": "21.6",
"Liabilities, Non-Current": "-23.0",
"Expenses": "-0.340",
"Revenues": "-9.80",
"Net Income": "-9.65",
"Other Expenses": "3.88",
"Research and Development": "-7.17",
"Cost of Goods Sold": "2.69",
"Other Revenues": "-9.80",
"Comprehensive Net Income": "-9.69",
"Other Net Income": "0.490",
"Economic Capital Ratio": "43.6"
},
"2022": {
"Intangible Assets": "-8.59",
"Assets": "30.8",
"Liabilities": "14.4",
"Stockholders Equity": "53.7",
"ECR before LimitedLiability": "41.4",
"Assets, Current": "64.6",
"Other Assets": "-6.06",
"Property and Equipment": "-4.79",
"Other Liabilities": "25.4",
"Liabilities, Current": "-23.0",
"Liabilities, Non-Current": "10.7",
"Other Expenses": "4.19",
"Expenses": "-5.85",
"Revenues": "-11.9",
"Net Income": "-18.2",
"Cost of Goods Sold": "3.45",
"Research and Development": "-13.4",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "-18.1",
"Other Net Income": "-0.656",
"Economic Capital Ratio": "21.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001505512_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "98,929",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,154",
"Liabilities, Current": "12,768",
"Liabilities, Non-Current": "767",
"Other Assets": "125",
"Other Compr. Net Income": "15",
"Other Expenses": "237",
"Other Liabilities": "27,890",
"Other Net Income": "-4,707",
"Other Revenues": "12,810",
"Property and Equipment": "3,310",
"Research and Development": "20,342",
"Selling, General and Administrative Expense": "4,932"
},
"output_variables": {
"Assets": "103,518",
"Liabilities": "41,425",
"Expenses": "25,511",
"Revenues": "12,810",
"Stockholders Equity": "62,093",
"Net Income": "-17,408",
"Comprehensive Net Income": "-17,400",
"BaseVar": "93,993",
"ECR before LimitedLiability": "163%",
"Economic Capital Ratio": "277%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "117,182",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,128",
"Liabilities, Current": "10,370",
"Liabilities, Non-Current": "1,459",
"Other Assets": "987",
"Other Compr. Net Income": "36",
"Other Expenses": "13",
"Other Liabilities": "17,779",
"Other Net Income": "-1,145",
"Other Revenues": "19,861",
"Property and Equipment": "3,768",
"Research and Development": "29,942",
"Selling, General and Administrative Expense": "7,429"
},
"output_variables": {
"Assets": "123,065",
"Liabilities": "29,608",
"Expenses": "37,384",
"Revenues": "19,861",
"Stockholders Equity": "93,457",
"Net Income": "-18,668",
"Comprehensive Net Income": "-18,650",
"BaseVar": "105,550",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "331%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "164,951",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,150",
"Liabilities, Current": "35,192",
"Liabilities, Non-Current": "1,022",
"Other Assets": "1,811",
"Other Compr. Net Income": "-181",
"Other Expenses": "40",
"Other Liabilities": "3,252",
"Other Net Income": "-12,118",
"Other Revenues": "8,057",
"Property and Equipment": "3,568",
"Research and Development": "41,046",
"Selling, General and Administrative Expense": "11,533"
},
"output_variables": {
"Assets": "171,480",
"Liabilities": "39,466",
"Expenses": "52,619",
"Revenues": "8,057",
"Stockholders Equity": "132,014",
"Net Income": "-56,680",
"Comprehensive Net Income": "-56,770",
"BaseVar": "141,960",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "134,258",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,081",
"Liabilities, Current": "12,632",
"Liabilities, Non-Current": "2,308",
"Other Assets": "344",
"Other Compr. Net Income": "-180",
"Other Expenses": "40",
"Other Liabilities": "2,065",
"Other Net Income": "-12,094",
"Other Revenues": "17,455",
"Property and Equipment": "5,400",
"Research and Development": "91,541",
"Selling, General and Administrative Expense": "57,115"
},
"output_variables": {
"Assets": "141,083",
"Liabilities": "17,005",
"Expenses": "148,696",
"Revenues": "17,455",
"Stockholders Equity": "124,078",
"Net Income": "-143,335",
"Comprehensive Net Income": "-143,425",
"BaseVar": "168,257",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "275%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "87,474",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,015",
"Liabilities, Current": "13,807",
"Liabilities, Non-Current": "144",
"Other Assets": "342",
"Other Compr. Net Income": "34",
"Other Expenses": "702",
"Other Liabilities": "30,635",
"Other Net Income": "-699",
"Other Revenues": "13,071",
"Property and Equipment": "11,830",
"Research and Development": "79,009",
"Selling, General and Administrative Expense": "17,779"
},
"output_variables": {
"Assets": "100,661",
"Liabilities": "44,586",
"Expenses": "97,490",
"Revenues": "13,071",
"Stockholders Equity": "56,075",
"Net Income": "-85,117",
"Comprehensive Net Income": "-85,100",
"BaseVar": "128,270",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "189%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "66,736",
"Cost of Goods Sold": "0",
"Intangible Assets": "775",
"Liabilities, Current": "32,600",
"Liabilities, Non-Current": "0",
"Other Assets": "590",
"Other Compr. Net Income": "-2.1",
"Other Expenses": "9,218",
"Other Liabilities": "9,993",
"Other Net Income": "0",
"Other Revenues": "1,194",
"Property and Equipment": "9,708",
"Research and Development": "40,505",
"Selling, General and Administrative Expense": "15,837"
},
"output_variables": {
"Assets": "77,809",
"Liabilities": "42,593",
"Expenses": "65,559",
"Revenues": "1,194",
"Stockholders Equity": "35,216",
"Net Income": "-64,366",
"Comprehensive Net Income": "-64,367",
"BaseVar": "93,579",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "161%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "19,295",
"Cost of Goods Sold": "0",
"Intangible Assets": "500",
"Liabilities, Current": "26,646",
"Liabilities, Non-Current": "315",
"Other Assets": "326",
"Other Compr. Net Income": "-4.7",
"Other Expenses": "2,323",
"Other Liabilities": "6,820",
"Other Net Income": "0",
"Other Revenues": "620",
"Property and Equipment": "7,806",
"Research and Development": "-1,452",
"Selling, General and Administrative Expense": "8,686"
},
"output_variables": {
"Assets": "27,927",
"Liabilities": "33,781",
"Expenses": "9,557",
"Revenues": "620",
"Stockholders Equity": "-5,854",
"Net Income": "-8,937",
"Comprehensive Net Income": "-8,939",
"BaseVar": "35,945",
"ECR before LimitedLiability": "-70%",
"Economic Capital Ratio": "136%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "40,407",
"Cost of Goods Sold": "0",
"Intangible Assets": "266",
"Liabilities, Current": "21,598",
"Liabilities, Non-Current": "468",
"Other Assets": "487",
"Other Compr. Net Income": "0",
"Other Expenses": "1,941",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "5,170",
"Property and Equipment": "921",
"Research and Development": "-45,650",
"Selling, General and Administrative Expense": "9,871"
},
"output_variables": {
"Assets": "42,081",
"Liabilities": "22,066",
"Expenses": "-33,838",
"Revenues": "5,170",
"Stockholders Equity": "20,015",
"Net Income": "39,008",
"Comprehensive Net Income": "39,008",
"BaseVar": "51,577",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "341%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "36,730",
"Cost of Goods Sold": "0",
"Intangible Assets": "125",
"Liabilities, Current": "11,578",
"Liabilities, Non-Current": "0",
"Other Assets": "749",
"Other Compr. Net Income": "0",
"Other Expenses": "1,566",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "9,382",
"Property and Equipment": "0",
"Research and Development": "19,040",
"Selling, General and Administrative Expense": "6,278"
},
"output_variables": {
"Assets": "37,604",
"Liabilities": "11,578",
"Expenses": "26,884",
"Revenues": "9,382",
"Stockholders Equity": "26,026",
"Net Income": "-17,502",
"Comprehensive Net Income": "-17,502",
"BaseVar": "42,724",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "275%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "65,235",
"Cost of Goods Sold": "0",
"Intangible Assets": "83",
"Liabilities, Current": "5,227",
"Liabilities, Non-Current": "8,269",
"Other Assets": "3,136",
"Other Compr. Net Income": "0",
"Other Expenses": "-96",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,645",
"Property and Equipment": "0",
"Research and Development": "20,821",
"Selling, General and Administrative Expense": "11,051"
},
"output_variables": {
"Assets": "68,454",
"Liabilities": "13,496",
"Expenses": "31,777",
"Revenues": "3,645",
"Stockholders Equity": "54,958",
"Net Income": "-28,132",
"Comprehensive Net Income": "-28,132",
"BaseVar": "58,686",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "318%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "44,079",
"Cost of Goods Sold": "0",
"Intangible Assets": "62",
"Liabilities, Current": "11,657",
"Liabilities, Non-Current": "1,768",
"Other Assets": "2,575",
"Other Compr. Net Income": "-6.9",
"Other Expenses": "561",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "677",
"Property and Equipment": "0",
"Research and Development": "19,169",
"Selling, General and Administrative Expense": "9,669"
},
"output_variables": {
"Assets": "46,716",
"Liabilities": "13,425",
"Expenses": "29,399",
"Revenues": "677",
"Stockholders Equity": "33,291",
"Net Income": "-28,722",
"Comprehensive Net Income": "-28,726",
"BaseVar": "45,112",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "265%"
}
}
},
"top_rated": false,
"trend": -36.0,
"value": 2.6575552627568997,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001505512.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001505512.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001505512.svg"
},
{
"company_id": "0001520262",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001520262.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001520262.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001520262.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001520262_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001520262_main_keyfigs.svg",
"name": "Alkermes plc",
"rank": 231,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001520262.svg",
"report_text": "The relative strengths and weaknesses of Alkermes plc 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 Alkermes plc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Alkermes plc is the variable Assets, Current, reducing the Economic Capital Ratio by 38% points.
The company's Economic Capital Ratio, given in the ranking table, is 265%, being 21% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001520262_2023_Alkermes_plc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "13.5",
"Assets": "25.5",
"Liabilities": "70.7",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "221",
"Intangible Assets": "-6.15",
"Property and Equipment": "12.6",
"Assets, Current": "3.77",
"Other Liabilities": "33.8",
"Liabilities, Non-Current": "9.85",
"Liabilities, Current": "34.2",
"Research and Development": "8.75",
"Expenses": "17.2",
"Revenues": "18.3",
"Net Income": "37.3",
"Other Expenses": "-2.56",
"Cost of Goods Sold": "3.89",
"Selling, General and Administrative Expense": "7.18",
"Other Revenues": "18.3",
"Comprehensive Net Income": "37.1",
"Economic Capital Ratio": "145"
},
"2012": {
"Property and Equipment": "23.1",
"Assets": "50.5",
"Liabilities": "-19.2",
"Stockholders Equity": "52.4",
"ECR before LimitedLiability": "137",
"Assets, Current": "-29.4",
"Intangible Assets": "84.4",
"Liabilities, Current": "39.6",
"Other Liabilities": "20.0",
"Liabilities, Non-Current": "-96.3",
"Selling, General and Administrative Expense": "14.0",
"Expenses": "33.2",
"Revenues": "4.28",
"Net Income": "37.8",
"Research and Development": "14.6",
"Other Expenses": "0.242",
"Cost of Goods Sold": "3.57",
"Other Revenues": "4.28",
"Comprehensive Net Income": "38.0",
"Other Compr. Net Income": "0.159",
"Economic Capital Ratio": "64.2"
},
"2021": {
"Assets, Current": "-48.9",
"Assets": "-33.1",
"Liabilities": "-10.4",
"Stockholders Equity": "-69.9",
"ECR before LimitedLiability": "8.75",
"Other Assets": "12.6",
"Property and Equipment": "19.0",
"Intangible Assets": "-0.853",
"Liabilities, Current": "-4.44",
"Other Liabilities": "27.9",
"Liabilities, Non-Current": "-36.6",
"Selling, General and Administrative Expense": "-3.49",
"Expenses": "7.24",
"Revenues": "42.4",
"Net Income": "50.8",
"Other Expenses": "5.24",
"Research and Development": "11.3",
"Cost of Goods Sold": "-5.61",
"Other Revenues": "42.4",
"Comprehensive Net Income": "50.7",
"Economic Capital Ratio": "1.08"
},
"2022": {
"Intangible Assets": "-1.93",
"Assets": "-21.6",
"Liabilities": "-1.08",
"Stockholders Equity": "-36.7",
"ECR before LimitedLiability": "41.0",
"Assets, Current": "-38.1",
"Other Assets": "9.13",
"Property and Equipment": "19.6",
"Other Liabilities": "31.0",
"Liabilities, Non-Current": "-34.6",
"Other Expenses": "5.82",
"Expenses": "15.9",
"Revenues": "41.2",
"Net Income": "56.6",
"Selling, General and Administrative Expense": "-1.23",
"Cost of Goods Sold": "-6.64",
"Research and Development": "18.1",
"Other Revenues": "41.2",
"Comprehensive Net Income": "56.6",
"Other Net Income": "-2.05",
"Economic Capital Ratio": "20.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001520262_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "252,960",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "48,057",
"Liabilities, Non-Current": "7,536",
"Other Assets": "104,468",
"Other Compr. Net Income": "379",
"Other Expenses": "51,234",
"Other Liabilities": "4,837",
"Other Net Income": "-860",
"Other Revenues": "186,640",
"Property and Equipment": "95,020",
"Research and Development": "97,239",
"Selling, General and Administrative Expense": "82,847"
},
"output_variables": {
"Assets": "452,448",
"Liabilities": "60,430",
"Expenses": "231,320",
"Revenues": "186,640",
"Stockholders Equity": "392,018",
"Net Income": "-45,540",
"Comprehensive Net Income": "-45,350",
"BaseVar": "466,038",
"ECR before LimitedLiability": "316%",
"Economic Capital Ratio": "379%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "339,153",
"Cost of Goods Sold": "0",
"Intangible Assets": "710,585",
"Liabilities, Current": "89,164",
"Liabilities, Non-Current": "450,111",
"Other Assets": "82,484",
"Other Compr. Net Income": "300",
"Other Expenses": "198,019",
"Other Liabilities": "42,090",
"Other Net Income": "-26,111",
"Other Revenues": "389,977",
"Property and Equipment": "302,995",
"Research and Development": "141,893",
"Selling, General and Administrative Expense": "137,632"
},
"output_variables": {
"Assets": "1,435,217",
"Liabilities": "581,365",
"Expenses": "477,544",
"Revenues": "389,977",
"Stockholders Equity": "853,852",
"Net Income": "-113,678",
"Comprehensive Net Income": "-113,528",
"BaseVar": "1,455,257",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "284%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,062,169",
"Cost of Goods Sold": "197,387",
"Intangible Assets": "166,916",
"Liabilities, Current": "471,286",
"Liabilities, Non-Current": "440,614",
"Other Assets": "454,345",
"Other Compr. Net Income": "-2,374",
"Other Expenses": "47,011",
"Other Liabilities": "0",
"Other Net Income": "-10,019",
"Other Revenues": "1,173,751",
"Property and Equipment": "341,054",
"Research and Development": "406,526",
"Selling, General and Administrative Expense": "560,977"
},
"output_variables": {
"Assets": "2,024,484",
"Liabilities": "911,900",
"Expenses": "1,211,901",
"Revenues": "1,173,751",
"Stockholders Equity": "1,112,584",
"Net Income": "-48,169",
"Comprehensive Net Income": "-49,356",
"BaseVar": "2,667,214",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "276%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,130,306",
"Cost of Goods Sold": "220,538",
"Intangible Assets": "130,553",
"Liabilities, Current": "497,742",
"Liabilities, Non-Current": "422,483",
"Other Assets": "377,758",
"Other Compr. Net Income": "-31,109",
"Other Expenses": "21,667",
"Other Liabilities": "0",
"Other Net Income": "-22,079",
"Other Revenues": "1,112,732",
"Property and Equipment": "325,361",
"Research and Development": "393,687",
"Selling, General and Administrative Expense": "612,098"
},
"output_variables": {
"Assets": "1,963,978",
"Liabilities": "920,225",
"Expenses": "1,247,990",
"Revenues": "1,112,732",
"Stockholders Equity": "1,043,753",
"Net Income": "-157,337",
"Comprehensive Net Income": "-172,892",
"BaseVar": "2,649,057",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "265%"
}
}
},
"top_rated": false,
"trend": 24.0,
"value": 2.6533750955763438,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001520262.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001520262.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001520262.svg"
},
{
"company_id": "0001426800",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001426800.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001426800.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001426800.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001426800_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001426800_main_keyfigs.svg",
"name": "Assembly Biosciences INC",
"rank": 232,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001426800.svg",
"report_text": "The relative strengths and weaknesses of Assembly Biosciences 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 Assembly Biosciences INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 73% points.The greatest weakness of Assembly Biosciences INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 263%, being 19% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001426800_2023_Assembly_Biosciences_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "42.5",
"Assets": "39.9",
"Liabilities": "21.3",
"Stockholders Equity": "83.1",
"ECR before LimitedLiability": "88.2",
"Other Assets": "13.4",
"Intangible Assets": "-8.77",
"Property and Equipment": "-4.19",
"Liabilities, Current": "27.8",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "-34.1",
"Research and Development": "-4.69",
"Expenses": "10.5",
"Revenues": "-7.44",
"Net Income": "3.97",
"Cost of Goods Sold": "3.29",
"Other Expenses": "5.80",
"Selling, General and Administrative Expense": "6.05",
"Other Revenues": "-7.44",
"Comprehensive Net Income": "3.87",
"Economic Capital Ratio": "70.5"
},
"2019": {
"Other Assets": "5.93",
"Assets": "48.6",
"Liabilities": "29.3",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "121",
"Property and Equipment": "-2.98",
"Assets, Current": "49.6",
"Intangible Assets": "-3.04",
"Liabilities, Current": "28.4",
"Other Liabilities": "19.0",
"Liabilities, Non-Current": "-19.7",
"Other Expenses": "7.02",
"Expenses": "15.0",
"Revenues": "-8.29",
"Net Income": "8.19",
"Cost of Goods Sold": "3.26",
"Selling, General and Administrative Expense": "8.18",
"Research and Development": "-3.47",
"Other Revenues": "-8.29",
"Comprehensive Net Income": "7.91",
"Economic Capital Ratio": "94.2"
},
"2020": {
"Intangible Assets": "-2.07",
"Assets": "9.13",
"Liabilities": "69.1",
"Stockholders Equity": "73.1",
"ECR before LimitedLiability": "121",
"Other Assets": "7.50",
"Property and Equipment": "-2.43",
"Assets, Current": "6.36",
"Liabilities, Non-Current": "9.40",
"Liabilities, Current": "38.2",
"Other Liabilities": "27.3",
"Other Revenues": "16.7",
"Revenues": "16.7",
"Net Income": "19.8",
"Selling, General and Administrative Expense": "6.96",
"Comprehensive Net Income": "19.7",
"Other Net Income": "2.07",
"Research and Development": "-16.8",
"Cost of Goods Sold": "3.61",
"Other Expenses": "7.03",
"Economic Capital Ratio": "101"
},
"2021": {
"Assets, Current": "9.11",
"Assets": "9.72",
"Liabilities": "62.8",
"Stockholders Equity": "68.0",
"ECR before LimitedLiability": "50.7",
"Other Assets": "12.4",
"Property and Equipment": "-2.82",
"Intangible Assets": "-7.49",
"Liabilities, Current": "26.1",
"Other Liabilities": "26.3",
"Liabilities, Non-Current": "14.4",
"Selling, General and Administrative Expense": "2.37",
"Expenses": "-28.1",
"Revenues": "-9.88",
"Net Income": "-37.2",
"Other Expenses": "-17.7",
"Research and Development": "-16.0",
"Cost of Goods Sold": "3.31",
"Other Revenues": "-9.88",
"Comprehensive Net Income": "-37.3",
"Economic Capital Ratio": "43.0"
},
"2022": {
"Intangible Assets": "-10.6",
"Assets": "13.5",
"Liabilities": "59.9",
"Stockholders Equity": "73.3",
"ECR before LimitedLiability": "39.0",
"Assets, Current": "52.8",
"Other Assets": "-10.7",
"Property and Equipment": "-4.60",
"Other Liabilities": "30.3",
"Liabilities, Current": "14.1",
"Liabilities, Non-Current": "17.7",
"Other Expenses": "7.09",
"Expenses": "-34.9",
"Revenues": "-16.0",
"Net Income": "-49.5",
"Cost of Goods Sold": "4.17",
"Research and Development": "-44.9",
"Other Revenues": "-16.0",
"Comprehensive Net Income": "-49.6",
"Other Net Income": "0.433",
"Economic Capital Ratio": "18.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001426800_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "222,502",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,472",
"Liabilities, Non-Current": "38,920",
"Other Assets": "45,543",
"Other Compr. Net Income": "45",
"Other Expenses": "1,099",
"Other Liabilities": "0",
"Other Net Income": "3,083",
"Other Revenues": "14,804",
"Property and Equipment": "0",
"Research and Development": "72,741",
"Selling, General and Administrative Expense": "34,798"
},
"output_variables": {
"Assets": "268,045",
"Liabilities": "57,392",
"Expenses": "108,638",
"Revenues": "14,804",
"Stockholders Equity": "210,653",
"Net Income": "-90,751",
"Comprehensive Net Income": "-90,728",
"BaseVar": "226,004",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "320%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "282,780",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,638",
"Liabilities, Current": "24,440",
"Liabilities, Non-Current": "39,719",
"Other Assets": "42,659",
"Other Compr. Net Income": "146",
"Other Expenses": "-774",
"Other Liabilities": "2,531",
"Other Net Income": "4,305",
"Other Revenues": "15,963",
"Property and Equipment": "1,830",
"Research and Development": "85,757",
"Selling, General and Administrative Expense": "32,919"
},
"output_variables": {
"Assets": "339,907",
"Liabilities": "66,690",
"Expenses": "117,902",
"Revenues": "15,963",
"Stockholders Equity": "273,217",
"Net Income": "-97,634",
"Comprehensive Net Income": "-97,561",
"BaseVar": "272,456",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "332%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "224,493",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,638",
"Liabilities, Current": "24,433",
"Liabilities, Non-Current": "15,712",
"Other Assets": "44,523",
"Other Compr. Net Income": "-69",
"Other Expenses": "0",
"Other Liabilities": "2,531",
"Other Net Income": "2,624",
"Other Revenues": "79,105",
"Property and Equipment": "1,600",
"Research and Development": "106,823",
"Selling, General and Administrative Expense": "37,058"
},
"output_variables": {
"Assets": "283,254",
"Liabilities": "42,676",
"Expenses": "143,881",
"Revenues": "79,105",
"Stockholders Equity": "240,578",
"Net Income": "-62,152",
"Comprehensive Net Income": "-62,186",
"BaseVar": "275,804",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "154,204",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,073",
"Liabilities, Non-Current": "6,058",
"Other Assets": "35,717",
"Other Compr. Net Income": "-149",
"Other Expenses": "232,065",
"Other Liabilities": "0",
"Other Net Income": "-1,269",
"Other Revenues": "78,696",
"Property and Equipment": "1,139",
"Research and Development": "65,635",
"Selling, General and Administrative Expense": "29,444"
},
"output_variables": {
"Assets": "191,060",
"Liabilities": "22,131",
"Expenses": "327,143",
"Revenues": "78,696",
"Stockholders Equity": "168,929",
"Net Income": "-249,716",
"Comprehensive Net Income": "-249,791",
"BaseVar": "310,225",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "239%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "96,967",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,296",
"Liabilities, Non-Current": "2,834",
"Other Assets": "4,084",
"Other Compr. Net Income": "-480",
"Other Expenses": "36,693",
"Other Liabilities": "0",
"Other Net Income": "1,208",
"Other Revenues": "1,895",
"Property and Equipment": "743",
"Research and Development": "70,054",
"Selling, General and Administrative Expense": "24,368"
},
"output_variables": {
"Assets": "101,794",
"Liabilities": "19,130",
"Expenses": "131,116",
"Revenues": "1,895",
"Stockholders Equity": "82,664",
"Net Income": "-128,013",
"Comprehensive Net Income": "-128,253",
"BaseVar": "127,811",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
}
},
"top_rated": false,
"trend": -35.0,
"value": 2.6331709764257063,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001426800.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001426800.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001426800.svg"
},
{
"company_id": "0001733413",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001733413.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001733413.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001733413.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001733413_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001733413_main_keyfigs.svg",
"name": "TFF Pharmaceuticals Inc",
"rank": 233,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001733413.svg",
"report_text": "The relative strengths and weaknesses of TFF Pharmaceuticals 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 TFF Pharmaceuticals Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 122% points.The greatest weakness of TFF Pharmaceuticals Inc is the variable Net Income, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 263%, being 18% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001733413_2023_TFF_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-4.83",
"Assets": "46.5",
"Liabilities": "80.6",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "168",
"Property and Equipment": "-2.39",
"Assets, Current": "86.1",
"Intangible Assets": "-4.53",
"Liabilities, Current": "53.1",
"Other Liabilities": "7.80",
"Liabilities, Non-Current": "27.5",
"Other Expenses": "7.23",
"Expenses": "4.05",
"Revenues": "-14.6",
"Net Income": "-9.82",
"Cost of Goods Sold": "3.48",
"Selling, General and Administrative Expense": "6.19",
"Research and Development": "-13.0",
"Other Revenues": "-14.6",
"Comprehensive Net Income": "-10.1",
"Economic Capital Ratio": "141"
},
"2020": {
"Intangible Assets": "-4.08",
"Assets": "32.2",
"Liabilities": "92.7",
"Stockholders Equity": "155",
"ECR before LimitedLiability": "142",
"Other Assets": "-4.58",
"Assets, Current": "52.1",
"Liabilities, Non-Current": "28.1",
"Liabilities, Current": "48.6",
"Other Liabilities": "28.3",
"Selling, General and Administrative Expense": "-7.62",
"Expenses": "-10.6",
"Revenues": "-13.8",
"Net Income": "-23.3",
"Cost of Goods Sold": "3.21",
"Research and Development": "-12.5",
"Other Expenses": "6.23",
"Other Revenues": "-13.8",
"Other Net Income": "1.32",
"Comprehensive Net Income": "-23.3",
"Economic Capital Ratio": "122"
},
"2021": {
"Assets, Current": "32.7",
"Assets": "9.87",
"Liabilities": "89.4",
"Stockholders Equity": "92.8",
"ECR before LimitedLiability": "68.3",
"Other Assets": "-10.3",
"Intangible Assets": "-6.87",
"Liabilities, Current": "45.7",
"Other Liabilities": "24.0",
"Liabilities, Non-Current": "28.0",
"Selling, General and Administrative Expense": "-11.4",
"Expenses": "-39.3",
"Revenues": "-14.2",
"Net Income": "-51.0",
"Other Expenses": "6.79",
"Research and Development": "-38.2",
"Cost of Goods Sold": "3.47",
"Other Revenues": "-14.2",
"Comprehensive Net Income": "-51.0",
"Other Net Income": "2.94",
"Economic Capital Ratio": "60.7"
},
"2022": {
"Intangible Assets": "-13.4",
"Assets": "-10.4",
"Liabilities": "122",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "38.3",
"Assets, Current": "-7.30",
"Other Assets": "-6.71",
"Property and Equipment": "20.3",
"Other Liabilities": "38.6",
"Liabilities, Current": "67.4",
"Liabilities, Non-Current": "32.7",
"Other Expenses": "9.12",
"Expenses": "-80.9",
"Revenues": "-17.7",
"Net Income": "-98.1",
"Selling, General and Administrative Expense": "-40.5",
"Cost of Goods Sold": "5.36",
"Research and Development": "-55.5",
"Other Revenues": "-17.7",
"Comprehensive Net Income": "-97.9",
"Economic Capital Ratio": "17.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001733413_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "29,187",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "411",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,132",
"Other Net Income": "117",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "8,822",
"Selling, General and Administrative Expense": "3,165"
},
"output_variables": {
"Assets": "29,187",
"Liabilities": "1,543",
"Expenses": "11,988",
"Revenues": "0",
"Stockholders Equity": "27,645",
"Net Income": "-11,870",
"Comprehensive Net Income": "-11,870",
"BaseVar": "21,417",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "379%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "37,559",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,322",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "126",
"Other Revenues": "0",
"Property and Equipment": "1,103",
"Research and Development": "10,682",
"Selling, General and Administrative Expense": "8,012"
},
"output_variables": {
"Assets": "38,662",
"Liabilities": "1,322",
"Expenses": "18,694",
"Revenues": "0",
"Stockholders Equity": "37,340",
"Net Income": "-18,567",
"Comprehensive Net Income": "-18,567",
"BaseVar": "29,402",
"ECR before LimitedLiability": "314%",
"Economic Capital Ratio": "378%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "38,838",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,494",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "467",
"Other Net Income": "748",
"Other Revenues": "88",
"Property and Equipment": "1,860",
"Research and Development": "21,301",
"Selling, General and Administrative Expense": "10,574"
},
"output_variables": {
"Assets": "40,698",
"Liabilities": "1,961",
"Expenses": "31,875",
"Revenues": "88",
"Stockholders Equity": "38,737",
"Net Income": "-31,039",
"Comprehensive Net Income": "-31,039",
"BaseVar": "37,685",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "336%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "19,025",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,131",
"Liabilities, Non-Current": "110",
"Other Assets": "2,017",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "745",
"Other Revenues": "2,534",
"Property and Equipment": "3,078",
"Research and Development": "18,401",
"Selling, General and Administrative Expense": "25,624"
},
"output_variables": {
"Assets": "24,120",
"Liabilities": "1,241",
"Expenses": "44,025",
"Revenues": "2,534",
"Stockholders Equity": "22,879",
"Net Income": "-40,746",
"Comprehensive Net Income": "-40,746",
"BaseVar": "36,332",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "207%"
}
}
},
"top_rated": false,
"trend": -68.0,
"value": 2.6261319061475,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001733413.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001733413.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001733413.svg"
},
{
"company_id": "0001645469",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001645469.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001645469.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001645469.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001645469_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001645469_main_keyfigs.svg",
"name": "Monopar Therapeutics",
"rank": 234,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001645469.svg",
"report_text": "The relative strengths and weaknesses of Monopar Therapeutics 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 Monopar Therapeutics compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 76% points.The greatest weakness of Monopar Therapeutics is the variable Net Income, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 261%, being 16% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001645469_2023_Monopar_Therapeutics.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-8.24",
"Assets": "-39.2",
"Liabilities": "83.1",
"Stockholders Equity": "78.6",
"ECR before LimitedLiability": "-13.1",
"Intangible Assets": "-31.8",
"Assets, Current": "16.4",
"Property and Equipment": "-16.0",
"Liabilities, Current": "78.1",
"Other Liabilities": "53.3",
"Liabilities, Non-Current": "30.1",
"Selling, General and Administrative Expense": "28.2",
"Expenses": "-121",
"Revenues": "-30.2",
"Net Income": "-147",
"Research and Development": "44.0",
"Other Expenses": "-182",
"Cost of Goods Sold": "5.02",
"Other Revenues": "-30.2",
"Comprehensive Net Income": "-147",
"Economic Capital Ratio": "-32.7"
},
"2018": {
"Assets, Current": "78.0",
"Assets": "40.2",
"Liabilities": "76.8",
"Stockholders Equity": "153",
"ECR before LimitedLiability": "142",
"Other Assets": "-4.46",
"Intangible Assets": "-5.74",
"Property and Equipment": "-2.74",
"Liabilities, Current": "35.3",
"Other Liabilities": "27.2",
"Liabilities, Non-Current": "23.2",
"Other Revenues": "-14.4",
"Revenues": "-14.4",
"Net Income": "-13.2",
"Cost of Goods Sold": "3.48",
"Comprehensive Net Income": "-13.3",
"Research and Development": "-4.64",
"Other Net Income": "1.54",
"Other Expenses": "7.83",
"Selling, General and Administrative Expense": "-7.06",
"Economic Capital Ratio": "124"
},
"2019": {
"Other Assets": "-3.46",
"Assets": "46.6",
"Liabilities": "77.1",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "179",
"Property and Equipment": "-1.99",
"Assets, Current": "79.3",
"Intangible Assets": "-3.77",
"Liabilities, Current": "35.4",
"Other Liabilities": "24.5",
"Liabilities, Non-Current": "26.9",
"Other Expenses": "6.92",
"Expenses": "12.2",
"Revenues": "-14.0",
"Comprehensive Net Income": "-0.847",
"Cost of Goods Sold": "3.34",
"Selling, General and Administrative Expense": "-3.73",
"Research and Development": "5.66",
"Other Revenues": "-14.0",
"Other Net Income": "1.06",
"Economic Capital Ratio": "152"
},
"2020": {
"Intangible Assets": "-3.96",
"Assets": "35.7",
"Liabilities": "74.7",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "138",
"Other Assets": "-4.15",
"Property and Equipment": "-2.00",
"Assets, Current": "60.9",
"Liabilities, Non-Current": "26.1",
"Liabilities, Current": "31.0",
"Other Liabilities": "26.2",
"Expenses": "0.447",
"Revenues": "-11.9",
"Net Income": "-9.99",
"Cost of Goods Sold": "2.98",
"Research and Development": "-8.31",
"Other Expenses": "5.79",
"Other Revenues": "-11.9",
"Other Net Income": "1.44",
"Comprehensive Net Income": "-10.0",
"Economic Capital Ratio": "119"
},
"2021": {
"Assets, Current": "55.6",
"Assets": "27.7",
"Liabilities": "63.3",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "95.4",
"Other Assets": "-6.63",
"Property and Equipment": "-2.07",
"Intangible Assets": "-4.40",
"Liabilities, Current": "50.2",
"Other Liabilities": "-8.96",
"Liabilities, Non-Current": "24.0",
"Selling, General and Administrative Expense": "1.36",
"Expenses": "-6.94",
"Revenues": "-11.8",
"Net Income": "-18.2",
"Other Expenses": "5.49",
"Research and Development": "-16.7",
"Cost of Goods Sold": "2.81",
"Other Revenues": "-11.8",
"Comprehensive Net Income": "-18.2",
"Economic Capital Ratio": "87.7"
},
"2022": {
"Intangible Assets": "-9.98",
"Assets": "21.5",
"Liabilities": "37.7",
"Stockholders Equity": "62.8",
"ECR before LimitedLiability": "36.5",
"Assets, Current": "75.5",
"Other Assets": "-15.1",
"Property and Equipment": "-5.46",
"Other Liabilities": "28.0",
"Liabilities, Current": "-15.3",
"Liabilities, Non-Current": "24.7",
"Other Expenses": "6.55",
"Expenses": "-22.5",
"Revenues": "-14.8",
"Net Income": "-37.1",
"Cost of Goods Sold": "3.86",
"Research and Development": "-32.4",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-36.9",
"Other Net Income": "-0.543",
"Economic Capital Ratio": "16.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001645469_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "9,131",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "312",
"Liabilities, Non-Current": "0",
"Other Assets": "800",
"Other Compr. Net Income": "0",
"Other Expenses": "14,502",
"Other Liabilities": "0",
"Other Net Income": "48",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "935",
"Selling, General and Administrative Expense": "1,166"
},
"output_variables": {
"Assets": "9,931",
"Liabilities": "312",
"Expenses": "16,603",
"Revenues": "0",
"Stockholders Equity": "9,619",
"Net Income": "-16,555",
"Comprehensive Net Income": "-16,555",
"BaseVar": "13,447",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,318",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "400",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-2.4",
"Other Expenses": "-72",
"Other Liabilities": "0",
"Other Net Income": "103",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,774",
"Selling, General and Administrative Expense": "1,628"
},
"output_variables": {
"Assets": "7,318",
"Liabilities": "400",
"Expenses": "3,331",
"Revenues": "0",
"Stockholders Equity": "6,918",
"Net Income": "-3,228",
"Comprehensive Net Income": "-3,229",
"BaseVar": "5,577",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "373%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,230",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "724",
"Liabilities, Non-Current": "0",
"Other Assets": "122",
"Other Compr. Net Income": "-8.6",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "99",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,969",
"Selling, General and Administrative Expense": "2,355"
},
"output_variables": {
"Assets": "13,352",
"Liabilities": "724",
"Expenses": "4,324",
"Revenues": "0",
"Stockholders Equity": "12,628",
"Net Income": "-4,225",
"Comprehensive Net Income": "-4,229",
"BaseVar": "9,254",
"ECR before LimitedLiability": "331%",
"Economic Capital Ratio": "390%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "16,800",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,177",
"Liabilities, Non-Current": "0",
"Other Assets": "69",
"Other Compr. Net Income": "-8.6",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "68",
"Other Revenues": "122",
"Property and Equipment": "0",
"Research and Development": "10,421",
"Selling, General and Administrative Expense": "2,514"
},
"output_variables": {
"Assets": "16,869",
"Liabilities": "1,177",
"Expenses": "12,935",
"Revenues": "122",
"Stockholders Equity": "15,692",
"Net Income": "-12,745",
"Comprehensive Net Income": "-12,750",
"BaseVar": "15,590",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "328%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "20,522",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "4.4",
"Other Expenses": "0",
"Other Liabilities": "1,581",
"Other Net Income": "-60",
"Other Revenues": "119",
"Property and Equipment": "0",
"Research and Development": "18,587",
"Selling, General and Administrative Expense": "2,789"
},
"output_variables": {
"Assets": "20,522",
"Liabilities": "1,581",
"Expenses": "21,376",
"Revenues": "119",
"Stockholders Equity": "18,941",
"Net Income": "-21,316",
"Comprehensive Net Income": "-21,314",
"BaseVar": "21,831",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "289%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,166",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,129",
"Liabilities, Non-Current": "8.4",
"Other Assets": "61",
"Other Compr. Net Income": "11",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "19",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "10,232",
"Selling, General and Administrative Expense": "3,218"
},
"output_variables": {
"Assets": "13,227",
"Liabilities": "3,137",
"Expenses": "13,450",
"Revenues": "0",
"Stockholders Equity": "10,090",
"Net Income": "-13,431",
"Comprehensive Net Income": "-13,425",
"BaseVar": "14,923",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "234%"
}
}
},
"top_rated": false,
"trend": -112.0,
"value": 2.608532296956219,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001645469.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001645469.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001645469.svg"
},
{
"company_id": "0001656536",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001656536.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001656536.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001656536.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001656536_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001656536_main_keyfigs.svg",
"name": "Decibel Therapeutics Inc",
"rank": 235,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001656536.svg",
"report_text": "The relative strengths and weaknesses of Decibel Therapeutics 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 Decibel Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Decibel Therapeutics Inc 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 260%, being 16% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001656536_2023_Decibel_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "43.6",
"Assets": "35.2",
"Liabilities": "2.45",
"Stockholders Equity": "61.6",
"ECR before LimitedLiability": "52.4",
"Property and Equipment": "0.788",
"Intangible Assets": "-5.52",
"Liabilities, Current": "4.87",
"Other Liabilities": "-20.2",
"Liabilities, Non-Current": "16.4",
"Selling, General and Administrative Expense": "3.02",
"Expenses": "11.3",
"Revenues": "-10.1",
"Net Income": "1.68",
"Other Expenses": "3.71",
"Research and Development": "2.11",
"Cost of Goods Sold": "2.43",
"Other Revenues": "-10.1",
"Comprehensive Net Income": "1.61",
"Other Net Income": "0.562",
"Economic Capital Ratio": "44.7"
},
"2022": {
"Intangible Assets": "-8.57",
"Assets": "36.0",
"Liabilities": "-4.33",
"Stockholders Equity": "42.7",
"ECR before LimitedLiability": "36.1",
"Assets, Current": "49.4",
"Other Assets": "-0.607",
"Property and Equipment": "1.14",
"Other Liabilities": "7.18",
"Liabilities, Current": "-1.76",
"Liabilities, Non-Current": "-9.90",
"Other Expenses": "5.35",
"Expenses": "3.39",
"Revenues": "-12.6",
"Net Income": "-8.89",
"Selling, General and Administrative Expense": "1.57",
"Cost of Goods Sold": "3.28",
"Research and Development": "-6.71",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "-8.82",
"Economic Capital Ratio": "15.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001656536_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "164,191",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,538",
"Liabilities, Non-Current": "1,611",
"Other Assets": "14,675",
"Other Compr. Net Income": "-131",
"Other Expenses": "1,797",
"Other Liabilities": "20,639",
"Other Net Income": "205",
"Other Revenues": "0",
"Property and Equipment": "5,611",
"Research and Development": "29,847",
"Selling, General and Administrative Expense": "20,384"
},
"output_variables": {
"Assets": "184,477",
"Liabilities": "42,788",
"Expenses": "52,028",
"Revenues": "0",
"Stockholders Equity": "141,689",
"Net Income": "-51,823",
"Comprehensive Net Income": "-51,888",
"BaseVar": "139,814",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "320%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "108,030",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,442",
"Liabilities, Non-Current": "12,373",
"Other Assets": "10,817",
"Other Compr. Net Income": "-91",
"Other Expenses": "240",
"Other Liabilities": "6,765",
"Other Net Income": "1,192",
"Other Revenues": "0",
"Property and Equipment": "4,526",
"Research and Development": "40,330",
"Selling, General and Administrative Expense": "23,627"
},
"output_variables": {
"Assets": "123,373",
"Liabilities": "41,580",
"Expenses": "64,197",
"Revenues": "0",
"Stockholders Equity": "81,793",
"Net Income": "-63,005",
"Comprehensive Net Income": "-63,050",
"BaseVar": "115,216",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "260%"
}
}
},
"top_rated": false,
"trend": -43.0,
"value": 2.6039301424055346,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001656536.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001656536.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001656536.svg"
},
{
"company_id": "0001819133",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001819133.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001819133.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001819133.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001819133_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001819133_main_keyfigs.svg",
"name": "Tango Therapeutics Inc",
"rank": 236,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001819133.svg",
"report_text": "The relative strengths and weaknesses of Tango Therapeutics 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 Tango Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Tango Therapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 260%, being 15% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001819133_2023_Tango_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "59.3",
"Assets": "29.9",
"Liabilities": "-21.3",
"Stockholders Equity": "34.7",
"ECR before LimitedLiability": "42.6",
"Other Assets": "-8.18",
"Property and Equipment": "-1.67",
"Intangible Assets": "-5.82",
"Liabilities, Current": "15.7",
"Other Liabilities": "19.0",
"Liabilities, Non-Current": "-64.2",
"Selling, General and Administrative Expense": "11.2",
"Expenses": "21.8",
"Revenues": "-2.47",
"Net Income": "19.8",
"Other Expenses": "4.64",
"Research and Development": "3.42",
"Cost of Goods Sold": "2.40",
"Other Revenues": "-2.47",
"Comprehensive Net Income": "19.7",
"Economic Capital Ratio": "34.9"
},
"2022": {
"Intangible Assets": "-7.83",
"Assets": "38.9",
"Liabilities": "-35.4",
"Stockholders Equity": "21.4",
"ECR before LimitedLiability": "35.7",
"Assets, Current": "46.4",
"Other Assets": "4.14",
"Property and Equipment": "-0.581",
"Other Liabilities": "21.7",
"Liabilities, Current": "12.7",
"Liabilities, Non-Current": "-76.8",
"Other Expenses": "5.03",
"Expenses": "23.5",
"Revenues": "-5.74",
"Net Income": "17.5",
"Selling, General and Administrative Expense": "13.6",
"Cost of Goods Sold": "2.97",
"Research and Development": "1.45",
"Other Revenues": "-5.74",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "15.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001819133_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "492,338",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "40,690",
"Liabilities, Non-Current": "114,718",
"Other Assets": "2,985",
"Other Compr. Net Income": "-782",
"Other Expenses": "292",
"Other Liabilities": "0",
"Other Net Income": "247",
"Other Revenues": "37,042",
"Property and Equipment": "4,832",
"Research and Development": "77,636",
"Selling, General and Administrative Expense": "17,596"
},
"output_variables": {
"Assets": "500,155",
"Liabilities": "155,408",
"Expenses": "95,524",
"Revenues": "37,042",
"Stockholders Equity": "344,747",
"Net Income": "-58,235",
"Comprehensive Net Income": "-58,626",
"BaseVar": "394,579",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "310%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "375,272",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "55,545",
"Liabilities, Non-Current": "131,449",
"Other Assets": "50,314",
"Other Compr. Net Income": "-2,940",
"Other Expenses": "54",
"Other Liabilities": "0",
"Other Net Income": "2,949",
"Other Revenues": "24,860",
"Property and Equipment": "10,884",
"Research and Development": "105,906",
"Selling, General and Administrative Expense": "30,025"
},
"output_variables": {
"Assets": "436,470",
"Liabilities": "186,994",
"Expenses": "135,985",
"Revenues": "24,860",
"Stockholders Equity": "249,476",
"Net Income": "-108,176",
"Comprehensive Net Income": "-109,646",
"BaseVar": "395,099",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "260%"
}
}
},
"top_rated": false,
"trend": -23.0,
"value": 2.6005936908056677,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001819133.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001819133.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001819133.svg"
},
{
"company_id": "0001388320",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001388320.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001388320.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001388320.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001388320_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001388320_main_keyfigs.svg",
"name": "Actinium Pharmaceuticals Inc",
"rank": 237,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001388320.svg",
"report_text": "The relative strengths and weaknesses of Actinium Pharmaceuticals 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 Actinium Pharmaceuticals Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 88% points.The greatest weakness of Actinium Pharmaceuticals Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 84% points.
The company's Economic Capital Ratio, given in the ranking table, is 259%, being 15% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001388320_2023_Actinium_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-4.49",
"Assets": "-6.16",
"Liabilities": "-8.24",
"Stockholders Equity": "-10.1",
"ECR before LimitedLiability": "-16.1",
"Assets, Current": "14.3",
"Intangible Assets": "-5.98",
"Other Assets": "-4.61",
"Liabilities, Current": "-36.3",
"Other Liabilities": "6.11",
"Liabilities, Non-Current": "2.76",
"Selling, General and Administrative Expense": "-7.11",
"Expenses": "-6.00",
"Revenues": "-6.65",
"Net Income": "-9.02",
"Research and Development": "-4.07",
"Other Expenses": "5.57",
"Other Revenues": "-6.65",
"Comprehensive Net Income": "-9.00",
"Other Net Income": "2.35",
"Economic Capital Ratio": "-89.2"
},
"2013": {
"Other Assets": "-11.8",
"Assets": "-38.4",
"Liabilities": "-21.4",
"Stockholders Equity": "-55.4",
"ECR before LimitedLiability": "-118",
"Intangible Assets": "-14.7",
"Property and Equipment": "-8.70",
"Assets, Current": "-20.2",
"Liabilities, Non-Current": "2.58",
"Liabilities, Current": "11.7",
"Other Liabilities": "-43.1",
"Selling, General and Administrative Expense": "-6.51",
"Expenses": "1.46",
"Revenues": "-11.7",
"Net Income": "-27.9",
"Other Expenses": "6.73",
"Cost of Goods Sold": "1.54",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-28.0",
"Other Net Income": "-19.5",
"Economic Capital Ratio": "-146"
},
"2014": {
"Other Assets": "-20.2",
"Assets": "-82.2",
"Liabilities": "-6.34",
"Stockholders Equity": "-84.7",
"ECR before LimitedLiability": "-164",
"Property and Equipment": "-9.68",
"Assets, Current": "-66.7",
"Intangible Assets": "-24.6",
"Other Liabilities": "3.01",
"Liabilities, Current": "-15.6",
"Selling, General and Administrative Expense": "-21.4",
"Expenses": "-41.2",
"Revenues": "-13.0",
"Net Income": "-60.8",
"Cost of Goods Sold": "1.40",
"Other Expenses": "7.20",
"Research and Development": "-28.6",
"Other Revenues": "-13.0",
"Other Net Income": "-6.81",
"Comprehensive Net Income": "-60.7",
"Economic Capital Ratio": "-198"
},
"2015": {
"Other Liabilities": "36.5",
"Liabilities": "61.8",
"Stockholders Equity": "48.9",
"ECR before LimitedLiability": "39.4",
"Liabilities, Non-Current": "17.0",
"Liabilities, Current": "10.8",
"Other Expenses": "13.8",
"Expenses": "-34.4",
"Net Income": "-38.2",
"Cost of Goods Sold": "2.19",
"Selling, General and Administrative Expense": "-23.7",
"Research and Development": "-26.3",
"Other Revenues": "-20.2",
"Revenues": "-20.2",
"Property and Equipment": "-6.67",
"Assets, Current": "46.0",
"Other Assets": "-11.2",
"Intangible Assets": "-15.5",
"Other Net Income": "16.9",
"Comprehensive Net Income": "-38.1",
"Economic Capital Ratio": "20.4"
},
"2016": {
"Other Assets": "-15.9",
"Assets": "-11.9",
"Liabilities": "66.7",
"Stockholders Equity": "42.1",
"ECR before LimitedLiability": "16.1",
"Assets, Current": "53.3",
"Property and Equipment": "-11.1",
"Intangible Assets": "-22.0",
"Other Liabilities": "36.9",
"Liabilities, Non-Current": "21.7",
"Liabilities, Current": "10.6",
"Research and Development": "-51.8",
"Expenses": "-51.7",
"Revenues": "-23.0",
"Net Income": "-59.4",
"Selling, General and Administrative Expense": "-18.8",
"Other Expenses": "16.9",
"Other Revenues": "-23.0",
"Comprehensive Net Income": "-59.4",
"Other Net Income": "15.3",
"Economic Capital Ratio": "-6.34"
},
"2017": {
"Other Assets": "-24.5",
"Assets": "-46.9",
"Liabilities": "28.7",
"Stockholders Equity": "7.77",
"ECR before LimitedLiability": "-64.2",
"Intangible Assets": "-36.0",
"Assets, Current": "27.0",
"Property and Equipment": "-17.1",
"Other Liabilities": "27.3",
"Liabilities, Non-Current": "25.6",
"Selling, General and Administrative Expense": "-29.8",
"Expenses": "-88.7",
"Revenues": "-28.9",
"Net Income": "-110",
"Research and Development": "-81.0",
"Other Expenses": "16.8",
"Cost of Goods Sold": "4.78",
"Other Revenues": "-28.9",
"Comprehensive Net Income": "-110",
"Other Net Income": "1.99",
"Economic Capital Ratio": "-83.8"
},
"2018": {
"Assets, Current": "-0.654",
"Assets": "-44.5",
"Liabilities": "2.66",
"Stockholders Equity": "-29.3",
"Other Assets": "-1.74",
"Intangible Assets": "-4.94",
"Property and Equipment": "-1.42",
"Liabilities, Current": "-2.48",
"ECR before LimitedLiability": "-92.8",
"Other Liabilities": "3.95",
"Liabilities, Non-Current": "3.28",
"Research and Development": "-60.3",
"Expenses": "-55.8",
"Revenues": "-1.88",
"Net Income": "-81.4",
"Cost of Goods Sold": "0.787",
"Other Expenses": "1.60",
"Selling, General and Administrative Expense": "-1.29",
"Other Revenues": "-1.88",
"Comprehensive Net Income": "-81.7",
"Economic Capital Ratio": "-111"
},
"2019": {
"Other Assets": "-2.04",
"Assets": "-24.9",
"Liabilities": "3.88",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-82.4",
"Property and Equipment": "-4.48",
"Assets, Current": "-10.4",
"Intangible Assets": "-8.45",
"Liabilities, Current": "-6.12",
"Other Liabilities": "3.40",
"Liabilities, Non-Current": "6.88",
"Other Expenses": "4.10",
"Expenses": "-17.6",
"Revenues": "-6.62",
"Net Income": "-48.4",
"Cost of Goods Sold": "1.91",
"Selling, General and Administrative Expense": "-2.99",
"Research and Development": "-28.8",
"Other Revenues": "-6.62",
"Comprehensive Net Income": "-49.1",
"Economic Capital Ratio": "-110"
},
"2020": {
"Intangible Assets": "-3.73",
"Assets": "38.4",
"Liabilities": "69.1",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "140",
"Other Assets": "-2.94",
"Property and Equipment": "-1.53",
"Assets, Current": "59.3",
"Liabilities, Non-Current": "25.2",
"Liabilities, Current": "28.1",
"Other Liabilities": "23.4",
"Selling, General and Administrative Expense": "5.53",
"Expenses": "4.82",
"Revenues": "-12.3",
"Net Income": "-6.28",
"Cost of Goods Sold": "2.86",
"Research and Development": "-9.22",
"Other Expenses": "5.56",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-6.32",
"Economic Capital Ratio": "120"
},
"2021": {
"Assets, Current": "53.7",
"Assets": "30.4",
"Liabilities": "56.4",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "108",
"Other Assets": "-5.18",
"Property and Equipment": "-1.37",
"Intangible Assets": "-3.60",
"Liabilities, Current": "14.7",
"Other Liabilities": "23.6",
"Liabilities, Non-Current": "23.3",
"Selling, General and Administrative Expense": "3.73",
"Expenses": "4.89",
"Revenues": "-9.37",
"Net Income": "-3.63",
"Other Expenses": "5.17",
"Research and Development": "-6.70",
"Cost of Goods Sold": "2.65",
"Other Revenues": "-9.37",
"Comprehensive Net Income": "-3.67",
"Economic Capital Ratio": "101"
},
"2022": {
"Intangible Assets": "-7.65",
"Assets": "46.6",
"Liabilities": "-35.9",
"Stockholders Equity": "28.4",
"ECR before LimitedLiability": "35.0",
"Assets, Current": "87.8",
"Other Assets": "-9.06",
"Property and Equipment": "-3.38",
"Other Liabilities": "-84.4",
"Liabilities, Current": "20.8",
"Liabilities, Non-Current": "18.8",
"Other Expenses": "4.91",
"Expenses": "22.0",
"Revenues": "-10.2",
"Net Income": "11.6",
"Selling, General and Administrative Expense": "9.11",
"Cost of Goods Sold": "2.89",
"Research and Development": "4.66",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "11.7",
"Economic Capital Ratio": "14.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001388320_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "5,786",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,643",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0.58",
"Other Liabilities": "0",
"Other Net Income": "414",
"Other Revenues": "0",
"Property and Equipment": "3.0",
"Research and Development": "3,440",
"Selling, General and Administrative Expense": "4,506"
},
"output_variables": {
"Assets": "5,789",
"Liabilities": "4,643",
"Expenses": "7,947",
"Revenues": "0",
"Stockholders Equity": "1,146",
"Net Income": "-7,533",
"Comprehensive Net Income": "-7,533",
"BaseVar": "9,397",
"ECR before LimitedLiability": "-97%",
"Economic Capital Ratio": "131%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "5,752",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5.7",
"Other Liabilities": "7,325",
"Other Net Income": "-4,182",
"Other Revenues": "0",
"Property and Equipment": "14",
"Research and Development": "2,667",
"Selling, General and Administrative Expense": "3,919"
},
"output_variables": {
"Assets": "5,766",
"Liabilities": "7,325",
"Expenses": "6,592",
"Revenues": "0",
"Stockholders Equity": "-1,560",
"Net Income": "-10,774",
"Comprehensive Net Income": "-10,774",
"BaseVar": "11,932",
"ECR before LimitedLiability": "-217%",
"Economic Capital Ratio": "97%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "7,407",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,492",
"Liabilities, Non-Current": "0",
"Other Assets": "35",
"Other Compr. Net Income": "0",
"Other Expenses": "38",
"Other Liabilities": "0",
"Other Net Income": "-2,207",
"Other Revenues": "0",
"Property and Equipment": "128",
"Research and Development": "12,267",
"Selling, General and Administrative Expense": "10,175"
},
"output_variables": {
"Assets": "7,569",
"Liabilities": "9,492",
"Expenses": "22,481",
"Revenues": "0",
"Stockholders Equity": "-1,923",
"Net Income": "-24,688",
"Comprehensive Net Income": "-24,688",
"BaseVar": "20,874",
"ECR before LimitedLiability": "-339%",
"Economic Capital Ratio": "56%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "26,481",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,614",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "77",
"Other Liabilities": "0",
"Other Net Income": "4,026",
"Other Revenues": "0",
"Property and Equipment": "106",
"Research and Development": "13,311",
"Selling, General and Administrative Expense": "11,503"
},
"output_variables": {
"Assets": "26,588",
"Liabilities": "4,614",
"Expenses": "24,892",
"Revenues": "0",
"Stockholders Equity": "21,974",
"Net Income": "-20,866",
"Comprehensive Net Income": "-20,866",
"BaseVar": "30,059",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "284%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "22,390",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,521",
"Liabilities, Non-Current": "0",
"Other Assets": "50",
"Other Compr. Net Income": "0",
"Other Expenses": "142",
"Other Liabilities": "0",
"Other Net Income": "2,653",
"Other Revenues": "0",
"Property and Equipment": "89",
"Research and Development": "17,680",
"Selling, General and Administrative Expense": "9,307"
},
"output_variables": {
"Assets": "22,529",
"Liabilities": "4,521",
"Expenses": "27,128",
"Revenues": "0",
"Stockholders Equity": "18,008",
"Net Income": "-24,475",
"Comprehensive Net Income": "-24,475",
"BaseVar": "28,415",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "237%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "17,839",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,666",
"Liabilities, Non-Current": "0",
"Other Assets": "441",
"Other Compr. Net Income": "0",
"Other Expenses": "48",
"Other Liabilities": "0",
"Other Net Income": "441",
"Other Revenues": "0",
"Property and Equipment": "57",
"Research and Development": "17,708",
"Selling, General and Administrative Expense": "9,157"
},
"output_variables": {
"Assets": "18,337",
"Liabilities": "4,666",
"Expenses": "26,913",
"Revenues": "0",
"Stockholders Equity": "13,671",
"Net Income": "-26,472",
"Comprehensive Net Income": "-26,472",
"BaseVar": "25,178",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "169%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "14,330",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,063",
"Liabilities, Non-Current": "0",
"Other Assets": "441",
"Other Compr. Net Income": "0",
"Other Expenses": "-122",
"Other Liabilities": "13",
"Other Net Income": "180",
"Other Revenues": "0",
"Property and Equipment": "119",
"Research and Development": "17,069",
"Selling, General and Administrative Expense": "6,753"
},
"output_variables": {
"Assets": "14,889",
"Liabilities": "6,077",
"Expenses": "23,700",
"Revenues": "0",
"Stockholders Equity": "8,813",
"Net Income": "-23,519",
"Comprehensive Net Income": "-23,519",
"BaseVar": "22,423",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "139%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "10,088",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,344",
"Liabilities, Non-Current": "0",
"Other Assets": "1,470",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "682",
"Other Net Income": "172",
"Other Revenues": "0",
"Property and Equipment": "113",
"Research and Development": "16,525",
"Selling, General and Administrative Expense": "5,481"
},
"output_variables": {
"Assets": "11,670",
"Liabilities": "6,026",
"Expenses": "22,006",
"Revenues": "0",
"Stockholders Equity": "5,644",
"Net Income": "-21,833",
"Comprehensive Net Income": "-21,833",
"BaseVar": "19,937",
"ECR before LimitedLiability": "-108%",
"Economic Capital Ratio": "129%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "64,925",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,767",
"Liabilities, Non-Current": "0",
"Other Assets": "1,160",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "311",
"Other Net Income": "178",
"Other Revenues": "0",
"Property and Equipment": "312",
"Research and Development": "16,063",
"Selling, General and Administrative Expense": "6,323"
},
"output_variables": {
"Assets": "66,397",
"Liabilities": "5,078",
"Expenses": "22,386",
"Revenues": "0",
"Stockholders Equity": "61,319",
"Net Income": "-22,209",
"Comprehensive Net Income": "-22,209",
"BaseVar": "47,020",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "377%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "79,749",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,840",
"Liabilities, Non-Current": "0",
"Other Assets": "299",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3.0",
"Other Net Income": "189",
"Other Revenues": "1,144",
"Property and Equipment": "340",
"Research and Development": "18,108",
"Selling, General and Administrative Expense": "8,147"
},
"output_variables": {
"Assets": "80,388",
"Liabilities": "6,843",
"Expenses": "26,254",
"Revenues": "1,144",
"Stockholders Equity": "73,545",
"Net Income": "-24,921",
"Comprehensive Net Income": "-24,921",
"BaseVar": "57,409",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "376%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "110,942",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,628",
"Liabilities, Non-Current": "0",
"Other Assets": "2,646",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "37,083",
"Other Net Income": "1,041",
"Other Revenues": "1,040",
"Property and Equipment": "604",
"Research and Development": "23,794",
"Selling, General and Administrative Expense": "12,565"
},
"output_variables": {
"Assets": "114,192",
"Liabilities": "47,711",
"Expenses": "36,359",
"Revenues": "1,040",
"Stockholders Equity": "66,481",
"Net Income": "-34,277",
"Comprehensive Net Income": "-34,277",
"BaseVar": "100,172",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "258%"
}
}
},
"top_rated": false,
"trend": -138.0,
"value": 2.5929502271267157,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001388320.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001388320.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001388320.svg"
},
{
"company_id": "0001701108",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001701108.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001701108.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001701108.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001701108_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001701108_main_keyfigs.svg",
"name": "Spero Therapeutics Inc",
"rank": 238,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001701108.svg",
"report_text": "The relative strengths and weaknesses of Spero Therapeutics 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 Spero Therapeutics Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Spero Therapeutics Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 259%, being 14% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001701108_2023_Spero_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-5.50",
"Assets": "38.8",
"Liabilities": "68.2",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "126",
"Intangible Assets": "-6.90",
"Assets, Current": "77.4",
"Property and Equipment": "-2.21",
"Liabilities, Current": "25.0",
"Other Liabilities": "31.0",
"Liabilities, Non-Current": "18.6",
"Other Revenues": "-14.4",
"Revenues": "-14.4",
"Net Income": "-9.84",
"Selling, General and Administrative Expense": "6.63",
"Comprehensive Net Income": "-9.96",
"Research and Development": "-17.4",
"Other Net Income": "4.72",
"Other Expenses": "8.04",
"Cost of Goods Sold": "2.26",
"Economic Capital Ratio": "107"
},
"2018": {
"Assets, Current": "69.3",
"Assets": "42.1",
"Liabilities": "55.9",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "135",
"Other Assets": "-3.39",
"Intangible Assets": "-5.84",
"Property and Equipment": "-0.953",
"Liabilities, Current": "16.4",
"Other Liabilities": "22.8",
"Liabilities, Non-Current": "21.6",
"Research and Development": "-7.20",
"Expenses": "10.2",
"Revenues": "-9.71",
"Net Income": "1.41",
"Cost of Goods Sold": "3.26",
"Other Expenses": "6.18",
"Selling, General and Administrative Expense": "7.91",
"Other Revenues": "-9.71",
"Comprehensive Net Income": "1.28",
"Economic Capital Ratio": "117"
},
"2019": {
"Other Assets": "-3.38",
"Assets": "9.35",
"Liabilities": "30.1",
"Stockholders Equity": "38.5",
"ECR before LimitedLiability": "55.4",
"Property and Equipment": "-4.22",
"Assets, Current": "39.3",
"Intangible Assets": "-13.8",
"Liabilities, Current": "-12.1",
"Other Liabilities": "26.0",
"Liabilities, Non-Current": "16.0",
"Other Expenses": "9.73",
"Expenses": "-9.53",
"Net Income": "-7.17",
"Other Net Income": "2.54",
"Cost of Goods Sold": "4.65",
"Selling, General and Administrative Expense": "10.6",
"Research and Development": "-33.1",
"Comprehensive Net Income": "-7.57",
"Other Compr. Net Income": "-0.405",
"Economic Capital Ratio": "28.2"
},
"2020": {
"Intangible Assets": "-6.75",
"Assets": "23.2",
"Liabilities": "61.5",
"Stockholders Equity": "93.5",
"ECR before LimitedLiability": "92.0",
"Property and Equipment": "-2.25",
"Assets, Current": "35.7",
"Liabilities, Non-Current": "10.3",
"Liabilities, Current": "28.7",
"Other Liabilities": "26.4",
"Selling, General and Administrative Expense": "4.09",
"Expenses": "-12.0",
"Revenues": "-7.11",
"Net Income": "-17.5",
"Cost of Goods Sold": "3.32",
"Research and Development": "-25.9",
"Other Expenses": "6.46",
"Other Revenues": "-7.11",
"Other Net Income": "1.55",
"Comprehensive Net Income": "-17.6",
"Economic Capital Ratio": "72.4"
},
"2021": {
"Assets, Current": "8.61",
"Assets": "-19.0",
"Liabilities": "-40.0",
"Stockholders Equity": "-54.0",
"ECR before LimitedLiability": "-52.7",
"Other Assets": "-8.41",
"Property and Equipment": "-5.47",
"Intangible Assets": "-13.8",
"Liabilities, Current": "21.0",
"Other Liabilities": "-80.0",
"Liabilities, Non-Current": "13.6",
"Selling, General and Administrative Expense": "-4.48",
"Expenses": "-5.93",
"Revenues": "-3.53",
"Net Income": "-9.88",
"Other Expenses": "7.30",
"Research and Development": "-12.2",
"Cost of Goods Sold": "3.72",
"Other Revenues": "-3.53",
"Comprehensive Net Income": "-9.93",
"Economic Capital Ratio": "-60.4"
},
"2022": {
"Intangible Assets": "-11.5",
"Assets": "-20.4",
"Liabilities": "18.4",
"Stockholders Equity": "-18.9",
"ECR before LimitedLiability": "34.2",
"Assets, Current": "1.91",
"Other Assets": "-6.27",
"Property and Equipment": "-5.89",
"Other Liabilities": "-21.4",
"Liabilities, Current": "21.8",
"Liabilities, Non-Current": "17.0",
"Other Expenses": "-2.34",
"Expenses": "0.703",
"Revenues": "29.0",
"Net Income": "25.0",
"Cost of Goods Sold": "4.44",
"Research and Development": "-1.00",
"Other Revenues": "29.0",
"Comprehensive Net Income": "25.1",
"Other Net Income": "-4.38",
"Economic Capital Ratio": "13.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001701108_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "92,059",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,157",
"Liabilities, Non-Current": "0",
"Other Assets": "256",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "365",
"Other Net Income": "3,823",
"Other Revenues": "0",
"Property and Equipment": "1,164",
"Research and Development": "32,869",
"Selling, General and Administrative Expense": "10,840"
},
"output_variables": {
"Assets": "93,479",
"Liabilities": "8,522",
"Expenses": "43,709",
"Revenues": "0",
"Stockholders Equity": "84,957",
"Net Income": "-39,886",
"Comprehensive Net Income": "-39,886",
"BaseVar": "74,766",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "359%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "124,219",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,318",
"Liabilities, Non-Current": "0",
"Other Assets": "1,894",
"Other Compr. Net Income": "-28",
"Other Expenses": "0",
"Other Liabilities": "833",
"Other Net Income": "1,144",
"Other Revenues": "3,966",
"Property and Equipment": "2,893",
"Research and Development": "33,885",
"Selling, General and Administrative Expense": "12,887"
},
"output_variables": {
"Assets": "129,006",
"Liabilities": "13,151",
"Expenses": "46,772",
"Revenues": "3,966",
"Stockholders Equity": "115,855",
"Net Income": "-41,662",
"Comprehensive Net Income": "-41,676",
"BaseVar": "97,034",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "366%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "95,414",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,663",
"Liabilities, Non-Current": "4,617",
"Other Assets": "8,416",
"Other Compr. Net Income": "44",
"Other Expenses": "0",
"Other Liabilities": "249",
"Other Net Income": "2,291",
"Other Revenues": "18,147",
"Property and Equipment": "2,273",
"Research and Development": "65,775",
"Selling, General and Administrative Expense": "15,588"
},
"output_variables": {
"Assets": "106,103",
"Liabilities": "31,529",
"Expenses": "81,363",
"Revenues": "18,147",
"Stockholders Equity": "74,574",
"Net Income": "-60,925",
"Comprehensive Net Income": "-60,903",
"BaseVar": "119,738",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "266%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "139,145",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,343",
"Liabilities, Non-Current": "6,891",
"Other Assets": "12,637",
"Other Compr. Net Income": "44",
"Other Expenses": "0",
"Other Liabilities": "177",
"Other Net Income": "1,472",
"Other Revenues": "11,460",
"Property and Equipment": "1,669",
"Research and Development": "67,068",
"Selling, General and Administrative Expense": "24,407"
},
"output_variables": {
"Assets": "153,451",
"Liabilities": "21,411",
"Expenses": "91,475",
"Revenues": "11,460",
"Stockholders Equity": "132,040",
"Net Income": "-78,542",
"Comprehensive Net Income": "-78,520",
"BaseVar": "139,657",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "329%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "157,872",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,670",
"Liabilities, Non-Current": "5,973",
"Other Assets": "12,174",
"Other Compr. Net Income": "-13",
"Other Expenses": "0",
"Other Liabilities": "58,140",
"Other Net Income": "-968",
"Other Revenues": "15,184",
"Property and Equipment": "1,026",
"Research and Development": "64,400",
"Selling, General and Administrative Expense": "140,565"
},
"output_variables": {
"Assets": "171,072",
"Liabilities": "82,783",
"Expenses": "204,965",
"Revenues": "15,184",
"Stockholders Equity": "88,289",
"Net Income": "-190,749",
"Comprehensive Net Income": "-190,755",
"BaseVar": "237,492",
"ECR before LimitedLiability": "1.4%",
"Economic Capital Ratio": "142%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "113,570",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,649",
"Liabilities, Non-Current": "4,957",
"Other Assets": "10,864",
"Other Compr. Net Income": "3.7",
"Other Expenses": "11,630",
"Other Liabilities": "22,262",
"Other Net Income": "-3,901",
"Other Revenues": "81,464",
"Property and Equipment": "368",
"Research and Development": "46,351",
"Selling, General and Administrative Expense": "35,914"
},
"output_variables": {
"Assets": "124,802",
"Liabilities": "48,868",
"Expenses": "93,896",
"Revenues": "81,464",
"Stockholders Equity": "75,934",
"Net Income": "-16,333",
"Comprehensive Net Income": "-16,331",
"BaseVar": "176,468",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "283%"
}
}
},
"top_rated": false,
"trend": 88.0,
"value": 2.5851583011307446,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001701108.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001701108.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001701108.svg"
},
{
"company_id": "0001358403",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001358403.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001358403.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001358403.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001358403_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001358403_main_keyfigs.svg",
"name": "Bellicum Pharmaceuticals INC",
"rank": 239,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001358403.svg",
"report_text": "The relative strengths and weaknesses of Bellicum Pharmaceuticals 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 Bellicum Pharmaceuticals INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 91% points.The greatest weakness of Bellicum Pharmaceuticals INC is the variable Research and Development, reducing the Economic Capital Ratio by 71% points.
The company's Economic Capital Ratio, given in the ranking table, is 257%, being 13% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001358403_2023_Bellicum_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "0.895",
"Assets": "40.0",
"Liabilities": "69.9",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "148",
"Other Assets": "28.1",
"Intangible Assets": "-4.18",
"Assets, Current": "10.4",
"Other Liabilities": "27.6",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "35.7",
"Other Expenses": "6.70",
"Expenses": "10.1",
"Revenues": "-13.8",
"Net Income": "-3.26",
"Cost of Goods Sold": "1.47",
"Selling, General and Administrative Expense": "7.64",
"Research and Development": "-5.73",
"Other Revenues": "-13.8",
"Comprehensive Net Income": "-3.19",
"Economic Capital Ratio": "129"
},
"2016": {
"Other Assets": "2.07",
"Assets": "45.4",
"Liabilities": "6.75",
"Stockholders Equity": "67.2",
"ECR before LimitedLiability": "58.7",
"Assets, Current": "42.8",
"Property and Equipment": "13.0",
"Intangible Assets": "-11.6",
"Other Liabilities": "-26.3",
"Liabilities, Non-Current": "14.8",
"Liabilities, Current": "16.7",
"Research and Development": "-15.0",
"Expenses": "3.02",
"Revenues": "-14.0",
"Net Income": "-11.5",
"Selling, General and Administrative Expense": "6.63",
"Other Expenses": "10.0",
"Cost of Goods Sold": "1.75",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "-11.5",
"Economic Capital Ratio": "36.3"
},
"2017": {
"Other Assets": "-4.93",
"Assets": "23.6",
"Liabilities": "-7.94",
"Stockholders Equity": "21.4",
"Economic Capital Ratio": "-22.0",
"Intangible Assets": "-18.1",
"Assets, Current": "20.1",
"Property and Equipment": "32.6",
"Liabilities, Current": "30.1",
"Other Liabilities": "22.7",
"Liabilities, Non-Current": "-66.6",
"Selling, General and Administrative Expense": "7.44",
"Expenses": "-5.48",
"Revenues": "-16.8",
"Net Income": "-25.8",
"Research and Development": "-23.9",
"Other Expenses": "9.19",
"Cost of Goods Sold": "2.76",
"Other Revenues": "-16.8",
"Comprehensive Net Income": "-26.0",
"Other Net Income": "-4.02"
},
"2018": {
"Assets, Current": "11.2",
"Assets": "3.84",
"Liabilities": "-20.5",
"Stockholders Equity": "-13.1",
"ECR before LimitedLiability": "-35.9",
"Other Assets": "-8.94",
"Intangible Assets": "-22.7",
"Property and Equipment": "31.5",
"Liabilities, Current": "21.0",
"Other Liabilities": "23.4",
"Liabilities, Non-Current": "-69.9",
"Research and Development": "-32.4",
"Expenses": "-14.6",
"Revenues": "-18.5",
"Net Income": "-35.1",
"Cost of Goods Sold": "4.50",
"Other Expenses": "9.43",
"Selling, General and Administrative Expense": "5.23",
"Other Revenues": "-18.5",
"Comprehensive Net Income": "-35.2",
"Economic Capital Ratio": "-53.6"
},
"2019": {
"Other Assets": "-5.76",
"Assets": "-10.4",
"Liabilities": "-14.5",
"Stockholders Equity": "-75.0",
"ECR before LimitedLiability": "-81.4",
"Property and Equipment": "-2.40",
"Intangible Assets": "-6.01",
"Liabilities, Current": "-20.0",
"Other Liabilities": "3.90",
"Liabilities, Non-Current": "-3.12",
"Other Expenses": "2.64",
"Expenses": "2.88",
"Revenues": "-3.46",
"Net Income": "-4.90",
"Cost of Goods Sold": "1.24",
"Selling, General and Administrative Expense": "1.65",
"Research and Development": "-2.47",
"Other Revenues": "-3.46",
"Comprehensive Net Income": "-4.99",
"Other Net Income": "-4.11",
"Economic Capital Ratio": "-109"
},
"2020": {
"Intangible Assets": "-23.5",
"Assets": "-94.2",
"Liabilities": "28.8",
"Stockholders Equity": "-152",
"ECR before LimitedLiability": "-23.0",
"Other Assets": "-22.9",
"Property and Equipment": "-11.6",
"Assets, Current": "-69.1",
"Liabilities, Non-Current": "42.2",
"Liabilities, Current": "-59.7",
"Other Liabilities": "40.4",
"Expenses": "-25.0",
"Revenues": "-21.0",
"Net Income": "71.9",
"Cost of Goods Sold": "6.87",
"Research and Development": "-45.2",
"Other Expenses": "13.5",
"Other Revenues": "-21.0",
"Other Net Income": "76.3",
"Comprehensive Net Income": "71.7",
"Economic Capital Ratio": "-42.6"
},
"2021": {
"Liabilities, Current": "13.3",
"Liabilities": "67.1",
"Stockholders Equity": "41.4",
"ECR before LimitedLiability": "84.1",
"Other Liabilities": "30.0",
"Liabilities, Non-Current": "29.5",
"Selling, General and Administrative Expense": "5.30",
"Expenses": "-11.3",
"Net Income": "9.17",
"Other Expenses": "6.97",
"Research and Development": "-27.5",
"Cost of Goods Sold": "3.57",
"Other Revenues": "-15.0",
"Revenues": "-15.0",
"Assets, Current": "20.6",
"Intangible Assets": "-6.17",
"Other Assets": "-9.22",
"Property and Equipment": "-2.89",
"Comprehensive Net Income": "9.12",
"Other Net Income": "35.3",
"Economic Capital Ratio": "76.4"
},
"2022": {
"Intangible Assets": "-13.2",
"Assets": "-16.3",
"Liabilities": "91.1",
"Stockholders Equity": "53.7",
"ECR before LimitedLiability": "33.1",
"Assets, Current": "32.2",
"Other Assets": "-20.6",
"Property and Equipment": "-7.10",
"Other Liabilities": "36.5",
"Liabilities, Current": "27.5",
"Liabilities, Non-Current": "32.5",
"Other Expenses": "8.69",
"Expenses": "-54.8",
"Revenues": "-11.7",
"Net Income": "-56.7",
"Cost of Goods Sold": "5.11",
"Research and Development": "-71.1",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-56.6",
"Other Net Income": "9.87",
"Economic Capital Ratio": "12.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001358403_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "96,890",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,445",
"Liabilities, Non-Current": "0",
"Other Assets": "56,634",
"Other Compr. Net Income": "0",
"Other Expenses": "3,184",
"Other Liabilities": "944",
"Other Net Income": "587",
"Other Revenues": "282",
"Property and Equipment": "6,882",
"Research and Development": "33,561",
"Selling, General and Administrative Expense": "12,672"
},
"output_variables": {
"Assets": "160,406",
"Liabilities": "8,389",
"Expenses": "49,417",
"Revenues": "282",
"Stockholders Equity": "152,017",
"Net Income": "-48,548",
"Comprehensive Net Income": "-48,548",
"BaseVar": "109,540",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "393%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "105,610",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,113",
"Liabilities, Non-Current": "0",
"Other Assets": "9,923",
"Other Compr. Net Income": "0",
"Other Expenses": "580",
"Other Liabilities": "20,350",
"Other Net Income": "-861",
"Other Revenues": "388",
"Property and Equipment": "16,504",
"Research and Development": "51,263",
"Selling, General and Administrative Expense": "16,925"
},
"output_variables": {
"Assets": "132,037",
"Liabilities": "35,463",
"Expenses": "68,768",
"Revenues": "388",
"Stockholders Equity": "96,574",
"Net Income": "-69,241",
"Comprehensive Net Income": "-69,241",
"BaseVar": "118,758",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "281%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "101,650",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,156",
"Liabilities, Non-Current": "34,946",
"Other Assets": "7,936",
"Other Compr. Net Income": "0",
"Other Expenses": "864",
"Other Liabilities": "3,778",
"Other Net Income": "-4,392",
"Other Revenues": "185",
"Property and Equipment": "25,942",
"Research and Development": "65,663",
"Selling, General and Administrative Expense": "21,045"
},
"output_variables": {
"Assets": "135,528",
"Liabilities": "50,880",
"Expenses": "87,572",
"Revenues": "185",
"Stockholders Equity": "84,648",
"Net Income": "-91,779",
"Comprehensive Net Income": "-91,779",
"BaseVar": "139,278",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "230%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "95,295",
"Cost of Goods Sold": "436",
"Intangible Assets": "0",
"Liabilities, Current": "15,804",
"Liabilities, Non-Current": "35,832",
"Other Assets": "5,328",
"Other Compr. Net Income": "0",
"Other Expenses": "320",
"Other Liabilities": "1,387",
"Other Net Income": "-2,802",
"Other Revenues": "185",
"Property and Equipment": "20,878",
"Research and Development": "77,834",
"Selling, General and Administrative Expense": "28,163"
},
"output_variables": {
"Assets": "121,501",
"Liabilities": "53,023",
"Expenses": "106,753",
"Revenues": "185",
"Stockholders Equity": "68,478",
"Net Income": "-109,370",
"Comprehensive Net Income": "-109,370",
"BaseVar": "142,132",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "184%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "111,854",
"Cost of Goods Sold": "426",
"Intangible Assets": "0",
"Liabilities, Current": "94,418",
"Liabilities, Non-Current": "25,717",
"Other Assets": "1,867",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "864",
"Other Net Income": "-2,674",
"Other Revenues": "37,234",
"Property and Equipment": "2,529",
"Research and Development": "57,342",
"Selling, General and Administrative Expense": "34,938"
},
"output_variables": {
"Assets": "116,250",
"Liabilities": "120,999",
"Expenses": "92,705",
"Revenues": "37,234",
"Stockholders Equity": "-4,749",
"Net Income": "-58,145",
"Comprehensive Net Income": "-58,145",
"BaseVar": "184,931",
"ECR before LimitedLiability": "-58%",
"Economic Capital Ratio": "137%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "39,443",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,701",
"Liabilities, Non-Current": "0",
"Other Assets": "952",
"Other Compr. Net Income": "-12",
"Other Expenses": "0",
"Other Liabilities": "344",
"Other Net Income": "-25,086",
"Other Revenues": "4,452",
"Property and Equipment": "189",
"Research and Development": "1,781",
"Selling, General and Administrative Expense": "12,971"
},
"output_variables": {
"Assets": "40,584",
"Liabilities": "25,045",
"Expenses": "14,753",
"Revenues": "4,452",
"Stockholders Equity": "15,539",
"Net Income": "-35,386",
"Comprehensive Net Income": "-35,392",
"BaseVar": "54,966",
"ECR before LimitedLiability": "-4.6%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "49,131",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,712",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-12",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "28,359",
"Other Revenues": "360",
"Property and Equipment": "12",
"Research and Development": "1,136",
"Selling, General and Administrative Expense": "2,312"
},
"output_variables": {
"Assets": "49,143",
"Liabilities": "6,712",
"Expenses": "3,447",
"Revenues": "360",
"Stockholders Equity": "42,431",
"Net Income": "25,271",
"Comprehensive Net Income": "25,265",
"BaseVar": "44,016",
"ECR before LimitedLiability": "422%",
"Economic Capital Ratio": "456%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "23,801",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,772",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0.98",
"Other Expenses": "1.3",
"Other Liabilities": "0",
"Other Net Income": "6,572",
"Other Revenues": "1,259",
"Property and Equipment": "22",
"Research and Development": "21,777",
"Selling, General and Administrative Expense": "5,088"
},
"output_variables": {
"Assets": "23,823",
"Liabilities": "3,772",
"Expenses": "26,867",
"Revenues": "1,259",
"Stockholders Equity": "20,051",
"Net Income": "-19,036",
"Comprehensive Net Income": "-19,036",
"BaseVar": "31,147",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "288%"
}
}
},
"top_rated": false,
"trend": -95.0,
"value": 2.5746408218135146,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001358403.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001358403.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001358403.svg"
},
{
"company_id": "0001790169",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001790169.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001790169.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001790169_main_keyfigs.svg",
"name": "Zerostack Corp",
"rank": 240,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001790169.svg",
"report_text": "The relative strengths and weaknesses of Zerostack 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 Zerostack Corp compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 116% points.The greatest weakness of Zerostack Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 71% points.
The company's Economic Capital Ratio, given in the ranking table, is 257%, being 12% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001790169_2023_Zerostack_Corp.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "116",
"Assets": "-35.9",
"Liabilities": "59.9",
"Stockholders Equity": "-16.3",
"ECR before LimitedLiability": "32.6",
"Assets, Current": "-65.8",
"Other Assets": "-15.2",
"Property and Equipment": "2.32",
"Other Liabilities": "17.6",
"Liabilities, Current": "18.2",
"Liabilities, Non-Current": "26.4",
"Other Expenses": "-71.4",
"Expenses": "-26.8",
"Revenues": "32.8",
"Net Income": "3.94",
"Selling, General and Administrative Expense": "31.0",
"Cost of Goods Sold": "-25.7",
"Research and Development": "48.9",
"Other Revenues": "32.8",
"Comprehensive Net Income": "2.96",
"Economic Capital Ratio": "12.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001790169_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "31,155",
"Cost of Goods Sold": "22,757",
"Intangible Assets": "41,468",
"Liabilities, Current": "17,447",
"Liabilities, Non-Current": "1,869",
"Other Assets": "3,554",
"Other Compr. Net Income": "-1,624",
"Other Expenses": "61,258",
"Other Liabilities": "5,259",
"Other Net Income": "860",
"Other Revenues": "37,171",
"Property and Equipment": "4,810",
"Research and Development": "430",
"Selling, General and Administrative Expense": "4,495"
},
"output_variables": {
"Assets": "80,987",
"Liabilities": "24,575",
"Expenses": "88,940",
"Revenues": "37,171",
"Stockholders Equity": "56,412",
"Net Income": "-50,909",
"Comprehensive Net Income": "-51,721",
"BaseVar": "117,078",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.5691549547894352,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001790169.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001790169.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001790169.svg"
},
{
"company_id": "0001596783",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001596783.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001596783.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001596783.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001596783_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001596783_main_keyfigs.svg",
"name": "Catalent Inc",
"rank": 241,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001596783.svg",
"report_text": "The relative strengths and weaknesses of Catalent 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 Catalent Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Catalent Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 103% points.
The company's Economic Capital Ratio, given in the ranking table, is 256%, being 11% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001596783_2023_Catalent_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Assets": "3.59",
"Liabilities": "101",
"Stockholders Equity": "85.0",
"ECR before LimitedLiability": "172",
"Intangible Assets": "36.2",
"Property and Equipment": "17.8",
"Assets, Current": "-22.9",
"Liabilities, Non-Current": "20.5",
"Liabilities, Current": "42.3",
"Other Liabilities": "52.5",
"Selling, General and Administrative Expense": "17.5",
"Expenses": "16.2",
"Revenues": "44.2",
"Net Income": "52.8",
"Other Expenses": "-37.8",
"Research and Development": "31.1",
"Cost of Goods Sold": "3.60",
"Other Revenues": "44.2",
"Comprehensive Net Income": "52.2",
"Other Net Income": "-7.45",
"Economic Capital Ratio": "144"
},
"2014": {
"Other Liabilities": "44.1",
"Liabilities": "81.4",
"Stockholders Equity": "56.3",
"ECR before LimitedLiability": "166",
"Liabilities, Current": "28.0",
"Liabilities, Non-Current": "19.3",
"Selling, General and Administrative Expense": "17.2",
"Expenses": "16.0",
"Net Income": "57.7",
"Cost of Goods Sold": "2.63",
"Other Expenses": "-37.3",
"Research and Development": "31.8",
"Other Revenues": "46.4",
"Revenues": "46.4",
"Other Assets": "-3.81",
"Assets, Current": "-24.7",
"Intangible Assets": "35.0",
"Property and Equipment": "19.3",
"Other Net Income": "-4.49",
"Comprehensive Net Income": "58.2",
"Economic Capital Ratio": "132"
},
"2015": {
"Other Liabilities": "46.1",
"Liabilities": "90.3",
"Stockholders Equity": "57.1",
"ECR before LimitedLiability": "156",
"Liabilities, Non-Current": "22.4",
"Liabilities, Current": "34.9",
"Other Expenses": "-30.9",
"Expenses": "21.2",
"Net Income": "63.2",
"Selling, General and Administrative Expense": "14.9",
"Research and Development": "33.5",
"Other Revenues": "48.9",
"Revenues": "48.9",
"Property and Equipment": "16.3",
"Assets, Current": "-21.0",
"Other Assets": "-2.74",
"Intangible Assets": "27.4",
"Other Net Income": "-6.42",
"Comprehensive Net Income": "60.6",
"Other Compr. Net Income": "-2.83",
"Economic Capital Ratio": "137"
},
"2016": {
"Other Liabilities": "43.2",
"Liabilities": "93.5",
"Stockholders Equity": "67.8",
"ECR before LimitedLiability": "174",
"Liabilities, Non-Current": "26.2",
"Liabilities, Current": "38.3",
"Research and Development": "38.9",
"Expenses": "21.0",
"Net Income": "68.7",
"Selling, General and Administrative Expense": "15.6",
"Other Expenses": "-38.2",
"Other Revenues": "51.0",
"Revenues": "51.0",
"Other Assets": "-2.58",
"Property and Equipment": "17.5",
"Assets, Current": "-20.3",
"Intangible Assets": "24.4",
"Comprehensive Net Income": "66.2",
"Other Net Income": "-2.58",
"Other Compr. Net Income": "-2.63",
"Economic Capital Ratio": "152"
},
"2017": {
"Liabilities, Current": "33.5",
"Liabilities": "95.3",
"Stockholders Equity": "65.7",
"ECR before LimitedLiability": "162",
"Other Liabilities": "48.1",
"Liabilities, Non-Current": "28.0",
"Selling, General and Administrative Expense": "15.6",
"Expenses": "16.2",
"Net Income": "62.6",
"Research and Development": "36.2",
"Other Expenses": "-41.1",
"Cost of Goods Sold": "3.26",
"Other Revenues": "51.1",
"Revenues": "51.1",
"Intangible Assets": "20.6",
"Assets, Current": "-19.1",
"Other Assets": "-4.07",
"Property and Equipment": "17.6",
"Comprehensive Net Income": "62.3",
"Other Net Income": "-4.21",
"Economic Capital Ratio": "142"
},
"2018": {
"Assets, Current": "-4.56",
"Assets": "4.63",
"Liabilities": "78.6",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "214",
"Intangible Assets": "8.80",
"Property and Equipment": "5.52",
"Liabilities, Current": "18.9",
"Other Liabilities": "37.9",
"Liabilities, Non-Current": "32.4",
"Research and Development": "32.2",
"Expenses": "55.9",
"Revenues": "52.7",
"Net Income": "101",
"Cost of Goods Sold": "4.36",
"Other Expenses": "7.95",
"Selling, General and Administrative Expense": "13.0",
"Other Revenues": "52.7",
"Other Net Income": "-4.07",
"Comprehensive Net Income": "99.9",
"Economic Capital Ratio": "196"
},
"2019": {
"Other Assets": "-13.9",
"Assets": "-2.51",
"Liabilities": "-57.3",
"Stockholders Equity": "-44.3",
"ECR before LimitedLiability": "20.5",
"Property and Equipment": "38.1",
"Assets, Current": "-59.8",
"Intangible Assets": "90.4",
"Liabilities, Current": "30.9",
"Other Liabilities": "-125",
"Liabilities, Non-Current": "20.6",
"Other Expenses": "8.54",
"Expenses": "37.3",
"Revenues": "22.2",
"Net Income": "59.9",
"Cost of Goods Sold": "-21.8",
"Selling, General and Administrative Expense": "17.5",
"Research and Development": "33.9",
"Other Revenues": "22.2",
"Comprehensive Net Income": "59.1",
"Economic Capital Ratio": "-6.67"
},
"2020": {
"Intangible Assets": "73.3",
"Assets": "-10.7",
"Liabilities": "-39.4",
"Stockholders Equity": "-43.0",
"ECR before LimitedLiability": "16.7",
"Other Assets": "-8.88",
"Property and Equipment": "36.2",
"Assets, Current": "-57.2",
"Liabilities, Non-Current": "18.0",
"Liabilities, Current": "28.5",
"Other Liabilities": "-98.0",
"Selling, General and Administrative Expense": "15.1",
"Expenses": "26.2",
"Revenues": "23.6",
"Net Income": "50.9",
"Cost of Goods Sold": "-21.9",
"Research and Development": "27.6",
"Other Expenses": "6.42",
"Other Revenues": "23.6",
"Comprehensive Net Income": "50.6",
"Economic Capital Ratio": "-2.91"
},
"2021": {
"Assets, Current": "-58.0",
"Assets": "-21.7",
"Liabilities": "-46.1",
"Stockholders Equity": "-65.4",
"ECR before LimitedLiability": "-5.10",
"Other Assets": "-11.2",
"Property and Equipment": "42.0",
"Intangible Assets": "52.6",
"Liabilities, Current": "17.3",
"Other Liabilities": "-91.8",
"Liabilities, Non-Current": "18.5",
"Selling, General and Administrative Expense": "13.6",
"Expenses": "21.7",
"Revenues": "28.7",
"Net Income": "53.7",
"Other Expenses": "5.04",
"Research and Development": "27.9",
"Cost of Goods Sold": "-23.6",
"Other Revenues": "28.7",
"Comprehensive Net Income": "54.1",
"Economic Capital Ratio": "-12.8"
},
"2022": {
"Intangible Assets": "62.0",
"Assets": "-8.00",
"Liabilities": "-36.0",
"Stockholders Equity": "-36.9",
"ECR before LimitedLiability": "31.7",
"Assets, Current": "-55.2",
"Other Assets": "-10.9",
"Property and Equipment": "47.9",
"Other Liabilities": "-103",
"Liabilities, Current": "32.6",
"Liabilities, Non-Current": "19.7",
"Other Expenses": "5.19",
"Expenses": "31.8",
"Revenues": "30.4",
"Net Income": "62.6",
"Selling, General and Administrative Expense": "18.2",
"Cost of Goods Sold": "-24.5",
"Research and Development": "34.3",
"Other Revenues": "30.4",
"Comprehensive Net Income": "62.3",
"Economic Capital Ratio": "11.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001596783_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "679,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,395,600",
"Liabilities, Current": "410,300",
"Liabilities, Non-Current": "0",
"Other Assets": "60,300",
"Other Compr. Net Income": "-13,800",
"Other Expenses": "1,282,300",
"Other Liabilities": "0",
"Other Net Income": "-227,100",
"Other Revenues": "1,800,300",
"Property and Equipment": "814,500",
"Research and Development": "0",
"Selling, General and Administrative Expense": "340,600"
},
"output_variables": {
"Assets": "2,949,500",
"Liabilities": "410,300",
"Expenses": "1,622,900",
"Revenues": "1,800,300",
"Stockholders Equity": "2,539,200",
"Net Income": "-49,700",
"Comprehensive Net Income": "-56,600",
"BaseVar": "3,511,950",
"ECR before LimitedLiability": "326%",
"Economic Capital Ratio": "386%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "687,500",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,454,700",
"Liabilities, Current": "453,000",
"Liabilities, Non-Current": "0",
"Other Assets": "75,000",
"Other Compr. Net Income": "19,200",
"Other Expenses": "1,301,500",
"Other Liabilities": "0",
"Other Net Income": "-176,200",
"Other Revenues": "1,827,700",
"Property and Equipment": "873,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "334,800"
},
"output_variables": {
"Assets": "3,090,200",
"Liabilities": "453,000",
"Expenses": "1,636,300",
"Revenues": "1,827,700",
"Stockholders Equity": "2,637,200",
"Net Income": "15,200",
"Comprehensive Net Income": "24,800",
"BaseVar": "3,601,300",
"ECR before LimitedLiability": "326%",
"Economic Capital Ratio": "386%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "737,500",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,430,200",
"Liabilities, Current": "399,000",
"Liabilities, Non-Current": "0",
"Other Assets": "85,400",
"Other Compr. Net Income": "-147,900",
"Other Expenses": "1,131,200",
"Other Liabilities": "0",
"Other Net Income": "-152,000",
"Other Revenues": "1,830,800",
"Property and Equipment": "885,200",
"Research and Development": "0",
"Selling, General and Administrative Expense": "337,300"
},
"output_variables": {
"Assets": "3,138,300",
"Liabilities": "399,000",
"Expenses": "1,468,500",
"Revenues": "1,830,800",
"Stockholders Equity": "2,739,300",
"Net Income": "210,300",
"Comprehensive Net Income": "136,350",
"BaseVar": "3,568,250",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "400%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "790,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,290,500",
"Liabilities, Current": "391,200",
"Liabilities, Non-Current": "0",
"Other Assets": "104,600",
"Other Compr. Net Income": "-135,205",
"Other Expenses": "1,302,388",
"Other Liabilities": "0",
"Other Net Income": "-85,845",
"Other Revenues": "1,848,368",
"Property and Equipment": "905,800",
"Research and Development": "0",
"Selling, General and Administrative Expense": "357,758"
},
"output_variables": {
"Assets": "3,091,100",
"Liabilities": "391,200",
"Expenses": "1,660,146",
"Revenues": "1,848,368",
"Stockholders Equity": "2,699,900",
"Net Income": "102,377",
"Comprehensive Net Income": "34,774",
"BaseVar": "3,605,933",
"ECR before LimitedLiability": "340%",
"Economic Capital Ratio": "396%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,059,800",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,317,200",
"Liabilities, Current": "469,000",
"Liabilities, Non-Current": "0",
"Other Assets": "81,400",
"Other Compr. Net Income": "-31,188",
"Other Expenses": "1,456,227",
"Other Liabilities": "0",
"Other Net Income": "-103,365",
"Other Revenues": "2,079,208",
"Property and Equipment": "995,900",
"Research and Development": "0",
"Selling, General and Administrative Expense": "402,217"
},
"output_variables": {
"Assets": "3,454,300",
"Liabilities": "469,000",
"Expenses": "1,858,444",
"Revenues": "2,079,208",
"Stockholders Equity": "2,985,300",
"Net Income": "117,399",
"Comprehensive Net Income": "101,805",
"BaseVar": "3,997,752",
"ECR before LimitedLiability": "337%",
"Economic Capital Ratio": "394%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,240,300",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,942,100",
"Liabilities, Current": "576,900",
"Liabilities, Non-Current": "0",
"Other Assets": "78,100",
"Other Compr. Net Income": "-61,501",
"Other Expenses": "160,565",
"Other Liabilities": "0",
"Other Net Income": "-123,113",
"Other Revenues": "2,480,830",
"Property and Equipment": "1,270,600",
"Research and Development": "0",
"Selling, General and Administrative Expense": "465,736"
},
"output_variables": {
"Assets": "4,531,100",
"Liabilities": "576,900",
"Expenses": "626,301",
"Revenues": "2,480,830",
"Stockholders Equity": "3,954,200",
"Net Income": "1,731,416",
"Comprehensive Net Income": "1,700,666",
"BaseVar": "4,199,873",
"ECR before LimitedLiability": "404%",
"Economic Capital Ratio": "442%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,395,800",
"Cost of Goods Sold": "1,712,900",
"Intangible Assets": "3,151,700",
"Liabilities, Current": "670,700",
"Liabilities, Non-Current": "124,300",
"Other Assets": "99,800",
"Other Compr. Net Income": "-42,731",
"Other Expenses": "35,417",
"Other Liabilities": "3,100,800",
"Other Net Income": "-119,703",
"Other Revenues": "2,520,709",
"Property and Equipment": "1,536,700",
"Research and Development": "0",
"Selling, General and Administrative Expense": "513,883"
},
"output_variables": {
"Assets": "6,184,000",
"Liabilities": "3,895,800",
"Expenses": "2,262,200",
"Revenues": "2,520,709",
"Stockholders Equity": "2,288,200",
"Net Income": "138,806",
"Comprehensive Net Income": "117,440",
"BaseVar": "7,512,571",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "231%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,293,000",
"Cost of Goods Sold": "2,231,456",
"Intangible Assets": "3,360,000",
"Liabilities, Current": "893,000",
"Liabilities, Non-Current": "204,000",
"Other Assets": "223,000",
"Other Compr. Net Income": "-30,938",
"Other Expenses": "49,233",
"Other Liabilities": "3,174,000",
"Other Net Income": "-132,610",
"Other Revenues": "3,128,390",
"Property and Equipment": "1,901,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "581,319"
},
"output_variables": {
"Assets": "7,777,000",
"Liabilities": "4,271,000",
"Expenses": "2,862,008",
"Revenues": "3,128,390",
"Stockholders Equity": "3,506,000",
"Net Income": "133,771",
"Comprehensive Net Income": "118,302",
"BaseVar": "9,100,973",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "252%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,918,000",
"Cost of Goods Sold": "2,863,414",
"Intangible Assets": "3,336,000",
"Liabilities, Current": "1,196,000",
"Liabilities, Non-Current": "175,000",
"Other Assets": "334,000",
"Other Compr. Net Income": "41,070",
"Other Expenses": "143,192",
"Other Liabilities": "3,467,000",
"Other Net Income": "31,585",
"Other Revenues": "4,208,870",
"Property and Equipment": "2,524,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "701,403"
},
"output_variables": {
"Assets": "9,112,000",
"Liabilities": "4,838,000",
"Expenses": "3,708,009",
"Revenues": "4,208,870",
"Stockholders Equity": "4,274,000",
"Net Income": "532,446",
"Comprehensive Net Income": "552,981",
"BaseVar": "10,969,767",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "262%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,917,000",
"Cost of Goods Sold": "3,479,169",
"Intangible Assets": "4,066,000",
"Liabilities, Current": "1,098,000",
"Liabilities, Non-Current": "164,000",
"Other Assets": "398,000",
"Other Compr. Net Income": "-22,416",
"Other Expenses": "122,657",
"Other Liabilities": "4,471,000",
"Other Net Income": "-66,442",
"Other Revenues": "5,168,347",
"Property and Equipment": "3,127,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "890,449"
},
"output_variables": {
"Assets": "10,508,000",
"Liabilities": "5,733,000",
"Expenses": "4,492,274",
"Revenues": "5,168,347",
"Stockholders Equity": "4,775,000",
"Net Income": "609,631",
"Comprehensive Net Income": "598,423",
"BaseVar": "12,995,239",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "257%"
}
}
},
"top_rated": false,
"trend": 31.0,
"value": 2.5606994695724516,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001596783.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001596783.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001596783.svg"
},
{
"company_id": "0001739104",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001739104.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001739104.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001739104.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001739104_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001739104_main_keyfigs.svg",
"name": "Elanco Animal Health Inc",
"rank": 242,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001739104.svg",
"report_text": "The relative strengths and weaknesses of Elanco Animal Health Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Elanco Animal Health Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 122% points.The greatest weakness of Elanco Animal Health Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 90% points.
The company's Economic Capital Ratio, given in the ranking table, is 255%, being 10% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001739104_2023_Elanco_Animal_Health_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-38.1",
"Assets": "11.8",
"Liabilities": "-23.8",
"Stockholders Equity": "2.32",
"ECR before LimitedLiability": "56.6",
"Other Assets": "-7.69",
"Intangible Assets": "110",
"Property and Equipment": "7.27",
"Liabilities, Current": "22.6",
"Other Liabilities": "17.3",
"Liabilities, Non-Current": "-73.0",
"Research and Development": "25.5",
"Expenses": "28.9",
"Revenues": "18.6",
"Net Income": "48.6",
"Cost of Goods Sold": "-13.2",
"Other Expenses": "2.31",
"Selling, General and Administrative Expense": "14.6",
"Other Revenues": "18.6",
"Comprehensive Net Income": "48.3",
"Economic Capital Ratio": "38.9"
},
"2019": {
"Other Assets": "-7.93",
"Assets": "17.9",
"Liabilities": "-7.18",
"Stockholders Equity": "24.6",
"ECR before LimitedLiability": "89.0",
"Property and Equipment": "7.64",
"Assets, Current": "-34.1",
"Intangible Assets": "111",
"Liabilities, Current": "30.9",
"Other Liabilities": "17.2",
"Liabilities, Non-Current": "-64.8",
"Other Expenses": "2.27",
"Expenses": "28.8",
"Revenues": "18.3",
"Net Income": "48.3",
"Cost of Goods Sold": "-12.2",
"Selling, General and Administrative Expense": "13.4",
"Research and Development": "25.3",
"Other Revenues": "18.3",
"Comprehensive Net Income": "48.2",
"Economic Capital Ratio": "61.8"
},
"2020": {
"Intangible Assets": "124",
"Assets": "15.0",
"Liabilities": "-51.9",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "20.1",
"Other Assets": "-8.07",
"Property and Equipment": "6.10",
"Assets, Current": "-54.2",
"Liabilities, Non-Current": "-78.4",
"Liabilities, Current": "19.0",
"Other Liabilities": "2.44",
"Selling, General and Administrative Expense": "13.3",
"Expenses": "30.3",
"Revenues": "4.99",
"Net Income": "36.7",
"Cost of Goods Sold": "-6.04",
"Research and Development": "21.4",
"Other Expenses": "1.31",
"Other Revenues": "4.99",
"Comprehensive Net Income": "38.1",
"Other Compr. Net Income": "1.27",
"Economic Capital Ratio": "0.537"
},
"2021": {
"Assets, Current": "-65.9",
"Assets": "-12.1",
"Liabilities": "-58.4",
"Stockholders Equity": "-56.7",
"ECR before LimitedLiability": "-19.1",
"Other Assets": "-12.7",
"Property and Equipment": "4.80",
"Intangible Assets": "118",
"Liabilities, Current": "21.5",
"Other Liabilities": "5.64",
"Liabilities, Non-Current": "-92.9",
"Selling, General and Administrative Expense": "11.3",
"Expenses": "24.1",
"Revenues": "15.3",
"Net Income": "41.1",
"Other Expenses": "-1.66",
"Research and Development": "24.1",
"Cost of Goods Sold": "-9.35",
"Other Revenues": "15.3",
"Comprehensive Net Income": "39.4",
"Economic Capital Ratio": "-26.8"
},
"2022": {
"Intangible Assets": "122",
"Assets": "11.7",
"Liabilities": "-47.6",
"Stockholders Equity": "-18.3",
"ECR before LimitedLiability": "30.9",
"Assets, Current": "-53.2",
"Other Assets": "-10.9",
"Property and Equipment": "4.65",
"Other Liabilities": "9.54",
"Liabilities, Current": "24.1",
"Liabilities, Non-Current": "-90.0",
"Other Expenses": "-0.641",
"Expenses": "33.9",
"Revenues": "15.0",
"Net Income": "49.7",
"Selling, General and Administrative Expense": "15.0",
"Cost of Goods Sold": "-8.58",
"Research and Development": "28.1",
"Other Revenues": "15.0",
"Comprehensive Net Income": "49.1",
"Economic Capital Ratio": "10.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001739104_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "2,504,900",
"Cost of Goods Sold": "1,573,800",
"Intangible Assets": "5,411,000",
"Liabilities, Current": "970,700",
"Liabilities, Non-Current": "2,564,800",
"Other Assets": "118,400",
"Other Compr. Net Income": "-21,700",
"Other Expenses": "424,700",
"Other Liabilities": "223,700",
"Other Net Income": "0",
"Other Revenues": "3,066,800",
"Property and Equipment": "922,400",
"Research and Development": "246,600",
"Selling, General and Administrative Expense": "735,200"
},
"output_variables": {
"Assets": "8,956,700",
"Liabilities": "3,759,200",
"Expenses": "2,980,300",
"Revenues": "3,066,800",
"Stockholders Equity": "5,197,500",
"Net Income": "86,500",
"Comprehensive Net Income": "75,650",
"BaseVar": "9,392,350",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "288%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,373,100",
"Cost of Goods Sold": "1,470,300",
"Intangible Assets": "5,472,400",
"Liabilities, Current": "818,500",
"Liabilities, Non-Current": "2,437,100",
"Other Assets": "185,000",
"Other Compr. Net Income": "48,500",
"Other Expenses": "502,500",
"Other Liabilities": "183,300",
"Other Net Income": "0",
"Other Revenues": "3,071,000",
"Property and Equipment": "955,300",
"Research and Development": "270,100",
"Selling, General and Administrative Expense": "760,200"
},
"output_variables": {
"Assets": "8,985,800",
"Liabilities": "3,438,900",
"Expenses": "3,003,100",
"Revenues": "3,071,000",
"Stockholders Equity": "5,546,900",
"Net Income": "67,900",
"Comprehensive Net Income": "92,150",
"BaseVar": "9,273,650",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "300%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,416,500",
"Cost of Goods Sold": "1,666,600",
"Intangible Assets": "12,612,100",
"Liabilities, Current": "2,076,300",
"Liabilities, Non-Current": "5,894,500",
"Other Assets": "347,800",
"Other Compr. Net Income": "476,700",
"Other Expenses": "843,200",
"Other Liabilities": "1,246,000",
"Other Net Income": "0",
"Other Revenues": "3,273,300",
"Property and Equipment": "1,316,300",
"Research and Development": "327,000",
"Selling, General and Administrative Expense": "996,600"
},
"output_variables": {
"Assets": "17,692,700",
"Liabilities": "9,216,800",
"Expenses": "3,833,400",
"Revenues": "3,273,300",
"Stockholders Equity": "8,475,900",
"Net Income": "-560,100",
"Comprehensive Net Income": "-321,750",
"BaseVar": "17,246,450",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "3,276,000",
"Cost of Goods Sold": "2,117,671",
"Intangible Assets": "11,759,000",
"Liabilities, Current": "1,643,000",
"Liabilities, Non-Current": "6,286,000",
"Other Assets": "387,000",
"Other Compr. Net Income": "475,261",
"Other Expenses": "2,426,284",
"Other Liabilities": "1,016,000",
"Other Net Income": "0",
"Other Revenues": "4,816,552",
"Property and Equipment": "1,061,000",
"Research and Development": "376,261",
"Selling, General and Administrative Expense": "1,507,091"
},
"output_variables": {
"Assets": "16,483,000",
"Liabilities": "8,945,000",
"Expenses": "6,427,306",
"Revenues": "4,816,552",
"Stockholders Equity": "7,538,000",
"Net Income": "-1,610,754",
"Comprehensive Net Income": "-1,373,124",
"BaseVar": "18,573,560",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "245%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,279,000",
"Cost of Goods Sold": "1,927,642",
"Intangible Assets": "10,835,000",
"Liabilities, Current": "1,702,000",
"Liabilities, Non-Current": "5,677,000",
"Other Assets": "378,000",
"Other Compr. Net Income": "-319,862",
"Other Expenses": "947,541",
"Other Liabilities": "823,000",
"Other Net Income": "0",
"Other Revenues": "4,417,330",
"Property and Equipment": "999,000",
"Research and Development": "314,879",
"Selling, General and Administrative Expense": "1,252,279"
},
"output_variables": {
"Assets": "15,491,000",
"Liabilities": "8,202,000",
"Expenses": "4,442,340",
"Revenues": "4,417,330",
"Stockholders Equity": "7,289,000",
"Net Income": "-25,010",
"Comprehensive Net Income": "-184,941",
"BaseVar": "16,436,266",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "255%"
}
}
},
"top_rated": false,
"trend": 49.0,
"value": 2.5521489197474105,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001739104.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001739104.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001739104.svg"
},
{
"company_id": "0001858685",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001858685.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001858685.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001858685.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001858685_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001858685_main_keyfigs.svg",
"name": "Biofrontera Inc",
"rank": 243,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001858685.svg",
"report_text": "The relative strengths and weaknesses of Biofrontera 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 Biofrontera Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 83% points.The greatest weakness of Biofrontera Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 82% points.
The company's Economic Capital Ratio, given in the ranking table, is 255%, being 9.9% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001858685_2023_Biofrontera_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-65.6",
"Assets": "-91.7",
"Liabilities": "-38.5",
"Stockholders Equity": "-164",
"Other Assets": "-2.41",
"Property and Equipment": "-0.576",
"Intangible Assets": "-0.595",
"Liabilities, Current": "0.314",
"Other Liabilities": "-50.3",
"Liabilities, Non-Current": "0.307",
"Selling, General and Administrative Expense": "-15.2",
"Expenses": "-0.357",
"Revenues": "2.45",
"Comprehensive Net Income": "-0.274",
"Other Expenses": "-0.693",
"Research and Development": "5.03",
"Cost of Goods Sold": "0.384",
"Other Revenues": "2.45",
"ECR before LimitedLiability": "-127",
"Other Net Income": "-0.835",
"Economic Capital Ratio": "-135"
},
"2022": {
"Intangible Assets": "-5.87",
"Assets": "-50.5",
"Liabilities": "14.6",
"Stockholders Equity": "-82.5",
"ECR before LimitedLiability": "30.4",
"Assets, Current": "-36.3",
"Other Assets": "-10.6",
"Property and Equipment": "-7.01",
"Other Liabilities": "10.2",
"Liabilities, Current": "-26.0",
"Liabilities, Non-Current": "28.8",
"Other Expenses": "-14.0",
"Expenses": "6.57",
"Revenues": "35.7",
"Net Income": "82.4",
"Selling, General and Administrative Expense": "-29.7",
"Research and Development": "49.6",
"Other Revenues": "35.7",
"Comprehensive Net Income": "82.6",
"Other Net Income": "34.8",
"Economic Capital Ratio": "9.93"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001858685_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "46,421",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,450",
"Liabilities, Current": "13,836",
"Liabilities, Non-Current": "5,649",
"Other Assets": "3,081",
"Other Compr. Net Income": "0",
"Other Expenses": "12,845",
"Other Liabilities": "22,396",
"Other Net Income": "-12,456",
"Other Revenues": "24,100",
"Property and Equipment": "267",
"Research and Development": "0",
"Selling, General and Administrative Expense": "36,512"
},
"output_variables": {
"Assets": "53,219",
"Liabilities": "41,881",
"Expenses": "49,357",
"Revenues": "24,100",
"Stockholders Equity": "11,338",
"Net Income": "-37,713",
"Comprehensive Net Income": "-37,713",
"BaseVar": "90,506",
"ECR before LimitedLiability": "-27%",
"Economic Capital Ratio": "140%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "43,140",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,032",
"Liabilities, Current": "20,894",
"Liabilities, Non-Current": "869",
"Other Assets": "4,508",
"Other Compr. Net Income": "0",
"Other Expenses": "12,150",
"Other Liabilities": "5,243",
"Other Net Income": "17,973",
"Other Revenues": "28,674",
"Property and Equipment": "204",
"Research and Development": "0",
"Selling, General and Administrative Expense": "35,137"
},
"output_variables": {
"Assets": "50,884",
"Liabilities": "27,006",
"Expenses": "47,287",
"Revenues": "28,674",
"Stockholders Equity": "23,878",
"Net Income": "-640",
"Comprehensive Net Income": "-640",
"BaseVar": "85,912",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "255%"
}
}
},
"top_rated": false,
"trend": 156.0,
"value": 2.5470792261235733,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001858685.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001858685.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001858685.svg"
},
{
"company_id": "0000849146",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000849146.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000849146.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000849146.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000849146_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000849146_main_keyfigs.svg",
"name": "Lifevantage Corp",
"rank": 244,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000849146.svg",
"report_text": "The relative strengths and weaknesses of Lifevantage 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 Lifevantage Corp compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 146% points.The greatest weakness of Lifevantage Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 310% points.
The company's Economic Capital Ratio, given in the ranking table, is 253%, being 8.1% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000849146_2023_Lifevantage_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-26.7",
"Assets": "-129",
"Liabilities": "-0.578",
"Stockholders Equity": "-200",
"ECR before LimitedLiability": "-124",
"Intangible Assets": "-26.6",
"Property and Equipment": "-21.2",
"Assets, Current": "-102",
"Other Liabilities": "-1.35",
"Liabilities, Non-Current": "0.250",
"Research and Development": "18.8",
"Expenses": "16.6",
"Revenues": "14.5",
"Net Income": "-17.7",
"Other Expenses": "-15.4",
"Cost of Goods Sold": "-3.28",
"Selling, General and Administrative Expense": "11.6",
"Other Revenues": "14.5",
"Comprehensive Net Income": "-18.0",
"Other Net Income": "-71.3",
"Economic Capital Ratio": "-200"
},
"2012": {
"Property and Equipment": "-11.9",
"Assets": "-64.2",
"Liabilities": "191",
"Stockholders Equity": "-130",
"ECR before LimitedLiability": "185",
"Assets, Current": "-48.7",
"Intangible Assets": "-17.9",
"Other Assets": "-12.5",
"Liabilities, Current": "86.9",
"Other Liabilities": "91.2",
"Liabilities, Non-Current": "43.3",
"Selling, General and Administrative Expense": "40.8",
"Expenses": "-20.4",
"Revenues": "195",
"Net Income": "191",
"Research and Development": "79.2",
"Other Expenses": "-115",
"Cost of Goods Sold": "-27.6",
"Other Revenues": "195",
"Comprehensive Net Income": "191",
"Economic Capital Ratio": "112"
},
"2013": {
"Other Assets": "-22.2",
"Assets": "-96.6",
"Liabilities": "177",
"Stockholders Equity": "-324",
"ECR before LimitedLiability": "95.5",
"Intangible Assets": "-28.4",
"Property and Equipment": "-10.5",
"Assets, Current": "-84.7",
"Liabilities, Non-Current": "45.2",
"Liabilities, Current": "135",
"Other Liabilities": "127",
"Selling, General and Administrative Expense": "-7.10",
"Expenses": "-105",
"Revenues": "209",
"Net Income": "173",
"Other Expenses": "-151",
"Research and Development": "103",
"Cost of Goods Sold": "-44.1",
"Other Revenues": "209",
"Comprehensive Net Income": "173",
"Economic Capital Ratio": "67.5"
},
"2014": {
"Other Assets": "-40.6",
"Assets": "-180",
"Liabilities": "42.7",
"Stockholders Equity": "-442",
"ECR before LimitedLiability": "-42.6",
"Property and Equipment": "-11.4",
"Assets, Current": "-164",
"Intangible Assets": "-56.1",
"Other Liabilities": "39.9",
"Liabilities, Current": "40.1",
"Liabilities, Non-Current": "-77.9",
"Expenses": "-80.5",
"Revenues": "106",
"Net Income": "73.7",
"Cost of Goods Sold": "-46.6",
"Other Expenses": "-124",
"Research and Development": "43.6",
"Other Revenues": "106",
"Other Net Income": "2.80",
"Comprehensive Net Income": "74.0",
"Economic Capital Ratio": "-75.9"
},
"2015": {
"Property and Equipment": "-17.8",
"Assets": "-197",
"Liabilities": "49.2",
"Stockholders Equity": "-583",
"ECR before LimitedLiability": "-67.4",
"Other Assets": "-52.1",
"Intangible Assets": "-69.4",
"Assets, Current": "-181",
"Other Liabilities": "40.4",
"Liabilities, Current": "37.4",
"Other Expenses": "-142",
"Expenses": "-110",
"Revenues": "130",
"Net Income": "81.4",
"Cost of Goods Sold": "-54.3",
"Selling, General and Administrative Expense": "-28.0",
"Research and Development": "47.8",
"Other Revenues": "130",
"Other Net Income": "-9.11",
"Comprehensive Net Income": "81.5",
"Economic Capital Ratio": "-86.5"
},
"2016": {
"Other Assets": "-41.1",
"Assets": "-169",
"Liabilities": "68.5",
"Stockholders Equity": "-445",
"ECR before LimitedLiability": "-21.2",
"Assets, Current": "-149",
"Property and Equipment": "-26.2",
"Intangible Assets": "-57.0",
"Other Liabilities": "61.1",
"Liabilities, Non-Current": "13.8",
"Liabilities, Current": "60.1",
"Research and Development": "68.4",
"Expenses": "-74.6",
"Revenues": "135",
"Net Income": "99.8",
"Other Expenses": "-127",
"Cost of Goods Sold": "-51.8",
"Other Revenues": "135",
"Comprehensive Net Income": "99.9",
"Other Net Income": "-7.39",
"Economic Capital Ratio": "-43.6"
},
"2017": {
"Other Assets": "-42.1",
"Assets": "-165",
"Liabilities": "94.5",
"Stockholders Equity": "-502",
"ECR before LimitedLiability": "-12.1",
"Intangible Assets": "-59.8",
"Assets, Current": "-147",
"Property and Equipment": "-25.6",
"Liabilities, Current": "79.7",
"Other Liabilities": "80.7",
"Liabilities, Non-Current": "31.3",
"Selling, General and Administrative Expense": "-29.7",
"Expenses": "-110",
"Revenues": "166",
"Net Income": "113",
"Research and Development": "85.5",
"Other Expenses": "-144",
"Cost of Goods Sold": "-55.5",
"Other Revenues": "166",
"Comprehensive Net Income": "113",
"Economic Capital Ratio": "-31.6"
},
"2018": {
"Assets, Current": "-122",
"Assets": "-136",
"Liabilities": "122",
"Stockholders Equity": "-470",
"ECR before LimitedLiability": "24.0",
"Other Assets": "-30.9",
"Intangible Assets": "-46.2",
"Property and Equipment": "-11.0",
"Liabilities, Current": "91.1",
"Other Liabilities": "92.6",
"Liabilities, Non-Current": "54.4",
"Research and Development": "116",
"Expenses": "-91.1",
"Revenues": "182",
"Net Income": "137",
"Cost of Goods Sold": "-45.8",
"Other Expenses": "-145",
"Selling, General and Administrative Expense": "-12.6",
"Other Revenues": "182",
"Comprehensive Net Income": "137",
"Economic Capital Ratio": "6.32"
},
"2019": {
"Other Assets": "-35.9",
"Assets": "-123",
"Liabilities": "145",
"Stockholders Equity": "-420",
"ECR before LimitedLiability": "64.2",
"Property and Equipment": "-9.26",
"Assets, Current": "-109",
"Intangible Assets": "-37.9",
"Liabilities, Current": "108",
"Other Liabilities": "90.9",
"Liabilities, Non-Current": "91.7",
"Other Expenses": "-147",
"Expenses": "-94.6",
"Revenues": "202",
"Net Income": "155",
"Cost of Goods Sold": "-45.9",
"Selling, General and Administrative Expense": "-21.9",
"Research and Development": "134",
"Other Revenues": "202",
"Comprehensive Net Income": "155",
"Economic Capital Ratio": "37.0"
},
"2020": {
"Intangible Assets": "-27.8",
"Assets": "-111",
"Liabilities": "169",
"Stockholders Equity": "-525",
"ECR before LimitedLiability": "65.0",
"Other Assets": "-23.0",
"Property and Equipment": "-4.07",
"Assets, Current": "-103",
"Liabilities, Non-Current": "94.6",
"Liabilities, Current": "117",
"Other Liabilities": "97.6",
"Selling, General and Administrative Expense": "-23.6",
"Expenses": "-125",
"Revenues": "221",
"Net Income": "169",
"Cost of Goods Sold": "-45.9",
"Research and Development": "117",
"Other Expenses": "-161",
"Other Revenues": "221",
"Comprehensive Net Income": "169",
"Economic Capital Ratio": "45.4"
},
"2021": {
"Assets, Current": "-110",
"Assets": "-117",
"Liabilities": "130",
"Stockholders Equity": "-427",
"ECR before LimitedLiability": "3.44",
"Other Assets": "-14.6",
"Property and Equipment": "4.51",
"Intangible Assets": "-25.1",
"Liabilities, Current": "65.1",
"Other Liabilities": "67.1",
"Liabilities, Non-Current": "12.6",
"Selling, General and Administrative Expense": "-12.5",
"Expenses": "-74.7",
"Revenues": "154",
"Net Income": "132",
"Other Expenses": "-102",
"Research and Development": "86.6",
"Cost of Goods Sold": "-34.2",
"Other Revenues": "154",
"Comprehensive Net Income": "132",
"Economic Capital Ratio": "-4.22"
},
"2022": {
"Intangible Assets": "-26.5",
"Assets": "-122",
"Liabilities": "115",
"Stockholders Equity": "-310",
"ECR before LimitedLiability": "28.6",
"Assets, Current": "-113",
"Other Assets": "-21.6",
"Other Liabilities": "77.0",
"Liabilities, Current": "82.7",
"Liabilities, Non-Current": "21.8",
"Other Expenses": "-105",
"Expenses": "-59.2",
"Revenues": "146",
"Net Income": "121",
"Selling, General and Administrative Expense": "-8.09",
"Cost of Goods Sold": "-38.5",
"Research and Development": "112",
"Other Revenues": "146",
"Comprehensive Net Income": "121",
"Other Net Income": "-6.01",
"Economic Capital Ratio": "8.14"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000849146_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "10,275",
"Cost of Goods Sold": "5,917",
"Intangible Assets": "1,963",
"Liabilities, Current": "13,380",
"Liabilities, Non-Current": "0",
"Other Assets": "32",
"Other Compr. Net Income": "-28",
"Other Expenses": "21,367",
"Other Liabilities": "19,926",
"Other Net Income": "-54,402",
"Other Revenues": "38,919",
"Property and Equipment": "228",
"Research and Development": "509",
"Selling, General and Administrative Expense": "7,516"
},
"output_variables": {
"Assets": "12,499",
"Liabilities": "33,307",
"Expenses": "35,309",
"Revenues": "38,919",
"Stockholders Equity": "-20,808",
"Net Income": "-50,792",
"Comprehensive Net Income": "-50,806",
"BaseVar": "87,232",
"ECR before LimitedLiability": "-420%",
"Economic Capital Ratio": "34%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "38,828",
"Cost of Goods Sold": "18,052",
"Intangible Assets": "1,882",
"Liabilities, Current": "16,028",
"Liabilities, Non-Current": "217",
"Other Assets": "1,821",
"Other Compr. Net Income": "38",
"Other Expenses": "71,121",
"Other Liabilities": "0",
"Other Net Income": "-6,785",
"Other Revenues": "126,183",
"Property and Equipment": "1,997",
"Research and Development": "1,359",
"Selling, General and Administrative Expense": "16,397"
},
"output_variables": {
"Assets": "44,528",
"Liabilities": "16,245",
"Expenses": "106,929",
"Revenues": "126,183",
"Stockholders Equity": "28,283",
"Net Income": "12,469",
"Comprehensive Net Income": "12,488",
"BaseVar": "150,354",
"ECR before LimitedLiability": "244%",
"Economic Capital Ratio": "332%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "45,941",
"Cost of Goods Sold": "31,845",
"Intangible Assets": "1,747",
"Liabilities, Current": "20,566",
"Liabilities, Non-Current": "973",
"Other Assets": "2,104",
"Other Compr. Net Income": "-92",
"Other Expenses": "110,080",
"Other Liabilities": "0",
"Other Net Income": "-915",
"Other Revenues": "208,178",
"Property and Equipment": "5,692",
"Research and Development": "0",
"Selling, General and Administrative Expense": "57,730"
},
"output_variables": {
"Assets": "55,484",
"Liabilities": "21,539",
"Expenses": "199,655",
"Revenues": "208,178",
"Stockholders Equity": "33,945",
"Net Income": "7,608",
"Comprehensive Net Income": "7,562",
"BaseVar": "242,932",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "310%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "39,973",
"Cost of Goods Sold": "35,744",
"Intangible Assets": "2,014",
"Liabilities, Current": "22,702",
"Liabilities, Non-Current": "27,307",
"Other Assets": "5,071",
"Other Compr. Net Income": "-90",
"Other Expenses": "109,297",
"Other Liabilities": "0",
"Other Net Income": "-2,208",
"Other Revenues": "225,042",
"Property and Equipment": "6,941",
"Research and Development": "0",
"Selling, General and Administrative Expense": "56,547"
},
"output_variables": {
"Assets": "53,999",
"Liabilities": "50,009",
"Expenses": "201,588",
"Revenues": "225,042",
"Stockholders Equity": "3,990",
"Net Income": "21,245",
"Comprehensive Net Income": "21,200",
"BaseVar": "266,468",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "195%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "30,475",
"Cost of Goods Sold": "18,907",
"Intangible Assets": "1,879",
"Liabilities, Current": "25,860",
"Liabilities, Non-Current": "10,596",
"Other Assets": "1,668",
"Other Compr. Net Income": "-3.2",
"Other Expenses": "68,031",
"Other Liabilities": "0",
"Other Net Income": "-3,105",
"Other Revenues": "146,630",
"Property and Equipment": "5,759",
"Research and Development": "0",
"Selling, General and Administrative Expense": "57,503"
},
"output_variables": {
"Assets": "39,781",
"Liabilities": "36,456",
"Expenses": "144,441",
"Revenues": "146,630",
"Stockholders Equity": "3,325",
"Net Income": "-916",
"Comprehensive Net Income": "-918",
"BaseVar": "185,208",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "157%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "43,112",
"Cost of Goods Sold": "40,771",
"Intangible Assets": "1,744",
"Liabilities, Current": "30,628",
"Liabilities, Non-Current": "9,578",
"Other Assets": "2,543",
"Other Compr. Net Income": "-135",
"Other Expenses": "121,126",
"Other Liabilities": "0",
"Other Net Income": "-4,268",
"Other Revenues": "232,157",
"Property and Equipment": "3,456",
"Research and Development": "0",
"Selling, General and Administrative Expense": "55,727"
},
"output_variables": {
"Assets": "50,855",
"Liabilities": "40,206",
"Expenses": "217,623",
"Revenues": "232,157",
"Stockholders Equity": "10,649",
"Net Income": "10,265",
"Comprehensive Net Income": "10,198",
"BaseVar": "272,622",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "208%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "35,546",
"Cost of Goods Sold": "32,998",
"Intangible Assets": "1,247",
"Liabilities, Current": "23,355",
"Liabilities, Non-Current": "7,367",
"Other Assets": "5,329",
"Other Compr. Net Income": "244",
"Other Expenses": "88,252",
"Other Liabilities": "0",
"Other Net Income": "-2,533",
"Other Revenues": "188,966",
"Property and Equipment": "3,127",
"Research and Development": "0",
"Selling, General and Administrative Expense": "67,236"
},
"output_variables": {
"Assets": "45,249",
"Liabilities": "30,722",
"Expenses": "188,486",
"Revenues": "188,966",
"Stockholders Equity": "14,527",
"Net Income": "-2,052",
"Comprehensive Net Income": "-1,930",
"BaseVar": "228,100",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "213%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "38,938",
"Cost of Goods Sold": "36,178",
"Intangible Assets": "1,115",
"Liabilities, Current": "23,805",
"Liabilities, Non-Current": "5,390",
"Other Assets": "4,502",
"Other Compr. Net Income": "-43",
"Other Expenses": "106,790",
"Other Liabilities": "0",
"Other Net Income": "-1,012",
"Other Revenues": "208,684",
"Property and Equipment": "6,587",
"Research and Development": "0",
"Selling, General and Administrative Expense": "58,758"
},
"output_variables": {
"Assets": "51,142",
"Liabilities": "29,195",
"Expenses": "201,726",
"Revenues": "208,684",
"Stockholders Equity": "21,947",
"Net Income": "5,946",
"Comprehensive Net Income": "5,924",
"BaseVar": "245,901",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "256%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "43,188",
"Cost of Goods Sold": "41,045",
"Intangible Assets": "983",
"Liabilities, Current": "26,195",
"Liabilities, Non-Current": "1,879",
"Other Assets": "3,971",
"Other Compr. Net Income": "87",
"Other Expenses": "120,714",
"Other Liabilities": "0",
"Other Net Income": "-643",
"Other Revenues": "260,046",
"Property and Equipment": "7,131",
"Research and Development": "0",
"Selling, General and Administrative Expense": "71,237"
},
"output_variables": {
"Assets": "55,273",
"Liabilities": "28,074",
"Expenses": "232,996",
"Revenues": "260,046",
"Stockholders Equity": "27,199",
"Net Income": "26,407",
"Comprehensive Net Income": "26,450",
"BaseVar": "288,560",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "306%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "43,868",
"Cost of Goods Sold": "37,956",
"Intangible Assets": "851",
"Liabilities, Current": "25,019",
"Liabilities, Non-Current": "604",
"Other Assets": "6,988",
"Other Compr. Net Income": "60",
"Other Expenses": "119,865",
"Other Liabilities": "0",
"Other Net Income": "-736",
"Other Revenues": "243,003",
"Property and Equipment": "7,170",
"Research and Development": "0",
"Selling, General and Administrative Expense": "67,662"
},
"output_variables": {
"Assets": "58,877",
"Liabilities": "25,623",
"Expenses": "225,482",
"Revenues": "243,003",
"Stockholders Equity": "33,254",
"Net Income": "16,784",
"Comprehensive Net Income": "16,814",
"BaseVar": "276,891",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "310%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "48,054",
"Cost of Goods Sold": "38,397",
"Intangible Assets": "719",
"Liabilities, Current": "25,199",
"Liabilities, Non-Current": "16,726",
"Other Assets": "18,836",
"Other Compr. Net Income": "41",
"Other Expenses": "99,835",
"Other Liabilities": "0",
"Other Net Income": "-514",
"Other Revenues": "202,146",
"Property and Equipment": "11,123",
"Research and Development": "0",
"Selling, General and Administrative Expense": "59,697"
},
"output_variables": {
"Assets": "78,732",
"Liabilities": "41,925",
"Expenses": "197,930",
"Revenues": "202,146",
"Stockholders Equity": "36,807",
"Net Income": "3,702",
"Comprehensive Net Income": "3,722",
"BaseVar": "260,644",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "260%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "46,957",
"Cost of Goods Sold": "38,012",
"Intangible Assets": "587",
"Liabilities, Current": "25,728",
"Liabilities, Non-Current": "13,462",
"Other Assets": "13,662",
"Other Compr. Net Income": "-878",
"Other Expenses": "87,866",
"Other Liabilities": "0",
"Other Net Income": "-2,107",
"Other Revenues": "186,483",
"Property and Equipment": "9,500",
"Research and Development": "0",
"Selling, General and Administrative Expense": "63,801"
},
"output_variables": {
"Assets": "70,706",
"Liabilities": "39,190",
"Expenses": "189,679",
"Revenues": "186,483",
"Stockholders Equity": "31,516",
"Net Income": "-5,302",
"Comprehensive Net Income": "-5,741",
"BaseVar": "244,522",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "242%"
}
}
},
"top_rated": false,
"trend": 16.0,
"value": 2.529114422176737,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000849146.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000849146.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000849146.svg"
},
{
"company_id": "0001708331",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001708331.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001708331.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001708331.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001708331_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001708331_main_keyfigs.svg",
"name": "Virpax Pharmaceuticals Inc",
"rank": 245,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001708331.svg",
"report_text": "The relative strengths and weaknesses of Virpax Pharmaceuticals 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 Virpax Pharmaceuticals Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 80% points.The greatest weakness of Virpax Pharmaceuticals Inc is the variable Net Income, reducing the Economic Capital Ratio by 69% points.
The company's Economic Capital Ratio, given in the ranking table, is 251%, being 6.4% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001708331_2023_Virpax_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "53.0",
"Assets": "30.4",
"Liabilities": "68.5",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "125",
"Other Assets": "-4.44",
"Property and Equipment": "-1.38",
"Intangible Assets": "-2.94",
"Liabilities, Current": "28.0",
"Other Liabilities": "24.4",
"Liabilities, Non-Current": "24.0",
"Selling, General and Administrative Expense": "-7.55",
"Expenses": "5.38",
"Revenues": "-11.0",
"Net Income": "-5.07",
"Other Expenses": "4.89",
"Research and Development": "5.31",
"Cost of Goods Sold": "2.67",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "-5.11",
"Economic Capital Ratio": "117"
},
"2022": {
"Intangible Assets": "-12.6",
"Assets": "0.783",
"Liabilities": "79.7",
"Stockholders Equity": "75.1",
"ECR before LimitedLiability": "26.9",
"Assets, Current": "58.5",
"Other Assets": "-19.8",
"Property and Equipment": "-6.94",
"Other Liabilities": "33.4",
"Liabilities, Current": "20.6",
"Liabilities, Non-Current": "29.8",
"Other Expenses": "8.05",
"Expenses": "-53.3",
"Revenues": "-18.0",
"Net Income": "-69.3",
"Selling, General and Administrative Expense": "-38.5",
"Cost of Goods Sold": "4.73",
"Research and Development": "-27.9",
"Other Revenues": "-18.0",
"Comprehensive Net Income": "-69.2",
"Economic Capital Ratio": "6.42"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001708331_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "39,572",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,088",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "93",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "62",
"Property and Equipment": "0",
"Research and Development": "4,839",
"Selling, General and Administrative Expense": "7,186"
},
"output_variables": {
"Assets": "39,572",
"Liabilities": "2,088",
"Expenses": "12,118",
"Revenues": "62",
"Stockholders Equity": "37,485",
"Net Income": "-12,056",
"Comprehensive Net Income": "-12,056",
"BaseVar": "26,920",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "392%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "19,674",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,095",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "194",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "10,763",
"Selling, General and Administrative Expense": "11,082"
},
"output_variables": {
"Assets": "19,674",
"Liabilities": "3,095",
"Expenses": "21,845",
"Revenues": "0",
"Stockholders Equity": "16,579",
"Net Income": "-21,651",
"Comprehensive Net Income": "-21,651",
"BaseVar": "22,404",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
}
},
"top_rated": false,
"trend": -174.0,
"value": 2.5119504680561673,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001708331.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001708331.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001708331.svg"
},
{
"company_id": "0001823239",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001823239.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001823239.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001823239.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001823239_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001823239_main_keyfigs.svg",
"name": "Maravai Lifesciences Holdings INC",
"rank": 246,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001823239.svg",
"report_text": "The relative strengths and weaknesses of Maravai Lifesciences 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 Maravai Lifesciences Holdings INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 76% points.The greatest weakness of Maravai Lifesciences Holdings INC is the variable Liabilities, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 251%, being 6.4% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001823239_2023_Maravai_Lifesciences_Holdings_INC.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-64.8",
"Assets": "-30.4",
"Liabilities": "-90.1",
"Stockholders Equity": "-99.8",
"ECR before LimitedLiability": "-43.6",
"Other Assets": "70.3",
"Intangible Assets": "9.86",
"Liabilities, Current": "36.8",
"Other Liabilities": "-75.0",
"Liabilities, Non-Current": "-53.3",
"Selling, General and Administrative Expense": "16.6",
"Expenses": "45.4",
"Revenues": "25.7",
"Net Income": "75.3",
"Other Expenses": "3.10",
"Research and Development": "27.9",
"Cost of Goods Sold": "-3.42",
"Other Revenues": "25.7",
"Comprehensive Net Income": "66.8",
"Other Compr. Net Income": "-7.01",
"Economic Capital Ratio": "-51.3"
},
"2022": {
"Other Liabilities": "-56.6",
"Liabilities": "-58.9",
"Stockholders Equity": "-40.0",
"ECR before LimitedLiability": "26.8",
"Liabilities, Current": "42.1",
"Liabilities, Non-Current": "-48.6",
"Other Expenses": "2.60",
"Expenses": "50.0",
"Net Income": "76.4",
"Selling, General and Administrative Expense": "18.6",
"Cost of Goods Sold": "-3.49",
"Research and Development": "30.7",
"Other Revenues": "23.5",
"Revenues": "23.5",
"Intangible Assets": "24.8",
"Other Assets": "51.1",
"Property and Equipment": "-1.88",
"Assets, Current": "-44.6",
"Comprehensive Net Income": "69.7",
"Other Compr. Net Income": "-5.38",
"Economic Capital Ratio": "6.41"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001823239_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "740,039",
"Cost of Goods Sold": "140,561",
"Intangible Assets": "270,337",
"Liabilities, Current": "93,777",
"Liabilities, Non-Current": "565,657",
"Other Assets": "861,568",
"Other Compr. Net Income": "-287,169",
"Other Expenses": "74,425",
"Other Liabilities": "713,481",
"Other Net Income": "279",
"Other Revenues": "799,240",
"Property and Equipment": "46,332",
"Research and Development": "15,219",
"Selling, General and Administrative Expense": "100,064"
},
"output_variables": {
"Assets": "1,918,276",
"Liabilities": "1,372,915",
"Expenses": "330,269",
"Revenues": "799,240",
"Stockholders Equity": "545,361",
"Net Income": "469,250",
"Comprehensive Net Income": "325,666",
"BaseVar": "2,354,074",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "847,902",
"Cost of Goods Sold": "168,957",
"Intangible Assets": "500,331",
"Liabilities, Current": "110,144",
"Liabilities, Non-Current": "590,972",
"Other Assets": "881,388",
"Other Compr. Net Income": "-270,458",
"Other Expenses": "77,525",
"Other Liabilities": "675,956",
"Other Net Income": "1,772",
"Other Revenues": "883,001",
"Property and Equipment": "52,694",
"Research and Development": "18,369",
"Selling, General and Administrative Expense": "129,259"
},
"output_variables": {
"Assets": "2,282,315",
"Liabilities": "1,377,072",
"Expenses": "394,110",
"Revenues": "883,001",
"Stockholders Equity": "905,243",
"Net Income": "490,663",
"Comprehensive Net Income": "355,434",
"BaseVar": "2,604,364",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
}
},
"top_rated": false,
"trend": 72.0,
"value": 2.5118364825422934,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001823239.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001823239.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001823239.svg"
},
{
"company_id": "0001295947",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001295947.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001295947.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001295947_main_keyfigs.svg",
"name": "Prestige Consumer Healthcare Inc",
"rank": 247,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001295947.svg",
"report_text": "The relative strengths and weaknesses of Prestige Consumer Healthcare 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 Prestige Consumer Healthcare Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 155% points.The greatest weakness of Prestige Consumer Healthcare Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 102% points.
The company's Economic Capital Ratio, given in the ranking table, is 251%, being 5.8% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001295947_2023_Prestige_Consumer_Healthcare_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-10.6",
"Assets": "7.82",
"Liabilities": "-81.0",
"Stockholders Equity": "-51.0",
"ECR before LimitedLiability": "-5.98",
"Intangible Assets": "116",
"Property and Equipment": "-8.70",
"Assets, Current": "-73.5",
"Liabilities, Non-Current": "-152",
"Liabilities, Current": "44.9",
"Other Liabilities": "5.14",
"Selling, General and Administrative Expense": "23.7",
"Expenses": "43.5",
"Revenues": "12.1",
"Net Income": "53.3",
"Other Expenses": "-10.6",
"Research and Development": "26.9",
"Other Revenues": "12.1",
"Comprehensive Net Income": "53.0",
"Other Net Income": "-3.27",
"Economic Capital Ratio": "-33.9"
},
"2017": {
"Other Assets": "-15.8",
"Assets": "6.87",
"Liabilities": "-111",
"Stockholders Equity": "-72.9",
"ECR before LimitedLiability": "-41.2",
"Intangible Assets": "105",
"Assets, Current": "-78.3",
"Property and Equipment": "-7.05",
"Liabilities, Current": "38.1",
"Other Liabilities": "-17.5",
"Liabilities, Non-Current": "-141",
"Selling, General and Administrative Expense": "21.8",
"Expenses": "48.7",
"Revenues": "6.21",
"Net Income": "50.0",
"Research and Development": "30.0",
"Other Expenses": "2.86",
"Cost of Goods Sold": "-7.01",
"Other Revenues": "6.21",
"Comprehensive Net Income": "50.0",
"Economic Capital Ratio": "-60.7"
},
"2018": {
"Assets, Current": "-68.2",
"Assets": "11.2",
"Liabilities": "-93.8",
"Stockholders Equity": "-52.5",
"ECR before LimitedLiability": "-8.20",
"Other Assets": "-12.3",
"Intangible Assets": "127",
"Property and Equipment": "-5.50",
"Liabilities, Current": "38.7",
"Other Liabilities": "-7.86",
"Liabilities, Non-Current": "-139",
"Research and Development": "29.0",
"Expenses": "49.3",
"Revenues": "11.6",
"Net Income": "58.9",
"Cost of Goods Sold": "-8.04",
"Other Expenses": "5.94",
"Selling, General and Administrative Expense": "21.0",
"Other Revenues": "11.6",
"Comprehensive Net Income": "58.9",
"Economic Capital Ratio": "-25.9"
},
"2019": {
"Other Assets": "-16.1",
"Assets": "9.80",
"Liabilities": "-79.2",
"Stockholders Equity": "-46.9",
"ECR before LimitedLiability": "4.20",
"Property and Equipment": "-5.71",
"Assets, Current": "-71.2",
"Intangible Assets": "127",
"Liabilities, Current": "43.4",
"Other Liabilities": "-6.95",
"Liabilities, Non-Current": "-129",
"Expenses": "43.6",
"Revenues": "11.1",
"Net Income": "52.7",
"Cost of Goods Sold": "-7.81",
"Selling, General and Administrative Expense": "21.8",
"Research and Development": "32.0",
"Other Revenues": "11.1",
"Comprehensive Net Income": "52.2",
"Other Net Income": "-2.88",
"Economic Capital Ratio": "-23.0"
},
"2020": {
"Intangible Assets": "128",
"Assets": "-2.03",
"Liabilities": "-77.9",
"Stockholders Equity": "-57.2",
"ECR before LimitedLiability": "-13.2",
"Other Assets": "-11.9",
"Property and Equipment": "-3.61",
"Assets, Current": "-74.9",
"Liabilities, Non-Current": "-124",
"Liabilities, Current": "41.0",
"Other Liabilities": "-7.40",
"Selling, General and Administrative Expense": "18.8",
"Expenses": "38.1",
"Revenues": "12.2",
"Net Income": "49.6",
"Cost of Goods Sold": "-7.83",
"Research and Development": "26.2",
"Other Revenues": "12.2",
"Other Net Income": "-1.81",
"Comprehensive Net Income": "49.2",
"Economic Capital Ratio": "-32.7"
},
"2021": {
"Assets, Current": "-72.9",
"Assets": "-7.64",
"Liabilities": "-78.5",
"Stockholders Equity": "-62.4",
"ECR before LimitedLiability": "-26.3",
"Other Assets": "-14.2",
"Property and Equipment": "-1.87",
"Intangible Assets": "146",
"Liabilities, Current": "35.3",
"Other Liabilities": "-13.0",
"Liabilities, Non-Current": "-110",
"Selling, General and Administrative Expense": "16.5",
"Expenses": "34.1",
"Revenues": "14.0",
"Net Income": "47.2",
"Research and Development": "25.1",
"Cost of Goods Sold": "-7.95",
"Other Revenues": "14.0",
"Comprehensive Net Income": "47.5",
"Other Net Income": "-2.05",
"Economic Capital Ratio": "-33.9"
},
"2022": {
"Intangible Assets": "155",
"Assets": "12.4",
"Liabilities": "-59.3",
"Stockholders Equity": "-25.5",
"ECR before LimitedLiability": "26.2",
"Assets, Current": "-62.7",
"Other Assets": "-13.0",
"Property and Equipment": "-2.05",
"Other Liabilities": "-9.39",
"Liabilities, Current": "41.1",
"Liabilities, Non-Current": "-102",
"Expenses": "40.3",
"Revenues": "16.0",
"Net Income": "55.5",
"Selling, General and Administrative Expense": "19.9",
"Cost of Goods Sold": "-8.80",
"Research and Development": "29.7",
"Other Revenues": "16.0",
"Comprehensive Net Income": "55.6",
"Other Net Income": "-2.36",
"Economic Capital Ratio": "5.81"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001295947_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "164,173",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,540,786",
"Liabilities, Current": "96,668",
"Liabilities, Non-Current": "970,900",
"Other Assets": "24,944",
"Other Compr. Net Income": "-91",
"Other Expenses": "420,775",
"Other Liabilities": "194,288",
"Other Net Income": "-85,850",
"Other Revenues": "623,597",
"Property and Equipment": "9,896",
"Research and Development": "0",
"Selling, General and Administrative Expense": "51,467"
},
"output_variables": {
"Assets": "1,739,799",
"Liabilities": "1,261,856",
"Expenses": "472,242",
"Revenues": "623,597",
"Stockholders Equity": "477,943",
"Net Income": "65,505",
"Comprehensive Net Income": "65,460",
"BaseVar": "2,091,718",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "209%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "334,434",
"Cost of Goods Sold": "381,774",
"Intangible Assets": "3,518,865",
"Liabilities, Current": "162,009",
"Liabilities, Non-Current": "2,211,704",
"Other Assets": "7,454",
"Other Compr. Net Income": "-2,827",
"Other Expenses": "246,985",
"Other Liabilities": "715,086",
"Other Net Income": "-94,763",
"Other Revenues": "882,060",
"Property and Equipment": "50,595",
"Research and Development": "0",
"Selling, General and Administrative Expense": "89,143"
},
"output_variables": {
"Assets": "3,911,348",
"Liabilities": "3,088,799",
"Expenses": "717,902",
"Revenues": "882,060",
"Stockholders Equity": "822,549",
"Net Income": "69,395",
"Comprehensive Net Income": "67,982",
"BaseVar": "4,348,850",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "191%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "303,477",
"Cost of Goods Sold": "464,674",
"Intangible Assets": "3,401,014",
"Liabilities, Current": "123,199",
"Liabilities, Non-Current": "2,016,285",
"Other Assets": "3,569",
"Other Compr. Net Income": "7,037",
"Other Expenses": "43,154",
"Other Liabilities": "442,518",
"Other Net Income": "-108,388",
"Other Revenues": "1,041,179",
"Property and Equipment": "52,552",
"Research and Development": "0",
"Selling, General and Administrative Expense": "85,393"
},
"output_variables": {
"Assets": "3,760,612",
"Liabilities": "2,582,002",
"Expenses": "593,221",
"Revenues": "1,041,179",
"Stockholders Equity": "1,178,610",
"Net Income": "339,570",
"Comprehensive Net Income": "343,088",
"BaseVar": "4,046,220",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "300,938",
"Cost of Goods Sold": "410,228",
"Intangible Assets": "3,085,793",
"Liabilities, Current": "126,979",
"Liabilities, Non-Current": "1,831,947",
"Other Assets": "3,129",
"Other Compr. Net Income": "7,030",
"Other Expenses": "350,898",
"Other Liabilities": "386,279",
"Other Net Income": "-105,527",
"Other Revenues": "971,315",
"Property and Equipment": "51,176",
"Research and Development": "0",
"Selling, General and Administrative Expense": "89,597"
},
"output_variables": {
"Assets": "3,441,036",
"Liabilities": "2,345,205",
"Expenses": "850,723",
"Revenues": "971,315",
"Stockholders Equity": "1,095,831",
"Net Income": "15,065",
"Comprehensive Net Income": "18,580",
"BaseVar": "3,860,418",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "217%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "365,654",
"Cost of Goods Sold": "408,671",
"Intangible Assets": "3,054,570",
"Liabilities, Current": "149,881",
"Liabilities, Non-Current": "1,780,615",
"Other Assets": "37,693",
"Other Compr. Net Income": "-18,479",
"Other Expenses": "257,408",
"Other Liabilities": "412,438",
"Other Net Income": "-99,931",
"Other Revenues": "962,122",
"Property and Equipment": "55,988",
"Research and Development": "0",
"Selling, General and Administrative Expense": "89,136"
},
"output_variables": {
"Assets": "3,513,905",
"Liabilities": "2,342,934",
"Expenses": "755,215",
"Revenues": "962,122",
"Stockholders Equity": "1,170,971",
"Net Income": "106,975",
"Comprehensive Net Income": "97,736",
"BaseVar": "3,846,293",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "223%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "269,835",
"Cost of Goods Sold": "392,527",
"Intangible Assets": "3,053,808",
"Liabilities, Current": "122,138",
"Liabilities, Non-Current": "1,507,971",
"Other Assets": "35,571",
"Other Compr. Net Income": "-18,181",
"Other Expenses": "207,185",
"Other Liabilities": "440,866",
"Other Net Income": "-93,168",
"Other Revenues": "941,987",
"Property and Equipment": "70,059",
"Research and Development": "0",
"Selling, General and Administrative Expense": "85,673"
},
"output_variables": {
"Assets": "3,429,273",
"Liabilities": "2,070,975",
"Expenses": "685,384",
"Revenues": "941,987",
"Stockholders Equity": "1,358,298",
"Net Income": "163,436",
"Comprehensive Net Income": "154,345",
"BaseVar": "3,619,484",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "241%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "293,267",
"Cost of Goods Sold": "481,314",
"Intangible Assets": "3,275,611",
"Liabilities, Current": "143,422",
"Liabilities, Non-Current": "1,500,230",
"Other Assets": "30,503",
"Other Compr. Net Income": "11,565",
"Other Expenses": "233,358",
"Other Liabilities": "449,418",
"Other Net Income": "-66,383",
"Other Revenues": "1,095,915",
"Property and Equipment": "71,300",
"Research and Development": "0",
"Selling, General and Administrative Expense": "106,268"
},
"output_variables": {
"Assets": "3,670,681",
"Liabilities": "2,093,070",
"Expenses": "820,940",
"Revenues": "1,095,915",
"Stockholders Equity": "1,577,611",
"Net Income": "208,593",
"Comprehensive Net Income": "214,375",
"BaseVar": "3,879,277",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
}
},
"top_rated": false,
"trend": 53.0,
"value": 2.505828129344279,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001295947.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001295947.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001295947.svg"
},
{
"company_id": "0000200406",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000200406.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000200406.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000200406.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000200406_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000200406_main_keyfigs.svg",
"name": "Johnson Johnson",
"rank": 248,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000200406.svg",
"report_text": "The relative strengths and weaknesses of Johnson Johnson 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 Johnson Johnson compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 79% points.The greatest weakness of Johnson Johnson is the variable Assets, Current, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 251%, being 5.8% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000200406_2023_Johnson_Johnson.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "-4.05",
"Assets": "-13.5",
"Liabilities": "-7.71",
"Stockholders Equity": "-29.5",
"ECR before LimitedLiability": "5.42",
"Assets, Current": "-17.1",
"Intangible Assets": "8.71",
"Liabilities, Current": "-6.15",
"Other Liabilities": "11.8",
"Liabilities, Non-Current": "-13.8",
"Selling, General and Administrative Expense": "3.15",
"Expenses": "5.77",
"Revenues": "15.1",
"Net Income": "22.4",
"Research and Development": "7.74",
"Cost of Goods Sold": "5.44",
"Other Expenses": "-10.4",
"Other Revenues": "15.1",
"Comprehensive Net Income": "22.4",
"Other Net Income": "1.26",
"Economic Capital Ratio": "-0.917"
},
"2011": {
"Assets": "13.6",
"Liabilities": "-16.6",
"Stockholders Equity": "10.3",
"ECR before LimitedLiability": "133",
"Intangible Assets": "28.1",
"Property and Equipment": "8.90",
"Assets, Current": "-17.6",
"Other Liabilities": "11.7",
"Liabilities, Non-Current": "-32.2",
"Liabilities, Current": "2.49",
"Research and Development": "27.9",
"Expenses": "32.1",
"Revenues": "27.3",
"Net Income": "65.3",
"Other Expenses": "-10.2",
"Cost of Goods Sold": "3.80",
"Selling, General and Administrative Expense": "10.5",
"Other Revenues": "27.3",
"Comprehensive Net Income": "65.0",
"Other Net Income": "3.12",
"Economic Capital Ratio": "56.9"
},
"2012": {
"Property and Equipment": "8.48",
"Assets": "18.5",
"Liabilities": "-13.2",
"Stockholders Equity": "18.2",
"ECR before LimitedLiability": "135",
"Assets, Current": "-26.4",
"Intangible Assets": "55.7",
"Liabilities, Current": "13.1",
"Other Liabilities": "5.49",
"Liabilities, Non-Current": "-33.4",
"Selling, General and Administrative Expense": "11.3",
"Expenses": "34.7",
"Revenues": "26.7",
"Net Income": "65.1",
"Research and Development": "23.1",
"Other Expenses": "-4.44",
"Cost of Goods Sold": "4.21",
"Other Revenues": "26.7",
"Comprehensive Net Income": "65.3",
"Other Net Income": "0.853",
"Economic Capital Ratio": "62.4"
},
"2013": {
"Other Assets": "-1.41",
"Assets": "3.75",
"Liabilities": "-3.51",
"Stockholders Equity": "3.91",
"ECR before LimitedLiability": "77.3",
"Intangible Assets": "43.7",
"Property and Equipment": "8.57",
"Assets, Current": "-29.6",
"Liabilities, Non-Current": "-34.7",
"Liabilities, Current": "15.5",
"Other Liabilities": "13.1",
"Selling, General and Administrative Expense": "9.95",
"Expenses": "27.9",
"Revenues": "29.1",
"Net Income": "58.8",
"Other Expenses": "-5.23",
"Research and Development": "20.0",
"Cost of Goods Sold": "2.91",
"Other Revenues": "29.1",
"Comprehensive Net Income": "59.7",
"Economic Capital Ratio": "49.3"
},
"2014": {
"Other Assets": "-5.12",
"Assets": "-10.1",
"Liabilities": "-20.5",
"Stockholders Equity": "-31.3",
"ECR before LimitedLiability": "61.9",
"Property and Equipment": "9.66",
"Assets, Current": "-36.7",
"Intangible Assets": "42.1",
"Other Liabilities": "5.17",
"Liabilities, Current": "11.5",
"Liabilities, Non-Current": "-39.1",
"Selling, General and Administrative Expense": "10.5",
"Expenses": "27.4",
"Revenues": "35.1",
"Net Income": "67.7",
"Other Expenses": "-7.76",
"Research and Development": "22.3",
"Other Revenues": "35.1",
"Comprehensive Net Income": "64.6",
"Other Compr. Net Income": "-2.64",
"Economic Capital Ratio": "28.6"
},
"2016": {
"Assets": "-4.65",
"Liabilities": "-21.5",
"Stockholders Equity": "-22.4",
"ECR before LimitedLiability": "61.8",
"Assets, Current": "-32.5",
"Property and Equipment": "7.89",
"Intangible Assets": "37.0",
"Other Liabilities": "5.89",
"Liabilities, Non-Current": "-33.8",
"Liabilities, Current": "5.21",
"Research and Development": "26.5",
"Expenses": "31.4",
"Revenues": "33.8",
"Net Income": "70.5",
"Selling, General and Administrative Expense": "9.31",
"Other Expenses": "-6.63",
"Cost of Goods Sold": "2.05",
"Other Revenues": "33.8",
"Comprehensive Net Income": "69.5",
"Other Net Income": "1.91",
"Economic Capital Ratio": "39.3"
},
"2017": {
"Other Assets": "-4.71",
"Assets": "-18.2",
"Liabilities": "-48.5",
"Stockholders Equity": "-59.0",
"ECR before LimitedLiability": "1.71",
"Intangible Assets": "93.0",
"Assets, Current": "-61.3",
"Property and Equipment": "8.04",
"Liabilities, Current": "11.8",
"Other Liabilities": "-10.9",
"Liabilities, Non-Current": "-49.8",
"Selling, General and Administrative Expense": "13.9",
"Expenses": "27.8",
"Revenues": "29.9",
"Net Income": "59.9",
"Research and Development": "27.6",
"Other Expenses": "-16.0",
"Cost of Goods Sold": "2.93",
"Other Revenues": "29.9",
"Comprehensive Net Income": "60.3",
"Economic Capital Ratio": "-17.8"
},
"2018": {
"Assets, Current": "-57.2",
"Assets": "-17.1",
"Liabilities": "-51.9",
"Stockholders Equity": "-59.9",
"ECR before LimitedLiability": "11.9",
"Other Assets": "-2.89",
"Intangible Assets": "85.4",
"Property and Equipment": "8.40",
"Liabilities, Current": "6.85",
"Other Liabilities": "-17.0",
"Liabilities, Non-Current": "-40.9",
"Research and Development": "27.5",
"Expenses": "33.8",
"Revenues": "34.1",
"Net Income": "70.5",
"Cost of Goods Sold": "4.41",
"Other Expenses": "-11.4",
"Selling, General and Administrative Expense": "13.2",
"Other Revenues": "34.1",
"Comprehensive Net Income": "69.6",
"Economic Capital Ratio": "-5.72"
},
"2019": {
"Other Assets": "-4.38",
"Assets": "-11.0",
"Liabilities": "-48.0",
"Stockholders Equity": "-48.8",
"ECR before LimitedLiability": "29.4",
"Property and Equipment": "9.12",
"Assets, Current": "-55.7",
"Intangible Assets": "94.9",
"Liabilities, Current": "4.27",
"Other Liabilities": "-14.7",
"Liabilities, Non-Current": "-36.7",
"Other Expenses": "7.22",
"Expenses": "36.3",
"Revenues": "32.1",
"Net Income": "70.6",
"Cost of Goods Sold": "-11.9",
"Selling, General and Administrative Expense": "12.9",
"Research and Development": "27.8",
"Other Revenues": "32.1",
"Comprehensive Net Income": "69.9",
"Economic Capital Ratio": "2.23"
},
"2021": {
"Assets, Current": "-70.4",
"Assets": "-32.0",
"Liabilities": "-68.1",
"Stockholders Equity": "-91.4",
"ECR before LimitedLiability": "-31.9",
"Other Assets": "-6.62",
"Property and Equipment": "11.4",
"Intangible Assets": "94.6",
"Liabilities, Current": "-9.48",
"Other Liabilities": "-12.0",
"Liabilities, Non-Current": "-43.8",
"Selling, General and Administrative Expense": "9.91",
"Expenses": "26.3",
"Revenues": "31.5",
"Net Income": "59.3",
"Other Expenses": "5.69",
"Research and Development": "22.6",
"Cost of Goods Sold": "-11.7",
"Other Revenues": "31.5",
"Comprehensive Net Income": "59.4",
"Economic Capital Ratio": "-39.6"
},
"2022": {
"Intangible Assets": "78.9",
"Assets": "-13.8",
"Liabilities": "-43.7",
"Stockholders Equity": "-50.2",
"ECR before LimitedLiability": "26.2",
"Assets, Current": "-54.3",
"Other Assets": "-1.61",
"Property and Equipment": "9.85",
"Other Liabilities": "-4.34",
"Liabilities, Current": "-2.78",
"Liabilities, Non-Current": "-35.8",
"Other Expenses": "4.78",
"Expenses": "34.1",
"Revenues": "35.2",
"Net Income": "71.8",
"Selling, General and Administrative Expense": "13.6",
"Cost of Goods Sold": "-11.5",
"Research and Development": "27.0",
"Other Revenues": "35.2",
"Comprehensive Net Income": "72.6",
"Economic Capital Ratio": "5.78"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000200406_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "39,541,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "31,185,000",
"Liabilities, Current": "21,731,000",
"Liabilities, Non-Current": "14,170,000",
"Other Assets": "9,197,000",
"Other Compr. Net Income": "0",
"Other Expenses": "23,460,000",
"Other Liabilities": "8,193,000",
"Other Net Income": "616,000",
"Other Revenues": "61,897,000",
"Property and Equipment": "14,759,000",
"Research and Development": "6,986,000",
"Selling, General and Administrative Expense": "19,801,000"
},
"output_variables": {
"Assets": "94,682,000",
"Liabilities": "44,094,000",
"Expenses": "50,247,000",
"Revenues": "61,897,000",
"Stockholders Equity": "50,588,000",
"Net Income": "12,266,000",
"Comprehensive Net Income": "12,266,000",
"BaseVar": "125,768,000",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "287%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "47,307,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "32,010,000",
"Liabilities, Current": "23,072,000",
"Liabilities, Non-Current": "15,723,000",
"Other Assets": "9,038,000",
"Other Compr. Net Income": "0",
"Other Expenses": "22,860,000",
"Other Liabilities": "7,534,000",
"Other Net Income": "875,000",
"Other Revenues": "61,587,000",
"Property and Equipment": "14,553,000",
"Research and Development": "6,844,000",
"Selling, General and Administrative Expense": "19,424,000"
},
"output_variables": {
"Assets": "102,908,000",
"Liabilities": "46,329,000",
"Expenses": "49,128,000",
"Revenues": "61,587,000",
"Stockholders Equity": "56,579,000",
"Net Income": "13,334,000",
"Comprehensive Net Income": "13,334,000",
"BaseVar": "130,413,500",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "291%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "46,116,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "51,176,000",
"Liabilities, Current": "24,262,000",
"Liabilities, Non-Current": "20,041,000",
"Other Assets": "7,958,000",
"Other Compr. Net Income": "161,000",
"Other Expenses": "26,614,000",
"Other Liabilities": "12,218,000",
"Other Net Income": "-1,562,000",
"Other Revenues": "67,224,000",
"Property and Equipment": "16,097,000",
"Research and Development": "7,665,000",
"Selling, General and Administrative Expense": "20,869,000"
},
"output_variables": {
"Assets": "121,347,000",
"Liabilities": "56,521,000",
"Expenses": "55,148,000",
"Revenues": "67,224,000",
"Stockholders Equity": "64,826,000",
"Net Income": "10,514,000",
"Comprehensive Net Income": "10,594,500",
"BaseVar": "150,981,500",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "283%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "56,407,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "50,745,000",
"Liabilities, Current": "25,675,000",
"Liabilities, Non-Current": "21,182,000",
"Other Assets": "8,821,000",
"Other Compr. Net Income": "16,892,889",
"Other Expenses": "25,103,424",
"Other Liabilities": "11,773,000",
"Other Net Income": "-2,718,917",
"Other Revenues": "71,314,253",
"Property and Equipment": "16,710,000",
"Research and Development": "8,175,949",
"Selling, General and Administrative Expense": "21,814,134"
},
"output_variables": {
"Assets": "132,683,000",
"Liabilities": "58,630,000",
"Expenses": "55,093,507",
"Revenues": "71,314,253",
"Stockholders Equity": "74,053,000",
"Net Income": "13,501,828",
"Comprehensive Net Income": "21,948,273",
"BaseVar": "168,666,283",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "297%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "59,311,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "49,054,000",
"Liabilities, Current": "25,085,000",
"Liabilities, Non-Current": "23,156,000",
"Other Assets": "6,628,000",
"Other Compr. Net Income": "2,943,896",
"Other Expenses": "27,579,093",
"Other Liabilities": "13,126,000",
"Other Net Income": "-55,230",
"Other Revenues": "74,342,301",
"Property and Equipment": "16,126,000",
"Research and Development": "8,490,772",
"Selling, General and Administrative Expense": "21,951,993"
},
"output_variables": {
"Assets": "131,119,000",
"Liabilities": "61,367,000",
"Expenses": "58,021,859",
"Revenues": "74,342,301",
"Stockholders Equity": "69,752,000",
"Net Income": "16,265,213",
"Comprehensive Net Income": "17,737,161",
"BaseVar": "163,924,643",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "60,210,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "47,393,000",
"Liabilities, Current": "27,747,000",
"Liabilities, Non-Current": "23,098,000",
"Other Assets": "9,903,000",
"Other Compr. Net Income": "-3,486,319",
"Other Expenses": "26,655,831",
"Other Liabilities": "11,416,000",
"Other Net Income": "2,108,678",
"Other Revenues": "70,058,102",
"Property and Equipment": "15,905,000",
"Research and Development": "9,040,281",
"Selling, General and Administrative Expense": "21,215,154"
},
"output_variables": {
"Assets": "133,411,000",
"Liabilities": "62,261,000",
"Expenses": "56,911,266",
"Revenues": "70,058,102",
"Stockholders Equity": "71,150,000",
"Net Income": "15,255,513",
"Comprehensive Net Income": "13,512,354",
"BaseVar": "164,118,183",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "284%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "43,088,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "85,134,000",
"Liabilities, Current": "30,537,000",
"Liabilities, Non-Current": "39,692,000",
"Other Assets": "12,076,000",
"Other Compr. Net Income": "1,515,866",
"Other Expenses": "42,170,678",
"Other Liabilities": "26,914,000",
"Other Net Income": "613,915",
"Other Revenues": "76,429,386",
"Property and Equipment": "17,005,000",
"Research and Development": "10,563,390",
"Selling, General and Administrative Expense": "21,416,407"
},
"output_variables": {
"Assets": "157,303,000",
"Liabilities": "97,143,000",
"Expenses": "74,150,475",
"Revenues": "76,429,386",
"Stockholders Equity": "60,160,000",
"Net Income": "2,892,826",
"Comprehensive Net Income": "3,650,759",
"BaseVar": "203,577,821",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "235%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "46,033,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "78,064,000",
"Liabilities, Current": "31,230,000",
"Liabilities, Non-Current": "36,273,000",
"Other Assets": "11,822,000",
"Other Compr. Net Income": "-1,397,790",
"Other Expenses": "34,570,000",
"Other Liabilities": "25,699,000",
"Other Net Income": "-685,068",
"Other Revenues": "81,607,183",
"Property and Equipment": "17,035,000",
"Research and Development": "10,777,746",
"Selling, General and Administrative Expense": "22,522,123"
},
"output_variables": {
"Assets": "152,954,000",
"Liabilities": "93,202,000",
"Expenses": "67,869,869",
"Revenues": "81,607,183",
"Stockholders Equity": "59,752,000",
"Net Income": "13,052,246",
"Comprehensive Net Income": "12,353,351",
"BaseVar": "198,857,955",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "243%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "45,274,000",
"Cost of Goods Sold": "27,556,000",
"Intangible Assets": "81,282,000",
"Liabilities, Current": "35,964,000",
"Liabilities, Non-Current": "38,228,000",
"Other Assets": "13,514,000",
"Other Compr. Net Income": "-806,601",
"Other Expenses": "925,474",
"Other Liabilities": "24,065,000",
"Other Net Income": "-2,093,146",
"Other Revenues": "82,061,721",
"Property and Equipment": "17,658,000",
"Research and Development": "11,363,657",
"Selling, General and Administrative Expense": "22,184,117"
},
"output_variables": {
"Assets": "157,728,000",
"Liabilities": "98,257,000",
"Expenses": "62,029,248",
"Revenues": "82,061,721",
"Stockholders Equity": "59,471,000",
"Net Income": "17,939,327",
"Comprehensive Net Income": "17,536,027",
"BaseVar": "201,487,858",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "242%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "51,237,000",
"Cost of Goods Sold": "28,427,000",
"Intangible Assets": "89,795,000",
"Liabilities, Current": "42,493,000",
"Liabilities, Non-Current": "44,579,000",
"Other Assets": "15,096,000",
"Other Compr. Net Income": "488,330",
"Other Expenses": "2,347,473",
"Other Liabilities": "24,544,000",
"Other Net Income": "-2,756,669",
"Other Revenues": "82,586,989",
"Property and Equipment": "18,766,000",
"Research and Development": "12,170,922",
"Selling, General and Administrative Expense": "22,085,588"
},
"output_variables": {
"Assets": "174,894,000",
"Liabilities": "111,616,000",
"Expenses": "65,030,983",
"Revenues": "82,586,989",
"Stockholders Equity": "63,278,000",
"Net Income": "14,799,336",
"Comprehensive Net Income": "15,043,501",
"BaseVar": "218,686,485",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "236%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "60,979,000",
"Cost of Goods Sold": "29,857,341",
"Intangible Assets": "81,638,000",
"Liabilities, Current": "45,226,000",
"Liabilities, Non-Current": "40,671,000",
"Other Assets": "20,439,000",
"Other Compr. Net Income": "2,011,409",
"Other Expenses": "3,274,115",
"Other Liabilities": "22,098,000",
"Other Net Income": "-669,888",
"Other Revenues": "93,855,457",
"Property and Equipment": "18,962,000",
"Research and Development": "14,856,568",
"Selling, General and Administrative Expense": "24,613,990"
},
"output_variables": {
"Assets": "182,018,000",
"Liabilities": "107,995,000",
"Expenses": "72,602,014",
"Revenues": "93,855,457",
"Stockholders Equity": "74,023,000",
"Net Income": "20,583,554",
"Comprehensive Net Income": "21,589,259",
"BaseVar": "229,575,884",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "250%"
}
}
},
"top_rated": false,
"trend": 57.0,
"value": 2.505507225729156,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000200406.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000200406.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000200406.svg"
},
{
"company_id": "0001411906",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001411906.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001411906.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001411906.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001411906_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001411906_main_keyfigs.svg",
"name": "Ampio Pharmaceuticals Inc",
"rank": 249,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001411906.svg",
"report_text": "The relative strengths and weaknesses of Ampio Pharmaceuticals 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 Ampio Pharmaceuticals Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 107% points.The greatest weakness of Ampio Pharmaceuticals Inc is the variable Expenses, reducing the Economic Capital Ratio by 85% points.
The company's Economic Capital Ratio, given in the ranking table, is 247%, being 2.2% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001411906_2023_Ampio_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "91.4",
"Assets": "30.7",
"Liabilities": "90.8",
"Stockholders Equity": "95.1",
"ECR before LimitedLiability": "73.1",
"Intangible Assets": "-19.3",
"Property and Equipment": "-14.9",
"Assets, Current": "-8.70",
"Other Liabilities": "34.4",
"Liabilities, Non-Current": "18.3",
"Liabilities, Current": "60.8",
"Research and Development": "-18.7",
"Expenses": "-27.3",
"Revenues": "-43.2",
"Net Income": "-118",
"Other Expenses": "14.3",
"Cost of Goods Sold": "5.83",
"Selling, General and Administrative Expense": "-27.8",
"Other Revenues": "-43.2",
"Comprehensive Net Income": "-118",
"Other Net Income": "-55.3",
"Economic Capital Ratio": "-2.47"
},
"2012": {
"Property and Equipment": "-16.7",
"Assets": "26.5",
"Liabilities": "82.6",
"Stockholders Equity": "90.1",
"ECR before LimitedLiability": "74.6",
"Assets, Current": "7.86",
"Intangible Assets": "-20.4",
"Other Assets": "78.8",
"Liabilities, Current": "71.7",
"Other Liabilities": "42.1",
"Liabilities, Non-Current": "22.2",
"Selling, General and Administrative Expense": "48.8",
"Expenses": "-51.4",
"Revenues": "-41.7",
"Net Income": "-125",
"Research and Development": "50.8",
"Other Expenses": "-134",
"Cost of Goods Sold": "7.05",
"Other Revenues": "-41.7",
"Comprehensive Net Income": "-124",
"Other Net Income": "-41.8",
"Economic Capital Ratio": "1.49"
},
"2013": {
"Other Assets": "43.4",
"Assets": "-36.2",
"Liabilities": "52.3",
"Stockholders Equity": "49.2",
"ECR before LimitedLiability": "-30.3",
"Intangible Assets": "-27.8",
"Property and Equipment": "-9.80",
"Assets, Current": "-33.8",
"Liabilities, Non-Current": "22.1",
"Liabilities, Current": "44.9",
"Other Liabilities": "43.6",
"Selling, General and Administrative Expense": "-37.6",
"Expenses": "-104",
"Revenues": "-43.8",
"Net Income": "-164",
"Other Expenses": "26.4",
"Research and Development": "-97.7",
"Other Revenues": "-43.8",
"Comprehensive Net Income": "-164",
"Other Net Income": "-33.0",
"Economic Capital Ratio": "-58.3"
},
"2014": {
"Other Assets": "6.29",
"Assets": "42.0",
"Liabilities": "70.8",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "132",
"Property and Equipment": "12.0",
"Assets, Current": "23.8",
"Intangible Assets": "-5.80",
"Other Liabilities": "24.8",
"Liabilities, Current": "38.8",
"Liabilities, Non-Current": "13.3",
"Expenses": "-11.5",
"Revenues": "-16.8",
"Net Income": "-26.6",
"Cost of Goods Sold": "1.90",
"Other Expenses": "-37.9",
"Research and Development": "23.3",
"Other Revenues": "-16.8",
"Other Net Income": "1.87",
"Comprehensive Net Income": "-26.5",
"Economic Capital Ratio": "98.8"
},
"2015": {
"Property and Equipment": "26.5",
"Assets": "22.4",
"Liabilities": "21.4",
"Stockholders Equity": "49.7",
"ECR before LimitedLiability": "27.8",
"Other Assets": "16.6",
"Intangible Assets": "-3.45",
"Assets, Current": "-13.4",
"Other Liabilities": "-15.7",
"Liabilities, Non-Current": "14.0",
"Liabilities, Current": "22.5",
"Other Expenses": "-30.3",
"Expenses": "-14.5",
"Revenues": "-14.5",
"Net Income": "-29.8",
"Selling, General and Administrative Expense": "-11.6",
"Research and Development": "28.1",
"Other Revenues": "-14.5",
"Other Net Income": "-1.22",
"Comprehensive Net Income": "-29.7",
"Economic Capital Ratio": "8.73"
},
"2016": {
"Other Assets": "-1.87",
"Assets": "-21.5",
"Liabilities": "-1.01",
"Stockholders Equity": "-35.9",
"Assets, Current": "-75.0",
"Property and Equipment": "68.7",
"Intangible Assets": "-2.31",
"Other Liabilities": "-25.5",
"ECR before LimitedLiability": "-83.6",
"Liabilities, Non-Current": "2.18",
"Liabilities, Current": "3.51",
"Research and Development": "8.37",
"Expenses": "-5.03",
"Revenues": "-2.00",
"Net Income": "-50.2",
"Selling, General and Administrative Expense": "-1.77",
"Other Expenses": "-37.4",
"Other Revenues": "-2.00",
"Comprehensive Net Income": "-50.2",
"Other Net Income": "-1.57",
"Economic Capital Ratio": "-106"
},
"2017": {
"Other Assets": "-16.2",
"Assets": "-88.7",
"Liabilities": "-10.8",
"Stockholders Equity": "-144",
"ECR before LimitedLiability": "-190",
"Intangible Assets": "-19.9",
"Assets, Current": "-79.9",
"Property and Equipment": "13.1",
"Liabilities, Current": "1.14",
"Other Liabilities": "-21.3",
"Selling, General and Administrative Expense": "5.62",
"Expenses": "13.2",
"Revenues": "-7.21",
"Net Income": "-24.3",
"Research and Development": "11.2",
"Other Expenses": "-4.64",
"Cost of Goods Sold": "1.08",
"Other Revenues": "-7.21",
"Comprehensive Net Income": "-24.4",
"Other Net Income": "-34.4",
"Economic Capital Ratio": "-210"
},
"2018": {
"Assets, Current": "-12.6",
"Assets": "-13.6",
"Liabilities": "89.0",
"Stockholders Equity": "-273",
"ECR before LimitedLiability": "206",
"Intangible Assets": "-4.14",
"Property and Equipment": "6.43",
"Liabilities, Current": "114",
"Other Liabilities": "-158",
"Liabilities, Non-Current": "62.3",
"Research and Development": "66.3",
"Expenses": "75.8",
"Revenues": "-39.3",
"Net Income": "300",
"Cost of Goods Sold": "9.20",
"Other Expenses": "-27.8",
"Selling, General and Administrative Expense": "27.8",
"Other Revenues": "-39.3",
"Other Net Income": "294",
"Comprehensive Net Income": "300",
"Economic Capital Ratio": "188"
},
"2019": {
"Other Assets": "-18.8",
"Assets": "-72.0",
"Liabilities": "3.85",
"Stockholders Equity": "-82.4",
"Property and Equipment": "12.3",
"Assets, Current": "-81.3",
"Intangible Assets": "-33.0",
"Other Liabilities": "-7.49",
"Liabilities, Non-Current": "3.94",
"Other Expenses": "4.01",
"Expenses": "-43.5",
"Revenues": "-30.5",
"Net Income": "-30.7",
"Cost of Goods Sold": "3.86",
"Selling, General and Administrative Expense": "-10.4",
"Research and Development": "-55.1",
"Other Revenues": "-30.5",
"ECR before LimitedLiability": "-65.9",
"Comprehensive Net Income": "-31.3",
"Other Net Income": "5.84",
"Economic Capital Ratio": "-93.1"
},
"2020": {
"Intangible Assets": "-10.2",
"Assets": "18.5",
"Liabilities": "35.0",
"Stockholders Equity": "56.7",
"ECR before LimitedLiability": "36.6",
"Other Assets": "-6.27",
"Property and Equipment": "22.2",
"Assets, Current": "15.9",
"Liabilities, Non-Current": "12.6",
"Liabilities, Current": "34.4",
"Other Liabilities": "-12.3",
"Selling, General and Administrative Expense": "-11.5",
"Expenses": "-20.3",
"Revenues": "-15.0",
"Net Income": "-34.1",
"Cost of Goods Sold": "3.58",
"Research and Development": "-19.2",
"Other Expenses": "6.99",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-34.1",
"Economic Capital Ratio": "17.0"
},
"2021": {
"Assets, Current": "26.6",
"Assets": "6.89",
"Liabilities, Current": "8.47",
"Stockholders Equity": "12.0",
"ECR before LimitedLiability": "13.3",
"Other Assets": "-11.2",
"Property and Equipment": "5.41",
"Intangible Assets": "-8.78",
"Selling, General and Administrative Expense": "-5.13",
"Expenses": "-4.32",
"Revenues": "-12.7",
"Net Income": "-6.90",
"Other Expenses": "6.05",
"Research and Development": "-8.22",
"Cost of Goods Sold": "3.09",
"Other Revenues": "-12.7",
"Other Liabilities": "-26.0",
"Liabilities, Non-Current": "17.6",
"Comprehensive Net Income": "-6.95",
"Other Net Income": "10.4",
"Economic Capital Ratio": "5.67"
},
"2022": {
"Intangible Assets": "-18.1",
"Assets": "-58.6",
"Liabilities": "107",
"Stockholders Equity": "5.29",
"ECR before LimitedLiability": "22.6",
"Assets, Current": "-22.2",
"Other Assets": "-27.1",
"Property and Equipment": "-7.55",
"Other Liabilities": "39.2",
"Liabilities, Current": "74.7",
"Liabilities, Non-Current": "35.6",
"Other Expenses": "-7.33",
"Expenses": "-84.8",
"Revenues": "-26.0",
"Net Income": "-58.0",
"Selling, General and Administrative Expense": "-60.9",
"Cost of Goods Sold": "6.93",
"Research and Development": "-25.8",
"Other Revenues": "-26.0",
"Comprehensive Net Income": "-57.8",
"Other Net Income": "62.6",
"Economic Capital Ratio": "2.21"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001411906_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "11,405",
"Cost of Goods Sold": "0",
"Intangible Assets": "466",
"Liabilities, Current": "1,292",
"Liabilities, Non-Current": "0",
"Other Assets": "7,535",
"Other Compr. Net Income": "0",
"Other Expenses": "313",
"Other Liabilities": "431",
"Other Net Income": "-8,473",
"Other Revenues": "0",
"Property and Equipment": "76",
"Research and Development": "9,460",
"Selling, General and Administrative Expense": "9,679"
},
"output_variables": {
"Assets": "19,483",
"Liabilities": "1,723",
"Expenses": "19,452",
"Revenues": "0",
"Stockholders Equity": "17,760",
"Net Income": "-27,926",
"Comprehensive Net Income": "-27,926",
"BaseVar": "24,565",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "232%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "17,847",
"Cost of Goods Sold": "0",
"Intangible Assets": "420",
"Liabilities, Current": "1,636",
"Liabilities, Non-Current": "0",
"Other Assets": "7,520",
"Other Compr. Net Income": "0",
"Other Expenses": "31,323",
"Other Liabilities": "381",
"Other Net Income": "-8,195",
"Other Revenues": "0",
"Property and Equipment": "59",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "25,847",
"Liabilities": "2,017",
"Expenses": "31,323",
"Revenues": "0",
"Stockholders Equity": "23,830",
"Net Income": "-39,519",
"Comprehensive Net Income": "-39,519",
"BaseVar": "33,691",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "222%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "26,441",
"Cost of Goods Sold": "0",
"Intangible Assets": "735",
"Liabilities, Current": "2,473",
"Liabilities, Non-Current": "0",
"Other Assets": "7,544",
"Other Compr. Net Income": "0",
"Other Expenses": "82",
"Other Liabilities": "331",
"Other Net Income": "-8,130",
"Other Revenues": "0",
"Property and Equipment": "1,299",
"Research and Development": "35,474",
"Selling, General and Administrative Expense": "19,841"
},
"output_variables": {
"Assets": "36,019",
"Liabilities": "2,804",
"Expenses": "55,397",
"Revenues": "0",
"Stockholders Equity": "33,215",
"Net Income": "-63,527",
"Comprehensive Net Income": "-63,527",
"BaseVar": "51,175",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "184%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "51,259",
"Cost of Goods Sold": "0",
"Intangible Assets": "664",
"Liabilities, Current": "3,680",
"Liabilities, Non-Current": "0",
"Other Assets": "8,400",
"Other Compr. Net Income": "0",
"Other Expenses": "83",
"Other Liabilities": "1,130",
"Other Net Income": "-102",
"Other Revenues": "0",
"Property and Equipment": "9,945",
"Research and Development": "35,412",
"Selling, General and Administrative Expense": "16,279"
},
"output_variables": {
"Assets": "70,268",
"Liabilities": "4,810",
"Expenses": "51,774",
"Revenues": "0",
"Stockholders Equity": "65,459",
"Net Income": "-51,876",
"Comprehensive Net Income": "-51,876",
"BaseVar": "63,477",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "330%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "29,228",
"Cost of Goods Sold": "369",
"Intangible Assets": "3,724",
"Liabilities, Current": "5,515",
"Liabilities, Non-Current": "0",
"Other Assets": "8,135",
"Other Compr. Net Income": "0",
"Other Expenses": "23,241",
"Other Liabilities": "6,976",
"Other Net Income": "-391",
"Other Revenues": "1,162",
"Property and Equipment": "9,331",
"Research and Development": "0",
"Selling, General and Administrative Expense": "13,686"
},
"output_variables": {
"Assets": "50,419",
"Liabilities": "12,492",
"Expenses": "37,296",
"Revenues": "1,162",
"Stockholders Equity": "37,927",
"Net Income": "-36,524",
"Comprehensive Net Income": "-36,524",
"BaseVar": "50,880",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "265%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "5,402",
"Cost of Goods Sold": "362",
"Intangible Assets": "0",
"Liabilities, Current": "2,135",
"Liabilities, Non-Current": "0",
"Other Assets": "214",
"Other Compr. Net Income": "0",
"Other Expenses": "14,705",
"Other Liabilities": "4,827",
"Other Net Income": "-2,022",
"Other Revenues": "1,141",
"Property and Equipment": "7,980",
"Research and Development": "0",
"Selling, General and Administrative Expense": "11,073"
},
"output_variables": {
"Assets": "13,596",
"Liabilities": "6,961",
"Expenses": "26,140",
"Revenues": "1,141",
"Stockholders Equity": "6,634",
"Net Income": "-27,022",
"Comprehensive Net Income": "-27,022",
"BaseVar": "24,930",
"ECR before LimitedLiability": "-122%",
"Economic Capital Ratio": "125%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,443",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,878",
"Liabilities, Non-Current": "0",
"Other Assets": "34",
"Other Compr. Net Income": "0",
"Other Expenses": "10,481",
"Other Liabilities": "45,613",
"Other Net Income": "-55,863",
"Other Revenues": "0",
"Property and Equipment": "6,838",
"Research and Development": "0",
"Selling, General and Administrative Expense": "5,761"
},
"output_variables": {
"Assets": "15,315",
"Liabilities": "49,491",
"Expenses": "16,241",
"Revenues": "0",
"Stockholders Equity": "-34,177",
"Net Income": "-72,105",
"Comprehensive Net Income": "-72,105",
"BaseVar": "68,455",
"ECR before LimitedLiability": "-452%",
"Economic Capital Ratio": "27%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,999",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,384",
"Liabilities, Non-Current": "0",
"Other Assets": "34",
"Other Compr. Net Income": "0",
"Other Expenses": "8,543",
"Other Liabilities": "7,410",
"Other Net Income": "-36,247",
"Other Revenues": "0",
"Property and Equipment": "5,998",
"Research and Development": "0",
"Selling, General and Administrative Expense": "4,703"
},
"output_variables": {
"Assets": "14,030",
"Liabilities": "8,794",
"Expenses": "13,246",
"Revenues": "0",
"Stockholders Equity": "5,236",
"Net Income": "-49,493",
"Comprehensive Net Income": "-49,493",
"BaseVar": "36,158",
"ECR before LimitedLiability": "-334%",
"Economic Capital Ratio": "58%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,250",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,284",
"Liabilities, Non-Current": "1,210",
"Other Assets": "1,003",
"Other Compr. Net Income": "0",
"Other Expenses": "3,188",
"Other Liabilities": "2,064",
"Other Net Income": "26,547",
"Other Revenues": "0",
"Property and Equipment": "4,748",
"Research and Development": "7,309",
"Selling, General and Administrative Expense": "5,248"
},
"output_variables": {
"Assets": "14,001",
"Liabilities": "7,558",
"Expenses": "15,745",
"Revenues": "0",
"Stockholders Equity": "6,443",
"Net Income": "10,802",
"Comprehensive Net Income": "10,802",
"BaseVar": "31,926",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "323%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "18,493",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,834",
"Liabilities, Non-Current": "925",
"Other Assets": "824",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,607",
"Other Net Income": "1,988",
"Other Revenues": "0",
"Property and Equipment": "3,561",
"Research and Development": "10,578",
"Selling, General and Administrative Expense": "6,352"
},
"output_variables": {
"Assets": "22,878",
"Liabilities": "5,366",
"Expenses": "16,929",
"Revenues": "0",
"Stockholders Equity": "17,512",
"Net Income": "-14,941",
"Comprehensive Net Income": "-14,941",
"BaseVar": "23,581",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "278%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "35,632",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,122",
"Liabilities, Non-Current": "614",
"Other Assets": "629",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "5,805",
"Other Net Income": "2,041",
"Other Revenues": "0",
"Property and Equipment": "2,564",
"Research and Development": "10,787",
"Selling, General and Administrative Expense": "7,794"
},
"output_variables": {
"Assets": "38,825",
"Liabilities": "11,541",
"Expenses": "18,581",
"Revenues": "0",
"Stockholders Equity": "27,284",
"Net Income": "-16,540",
"Comprehensive Net Income": "-16,540",
"BaseVar": "35,494",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "282%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,329",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,192",
"Liabilities, Non-Current": "274",
"Other Assets": "75",
"Other Compr. Net Income": "0",
"Other Expenses": "1,050",
"Other Liabilities": "333",
"Other Net Income": "4,967",
"Other Revenues": "0",
"Property and Equipment": "184",
"Research and Development": "10,136",
"Selling, General and Administrative Expense": "10,269"
},
"output_variables": {
"Assets": "13,588",
"Liabilities": "1,799",
"Expenses": "21,455",
"Revenues": "0",
"Stockholders Equity": "11,789",
"Net Income": "-16,488",
"Comprehensive Net Income": "-16,488",
"BaseVar": "20,904",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "245%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 2.469875189027994,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001411906.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001411906.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001411906.svg"
},
{
"company_id": "0001585364",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001585364.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001585364.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001585364.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001585364_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001585364_main_keyfigs.svg",
"name": "Perrigo Co plc",
"rank": 250,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001585364.svg",
"report_text": "The relative strengths and weaknesses of Perrigo Co plc 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 Perrigo Co plc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Perrigo Co plc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 119% points.
The company's Economic Capital Ratio, given in the ranking table, is 246%, being 1.5% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001585364_2023_Perrigo_Co_plc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "24.2",
"Assets": "-15.6",
"Liabilities": "-18.5",
"Stockholders Equity": "-36.9",
"ECR before LimitedLiability": "40.3",
"Intangible Assets": "15.8",
"Property and Equipment": "9.16",
"Assets, Current": "-45.8",
"Liabilities, Non-Current": "-119",
"Liabilities, Current": "37.7",
"Other Liabilities": "40.0",
"Selling, General and Administrative Expense": "26.0",
"Expenses": "22.6",
"Revenues": "38.4",
"Net Income": "65.6",
"Other Expenses": "6.26",
"Research and Development": "28.2",
"Cost of Goods Sold": "-35.1",
"Other Revenues": "38.4",
"Comprehensive Net Income": "65.7",
"Economic Capital Ratio": "12.3"
},
"2014": {
"Other Assets": "26.9",
"Assets": "22.4",
"Liabilities": "-22.1",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "84.3",
"Property and Equipment": "2.04",
"Assets, Current": "-38.0",
"Intangible Assets": "69.6",
"Other Liabilities": "27.0",
"Liabilities, Current": "29.6",
"Liabilities, Non-Current": "-99.2",
"Selling, General and Administrative Expense": "18.0",
"Expenses": "30.1",
"Revenues": "13.0",
"Net Income": "45.7",
"Cost of Goods Sold": "1.79",
"Other Expenses": "-11.0",
"Research and Development": "21.3",
"Other Revenues": "13.0",
"Comprehensive Net Income": "44.7",
"Economic Capital Ratio": "51.0"
},
"2016": {
"Other Assets": "76.4",
"Assets": "-18.9",
"Liabilities": "-42.0",
"Stockholders Equity": "-55.2",
"ECR before LimitedLiability": "-6.54",
"Assets, Current": "-75.7",
"Intangible Assets": "25.1",
"Other Liabilities": "30.1",
"Liabilities, Non-Current": "-115",
"Liabilities, Current": "29.1",
"Research and Development": "38.9",
"Expenses": "37.1",
"Revenues": "20.3",
"Net Income": "35.5",
"Selling, General and Administrative Expense": "26.4",
"Other Expenses": "-5.01",
"Cost of Goods Sold": "-21.4",
"Other Revenues": "20.3",
"Comprehensive Net Income": "35.2",
"Other Net Income": "-20.5",
"Economic Capital Ratio": "-29.0"
},
"2017": {
"Other Assets": "54.7",
"Assets": "-1.89",
"Liabilities": "-21.0",
"Stockholders Equity": "-17.6",
"ECR before LimitedLiability": "43.2",
"Intangible Assets": "25.4",
"Assets, Current": "-47.6",
"Property and Equipment": "2.35",
"Liabilities, Current": "25.7",
"Other Liabilities": "32.3",
"Liabilities, Non-Current": "-94.5",
"Selling, General and Administrative Expense": "20.6",
"Expenses": "29.1",
"Revenues": "25.1",
"Net Income": "52.9",
"Research and Development": "29.1",
"Cost of Goods Sold": "-21.4",
"Other Revenues": "25.1",
"Comprehensive Net Income": "54.3",
"Other Net Income": "-2.91",
"Economic Capital Ratio": "23.7"
},
"2018": {
"Assets, Current": "-49.2",
"Assets": "-3.44",
"Liabilities": "-29.0",
"Stockholders Equity": "-25.4",
"ECR before LimitedLiability": "37.5",
"Other Assets": "58.1",
"Intangible Assets": "22.6",
"Property and Equipment": "3.13",
"Liabilities, Current": "19.4",
"Other Liabilities": "26.1",
"Liabilities, Non-Current": "-85.5",
"Research and Development": "29.9",
"Expenses": "27.6",
"Revenues": "25.6",
"Net Income": "55.5",
"Cost of Goods Sold": "-20.9",
"Other Expenses": "-1.93",
"Selling, General and Administrative Expense": "21.7",
"Other Revenues": "25.6",
"Comprehensive Net Income": "54.5",
"Economic Capital Ratio": "19.8"
},
"2019": {
"Other Assets": "58.2",
"Assets": "3.18",
"Liabilities": "-23.2",
"Stockholders Equity": "-11.7",
"ECR before LimitedLiability": "58.9",
"Property and Equipment": "4.15",
"Assets, Current": "-47.3",
"Intangible Assets": "25.4",
"Liabilities, Current": "28.4",
"Other Liabilities": "24.2",
"Liabilities, Non-Current": "-88.3",
"Other Expenses": "0.929",
"Expenses": "29.0",
"Revenues": "24.8",
"Net Income": "55.6",
"Cost of Goods Sold": "-21.4",
"Selling, General and Administrative Expense": "20.2",
"Research and Development": "30.4",
"Other Revenues": "24.8",
"Comprehensive Net Income": "55.5",
"Economic Capital Ratio": "31.7"
},
"2020": {
"Intangible Assets": "28.9",
"Assets": "-16.2",
"Liabilities": "-22.4",
"Stockholders Equity": "-41.2",
"ECR before LimitedLiability": "25.2",
"Other Assets": "53.5",
"Property and Equipment": "6.55",
"Assets, Current": "-59.4",
"Liabilities, Non-Current": "-92.9",
"Liabilities, Current": "30.4",
"Other Liabilities": "26.7",
"Selling, General and Administrative Expense": "19.3",
"Expenses": "21.0",
"Revenues": "27.4",
"Net Income": "48.7",
"Cost of Goods Sold": "-22.9",
"Research and Development": "27.4",
"Other Expenses": "-1.39",
"Other Revenues": "27.4",
"Comprehensive Net Income": "49.9",
"Economic Capital Ratio": "5.66"
},
"2021": {
"Assets, Current": "-55.2",
"Assets": "-20.8",
"Liabilities": "-40.3",
"Stockholders Equity": "-60.1",
"ECR before LimitedLiability": "-6.97",
"Other Assets": "38.8",
"Property and Equipment": "6.97",
"Intangible Assets": "20.4",
"Liabilities, Current": "11.3",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "-84.1",
"Selling, General and Administrative Expense": "16.6",
"Expenses": "20.2",
"Revenues": "25.1",
"Net Income": "46.5",
"Research and Development": "27.0",
"Cost of Goods Sold": "-21.4",
"Other Revenues": "25.1",
"Comprehensive Net Income": "44.6",
"Other Compr. Net Income": "-1.72",
"Economic Capital Ratio": "-14.6"
},
"2022": {
"Intangible Assets": "41.9",
"Assets": "-6.49",
"Liabilities": "-41.7",
"Stockholders Equity": "-38.6",
"ECR before LimitedLiability": "22.0",
"Assets, Current": "-59.6",
"Other Assets": "50.9",
"Property and Equipment": "7.35",
"Other Liabilities": "26.2",
"Liabilities, Current": "32.5",
"Liabilities, Non-Current": "-119",
"Expenses": "31.2",
"Revenues": "25.6",
"Net Income": "56.1",
"Selling, General and Administrative Expense": "21.7",
"Cost of Goods Sold": "-22.1",
"Research and Development": "33.3",
"Other Revenues": "25.6",
"Comprehensive Net Income": "55.9",
"Other Net Income": "-2.70",
"Economic Capital Ratio": "1.53"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001585364_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "2,236,900",
"Cost of Goods Sold": "2,259,800",
"Intangible Assets": "1,157,600",
"Liabilities, Current": "749,400",
"Liabilities, Non-Current": "2,268,800",
"Other Assets": "1,274,900",
"Other Compr. Net Income": "37,700",
"Other Expenses": "472,800",
"Other Liabilities": "0",
"Other Net Income": "-900",
"Other Revenues": "3,539,800",
"Property and Equipment": "681,400",
"Research and Development": "124,200",
"Selling, General and Administrative Expense": "240,200"
},
"output_variables": {
"Assets": "5,350,800",
"Liabilities": "3,018,200",
"Expenses": "3,097,000",
"Revenues": "3,539,800",
"Stockholders Equity": "2,332,600",
"Net Income": "441,900",
"Comprehensive Net Income": "460,750",
"BaseVar": "7,522,200",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "255%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "2,550,900",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,787,000",
"Liabilities, Current": "1,074,700",
"Liabilities, Non-Current": "4,084,400",
"Other Assets": "3,735,000",
"Other Compr. Net Income": "-299,100",
"Other Expenses": "2,930,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,060,800",
"Property and Equipment": "779,900",
"Research and Development": "152,500",
"Selling, General and Administrative Expense": "411,300"
},
"output_variables": {
"Assets": "13,852,800",
"Liabilities": "5,159,100",
"Expenses": "3,493,800",
"Revenues": "4,060,800",
"Stockholders Equity": "8,693,700",
"Net Income": "567,000",
"Comprehensive Net Income": "417,450",
"BaseVar": "13,432,800",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "305%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,805,300",
"Cost of Goods Sold": "3,228,800",
"Intangible Assets": "3,396,800",
"Liabilities, Current": "1,836,300",
"Liabilities, Non-Current": "6,076,200",
"Other Assets": "6,797,900",
"Other Compr. Net Income": "-66,500",
"Other Expenses": "2,579,800",
"Other Liabilities": "0",
"Other Net Income": "-2,848,600",
"Other Revenues": "5,280,600",
"Property and Equipment": "870,100",
"Research and Development": "184,000",
"Selling, General and Administrative Expense": "452,200"
},
"output_variables": {
"Assets": "13,870,100",
"Liabilities": "7,912,500",
"Expenses": "6,444,800",
"Revenues": "5,280,600",
"Stockholders Equity": "5,957,600",
"Net Income": "-4,012,800",
"Comprehensive Net Income": "-4,046,050",
"BaseVar": "18,211,550",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "216%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,819,600",
"Cost of Goods Sold": "3,025,492",
"Intangible Assets": "3,290,500",
"Liabilities, Current": "1,436,000",
"Liabilities, Non-Current": "4,022,200",
"Other Assets": "4,685,600",
"Other Compr. Net Income": "692,554",
"Other Expenses": "286,727",
"Other Liabilities": "0",
"Other Net Income": "-2,167,060",
"Other Revenues": "4,908,829",
"Property and Equipment": "833,100",
"Research and Development": "164,259",
"Selling, General and Administrative Expense": "468,746"
},
"output_variables": {
"Assets": "11,628,800",
"Liabilities": "5,458,200",
"Expenses": "3,945,225",
"Revenues": "4,908,829",
"Stockholders Equity": "6,170,600",
"Net Income": "-1,203,456",
"Comprehensive Net Income": "-857,179",
"BaseVar": "14,400,334",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "266%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,902,200",
"Cost of Goods Sold": "2,915,044",
"Intangible Assets": "2,858,900",
"Liabilities, Current": "1,537,400",
"Liabilities, Non-Current": "3,777,900",
"Other Assets": "4,393,200",
"Other Compr. Net Income": "-31,847",
"Other Expenses": "1,134,803",
"Other Liabilities": "0",
"Other Net Income": "-59,800",
"Other Revenues": "4,706,610",
"Property and Equipment": "829,100",
"Research and Development": "225,819",
"Selling, General and Administrative Expense": "414,490"
},
"output_variables": {
"Assets": "10,983,400",
"Liabilities": "5,315,300",
"Expenses": "4,690,156",
"Revenues": "4,706,610",
"Stockholders Equity": "5,668,100",
"Net Income": "-43,346",
"Comprehensive Net Income": "-59,269",
"BaseVar": "12,893,556",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "268%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,756,900",
"Cost of Goods Sold": "3,027,469",
"Intangible Assets": "2,921,200",
"Liabilities, Current": "1,335,800",
"Liabilities, Non-Current": "4,161,500",
"Other Assets": "4,720,500",
"Other Compr. Net Income": "-9,296",
"Other Expenses": "867,710",
"Other Liabilities": "0",
"Other Net Income": "-6,990",
"Other Revenues": "4,849,513",
"Property and Equipment": "902,800",
"Research and Development": "186,466",
"Selling, General and Administrative Expense": "555,369"
},
"output_variables": {
"Assets": "11,301,400",
"Liabilities": "5,497,300",
"Expenses": "4,637,014",
"Revenues": "4,849,513",
"Stockholders Equity": "5,804,100",
"Net Income": "205,509",
"Comprehensive Net Income": "200,861",
"BaseVar": "13,150,757",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "270%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,133,500",
"Cost of Goods Sold": "3,207,183",
"Intangible Assets": "2,974,300",
"Liabilities, Current": "1,382,000",
"Liabilities, Non-Current": "4,451,300",
"Other Assets": "4,384,600",
"Other Compr. Net Income": "209,443",
"Other Expenses": "1,063,035",
"Other Liabilities": "0",
"Other Net Income": "-194,547",
"Other Revenues": "5,089,630",
"Property and Equipment": "996,000",
"Research and Development": "177,274",
"Selling, General and Administrative Expense": "491,069"
},
"output_variables": {
"Assets": "11,488,400",
"Liabilities": "5,833,300",
"Expenses": "4,938,561",
"Revenues": "5,089,630",
"Stockholders Equity": "5,655,100",
"Net Income": "-43,478",
"Comprehensive Net Income": "61,244",
"BaseVar": "13,876,941",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "263%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "3,859,900",
"Cost of Goods Sold": "2,840,729",
"Intangible Assets": "2,146,100",
"Liabilities, Current": "1,587,900",
"Liabilities, Non-Current": "3,686,100",
"Other Assets": "3,555,600",
"Other Compr. Net Income": "-160,544",
"Other Expenses": "749,574",
"Other Liabilities": "0",
"Other Net Income": "-143,067",
"Other Revenues": "4,047,671",
"Property and Equipment": "864,100",
"Research and Development": "117,969",
"Selling, General and Administrative Expense": "472,106"
},
"output_variables": {
"Assets": "10,425,700",
"Liabilities": "5,274,000",
"Expenses": "4,180,378",
"Revenues": "4,047,671",
"Stockholders Equity": "5,151,700",
"Net Income": "-275,774",
"Comprehensive Net Income": "-356,046",
"BaseVar": "12,115,680",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "260%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,719,900",
"Cost of Goods Sold": "2,934,127",
"Intangible Assets": "3,230,200",
"Liabilities, Current": "1,113,600",
"Liabilities, Non-Current": "5,061,600",
"Other Assets": "4,140,900",
"Other Compr. Net Income": "-159,709",
"Other Expenses": "722,981",
"Other Liabilities": "0",
"Other Net Income": "-185,584",
"Other Revenues": "4,473,643",
"Property and Equipment": "926,300",
"Research and Development": "123,166",
"Selling, General and Administrative Expense": "533,261"
},
"output_variables": {
"Assets": "11,017,300",
"Liabilities": "6,175,200",
"Expenses": "4,313,535",
"Revenues": "4,473,643",
"Stockholders Equity": "4,842,100",
"Net Income": "-25,476",
"Comprehensive Net Income": "-105,330",
"BaseVar": "13,162,486",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "247%"
}
}
},
"top_rated": false,
"trend": 26.0,
"value": 2.4630314834669185,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001585364.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001585364.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001585364.svg"
},
{
"company_id": "0001792044",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001792044.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001792044.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001792044.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001792044_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001792044_main_keyfigs.svg",
"name": "Viatris Inc",
"rank": 251,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001792044.svg",
"report_text": "The relative strengths and weaknesses of Viatris 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 Viatris Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 110% points.The greatest weakness of Viatris Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 94% points.
The company's Economic Capital Ratio, given in the ranking table, is 246%, being 1.2% points above the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001792044_2023_Viatris_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "100",
"Assets": "8.90",
"Liabilities": "-75.3",
"Stockholders Equity": "-42.8",
"ECR before LimitedLiability": "-6.94",
"Other Assets": "-4.70",
"Property and Equipment": "3.44",
"Assets, Current": "-62.1",
"Liabilities, Non-Current": "-93.7",
"Liabilities, Current": "6.35",
"Other Liabilities": "8.34",
"Selling, General and Administrative Expense": "14.5",
"Expenses": "34.4",
"Revenues": "5.29",
"Net Income": "41.2",
"Cost of Goods Sold": "-9.57",
"Research and Development": "23.7",
"Other Expenses": "5.40",
"Other Revenues": "5.29",
"Comprehensive Net Income": "42.0",
"Economic Capital Ratio": "-26.5"
},
"2021": {
"Assets, Current": "-75.5",
"Assets": "-22.7",
"Liabilities": "-73.9",
"Stockholders Equity": "-80.2",
"ECR before LimitedLiability": "-40.2",
"Other Assets": "-11.7",
"Property and Equipment": "3.78",
"Intangible Assets": "99.8",
"Liabilities, Current": "2.91",
"Other Liabilities": "9.39",
"Liabilities, Non-Current": "-89.1",
"Selling, General and Administrative Expense": "12.9",
"Expenses": "24.6",
"Revenues": "18.3",
"Net Income": "45.0",
"Other Expenses": "3.85",
"Research and Development": "26.9",
"Cost of Goods Sold": "-18.2",
"Other Revenues": "18.3",
"Comprehensive Net Income": "44.0",
"Economic Capital Ratio": "-47.9"
},
"2022": {
"Other Liabilities": "12.2",
"Liabilities": "-52.3",
"Stockholders Equity": "-36.2",
"ECR before LimitedLiability": "21.6",
"Liabilities, Current": "21.0",
"Liabilities, Non-Current": "-94.0",
"Other Expenses": "3.31",
"Expenses": "35.6",
"Net Income": "58.7",
"Selling, General and Administrative Expense": "16.5",
"Cost of Goods Sold": "-15.0",
"Research and Development": "31.1",
"Other Revenues": "17.9",
"Revenues": "17.9",
"Intangible Assets": "110",
"Other Assets": "-6.58",
"Property and Equipment": "3.75",
"Assets, Current": "-59.1",
"Comprehensive Net Income": "57.7",
"Other Net Income": "2.78",
"Economic Capital Ratio": "1.16"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001792044_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "12,867,500",
"Cost of Goods Sold": "8,149,300",
"Intangible Assets": "42,030,200",
"Liabilities, Current": "10,562,900",
"Liabilities, Non-Current": "24,912,300",
"Other Assets": "3,195,400",
"Other Compr. Net Income": "939,200",
"Other Expenses": "554,300",
"Other Liabilities": "3,123,700",
"Other Net Income": "-12,600",
"Other Revenues": "11,946,000",
"Property and Equipment": "3,459,900",
"Research and Development": "555,100",
"Selling, General and Administrative Expense": "3,344,600"
},
"output_variables": {
"Assets": "61,553,000",
"Liabilities": "38,598,900",
"Expenses": "12,603,300",
"Revenues": "11,946,000",
"Stockholders Equity": "22,954,100",
"Net Income": "-669,900",
"Comprehensive Net Income": "-200,300",
"BaseVar": "62,826,500",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "230%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "10,902,900",
"Cost of Goods Sold": "12,310,800",
"Intangible Assets": "38,247,900",
"Liabilities, Current": "9,884,400",
"Liabilities, Non-Current": "21,650,700",
"Other Assets": "2,503,400",
"Other Compr. Net Income": "-886,300",
"Other Expenses": "1,570,100",
"Other Liabilities": "2,815,000",
"Other Net Income": "5,800",
"Other Revenues": "17,886,300",
"Property and Equipment": "3,188,600",
"Research and Development": "751,100",
"Selling, General and Administrative Expense": "4,529,200"
},
"output_variables": {
"Assets": "54,842,800",
"Liabilities": "34,350,100",
"Expenses": "19,161,200",
"Revenues": "17,886,300",
"Stockholders Equity": "20,492,700",
"Net Income": "-1,269,100",
"Comprehensive Net Income": "-1,712,250",
"BaseVar": "63,566,250",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "227%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "10,635,400",
"Cost of Goods Sold": "9,765,700",
"Intangible Assets": "33,032,900",
"Liabilities, Current": "6,746,200",
"Liabilities, Non-Current": "19,771,700",
"Other Assets": "3,329,400",
"Other Compr. Net Income": "-1,016,900",
"Other Expenses": "1,367,800",
"Other Liabilities": "2,432,000",
"Other Net Income": "1,790,700",
"Other Revenues": "16,262,700",
"Property and Equipment": "3,024,500",
"Research and Development": "662,200",
"Selling, General and Administrative Expense": "4,179,100"
},
"output_variables": {
"Assets": "50,022,200",
"Liabilities": "28,949,900",
"Expenses": "15,974,800",
"Revenues": "16,262,700",
"Stockholders Equity": "21,072,300",
"Net Income": "2,078,600",
"Comprehensive Net Income": "1,570,150",
"BaseVar": "57,008,600",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "246%"
}
}
},
"top_rated": false,
"trend": 64.0,
"value": 2.4593886704808456,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001792044.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001792044.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001792044.svg"
},
{
"company_id": "0001023024",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001023024.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001023024.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001023024.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001023024_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001023024_main_keyfigs.svg",
"name": "ANI Pharmaceuticals INC",
"rank": 252,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001023024.svg",
"report_text": "The relative strengths and weaknesses of ANI Pharmaceuticals 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 ANI Pharmaceuticals INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 62% points.The greatest weakness of ANI Pharmaceuticals INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 244%, being 0.52% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001023024_2023_ANI_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-4.16",
"Assets": "59.4",
"Liabilities": "-14.2",
"Stockholders Equity": "46.5",
"ECR before LimitedLiability": "47.9",
"Intangible Assets": "-20.0",
"Property and Equipment": "-10.3",
"Assets, Current": "70.0",
"Other Liabilities": "-57.7",
"Liabilities, Non-Current": "12.9",
"Liabilities, Current": "26.8",
"Research and Development": "-45.1",
"Expenses": "-14.5",
"Revenues": "-31.7",
"Net Income": "-42.7",
"Other Expenses": "10.6",
"Cost of Goods Sold": "4.32",
"Selling, General and Administrative Expense": "19.0",
"Other Revenues": "-31.7",
"Comprehensive Net Income": "-43.0",
"Economic Capital Ratio": "-27.7"
},
"2012": {
"Property and Equipment": "-8.83",
"Assets": "62.7",
"Liabilities": "26.7",
"Stockholders Equity": "99.8",
"ECR before LimitedLiability": "111",
"Assets, Current": "105",
"Intangible Assets": "-13.3",
"Other Assets": "5.12",
"Liabilities, Current": "-21.9",
"Other Liabilities": "32.4",
"Liabilities, Non-Current": "15.1",
"Other Revenues": "-20.1",
"Revenues": "-20.1",
"Net Income": "-28.0",
"Other Net Income": "-10.6",
"Comprehensive Net Income": "-27.8",
"Research and Development": "-20.4",
"Selling, General and Administrative Expense": "3.82",
"Other Expenses": "15.4",
"Cost of Goods Sold": "4.35",
"Economic Capital Ratio": "38.0"
},
"2013": {
"Other Assets": "-3.08",
"Assets": "1.51",
"Liabilities": "134",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "205",
"Intangible Assets": "8.77",
"Property and Equipment": "1.95",
"Assets, Current": "-4.12",
"Liabilities, Non-Current": "24.5",
"Liabilities, Current": "74.2",
"Other Liabilities": "61.4",
"Selling, General and Administrative Expense": "-13.7",
"Expenses": "4.84",
"Revenues": "56.1",
"Net Income": "61.7",
"Other Expenses": "13.4",
"Research and Development": "30.0",
"Cost of Goods Sold": "-26.6",
"Other Revenues": "56.1",
"Comprehensive Net Income": "61.3",
"Economic Capital Ratio": "177"
},
"2014": {
"Other Assets": "-2.83",
"Assets": "36.5",
"Liabilities": "-60.2",
"Stockholders Equity": "9.70",
"ECR before LimitedLiability": "62.8",
"Property and Equipment": "-1.93",
"Assets, Current": "27.5",
"Intangible Assets": "11.8",
"Other Liabilities": "-121",
"Liabilities, Current": "31.1",
"Liabilities, Non-Current": "9.67",
"Selling, General and Administrative Expense": "12.1",
"Expenses": "40.4",
"Revenues": "6.08",
"Net Income": "48.4",
"Cost of Goods Sold": "-2.51",
"Other Expenses": "10.6",
"Research and Development": "19.0",
"Other Revenues": "6.08",
"Comprehensive Net Income": "48.6",
"Economic Capital Ratio": "29.4"
},
"2015": {
"Property and Equipment": "-2.02",
"Assets": "19.9",
"Liabilities": "-41.8",
"Stockholders Equity": "1.91",
"ECR before LimitedLiability": "43.0",
"Intangible Assets": "20.4",
"Assets, Current": "2.29",
"Other Liabilities": "-112",
"Liabilities, Non-Current": "11.9",
"Liabilities, Current": "37.2",
"Other Expenses": "5.14",
"Expenses": "36.5",
"Revenues": "11.5",
"Net Income": "44.7",
"Cost of Goods Sold": "-2.74",
"Selling, General and Administrative Expense": "11.5",
"Research and Development": "21.8",
"Other Revenues": "11.5",
"Other Net Income": "-3.91",
"Comprehensive Net Income": "44.8",
"Economic Capital Ratio": "24.0"
},
"2016": {
"Other Assets": "2.71",
"Assets": "6.05",
"Liabilities": "-33.3",
"Stockholders Equity": "-14.1",
"ECR before LimitedLiability": "50.5",
"Assets, Current": "-40.6",
"Property and Equipment": "-2.65",
"Intangible Assets": "96.2",
"Other Liabilities": "-92.3",
"Liabilities, Non-Current": "15.9",
"Liabilities, Current": "30.1",
"Research and Development": "30.4",
"Expenses": "33.8",
"Revenues": "23.0",
"Net Income": "55.5",
"Selling, General and Administrative Expense": "14.7",
"Cost of Goods Sold": "-12.4",
"Other Revenues": "23.0",
"Comprehensive Net Income": "55.5",
"Other Net Income": "-3.05",
"Economic Capital Ratio": "28.1"
},
"2017": {
"Other Assets": "-4.70",
"Assets": "-8.42",
"Liabilities": "-45.4",
"Stockholders Equity": "-43.6",
"ECR before LimitedLiability": "11.1",
"Intangible Assets": "102",
"Assets, Current": "-51.5",
"Liabilities, Current": "33.7",
"Other Liabilities": "-53.8",
"Liabilities, Non-Current": "-28.2",
"Selling, General and Administrative Expense": "18.2",
"Expenses": "31.0",
"Revenues": "25.1",
"Net Income": "54.8",
"Research and Development": "30.1",
"Other Expenses": "-1.10",
"Cost of Goods Sold": "-15.5",
"Other Revenues": "25.1",
"Comprehensive Net Income": "54.6",
"Other Net Income": "-3.11",
"Economic Capital Ratio": "-8.37"
},
"2018": {
"Assets, Current": "-47.1",
"Assets": "-8.56",
"Liabilities": "-40.9",
"Stockholders Equity": "-40.8",
"ECR before LimitedLiability": "24.4",
"Other Assets": "-1.62",
"Intangible Assets": "74.2",
"Property and Equipment": "4.99",
"Liabilities, Current": "-48.4",
"Other Liabilities": "26.1",
"Liabilities, Non-Current": "-20.8",
"Research and Development": "29.3",
"Expenses": "32.9",
"Revenues": "28.7",
"Net Income": "60.1",
"Cost of Goods Sold": "-11.9",
"Selling, General and Administrative Expense": "16.2",
"Other Revenues": "28.7",
"Other Net Income": "-3.70",
"Comprehensive Net Income": "59.9",
"Economic Capital Ratio": "6.74"
},
"2019": {
"Other Assets": "-1.62",
"Assets": "-2.75",
"Liabilities": "-31.3",
"Stockholders Equity": "-26.2",
"ECR before LimitedLiability": "45.0",
"Property and Equipment": "5.48",
"Assets, Current": "-39.3",
"Intangible Assets": "59.1",
"Liabilities, Current": "25.7",
"Other Liabilities": "24.5",
"Liabilities, Non-Current": "-93.4",
"Expenses": "32.6",
"Revenues": "26.6",
"Net Income": "58.6",
"Cost of Goods Sold": "-8.89",
"Selling, General and Administrative Expense": "13.5",
"Research and Development": "29.2",
"Other Revenues": "26.6",
"Comprehensive Net Income": "57.6",
"Other Net Income": "-2.65",
"Economic Capital Ratio": "17.8"
},
"2020": {
"Intangible Assets": "72.9",
"Assets": "-25.1",
"Liabilities": "-34.9",
"Stockholders Equity": "-60.8",
"ECR before LimitedLiability": "1.51",
"Other Assets": "3.82",
"Property and Equipment": "7.52",
"Assets, Current": "-62.5",
"Liabilities, Non-Current": "-90.8",
"Liabilities, Current": "19.5",
"Other Liabilities": "27.0",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "19.7",
"Revenues": "28.4",
"Net Income": "48.6",
"Cost of Goods Sold": "-14.3",
"Research and Development": "27.5",
"Other Expenses": "-3.43",
"Other Revenues": "28.4",
"Comprehensive Net Income": "47.7",
"Economic Capital Ratio": "-18.1"
},
"2021": {
"Assets, Current": "-49.0",
"Assets": "-10.8",
"Liabilities": "-57.2",
"Stockholders Equity": "-54.1",
"ECR before LimitedLiability": "-17.6",
"Other Assets": "-2.24",
"Property and Equipment": "5.44",
"Intangible Assets": "74.5",
"Liabilities, Current": "17.5",
"Other Liabilities": "11.3",
"Liabilities, Non-Current": "-93.9",
"Selling, General and Administrative Expense": "8.75",
"Expenses": "24.0",
"Revenues": "14.5",
"Net Income": "37.8",
"Other Expenses": "-12.2",
"Research and Development": "24.7",
"Cost of Goods Sold": "3.17",
"Other Revenues": "14.5",
"Comprehensive Net Income": "38.4",
"Economic Capital Ratio": "-25.2"
},
"2022": {
"Intangible Assets": "61.5",
"Assets": "-11.7",
"Liabilities": "-35.9",
"Stockholders Equity": "-42.0",
"ECR before LimitedLiability": "19.9",
"Assets, Current": "-46.2",
"Property and Equipment": "2.79",
"Other Liabilities": "15.2",
"Liabilities, Current": "27.1",
"Liabilities, Non-Current": "-86.8",
"Other Expenses": "-17.6",
"Expenses": "29.1",
"Revenues": "26.6",
"Net Income": "53.1",
"Selling, General and Administrative Expense": "10.8",
"Cost of Goods Sold": "3.89",
"Research and Development": "32.9",
"Other Revenues": "26.6",
"Comprehensive Net Income": "54.4",
"Other Net Income": "-4.24",
"Other Compr. Net Income": "1.11",
"Economic Capital Ratio": "-0.522"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001023024_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "58,026",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,228",
"Liabilities, Non-Current": "0",
"Other Assets": "3,492",
"Other Compr. Net Income": "0",
"Other Expenses": "880",
"Other Liabilities": "17,337",
"Other Net Income": "-15",
"Other Revenues": "450",
"Property and Equipment": "861",
"Research and Development": "44,182",
"Selling, General and Administrative Expense": "6,981"
},
"output_variables": {
"Assets": "62,380",
"Liabilities": "24,564",
"Expenses": "52,044",
"Revenues": "450",
"Stockholders Equity": "37,815",
"Net Income": "-51,609",
"Comprehensive Net Income": "-51,609",
"BaseVar": "69,727",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "206%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "35,173",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,594",
"Liabilities, Non-Current": "0",
"Other Assets": "3,430",
"Other Compr. Net Income": "0",
"Other Expenses": "580",
"Other Liabilities": "0",
"Other Net Income": "-4,320",
"Other Revenues": "2,301",
"Property and Equipment": "166",
"Research and Development": "16,889",
"Selling, General and Administrative Expense": "8,230"
},
"output_variables": {
"Assets": "38,769",
"Liabilities": "10,594",
"Expenses": "25,699",
"Revenues": "2,301",
"Stockholders Equity": "28,176",
"Net Income": "-27,718",
"Comprehensive Net Income": "-27,718",
"BaseVar": "40,841",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "258%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "27,716",
"Cost of Goods Sold": "9,974",
"Intangible Assets": "12,247",
"Liabilities, Current": "3,538",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,402",
"Other Liabilities": "0",
"Other Net Income": "-305",
"Other Revenues": "30,082",
"Property and Equipment": "4,537",
"Research and Development": "1,712",
"Selling, General and Administrative Expense": "16,388"
},
"output_variables": {
"Assets": "44,500",
"Liabilities": "3,538",
"Expenses": "29,476",
"Revenues": "30,082",
"Stockholders Equity": "40,962",
"Net Income": "301",
"Comprehensive Net Income": "301",
"BaseVar": "53,950",
"ECR before LimitedLiability": "373%",
"Economic Capital Ratio": "419%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "203,478",
"Cost of Goods Sold": "11,738",
"Intangible Assets": "43,905",
"Liabilities, Current": "13,233",
"Liabilities, Non-Current": "0",
"Other Assets": "11,103",
"Other Compr. Net Income": "0",
"Other Expenses": "1,399",
"Other Liabilities": "110,691",
"Other Net Income": "-510",
"Other Revenues": "183,119",
"Property and Equipment": "5,223",
"Research and Development": "2,469",
"Selling, General and Administrative Expense": "18,505"
},
"output_variables": {
"Assets": "263,709",
"Liabilities": "123,924",
"Expenses": "34,111",
"Revenues": "183,119",
"Stockholders Equity": "139,785",
"Net Income": "148,497",
"Comprehensive Net Income": "148,497",
"BaseVar": "302,687",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "325%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "192,583",
"Cost of Goods Sold": "12,933",
"Intangible Assets": "68,235",
"Liabilities, Current": "11,756",
"Liabilities, Non-Current": "0",
"Other Assets": "17,316",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,485",
"Other Liabilities": "113,427",
"Other Net Income": "-7,773",
"Other Revenues": "150,893",
"Property and Equipment": "7,131",
"Research and Development": "2,832",
"Selling, General and Administrative Expense": "22,573"
},
"output_variables": {
"Assets": "285,265",
"Liabilities": "125,183",
"Expenses": "32,852",
"Revenues": "150,893",
"Stockholders Equity": "160,082",
"Net Income": "110,267",
"Comprehensive Net Income": "110,267",
"BaseVar": "300,983",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "318%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "103,007",
"Cost of Goods Sold": "96,793",
"Intangible Assets": "177,630",
"Liabilities, Current": "31,948",
"Liabilities, Non-Current": "0",
"Other Assets": "31,229",
"Other Compr. Net Income": "0",
"Other Expenses": "64,406",
"Other Liabilities": "121,268",
"Other Net Income": "-11,371",
"Other Revenues": "389,744",
"Property and Equipment": "10,998",
"Research and Development": "2,899",
"Selling, General and Administrative Expense": "33,134"
},
"output_variables": {
"Assets": "322,864",
"Liabilities": "153,216",
"Expenses": "197,233",
"Revenues": "389,744",
"Stockholders Equity": "169,648",
"Net Income": "181,140",
"Comprehensive Net Income": "181,140",
"BaseVar": "537,214",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "323%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "131,605",
"Cost of Goods Sold": "165,743",
"Intangible Assets": "231,628",
"Liabilities, Current": "39,228",
"Liabilities, Non-Current": "69,946",
"Other Assets": "28,502",
"Other Compr. Net Income": "0",
"Other Expenses": "64,457",
"Other Liabilities": "128,208",
"Other Net Income": "-11,940",
"Other Revenues": "417,285",
"Property and Equipment": "20,403",
"Research and Development": "7,738",
"Selling, General and Administrative Expense": "34,913"
},
"output_variables": {
"Assets": "412,138",
"Liabilities": "237,382",
"Expenses": "272,850",
"Revenues": "417,285",
"Stockholders Equity": "174,756",
"Net Income": "132,494",
"Comprehensive Net Income": "132,494",
"BaseVar": "675,798",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "274%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "152,877",
"Cost of Goods Sold": "68,759",
"Intangible Assets": "205,184",
"Liabilities, Current": "165,549",
"Liabilities, Non-Current": "67,792",
"Other Assets": "34,453",
"Other Compr. Net Income": "-379",
"Other Expenses": "32,714",
"Other Liabilities": "0",
"Other Net Income": "-15,120",
"Other Revenues": "286,768",
"Property and Equipment": "38,090",
"Research and Development": "14,089",
"Selling, General and Administrative Expense": "67,488"
},
"output_variables": {
"Assets": "430,604",
"Liabilities": "233,341",
"Expenses": "183,050",
"Revenues": "286,768",
"Stockholders Equity": "197,263",
"Net Income": "88,598",
"Comprehensive Net Income": "88,408",
"BaseVar": "574,631",
"ECR before LimitedLiability": "156%",
"Economic Capital Ratio": "272%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "187,695",
"Cost of Goods Sold": "55,614",
"Intangible Assets": "183,968",
"Liabilities, Current": "61,676",
"Liabilities, Non-Current": "182,322",
"Other Assets": "44,575",
"Other Compr. Net Income": "-25,057",
"Other Expenses": "53,059",
"Other Liabilities": "0",
"Other Net Income": "-13,389",
"Other Revenues": "220,945",
"Property and Equipment": "40,551",
"Research and Development": "18,933",
"Selling, General and Administrative Expense": "88,014"
},
"output_variables": {
"Assets": "456,789",
"Liabilities": "243,998",
"Expenses": "215,620",
"Revenues": "220,945",
"Stockholders Equity": "212,791",
"Net Income": "-8,064",
"Comprehensive Net Income": "-20,593",
"BaseVar": "587,899",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "170,321",
"Cost of Goods Sold": "98,577",
"Intangible Assets": "192,091",
"Liabilities, Current": "78,565",
"Liabilities, Non-Current": "186,925",
"Other Assets": "57,509",
"Other Compr. Net Income": "-9,351",
"Other Expenses": "55,072",
"Other Liabilities": "0",
"Other Net Income": "-10,115",
"Other Revenues": "214,034",
"Property and Equipment": "41,269",
"Research and Development": "16,762",
"Selling, General and Administrative Expense": "89,306"
},
"output_variables": {
"Assets": "461,190",
"Liabilities": "265,490",
"Expenses": "259,718",
"Revenues": "214,034",
"Stockholders Equity": "195,700",
"Net Income": "-55,799",
"Comprehensive Net Income": "-60,474",
"BaseVar": "609,949",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "231%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "321,775",
"Cost of Goods Sold": "26,527",
"Intangible Assets": "322,010",
"Liabilities, Current": "87,537",
"Liabilities, Non-Current": "294,321",
"Other Assets": "75,142",
"Other Compr. Net Income": "-5,662",
"Other Expenses": "317,282",
"Other Liabilities": "31,000",
"Other Net Income": "-15,330",
"Other Revenues": "238,334",
"Property and Equipment": "52,671",
"Research and Development": "12,275",
"Selling, General and Administrative Expense": "177,790"
},
"output_variables": {
"Assets": "771,598",
"Liabilities": "412,858",
"Expenses": "533,874",
"Revenues": "238,334",
"Stockholders Equity": "358,740",
"Net Income": "-310,871",
"Comprehensive Net Income": "-313,702",
"BaseVar": "988,828",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "213%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "344,261",
"Cost of Goods Sold": "0",
"Intangible Assets": "279,856",
"Liabilities, Current": "99,439",
"Liabilities, Non-Current": "287,050",
"Other Assets": "92,724",
"Other Compr. Net Income": "18,614",
"Other Expenses": "231,476",
"Other Liabilities": "35,058",
"Other Net Income": "-30,112",
"Other Revenues": "706,621",
"Property and Equipment": "43,246",
"Research and Development": "20,072",
"Selling, General and Administrative Expense": "322,627"
},
"output_variables": {
"Assets": "760,087",
"Liabilities": "421,547",
"Expenses": "574,176",
"Revenues": "706,621",
"Stockholders Equity": "338,540",
"Net Income": "102,333",
"Comprehensive Net Income": "111,640",
"BaseVar": "1,255,578",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "263%"
}
}
},
"top_rated": false,
"trend": 36.0,
"value": 2.4425261870590145,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001023024.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001023024.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001023024.svg"
},
{
"company_id": "0001267813",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001267813.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001267813.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001267813.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001267813_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001267813_main_keyfigs.svg",
"name": "Marinus Pharmaceuticals INC",
"rank": 253,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001267813.svg",
"report_text": "The relative strengths and weaknesses of Marinus Pharmaceuticals 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 Marinus Pharmaceuticals INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Marinus Pharmaceuticals INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 242%, being 2.4% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001267813_2023_Marinus_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-4.11",
"Assets": "44.0",
"Liabilities": "16.0",
"Stockholders Equity": "81.7",
"ECR before LimitedLiability": "67.6",
"Other Assets": "-2.94",
"Intangible Assets": "-9.07",
"Assets, Current": "81.2",
"Other Liabilities": "-4.29",
"Liabilities, Non-Current": "12.2",
"Liabilities, Current": "8.14",
"Other Expenses": "8.46",
"Expenses": "51.6",
"Revenues": "-13.8",
"Net Income": "-9.26",
"Selling, General and Administrative Expense": "18.2",
"Research and Development": "22.0",
"Other Revenues": "-13.8",
"Other Net Income": "-44.7",
"Comprehensive Net Income": "-9.19",
"Economic Capital Ratio": "48.6"
},
"2016": {
"Other Assets": "-15.1",
"Assets": "13.0",
"Liabilities": "13.1",
"Stockholders Equity": "27.3",
"Economic Capital Ratio": "-24.3",
"Assets, Current": "75.2",
"Property and Equipment": "-3.57",
"Intangible Assets": "-20.4",
"Other Liabilities": "11.7",
"Liabilities, Non-Current": "17.8",
"Liabilities, Current": "-17.0",
"Research and Development": "40.4",
"Expenses": "79.6",
"Revenues": "-19.7",
"Net Income": "-45.5",
"Selling, General and Administrative Expense": "30.0",
"Other Expenses": "12.9",
"Cost of Goods Sold": "2.44",
"Other Revenues": "-19.7",
"Comprehensive Net Income": "-45.5",
"Other Net Income": "-97.6"
},
"2017": {
"Other Assets": "1.71",
"Assets": "42.4",
"Liabilities": "78.7",
"Stockholders Equity": "174",
"ECR before LimitedLiability": "163",
"Intangible Assets": "-4.12",
"Assets, Current": "51.7",
"Liabilities, Current": "38.9",
"Other Liabilities": "31.4",
"Liabilities, Non-Current": "18.5",
"Selling, General and Administrative Expense": "19.0",
"Expenses": "50.6",
"Revenues": "-13.4",
"Net Income": "-2.38",
"Research and Development": "23.4",
"Other Expenses": "7.10",
"Cost of Goods Sold": "2.10",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-2.60",
"Other Net Income": "-42.9",
"Economic Capital Ratio": "144"
},
"2021": {
"Assets, Current": "-13.2",
"Assets": "-55.3",
"Liabilities": "-58.8",
"Stockholders Equity": "-109",
"Other Assets": "-25.9",
"Property and Equipment": "-5.29",
"Intangible Assets": "-20.1",
"Liabilities, Current": "-23.5",
"Other Liabilities": "-62.2",
"Liabilities, Non-Current": "16.0",
"Selling, General and Administrative Expense": "-4.49",
"Expenses": "-21.5",
"Revenues": "-5.69",
"Net Income": "-25.5",
"Other Expenses": "6.77",
"Research and Development": "-26.7",
"Cost of Goods Sold": "3.31",
"Other Revenues": "-5.69",
"ECR before LimitedLiability": "-111",
"Comprehensive Net Income": "-25.6",
"Economic Capital Ratio": "-118"
},
"2022": {
"Intangible Assets": "-11.7",
"Assets": "-22.1",
"Liabilities": "-26.3",
"Stockholders Equity": "-51.1",
"ECR before LimitedLiability": "18.0",
"Assets, Current": "10.8",
"Other Assets": "-17.0",
"Property and Equipment": "-3.99",
"Other Liabilities": "-109",
"Liabilities, Current": "40.2",
"Liabilities, Non-Current": "26.0",
"Expenses": "19.8",
"Revenues": "-6.64",
"Net Income": "56.6",
"Selling, General and Administrative Expense": "7.28",
"Cost of Goods Sold": "4.20",
"Research and Development": "6.77",
"Other Revenues": "-6.64",
"Comprehensive Net Income": "56.8",
"Other Net Income": "42.2",
"Economic Capital Ratio": "-2.39"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001267813_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "57,767",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,435",
"Liabilities, Non-Current": "0",
"Other Assets": "1,864",
"Other Compr. Net Income": "0",
"Other Expenses": "475",
"Other Liabilities": "5,306",
"Other Net Income": "-24,375",
"Other Revenues": "0",
"Property and Equipment": "31",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "59,662",
"Liabilities": "12,741",
"Expenses": "475",
"Revenues": "0",
"Stockholders Equity": "46,921",
"Net Income": "-24,850",
"Comprehensive Net Income": "-24,850",
"BaseVar": "48,626",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "312%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "30,299",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,084",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "464",
"Other Liabilities": "1,884",
"Other Net Income": "-28,179",
"Other Revenues": "0",
"Property and Equipment": "1,148",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "31,447",
"Liabilities": "9,968",
"Expenses": "464",
"Revenues": "0",
"Stockholders Equity": "21,479",
"Net Income": "-28,643",
"Comprehensive Net Income": "-28,643",
"BaseVar": "35,029",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "220%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "54,370",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,544",
"Liabilities, Non-Current": "0",
"Other Assets": "4,964",
"Other Compr. Net Income": "-96",
"Other Expenses": "159",
"Other Liabilities": "120",
"Other Net Income": "-18,739",
"Other Revenues": "0",
"Property and Equipment": "1,338",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "60,672",
"Liabilities": "2,664",
"Expenses": "159",
"Revenues": "0",
"Stockholders Equity": "58,008",
"Net Income": "-18,898",
"Comprehensive Net Income": "-18,946",
"BaseVar": "41,165",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "396%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "131,678",
"Cost of Goods Sold": "1,478",
"Intangible Assets": "0",
"Liabilities, Current": "40,566",
"Liabilities, Non-Current": "0",
"Other Assets": "2,663",
"Other Compr. Net Income": "0",
"Other Expenses": "2,568",
"Other Liabilities": "42,788",
"Other Net Income": "2,464",
"Other Revenues": "15,345",
"Property and Equipment": "2,499",
"Research and Development": "73,520",
"Selling, General and Administrative Expense": "37,278"
},
"output_variables": {
"Assets": "136,840",
"Liabilities": "83,354",
"Expenses": "114,844",
"Revenues": "15,345",
"Stockholders Equity": "53,486",
"Net Income": "-97,035",
"Comprehensive Net Income": "-97,035",
"BaseVar": "176,423",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "158%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "252,378",
"Cost of Goods Sold": "1,451",
"Intangible Assets": "0",
"Liabilities, Current": "25,017",
"Liabilities, Non-Current": "0",
"Other Assets": "2,904",
"Other Compr. Net Income": "0",
"Other Expenses": "80,490",
"Other Liabilities": "118,501",
"Other Net Income": "637,721",
"Other Revenues": "42,705",
"Property and Equipment": "4,236",
"Research and Development": "80,521",
"Selling, General and Administrative Expense": "77,601"
},
"output_variables": {
"Assets": "259,518",
"Liabilities": "143,518",
"Expenses": "240,062",
"Revenues": "42,705",
"Stockholders Equity": "116,000",
"Net Income": "440,364",
"Comprehensive Net Income": "440,364",
"BaseVar": "661,762",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "399%"
}
}
},
"top_rated": false,
"trend": 128.0,
"value": 2.4238798824920558,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001267813.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001267813.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001267813.svg"
},
{
"company_id": "0001367644",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001367644.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001367644.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001367644.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001367644_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001367644_main_keyfigs.svg",
"name": "Emergent Biosolutions Inc",
"rank": 254,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001367644.svg",
"report_text": "The relative strengths and weaknesses of Emergent Biosolutions 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 Emergent Biosolutions Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Emergent Biosolutions Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 240%, being 4.3% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001367644_2023_Emergent_Biosolutions_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "6.28",
"Assets": "23.2",
"Liabilities": "36.9",
"Stockholders Equity": "77.1",
"ECR before LimitedLiability": "192",
"Intangible Assets": "-7.18",
"Property and Equipment": "37.5",
"Assets, Current": "-6.57",
"Other Liabilities": "32.9",
"Liabilities, Non-Current": "-24.4",
"Liabilities, Current": "26.0",
"Research and Development": "8.61",
"Expenses": "24.8",
"Revenues": "23.8",
"Net Income": "51.1",
"Cost of Goods Sold": "3.73",
"Selling, General and Administrative Expense": "13.3",
"Other Revenues": "23.8",
"Comprehensive Net Income": "50.8",
"Other Net Income": "2.25",
"Economic Capital Ratio": "117"
},
"2012": {
"Property and Equipment": "42.7",
"Assets": "23.2",
"Liabilities": "54.2",
"Stockholders Equity": "93.6",
"ECR before LimitedLiability": "213",
"Assets, Current": "-6.94",
"Intangible Assets": "-5.93",
"Other Assets": "2.74",
"Liabilities, Current": "38.8",
"Other Liabilities": "38.2",
"Liabilities, Non-Current": "-24.5",
"Selling, General and Administrative Expense": "13.2",
"Expenses": "26.3",
"Revenues": "27.3",
"Net Income": "56.2",
"Research and Development": "5.75",
"Other Expenses": "3.16",
"Cost of Goods Sold": "4.27",
"Other Revenues": "27.3",
"Comprehensive Net Income": "56.8",
"Economic Capital Ratio": "140"
},
"2013": {
"Other Assets": "0.168",
"Assets": "12.2",
"Liabilities": "56.9",
"Stockholders Equity": "71.1",
"ECR before LimitedLiability": "145",
"Intangible Assets": "-1.53",
"Property and Equipment": "42.8",
"Assets, Current": "-15.1",
"Liabilities, Non-Current": "-24.9",
"Liabilities, Current": "46.2",
"Other Liabilities": "33.8",
"Selling, General and Administrative Expense": "10.8",
"Expenses": "18.9",
"Revenues": "30.9",
"Net Income": "51.5",
"Research and Development": "5.30",
"Cost of Goods Sold": "2.98",
"Other Revenues": "30.9",
"Comprehensive Net Income": "51.4",
"Other Net Income": "1.64",
"Economic Capital Ratio": "117"
},
"2014": {
"Other Liabilities": "17.2",
"Liabilities": "-15.1",
"Stockholders Equity": "-9.45",
"ECR before LimitedLiability": "72.3",
"Liabilities, Current": "32.7",
"Liabilities, Non-Current": "-77.0",
"Selling, General and Administrative Expense": "12.1",
"Expenses": "22.9",
"Net Income": "54.1",
"Cost of Goods Sold": "2.12",
"Other Expenses": "-2.36",
"Research and Development": "10.8",
"Other Revenues": "28.0",
"Revenues": "28.0",
"Other Assets": "2.38",
"Assets, Current": "-29.7",
"Intangible Assets": "0.482",
"Property and Equipment": "45.2",
"Other Net Income": "1.38",
"Comprehensive Net Income": "54.3",
"Economic Capital Ratio": "38.9"
},
"2015": {
"Property and Equipment": "37.7",
"Assets": "-3.45",
"Liabilities, Current": "34.0",
"Stockholders Equity": "-6.69",
"ECR before LimitedLiability": "65.3",
"Other Assets": "-2.26",
"Intangible Assets": "-0.579",
"Assets, Current": "-24.9",
"Other Expenses": "-2.41",
"Expenses": "21.5",
"Revenues": "32.1",
"Net Income": "54.1",
"Cost of Goods Sold": "1.85",
"Selling, General and Administrative Expense": "8.83",
"Research and Development": "13.1",
"Other Revenues": "32.1",
"Other Liabilities": "24.4",
"Liabilities, Non-Current": "-70.9",
"Other Net Income": "-0.878",
"Comprehensive Net Income": "54.2",
"Economic Capital Ratio": "46.3"
},
"2016": {
"Other Assets": "-7.64",
"Assets": "0.987",
"Liabilities": "-2.84",
"ECR before LimitedLiability": "80.8",
"Assets, Current": "-21.3",
"Property and Equipment": "52.2",
"Intangible Assets": "-3.74",
"Other Liabilities": "24.5",
"Liabilities, Non-Current": "-70.6",
"Liabilities, Current": "31.4",
"Research and Development": "21.0",
"Expenses": "27.8",
"Net Income": "61.5",
"Selling, General and Administrative Expense": "9.45",
"Other Expenses": "-4.85",
"Cost of Goods Sold": "2.01",
"Other Revenues": "33.0",
"Revenues": "33.0",
"Comprehensive Net Income": "61.4",
"Other Net Income": "-1.35",
"Economic Capital Ratio": "58.4"
},
"2017": {
"Other Assets": "-4.42",
"Assets": "5.16",
"Liabilities": "80.9",
"Stockholders Equity": "74.6",
"ECR before LimitedLiability": "162",
"Intangible Assets": "3.19",
"Assets, Current": "-11.2",
"Property and Equipment": "27.3",
"Liabilities, Current": "42.7",
"Other Liabilities": "29.8",
"Liabilities, Non-Current": "18.6",
"Selling, General and Administrative Expense": "11.0",
"Expenses": "20.9",
"Revenues": "43.3",
"Net Income": "62.5",
"Research and Development": "22.3",
"Other Expenses": "-15.8",
"Cost of Goods Sold": "2.97",
"Other Revenues": "43.3",
"Comprehensive Net Income": "62.4",
"Economic Capital Ratio": "142"
},
"2019": {
"Other Assets": "-7.99",
"Assets": "-4.20",
"Liabilities": "-29.4",
"Stockholders Equity": "-27.0",
"ECR before LimitedLiability": "48.1",
"Property and Equipment": "30.3",
"Assets, Current": "-48.7",
"Intangible Assets": "62.3",
"Liabilities, Current": "37.2",
"Other Liabilities": "14.6",
"Liabilities, Non-Current": "-94.1",
"Other Expenses": "6.68",
"Expenses": "31.4",
"Revenues": "28.6",
"Net Income": "62.9",
"Cost of Goods Sold": "-13.3",
"Selling, General and Administrative Expense": "14.1",
"Research and Development": "23.9",
"Other Revenues": "28.6",
"Comprehensive Net Income": "60.8",
"Economic Capital Ratio": "20.9"
},
"2020": {
"Intangible Assets": "38.0",
"Assets": "-17.5",
"Liabilities": "-17.1",
"Stockholders Equity": "-41.5",
"ECR before LimitedLiability": "38.0",
"Other Assets": "-7.37",
"Property and Equipment": "27.5",
"Assets, Current": "-47.3",
"Liabilities, Non-Current": "-74.2",
"Liabilities, Current": "28.4",
"Other Liabilities": "19.3",
"Selling, General and Administrative Expense": "13.2",
"Expenses": "22.5",
"Revenues": "36.4",
"Net Income": "61.4",
"Cost of Goods Sold": "-13.2",
"Research and Development": "20.7",
"Other Expenses": "2.03",
"Other Revenues": "36.4",
"Comprehensive Net Income": "61.1",
"Economic Capital Ratio": "18.5"
},
"2021": {
"Assets, Current": "-50.8",
"Assets": "-29.2",
"Liabilities": "-13.3",
"Stockholders Equity": "-66.7",
"ECR before LimitedLiability": "18.0",
"Other Assets": "-13.1",
"Property and Equipment": "35.3",
"Intangible Assets": "28.4",
"Liabilities, Current": "24.6",
"Other Liabilities": "18.2",
"Liabilities, Non-Current": "-63.7",
"Selling, General and Administrative Expense": "11.5",
"Expenses": "14.1",
"Revenues": "44.4",
"Net Income": "59.6",
"Other Expenses": "-22.6",
"Research and Development": "22.5",
"Cost of Goods Sold": "3.69",
"Other Revenues": "44.4",
"Comprehensive Net Income": "59.7",
"Economic Capital Ratio": "10.4"
},
"2022": {
"Intangible Assets": "45.4",
"Assets": "-4.18",
"Liabilities": "-44.5",
"Stockholders Equity": "-37.5",
"ECR before LimitedLiability": "16.1",
"Assets, Current": "-49.6",
"Other Assets": "-8.28",
"Property and Equipment": "43.4",
"Other Liabilities": "19.9",
"Liabilities, Current": "-47.5",
"Liabilities, Non-Current": "-18.0",
"Other Expenses": "4.14",
"Expenses": "29.1",
"Revenues": "21.0",
"Net Income": "49.3",
"Selling, General and Administrative Expense": "15.2",
"Cost of Goods Sold": "-17.5",
"Research and Development": "27.8",
"Other Revenues": "21.0",
"Comprehensive Net Income": "49.8",
"Economic Capital Ratio": "-4.30"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001367644_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "254,418",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,502",
"Liabilities, Current": "71,054",
"Liabilities, Non-Current": "56,078",
"Other Assets": "77,971",
"Other Compr. Net Income": "0",
"Other Expenses": "58,001",
"Other Liabilities": "3,005",
"Other Net Income": "-156",
"Other Revenues": "273,384",
"Property and Equipment": "208,973",
"Research and Development": "124,832",
"Selling, General and Administrative Expense": "74,282"
},
"output_variables": {
"Assets": "546,864",
"Liabilities": "130,137",
"Expenses": "257,115",
"Revenues": "273,384",
"Stockholders Equity": "416,727",
"Net Income": "16,113",
"Comprehensive Net Income": "16,113",
"BaseVar": "603,828",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "351%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "263,347",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,502",
"Liabilities, Current": "61,907",
"Liabilities, Non-Current": "60,195",
"Other Assets": "53,617",
"Other Compr. Net Income": "4,565",
"Other Expenses": "69,599",
"Other Liabilities": "0",
"Other Net Income": "2,098",
"Other Revenues": "281,888",
"Property and Equipment": "241,764",
"Research and Development": "120,226",
"Selling, General and Administrative Expense": "76,018"
},
"output_variables": {
"Assets": "564,230",
"Liabilities": "122,102",
"Expenses": "265,843",
"Revenues": "281,888",
"Stockholders Equity": "442,128",
"Net Income": "18,143",
"Comprehensive Net Income": "20,426",
"BaseVar": "620,363",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "273,115",
"Cost of Goods Sold": "0",
"Intangible Assets": "44,102",
"Liabilities, Current": "56,651",
"Liabilities, Non-Current": "64,117",
"Other Assets": "45,173",
"Other Compr. Net Income": "1,540",
"Other Expenses": "75,235",
"Other Liabilities": "16,697",
"Other Net Income": "565",
"Other Revenues": "312,745",
"Property and Equipment": "264,240",
"Research and Development": "119,933",
"Selling, General and Administrative Expense": "87,883"
},
"output_variables": {
"Assets": "626,630",
"Liabilities": "137,465",
"Expenses": "283,051",
"Revenues": "312,745",
"Stockholders Equity": "489,165",
"Net Income": "30,259",
"Comprehensive Net Income": "31,029",
"BaseVar": "680,998",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "432,175",
"Cost of Goods Sold": "0",
"Intangible Assets": "100,328",
"Liabilities, Current": "92,936",
"Liabilities, Non-Current": "252,242",
"Other Assets": "98,780",
"Other Compr. Net Income": "740",
"Other Expenses": "160,659",
"Other Liabilities": "46,883",
"Other Net Income": "-13,593",
"Other Revenues": "463,745",
"Property and Equipment": "313,979",
"Research and Development": "149,717",
"Selling, General and Administrative Expense": "126,711"
},
"output_variables": {
"Assets": "945,262",
"Liabilities": "392,061",
"Expenses": "437,087",
"Revenues": "463,745",
"Stockholders Equity": "553,201",
"Net Income": "13,065",
"Comprehensive Net Income": "13,435",
"BaseVar": "1,126,244",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "290%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "538,612",
"Cost of Goods Sold": "0",
"Intangible Assets": "112,277",
"Liabilities, Current": "99,611",
"Liabilities, Non-Current": "254,328",
"Other Assets": "60,847",
"Other Compr. Net Income": "336",
"Other Expenses": "157,915",
"Other Liabilities": "29,636",
"Other Net Income": "-6,836",
"Other Revenues": "538,476",
"Property and Equipment": "331,856",
"Research and Development": "153,907",
"Selling, General and Administrative Expense": "155,350"
},
"output_variables": {
"Assets": "1,043,592",
"Liabilities": "383,575",
"Expenses": "467,172",
"Revenues": "538,476",
"Stockholders Equity": "660,017",
"Net Income": "64,469",
"Comprehensive Net Income": "64,636",
"BaseVar": "1,219,993",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "310%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "510,218",
"Cost of Goods Sold": "0",
"Intangible Assets": "74,866",
"Liabilities, Current": "105,856",
"Liabilities, Non-Current": "249,698",
"Other Assets": "8,579",
"Other Compr. Net Income": "-1,150",
"Other Expenses": "175,757",
"Other Liabilities": "18,352",
"Other Net Income": "-34,113",
"Other Revenues": "483,085",
"Property and Equipment": "376,448",
"Research and Development": "109,963",
"Selling, General and Administrative Expense": "142,657"
},
"output_variables": {
"Assets": "970,111",
"Liabilities": "373,906",
"Expenses": "428,377",
"Revenues": "483,085",
"Stockholders Equity": "596,205",
"Net Income": "20,595",
"Comprehensive Net Income": "20,020",
"BaseVar": "1,145,371",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "300%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "485,389",
"Cost of Goods Sold": "0",
"Intangible Assets": "168,727",
"Liabilities, Current": "100,068",
"Liabilities, Non-Current": "18,132",
"Other Assets": "8,880",
"Other Compr. Net Income": "-31",
"Other Expenses": "282,167",
"Other Liabilities": "39,661",
"Other Net Income": "-10,437",
"Other Revenues": "570,481",
"Property and Equipment": "407,210",
"Research and Development": "97,460",
"Selling, General and Administrative Expense": "143,456"
},
"output_variables": {
"Assets": "1,070,206",
"Liabilities": "157,861",
"Expenses": "523,084",
"Revenues": "570,481",
"Stockholders Equity": "912,345",
"Net Income": "36,960",
"Comprehensive Net Income": "36,945",
"BaseVar": "1,166,050",
"ECR before LimitedLiability": "330%",
"Economic Capital Ratio": "389%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "686,200",
"Cost of Goods Sold": "433,500",
"Intangible Assets": "979,500",
"Liabilities, Current": "216,300",
"Liabilities, Non-Current": "932,600",
"Other Assets": "119,300",
"Other Compr. Net Income": "-46,802",
"Other Expenses": "-12,126",
"Other Liabilities": "89,900",
"Other Net Income": "-1,441",
"Other Revenues": "1,174,653",
"Property and Equipment": "542,300",
"Research and Development": "225,307",
"Selling, General and Administrative Expense": "301,451"
},
"output_variables": {
"Assets": "2,327,300",
"Liabilities": "1,238,800",
"Expenses": "948,132",
"Revenues": "1,174,653",
"Stockholders Equity": "1,088,500",
"Net Income": "225,081",
"Comprehensive Net Income": "201,680",
"BaseVar": "2,868,564",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "264%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,195,900",
"Cost of Goods Sold": "547,869",
"Intangible Assets": "929,800",
"Liabilities, Current": "384,500",
"Liabilities, Non-Current": "964,300",
"Other Assets": "113,400",
"Other Compr. Net Income": "-41,078",
"Other Expenses": "135,164",
"Other Liabilities": "87,400",
"Other Net Income": "-11,621",
"Other Revenues": "2,260,586",
"Property and Equipment": "644,100",
"Research and Development": "234,726",
"Selling, General and Administrative Expense": "311,366"
},
"output_variables": {
"Assets": "2,883,200",
"Liabilities": "1,436,200",
"Expenses": "1,229,125",
"Revenues": "2,260,586",
"Stockholders Equity": "1,447,000",
"Net Income": "1,019,840",
"Comprehensive Net Income": "999,301",
"BaseVar": "3,930,905",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "297%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,272,100",
"Cost of Goods Sold": "21,007",
"Intangible Assets": "829,500",
"Liabilities, Current": "373,800",
"Liabilities, Non-Current": "866,800",
"Other Assets": "57,300",
"Other Compr. Net Income": "3,540",
"Other Expenses": "4,809,737",
"Other Liabilities": "99,400",
"Other Net Income": "-38,933",
"Other Revenues": "2,121,481",
"Property and Equipment": "800,100",
"Research and Development": "233,986",
"Selling, General and Administrative Expense": "364,115"
},
"output_variables": {
"Assets": "2,959,000",
"Liabilities": "1,340,000",
"Expenses": "5,428,845",
"Revenues": "2,121,481",
"Stockholders Equity": "1,619,000",
"Net Income": "-3,346,298",
"Comprehensive Net Income": "-3,344,527",
"BaseVar": "5,945,900",
"ECR before LimitedLiability": "8.6%",
"Economic Capital Ratio": "150%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,210,700",
"Cost of Goods Sold": "293,624",
"Intangible Assets": "947,000",
"Liabilities, Current": "1,229,900",
"Liabilities, Non-Current": "481,900",
"Other Assets": "191,300",
"Other Compr. Net Income": "17,272",
"Other Expenses": "783,317",
"Other Liabilities": "71,800",
"Other Net Income": "-51,066",
"Other Revenues": "822,116",
"Property and Equipment": "817,600",
"Research and Development": "191,865",
"Selling, General and Administrative Expense": "337,935"
},
"output_variables": {
"Assets": "3,166,600",
"Liabilities": "1,783,600",
"Expenses": "1,606,742",
"Revenues": "822,116",
"Stockholders Equity": "1,383,000",
"Net Income": "-835,692",
"Comprehensive Net Income": "-827,056",
"BaseVar": "3,723,698",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "221%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 2.404711617846784,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001367644.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001367644.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001367644.svg"
},
{
"company_id": "0001062822",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001062822.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001062822.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001062822.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001062822_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001062822_main_keyfigs.svg",
"name": "Lexicon Pharmaceuticals INC",
"rank": 255,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001062822.svg",
"report_text": "The relative strengths and weaknesses of Lexicon Pharmaceuticals 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 Lexicon Pharmaceuticals INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Lexicon Pharmaceuticals INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 240%, being 4.5% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001062822_2023_Lexicon_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "9.77",
"Assets": "94.1",
"Liabilities": "-20.5",
"Stockholders Equity": "95.1",
"ECR before LimitedLiability": "136",
"Intangible Assets": "4.32",
"Property and Equipment": "8.60",
"Assets, Current": "45.9",
"Other Liabilities": "-1.64",
"Liabilities, Non-Current": "-54.6",
"Liabilities, Current": "29.9",
"Expenses": "24.5",
"Revenues": "-19.9",
"Net Income": "5.50",
"Other Expenses": "5.14",
"Cost of Goods Sold": "2.62",
"Selling, General and Administrative Expense": "15.5",
"Other Revenues": "-19.9",
"Comprehensive Net Income": "5.29",
"Other Net Income": "1.69",
"Economic Capital Ratio": "60.9"
},
"2012": {
"Property and Equipment": "9.46",
"Assets": "94.7",
"Liabilities": "-4.81",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "154",
"Assets, Current": "34.0",
"Intangible Assets": "7.52",
"Other Assets": "13.6",
"Liabilities, Current": "34.1",
"Other Liabilities": "-3.81",
"Liabilities, Non-Current": "-39.7",
"Selling, General and Administrative Expense": "14.7",
"Expenses": "22.9",
"Revenues": "-18.3",
"Net Income": "5.62",
"Research and Development": "-3.18",
"Other Expenses": "8.20",
"Cost of Goods Sold": "2.97",
"Other Revenues": "-18.3",
"Comprehensive Net Income": "5.74",
"Economic Capital Ratio": "80.7"
},
"2013": {
"Other Assets": "24.8",
"Assets": "62.9",
"Liabilities": "-20.5",
"Stockholders Equity": "56.3",
"ECR before LimitedLiability": "46.6",
"Intangible Assets": "15.2",
"Property and Equipment": "18.8",
"Assets, Current": "-6.59",
"Liabilities, Non-Current": "-51.0",
"Liabilities, Current": "32.5",
"Other Liabilities": "-5.95",
"Selling, General and Administrative Expense": "14.4",
"Expenses": "13.2",
"Revenues": "-17.2",
"Net Income": "-3.24",
"Other Expenses": "10.5",
"Research and Development": "-13.6",
"Cost of Goods Sold": "2.37",
"Other Revenues": "-17.2",
"Comprehensive Net Income": "-3.45",
"Economic Capital Ratio": "18.6"
},
"2014": {
"Other Assets": "8.58",
"Assets": "49.2",
"Liabilities": "-40.8",
"Stockholders Equity": "31.6",
"ECR before LimitedLiability": "52.6",
"Property and Equipment": "-4.37",
"Assets, Current": "38.8",
"Intangible Assets": "2.75",
"Other Liabilities": "4.02",
"Liabilities, Current": "18.1",
"Liabilities, Non-Current": "-67.8",
"Selling, General and Administrative Expense": "15.1",
"Expenses": "23.3",
"Revenues": "-9.44",
"Net Income": "15.4",
"Cost of Goods Sold": "1.65",
"Other Expenses": "5.26",
"Other Revenues": "-9.44",
"Other Net Income": "1.95",
"Comprehensive Net Income": "15.5",
"Economic Capital Ratio": "19.3"
},
"2015": {
"Property and Equipment": "-1.55",
"Assets": "20.3",
"Liabilities": "-73.8",
"Stockholders Equity": "-26.5",
"ECR before LimitedLiability": "2.20",
"Other Assets": "2.95",
"Intangible Assets": "-4.21",
"Assets, Current": "24.1",
"Other Liabilities": "-28.4",
"Liabilities, Non-Current": "-38.9",
"Liabilities, Current": "-2.50",
"Other Expenses": "7.60",
"Expenses": "35.5",
"Revenues": "4.49",
"Net Income": "40.3",
"Cost of Goods Sold": "1.57",
"Selling, General and Administrative Expense": "16.0",
"Research and Development": "9.20",
"Other Revenues": "4.49",
"Comprehensive Net Income": "40.4",
"Economic Capital Ratio": "-16.8"
},
"2017": {
"Other Assets": "0.0358",
"Assets": "-23.5",
"Liabilities": "-110",
"Stockholders Equity": "-110",
"Intangible Assets": "-2.78",
"Assets, Current": "-16.5",
"Property and Equipment": "-0.782",
"Liabilities, Current": "-6.57",
"Other Liabilities": "0.358",
"Liabilities, Non-Current": "-117",
"Selling, General and Administrative Expense": "0.314",
"Expenses": "1.02",
"Revenues": "0.0181",
"Net Income": "1.15",
"Research and Development": "-0.0120",
"Other Expenses": "0.259",
"Cost of Goods Sold": "0.0389",
"Other Revenues": "0.0181",
"ECR before LimitedLiability": "-91.2",
"Comprehensive Net Income": "1.13",
"Economic Capital Ratio": "-111"
},
"2018": {
"Assets, Current": "-17.5",
"Assets": "-6.12",
"Liabilities": "-87.6",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-94.8",
"Other Assets": "2.37",
"Intangible Assets": "0.351",
"Property and Equipment": "-0.342",
"Liabilities, Current": "3.57",
"Other Liabilities": "0.384",
"Liabilities, Non-Current": "-133",
"Research and Development": "0.672",
"Expenses": "3.35",
"Revenues": "0.0421",
"Net Income": "3.54",
"Cost of Goods Sold": "0.579",
"Other Expenses": "0.363",
"Selling, General and Administrative Expense": "1.40",
"Other Revenues": "0.0421",
"Other Net Income": "0.105",
"Comprehensive Net Income": "3.52",
"Economic Capital Ratio": "-112"
},
"2019": {
"Other Assets": "-11.4",
"Assets": "-30.3",
"Liabilities": "-52.8",
"Stockholders Equity": "-79.8",
"ECR before LimitedLiability": "25.1",
"Property and Equipment": "-4.38",
"Assets, Current": "-15.5",
"Intangible Assets": "-2.52",
"Liabilities, Current": "30.0",
"Other Liabilities": "26.8",
"Liabilities, Non-Current": "-129",
"Other Expenses": "0.921",
"Expenses": "40.9",
"Revenues": "53.1",
"Net Income": "95.0",
"Cost of Goods Sold": "4.29",
"Selling, General and Administrative Expense": "16.8",
"Research and Development": "17.5",
"Other Revenues": "53.1",
"Comprehensive Net Income": "94.9",
"Economic Capital Ratio": "-2.05"
},
"2020": {
"Intangible Assets": "13.7",
"Assets": "-36.5",
"Liabilities": "96.6",
"Stockholders Equity": "-28.4",
"ECR before LimitedLiability": "82.1",
"Other Assets": "-12.1",
"Property and Equipment": "-5.70",
"Assets, Current": "-32.6",
"Liabilities, Non-Current": "40.3",
"Liabilities, Current": "23.0",
"Other Liabilities": "41.5",
"Selling, General and Administrative Expense": "7.78",
"Expenses": "-27.1",
"Revenues": "-10.1",
"Net Income": "36.7",
"Cost of Goods Sold": "4.34",
"Research and Development": "-41.1",
"Other Revenues": "-10.1",
"Other Net Income": "77.8",
"Comprehensive Net Income": "36.6",
"Economic Capital Ratio": "62.6"
},
"2021": {
"Assets, Current": "-9.07",
"Assets": "14.3",
"Liabilities": "40.0",
"Stockholders Equity": "55.9",
"ECR before LimitedLiability": "34.7",
"Other Assets": "-9.86",
"Property and Equipment": "-2.61",
"Intangible Assets": "48.4",
"Liabilities, Current": "-4.23",
"Other Liabilities": "24.2",
"Liabilities, Non-Current": "20.8",
"Selling, General and Administrative Expense": "-8.00",
"Expenses": "-20.5",
"Revenues": "-12.7",
"Net Income": "-32.3",
"Other Expenses": "5.45",
"Research and Development": "-21.0",
"Cost of Goods Sold": "3.13",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "-32.4",
"Economic Capital Ratio": "27.0"
},
"2022": {
"Intangible Assets": "36.6",
"Assets": "31.4",
"Liabilities": "-18.8",
"Stockholders Equity": "22.2",
"ECR before LimitedLiability": "15.9",
"Assets, Current": "11.3",
"Other Assets": "-10.1",
"Property and Equipment": "-3.53",
"Other Liabilities": "-54.4",
"Liabilities, Current": "19.0",
"Liabilities, Non-Current": "13.1",
"Other Expenses": "4.24",
"Expenses": "4.38",
"Revenues": "-13.1",
"Net Income": "-8.63",
"Selling, General and Administrative Expense": "-3.67",
"Cost of Goods Sold": "3.44",
"Research and Development": "0.402",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-8.64",
"Economic Capital Ratio": "-4.54"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001062822_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "285,790",
"Cost of Goods Sold": "0",
"Intangible Assets": "44,543",
"Liabilities, Current": "21,390",
"Liabilities, Non-Current": "78,597",
"Other Assets": "53,762",
"Other Compr. Net Income": "0",
"Other Expenses": "9,294",
"Other Liabilities": "32,957",
"Other Net Income": "408",
"Other Revenues": "1,849",
"Property and Equipment": "46,417",
"Research and Development": "91,828",
"Selling, General and Administrative Expense": "17,350"
},
"output_variables": {
"Assets": "430,512",
"Liabilities": "132,944",
"Expenses": "118,472",
"Revenues": "1,849",
"Stockholders Equity": "297,568",
"Net Income": "-116,215",
"Comprehensive Net Income": "-116,215",
"BaseVar": "342,092",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "295%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "230,935",
"Cost of Goods Sold": "0",
"Intangible Assets": "44,543",
"Liabilities, Current": "18,285",
"Liabilities, Non-Current": "54,160",
"Other Assets": "53,666",
"Other Compr. Net Income": "2.0",
"Other Expenses": "12,001",
"Other Liabilities": "32,655",
"Other Net Income": "318",
"Other Revenues": "1,089",
"Property and Equipment": "42,634",
"Research and Development": "82,574",
"Selling, General and Administrative Expense": "17,043"
},
"output_variables": {
"Assets": "371,778",
"Liabilities": "105,100",
"Expenses": "111,618",
"Revenues": "1,089",
"Stockholders Equity": "266,678",
"Net Income": "-110,211",
"Comprehensive Net Income": "-110,210",
"BaseVar": "294,952",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "301%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "134,554",
"Cost of Goods Sold": "0",
"Intangible Assets": "44,543",
"Liabilities, Current": "19,294",
"Liabilities, Non-Current": "52,553",
"Other Assets": "53,701",
"Other Compr. Net Income": "-21",
"Other Expenses": "-239",
"Other Liabilities": "32,150",
"Other Net Income": "216",
"Other Revenues": "2,222",
"Property and Equipment": "41,362",
"Research and Development": "89,682",
"Selling, General and Administrative Expense": "17,121"
},
"output_variables": {
"Assets": "274,160",
"Liabilities": "103,997",
"Expenses": "106,564",
"Revenues": "2,222",
"Stockholders Equity": "170,163",
"Net Income": "-104,126",
"Comprehensive Net Income": "-104,136",
"BaseVar": "243,590",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "261%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "368,987",
"Cost of Goods Sold": "0",
"Intangible Assets": "44,543",
"Liabilities, Current": "44,969",
"Liabilities, Non-Current": "111,035",
"Other Assets": "56,766",
"Other Compr. Net Income": "-285",
"Other Expenses": "4,440",
"Other Liabilities": "31,354",
"Other Net Income": "237",
"Other Revenues": "125,590",
"Property and Equipment": "1,080",
"Research and Development": "89,318",
"Selling, General and Administrative Expense": "19,372"
},
"output_variables": {
"Assets": "471,376",
"Liabilities": "187,358",
"Expenses": "113,130",
"Revenues": "125,590",
"Stockholders Equity": "284,018",
"Net Income": "12,697",
"Comprehensive Net Income": "12,554",
"BaseVar": "448,988",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "297%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "532,400",
"Cost of Goods Sold": "0",
"Intangible Assets": "44,543",
"Liabilities, Current": "122,996",
"Liabilities, Non-Current": "118,160",
"Other Assets": "56,662",
"Other Compr. Net Income": "-611",
"Other Expenses": "16,386",
"Other Liabilities": "127,826",
"Other Net Income": "1,674",
"Other Revenues": "665,684",
"Property and Equipment": "21,227",
"Research and Development": "94,614",
"Selling, General and Administrative Expense": "23,908"
},
"output_variables": {
"Assets": "654,832",
"Liabilities": "368,982",
"Expenses": "134,908",
"Revenues": "665,684",
"Stockholders Equity": "285,850",
"Net Income": "532,450",
"Comprehensive Net Income": "532,145",
"BaseVar": "913,345",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "320%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "321,995",
"Cost of Goods Sold": "0",
"Intangible Assets": "44,543",
"Liabilities, Current": "124,127",
"Liabilities, Non-Current": "231,868",
"Other Assets": "52,314",
"Other Compr. Net Income": "82",
"Other Expenses": "3,699",
"Other Liabilities": "28,442",
"Other Net Income": "1,470",
"Other Revenues": "81,187",
"Property and Equipment": "17,687",
"Research and Development": "150,855",
"Selling, General and Administrative Expense": "66,859"
},
"output_variables": {
"Assets": "436,539",
"Liabilities": "384,437",
"Expenses": "221,414",
"Revenues": "81,187",
"Stockholders Equity": "52,102",
"Net Income": "-138,756",
"Comprehensive Net Income": "-138,716",
"BaseVar": "562,564",
"ECR before LimitedLiability": "-6.1%",
"Economic Capital Ratio": "141%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "173,324",
"Cost of Goods Sold": "2,491",
"Intangible Assets": "44,543",
"Liabilities, Current": "36,751",
"Liabilities, Non-Current": "244,125",
"Other Assets": "50,404",
"Other Compr. Net Income": "1,393",
"Other Expenses": "9,242",
"Other Liabilities": "29,665",
"Other Net Income": "3,285",
"Other Revenues": "54,399",
"Property and Equipment": "15,865",
"Research and Development": "115,159",
"Selling, General and Administrative Expense": "63,863"
},
"output_variables": {
"Assets": "284,136",
"Liabilities": "310,541",
"Expenses": "190,755",
"Revenues": "54,399",
"Stockholders Equity": "-26,405",
"Net Income": "-133,071",
"Comprehensive Net Income": "-132,375",
"BaseVar": "422,254",
"ECR before LimitedLiability": "-64%",
"Economic Capital Ratio": "137%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "337,754",
"Cost of Goods Sold": "3,543",
"Intangible Assets": "44,543",
"Liabilities, Current": "65,341",
"Liabilities, Non-Current": "235,273",
"Other Assets": "21,371",
"Other Compr. Net Income": "83",
"Other Expenses": "41,468",
"Other Liabilities": "0",
"Other Net Income": "3,371",
"Other Revenues": "268,423",
"Property and Equipment": "14,047",
"Research and Development": "93,602",
"Selling, General and Administrative Expense": "57,091"
},
"output_variables": {
"Assets": "417,715",
"Liabilities": "300,614",
"Expenses": "195,704",
"Revenues": "268,423",
"Stockholders Equity": "117,101",
"Net Income": "76,090",
"Comprehensive Net Income": "76,131",
"BaseVar": "592,955",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "157,719",
"Cost of Goods Sold": "1,734",
"Intangible Assets": "44,543",
"Liabilities, Current": "46,806",
"Liabilities, Non-Current": "611",
"Other Assets": "1,231",
"Other Compr. Net Income": "-173",
"Other Expenses": "23,871",
"Other Liabilities": "0",
"Other Net Income": "13,505",
"Other Revenues": "318,169",
"Property and Equipment": "295",
"Research and Development": "139,952",
"Selling, General and Administrative Expense": "47,297"
},
"output_variables": {
"Assets": "203,788",
"Liabilities": "47,417",
"Expenses": "212,854",
"Revenues": "318,169",
"Stockholders Equity": "156,371",
"Net Income": "118,820",
"Comprehensive Net Income": "118,733",
"BaseVar": "397,953",
"ECR before LimitedLiability": "366%",
"Economic Capital Ratio": "414%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "88,921",
"Cost of Goods Sold": "-1,280",
"Intangible Assets": "44,543",
"Liabilities, Current": "22,124",
"Liabilities, Non-Current": "1,190",
"Other Assets": "2,269",
"Other Compr. Net Income": "6.1",
"Other Expenses": "2,460",
"Other Liabilities": "0",
"Other Net Income": "135,498",
"Other Revenues": "7,580",
"Property and Equipment": "1,176",
"Research and Development": "91,239",
"Selling, General and Administrative Expense": "31,454"
},
"output_variables": {
"Assets": "136,909",
"Liabilities": "23,314",
"Expenses": "123,872",
"Revenues": "7,580",
"Stockholders Equity": "113,595",
"Net Income": "19,205",
"Comprehensive Net Income": "19,208",
"BaseVar": "213,590",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "140,866",
"Cost of Goods Sold": "0",
"Intangible Assets": "44,543",
"Liabilities, Current": "23,172",
"Liabilities, Non-Current": "5,424",
"Other Assets": "6,819",
"Other Compr. Net Income": "-362",
"Other Expenses": "2,565",
"Other Liabilities": "48,579",
"Other Net Income": "1,089",
"Other Revenues": "188",
"Property and Equipment": "2,071",
"Research and Development": "53,401",
"Selling, General and Administrative Expense": "47,436"
},
"output_variables": {
"Assets": "194,299",
"Liabilities": "77,175",
"Expenses": "103,402",
"Revenues": "188",
"Stockholders Equity": "117,124",
"Net Income": "-102,126",
"Comprehensive Net Income": "-102,307",
"BaseVar": "188,257",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "240%"
}
}
},
"top_rated": false,
"trend": -35.0,
"value": 2.4023405812817136,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001062822.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001062822.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001062822.svg"
},
{
"company_id": "0001496323",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001496323.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001496323.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001496323_main_keyfigs.svg",
"name": "IGM Biosciences Inc",
"rank": 256,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001496323.svg",
"report_text": "The relative strengths and weaknesses of IGM Biosciences 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 IGM Biosciences Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 44% points.The greatest weakness of IGM Biosciences Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 238%, being 7.2% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001496323_2023_IGM_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-18.6",
"Assets": "-24.9",
"Liabilities": "61.4",
"Stockholders Equity": "12.5",
"ECR before LimitedLiability": "-25.0",
"Other Assets": "-4.46",
"Property and Equipment": "13.4",
"Intangible Assets": "-14.8",
"Liabilities, Current": "33.2",
"Other Liabilities": "30.1",
"Selling, General and Administrative Expense": "10.6",
"Expenses": "3.84",
"Revenues": "-18.1",
"Net Income": "-78.5",
"Other Expenses": "8.78",
"Research and Development": "-19.3",
"Cost of Goods Sold": "4.47",
"Other Revenues": "-18.1",
"Comprehensive Net Income": "-78.6",
"Other Net Income": "-65.8",
"Economic Capital Ratio": "-32.7"
},
"2022": {
"Intangible Assets": "-9.49",
"Assets": "35.0",
"Liabilities": "-33.8",
"Stockholders Equity": "13.5",
"ECR before LimitedLiability": "13.3",
"Assets, Current": "43.8",
"Other Assets": "-2.12",
"Property and Equipment": "6.35",
"Other Liabilities": "-64.9",
"Liabilities, Current": "26.5",
"Other Expenses": "5.59",
"Expenses": "12.7",
"Revenues": "-12.6",
"Net Income": "0.649",
"Selling, General and Administrative Expense": "12.4",
"Cost of Goods Sold": "3.29",
"Research and Development": "-8.43",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "0.689",
"Other Net Income": "1.04",
"Economic Capital Ratio": "-7.17"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001496323_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "240,747",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,780",
"Liabilities, Non-Current": "25,439",
"Other Assets": "28,885",
"Other Compr. Net Income": "-92",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-165,164",
"Other Revenues": "0",
"Property and Equipment": "28,495",
"Research and Development": "127,026",
"Selling, General and Administrative Expense": "38,297"
},
"output_variables": {
"Assets": "298,127",
"Liabilities": "53,219",
"Expenses": "165,323",
"Revenues": "0",
"Stockholders Equity": "244,908",
"Net Income": "-330,487",
"Comprehensive Net Income": "-330,533",
"BaseVar": "340,962",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "242%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "438,421",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "44,685",
"Liabilities, Non-Current": "35,356",
"Other Assets": "41,594",
"Other Compr. Net Income": "-635",
"Other Expenses": "0",
"Other Liabilities": "146,195",
"Other Net Income": "7,923",
"Other Revenues": "0",
"Property and Equipment": "33,484",
"Research and Development": "179,289",
"Selling, General and Administrative Expense": "49,736"
},
"output_variables": {
"Assets": "513,499",
"Liabilities": "226,236",
"Expenses": "229,025",
"Revenues": "0",
"Stockholders Equity": "287,263",
"Net Income": "-221,102",
"Comprehensive Net Income": "-221,420",
"BaseVar": "488,659",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "238%"
}
}
},
"top_rated": false,
"trend": 41.0,
"value": 2.3760641509050573,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001496323.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001496323.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001496323.svg"
},
{
"company_id": "0001796129",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001796129.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001796129.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001796129.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001796129_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001796129_main_keyfigs.svg",
"name": "Vincerx Pharma Inc",
"rank": 257,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001796129.svg",
"report_text": "The relative strengths and weaknesses of Vincerx Pharma 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 Vincerx Pharma Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 82% points.The greatest weakness of Vincerx Pharma Inc is the variable Research and Development, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 237%, being 7.7% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001796129_2023_Vincerx_Pharma_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-2.74",
"Assets": "42.3",
"Liabilities": "57.2",
"Stockholders Equity": "152",
"ECR before LimitedLiability": "156",
"Other Assets": "-3.01",
"Property and Equipment": "-1.38",
"Assets, Current": "64.6",
"Liabilities, Non-Current": "23.4",
"Liabilities, Current": "15.8",
"Other Liabilities": "23.5",
"Selling, General and Administrative Expense": "8.42",
"Expenses": "20.6",
"Revenues": "-11.1",
"Net Income": "10.5",
"Cost of Goods Sold": "2.57",
"Research and Development": "4.78",
"Other Expenses": "5.00",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "10.5",
"Economic Capital Ratio": "136"
},
"2021": {
"Assets, Current": "24.5",
"Assets": "6.74",
"Liabilities": "53.4",
"Stockholders Equity": "53.9",
"ECR before LimitedLiability": "78.4",
"Other Assets": "-4.69",
"Property and Equipment": "-2.59",
"Intangible Assets": "-5.88",
"Liabilities, Current": "14.4",
"Other Liabilities": "26.9",
"Liabilities, Non-Current": "15.8",
"Expenses": "-6.08",
"Revenues": "-13.5",
"Net Income": "3.85",
"Other Expenses": "6.29",
"Research and Development": "-13.3",
"Cost of Goods Sold": "3.22",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "3.79",
"Other Net Income": "23.4",
"Economic Capital Ratio": "70.7"
},
"2022": {
"Intangible Assets": "-15.0",
"Assets": "-23.5",
"Liabilities": "81.6",
"Stockholders Equity": "36.8",
"ECR before LimitedLiability": "12.7",
"Assets, Current": "14.1",
"Other Assets": "-14.3",
"Property and Equipment": "-7.74",
"Other Liabilities": "36.7",
"Liabilities, Current": "30.5",
"Liabilities, Non-Current": "18.7",
"Expenses": "-58.0",
"Revenues": "-20.4",
"Net Income": "-61.5",
"Selling, General and Administrative Expense": "-4.63",
"Cost of Goods Sold": "5.39",
"Research and Development": "-61.8",
"Other Revenues": "-20.4",
"Comprehensive Net Income": "-61.4",
"Other Net Income": "17.4",
"Economic Capital Ratio": "-7.73"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001796129_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "63,110",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,505",
"Liabilities, Non-Current": "0",
"Other Assets": "82",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-8.0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "7,116",
"Selling, General and Administrative Expense": "3,598"
},
"output_variables": {
"Assets": "63,192",
"Liabilities": "5,505",
"Expenses": "10,714",
"Revenues": "0",
"Stockholders Equity": "57,687",
"Net Income": "-10,722",
"Comprehensive Net Income": "-10,722",
"BaseVar": "39,710",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "392%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "111,841",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,919",
"Liabilities, Non-Current": "3,436",
"Other Assets": "5,602",
"Other Compr. Net Income": "-21",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "23,350",
"Other Revenues": "0",
"Property and Equipment": "233",
"Research and Development": "40,081",
"Selling, General and Administrative Expense": "22,575"
},
"output_variables": {
"Assets": "117,676",
"Liabilities": "17,355",
"Expenses": "62,656",
"Revenues": "0",
"Stockholders Equity": "100,321",
"Net Income": "-39,306",
"Comprehensive Net Income": "-39,316",
"BaseVar": "110,529",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "346%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "55,964",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,156",
"Liabilities, Non-Current": "2,462",
"Other Assets": "3,145",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "2,469",
"Other Liabilities": "0",
"Other Net Income": "8,207",
"Other Revenues": "0",
"Property and Equipment": "177",
"Research and Development": "52,152",
"Selling, General and Administrative Expense": "18,953"
},
"output_variables": {
"Assets": "59,286",
"Liabilities": "11,618",
"Expenses": "73,574",
"Revenues": "0",
"Stockholders Equity": "47,668",
"Net Income": "-65,367",
"Comprehensive Net Income": "-65,370",
"BaseVar": "76,345",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "237%"
}
}
},
"top_rated": false,
"trend": -106.0,
"value": 2.3704838034924034,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001796129.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001796129.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001796129.svg"
},
{
"company_id": "0001710340",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001710340.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001710340.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001710340.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001710340_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001710340_main_keyfigs.svg",
"name": "Eton Pharmaceuticals Inc",
"rank": 258,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001710340.svg",
"report_text": "The relative strengths and weaknesses of Eton Pharmaceuticals 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 Eton Pharmaceuticals Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 73% points.The greatest weakness of Eton Pharmaceuticals Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 86% points.
The company's Economic Capital Ratio, given in the ranking table, is 234%, being 10% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001710340_2023_Eton_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-24.3",
"Assets": "-21.1",
"Liabilities": "21.8",
"Stockholders Equity": "-4.94",
"ECR before LimitedLiability": "-31.9",
"Property and Equipment": "2.53",
"Assets, Current": "20.2",
"Intangible Assets": "-16.1",
"Liabilities, Current": "37.9",
"Other Liabilities": "-55.6",
"Liabilities, Non-Current": "32.4",
"Other Expenses": "13.4",
"Expenses": "-44.9",
"Revenues": "-16.2",
"Net Income": "-59.1",
"Cost of Goods Sold": "2.84",
"Selling, General and Administrative Expense": "-21.1",
"Research and Development": "-39.8",
"Other Revenues": "-16.2",
"Comprehensive Net Income": "-59.6",
"Economic Capital Ratio": "-59.1"
},
"2020": {
"Intangible Assets": "-16.2",
"Assets": "-33.8",
"Liabilities": "9.99",
"Stockholders Equity": "-31.6",
"ECR before LimitedLiability": "-63.6",
"Other Assets": "-21.7",
"Property and Equipment": "-3.21",
"Assets, Current": "5.31",
"Liabilities, Non-Current": "28.8",
"Liabilities, Current": "28.0",
"Other Liabilities": "-50.8",
"Selling, General and Administrative Expense": "-30.6",
"Expenses": "-46.5",
"Revenues": "-21.5",
"Net Income": "-67.9",
"Cost of Goods Sold": "3.83",
"Research and Development": "-30.4",
"Other Expenses": "10.3",
"Other Revenues": "-21.5",
"Comprehensive Net Income": "-68.0",
"Economic Capital Ratio": "-83.1"
},
"2021": {
"Assets, Current": "-31.8",
"Assets": "-43.0",
"Liabilities": "35.1",
"Stockholders Equity": "-82.1",
"ECR before LimitedLiability": "32.0",
"Other Assets": "-16.2",
"Property and Equipment": "-4.91",
"Intangible Assets": "3.67",
"Liabilities, Current": "25.2",
"Other Liabilities": "-25.4",
"Liabilities, Non-Current": "33.4",
"Selling, General and Administrative Expense": "-24.6",
"Expenses": "-7.77",
"Revenues": "64.3",
"Net Income": "54.5",
"Research and Development": "13.5",
"Cost of Goods Sold": "4.50",
"Other Revenues": "64.3",
"Comprehensive Net Income": "54.4",
"Other Net Income": "-0.847",
"Economic Capital Ratio": "24.3"
},
"2022": {
"Intangible Assets": "16.0",
"Assets": "-64.4",
"Liabilities": "37.2",
"Stockholders Equity": "-85.9",
"ECR before LimitedLiability": "10.1",
"Assets, Current": "-52.7",
"Other Assets": "-25.1",
"Property and Equipment": "-8.90",
"Other Liabilities": "-19.8",
"Liabilities, Current": "21.3",
"Liabilities, Non-Current": "35.1",
"Other Expenses": "10.3",
"Expenses": "-14.1",
"Revenues": "73.4",
"Net Income": "51.2",
"Selling, General and Administrative Expense": "-35.6",
"Cost of Goods Sold": "-22.6",
"Research and Development": "38.2",
"Other Revenues": "73.4",
"Comprehensive Net Income": "51.4",
"Economic Capital Ratio": "-10.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001710340_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "15,009",
"Cost of Goods Sold": "453",
"Intangible Assets": "725",
"Liabilities, Current": "1,963",
"Liabilities, Non-Current": "19",
"Other Assets": "221",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "4,540",
"Other Net Income": "0",
"Other Revenues": "1,240",
"Property and Equipment": "1,117",
"Research and Development": "11,555",
"Selling, General and Administrative Expense": "7,552"
},
"output_variables": {
"Assets": "17,072",
"Liabilities": "6,522",
"Expenses": "19,560",
"Revenues": "1,240",
"Stockholders Equity": "10,550",
"Net Income": "-18,320",
"Comprehensive Net Income": "-18,320",
"BaseVar": "22,197",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "179%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "24,701",
"Cost of Goods Sold": "286",
"Intangible Assets": "575",
"Liabilities, Current": "3,794",
"Liabilities, Non-Current": "99",
"Other Assets": "232",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "6,763",
"Other Net Income": "-859",
"Other Revenues": "39",
"Property and Equipment": "811",
"Research and Development": "14,104",
"Selling, General and Administrative Expense": "12,760"
},
"output_variables": {
"Assets": "26,319",
"Liabilities": "10,656",
"Expenses": "27,150",
"Revenues": "39",
"Stockholders Equity": "15,663",
"Net Income": "-27,970",
"Comprehensive Net Income": "-27,970",
"BaseVar": "32,512",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "23,604",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,621",
"Liabilities, Current": "4,558",
"Liabilities, Non-Current": "15",
"Other Assets": "125",
"Other Compr. Net Income": "0",
"Other Expenses": "2,623",
"Other Liabilities": "5,262",
"Other Net Income": "-460",
"Other Revenues": "21,832",
"Property and Equipment": "115",
"Research and Development": "6,235",
"Selling, General and Administrative Expense": "14,469"
},
"output_variables": {
"Assets": "27,465",
"Liabilities": "9,835",
"Expenses": "23,327",
"Revenues": "21,832",
"Stockholders Equity": "17,630",
"Net Income": "-1,955",
"Comprehensive Net Income": "-1,955",
"BaseVar": "41,460",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "299%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "20,004",
"Cost of Goods Sold": "27",
"Intangible Assets": "4,754",
"Liabilities, Current": "6,461",
"Liabilities, Non-Current": "107",
"Other Assets": "200",
"Other Compr. Net Income": "0",
"Other Expenses": "2,560",
"Other Liabilities": "5,384",
"Other Net Income": "-655",
"Other Revenues": "21,296",
"Property and Equipment": "72",
"Research and Development": "3,650",
"Selling, General and Administrative Expense": "24,990"
},
"output_variables": {
"Assets": "25,030",
"Liabilities": "11,952",
"Expenses": "31,228",
"Revenues": "21,296",
"Stockholders Equity": "13,078",
"Net Income": "-10,587",
"Comprehensive Net Income": "-10,587",
"BaseVar": "45,081",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "228%"
}
}
},
"top_rated": false,
"trend": -36.0,
"value": 2.3445093281603953,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001710340.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001710340.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001710340.svg"
},
{
"company_id": "0001437402",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001437402.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001437402.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001437402.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001437402_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001437402_main_keyfigs.svg",
"name": "Ardelyx INC",
"rank": 259,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001437402.svg",
"report_text": "The relative strengths and weaknesses of Ardelyx 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 Ardelyx INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Ardelyx INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 234%, being 11% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001437402_2023_Ardelyx_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-9.39",
"Assets": "18.6",
"Liabilities": "-43.7",
"Stockholders Equity": "-4.27",
"ECR before LimitedLiability": "51.0",
"Property and Equipment": "-2.94",
"Assets, Current": "57.0",
"Intangible Assets": "-11.4",
"Other Liabilities": "-55.6",
"Liabilities, Non-Current": "10.8",
"Selling, General and Administrative Expense": "15.8",
"Expenses": "27.9",
"Revenues": "10.7",
"Net Income": "41.3",
"Cost of Goods Sold": "1.89",
"Other Expenses": "8.75",
"Research and Development": "0.983",
"Other Revenues": "10.7",
"Other Net Income": "1.69",
"Comprehensive Net Income": "41.5",
"Economic Capital Ratio": "17.7"
},
"2015": {
"Assets": "18.9",
"Liabilities": "83.2",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "147",
"Other Assets": "-3.67",
"Intangible Assets": "-5.27",
"Assets, Current": "36.2",
"Other Liabilities": "36.8",
"Liabilities, Non-Current": "16.4",
"Liabilities, Current": "40.6",
"Other Expenses": "11.6",
"Expenses": "4.20",
"Revenues": "9.14",
"Net Income": "12.7",
"Cost of Goods Sold": "1.83",
"Selling, General and Administrative Expense": "7.53",
"Research and Development": "-17.1",
"Other Revenues": "9.14",
"Other Net Income": "-0.580",
"Comprehensive Net Income": "12.8",
"Economic Capital Ratio": "128"
},
"2016": {
"Other Assets": "-5.37",
"Assets": "45.1",
"Liabilities": "62.2",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "123",
"Assets, Current": "77.7",
"Intangible Assets": "-7.43",
"Other Liabilities": "27.9",
"Liabilities, Non-Current": "15.2",
"Liabilities, Current": "24.0",
"Research and Development": "-26.3",
"Expenses": "-4.12",
"Revenues": "-14.5",
"Net Income": "-18.0",
"Selling, General and Administrative Expense": "9.89",
"Other Expenses": "10.3",
"Cost of Goods Sold": "1.73",
"Other Revenues": "-14.5",
"Comprehensive Net Income": "-18.0",
"Other Net Income": "0.590",
"Economic Capital Ratio": "101"
},
"2017": {
"Other Assets": "-7.68",
"Assets": "10.3",
"Liabilities": "83.4",
"Stockholders Equity": "88.1",
"ECR before LimitedLiability": "117",
"Intangible Assets": "-9.32",
"Assets, Current": "36.9",
"Liabilities, Current": "30.9",
"Other Liabilities": "39.8",
"Liabilities, Non-Current": "21.1",
"Selling, General and Administrative Expense": "8.83",
"Expenses": "-9.46",
"Revenues": "13.3",
"Net Income": "5.09",
"Research and Development": "-24.4",
"Other Expenses": "9.28",
"Cost of Goods Sold": "-3.43",
"Other Revenues": "13.3",
"Comprehensive Net Income": "4.95",
"Other Net Income": "1.14",
"Economic Capital Ratio": "97.8"
},
"2018": {
"Assets, Current": "82.3",
"Assets": "31.9",
"Liabilities": "-16.6",
"Stockholders Equity": "26.6",
"ECR before LimitedLiability": "20.2",
"Other Assets": "-10.2",
"Intangible Assets": "-14.5",
"Property and Equipment": "-2.11",
"Liabilities, Current": "22.6",
"Other Liabilities": "-63.6",
"Liabilities, Non-Current": "18.8",
"Research and Development": "-12.6",
"Expenses": "4.79",
"Revenues": "-13.6",
"Net Income": "-7.44",
"Cost of Goods Sold": "3.50",
"Other Expenses": "5.07",
"Selling, General and Administrative Expense": "9.12",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "-7.56",
"Economic Capital Ratio": "2.55"
},
"2019": {
"Other Assets": "-7.49",
"Assets": "51.2",
"Liabilities": "5.19",
"Stockholders Equity": "76.0",
"ECR before LimitedLiability": "83.1",
"Property and Equipment": "-3.03",
"Assets, Current": "99.2",
"Intangible Assets": "-8.84",
"Liabilities, Current": "24.5",
"Other Liabilities": "-44.3",
"Liabilities, Non-Current": "20.2",
"Other Expenses": "4.50",
"Expenses": "12.8",
"Revenues": "-11.6",
"Net Income": "2.05",
"Cost of Goods Sold": "3.11",
"Selling, General and Administrative Expense": "9.50",
"Research and Development": "-4.34",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "1.76",
"Economic Capital Ratio": "55.9"
},
"2020": {
"Intangible Assets": "-10.6",
"Assets": "18.7",
"Liabilities": "-9.90",
"Stockholders Equity": "16.9",
"ECR before LimitedLiability": "16.7",
"Other Assets": "-8.27",
"Property and Equipment": "-3.89",
"Assets, Current": "53.5",
"Liabilities, Non-Current": "22.7",
"Liabilities, Current": "13.5",
"Other Liabilities": "-49.7",
"Other Revenues": "-10.2",
"Revenues": "-10.2",
"Net Income": "-8.48",
"Selling, General and Administrative Expense": "2.76",
"Comprehensive Net Income": "-8.52",
"Other Net Income": "1.78",
"Research and Development": "-9.79",
"Cost of Goods Sold": "3.30",
"Other Expenses": "3.84",
"Economic Capital Ratio": "-2.83"
},
"2021": {
"Assets, Current": "-37.3",
"Assets": "-65.4",
"Liabilities": "-9.61",
"Stockholders Equity": "-88.9",
"ECR before LimitedLiability": "-107",
"Other Assets": "-11.8",
"Property and Equipment": "-6.74",
"Intangible Assets": "-22.4",
"Liabilities, Current": "-41.9",
"Other Liabilities": "19.8",
"Selling, General and Administrative Expense": "-30.4",
"Expenses": "-55.2",
"Revenues": "-12.7",
"Net Income": "-64.9",
"Other Expenses": "6.27",
"Research and Development": "-36.6",
"Cost of Goods Sold": "4.36",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "-65.0",
"Other Net Income": "1.56",
"Economic Capital Ratio": "-114"
},
"2022": {
"Intangible Assets": "-11.8",
"Assets": "-8.50",
"Liabilities": "-19.5",
"Stockholders Equity": "-26.1",
"ECR before LimitedLiability": "9.34",
"Assets, Current": "-2.60",
"Other Assets": "12.7",
"Property and Equipment": "-5.41",
"Other Liabilities": "11.6",
"Liabilities, Current": "-35.1",
"Liabilities, Non-Current": "3.04",
"Other Expenses": "4.07",
"Expenses": "7.74",
"Revenues": "13.3",
"Net Income": "21.5",
"Selling, General and Administrative Expense": "-14.3",
"Cost of Goods Sold": "1.78",
"Research and Development": "16.8",
"Other Revenues": "13.3",
"Comprehensive Net Income": "21.7",
"Economic Capital Ratio": "-11.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001437402_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "111,079",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,536",
"Liabilities, Non-Current": "122",
"Other Assets": "204",
"Other Compr. Net Income": "0",
"Other Expenses": "1,660",
"Other Liabilities": "31,074",
"Other Net Income": "10",
"Other Revenues": "31,623",
"Property and Equipment": "2,131",
"Research and Development": "25,900",
"Selling, General and Administrative Expense": "7,287"
},
"output_variables": {
"Assets": "113,414",
"Liabilities": "52,732",
"Expenses": "34,847",
"Revenues": "31,623",
"Stockholders Equity": "60,682",
"Net Income": "-3,214",
"Comprehensive Net Income": "-3,214",
"BaseVar": "116,313",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "272%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "112,031",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,723",
"Liabilities, Non-Current": "322",
"Other Assets": "204",
"Other Compr. Net Income": "0",
"Other Expenses": "-29",
"Other Liabilities": "0",
"Other Net Income": "-261",
"Other Revenues": "24,026",
"Property and Equipment": "4,711",
"Research and Development": "39,885",
"Selling, General and Administrative Expense": "13,530"
},
"output_variables": {
"Assets": "116,946",
"Liabilities": "8,045",
"Expenses": "53,386",
"Revenues": "24,026",
"Stockholders Equity": "108,901",
"Net Income": "-29,621",
"Comprehensive Net Income": "-29,621",
"BaseVar": "101,332",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "391%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "203,992",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,201",
"Liabilities, Non-Current": "779",
"Other Assets": "148",
"Other Compr. Net Income": "-71",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "508",
"Other Revenues": "0",
"Property and Equipment": "8,991",
"Research and Development": "94,161",
"Selling, General and Administrative Expense": "18,734"
},
"output_variables": {
"Assets": "213,131",
"Liabilities": "19,980",
"Expenses": "112,895",
"Revenues": "0",
"Stockholders Equity": "193,151",
"Net Income": "-112,387",
"Comprehensive Net Income": "-112,422",
"BaseVar": "173,292",
"ECR before LimitedLiability": "265%",
"Economic Capital Ratio": "345%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "149,712",
"Cost of Goods Sold": "8,400",
"Intangible Assets": "0",
"Liabilities, Current": "17,871",
"Liabilities, Non-Current": "720",
"Other Assets": "159",
"Other Compr. Net Income": "-71",
"Other Expenses": "772",
"Other Liabilities": "0",
"Other Net Income": "9,169",
"Other Revenues": "23,455",
"Property and Equipment": "8,032",
"Research and Development": "74,942",
"Selling, General and Administrative Expense": "37,445"
},
"output_variables": {
"Assets": "157,903",
"Liabilities": "18,591",
"Expenses": "121,559",
"Revenues": "23,455",
"Stockholders Equity": "139,312",
"Net Income": "-88,935",
"Comprehensive Net Income": "-88,970",
"BaseVar": "165,374",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "331%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "176,371",
"Cost of Goods Sold": "7,217",
"Intangible Assets": "0",
"Liabilities, Current": "17,728",
"Liabilities, Non-Current": "582",
"Other Assets": "1,350",
"Other Compr. Net Income": "15",
"Other Expenses": "3,526",
"Other Liabilities": "49,209",
"Other Net Income": "8,865",
"Other Revenues": "25,884",
"Property and Equipment": "5,611",
"Research and Development": "69,029",
"Selling, General and Administrative Expense": "24,797"
},
"output_variables": {
"Assets": "183,332",
"Liabilities": "67,519",
"Expenses": "104,569",
"Revenues": "25,884",
"Stockholders Equity": "115,813",
"Net Income": "-69,820",
"Comprehensive Net Income": "-69,813",
"BaseVar": "195,092",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "265%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "252,062",
"Cost of Goods Sold": "553",
"Intangible Assets": "0",
"Liabilities, Current": "22,220",
"Liabilities, Non-Current": "2,076",
"Other Assets": "4,284",
"Other Compr. Net Income": "37",
"Other Expenses": "8,145",
"Other Liabilities": "48,831",
"Other Net Income": "1,829",
"Other Revenues": "4,250",
"Property and Equipment": "3,436",
"Research and Development": "71,797",
"Selling, General and Administrative Expense": "25,504"
},
"output_variables": {
"Assets": "259,782",
"Liabilities": "73,127",
"Expenses": "105,999",
"Revenues": "4,250",
"Stockholders Equity": "186,655",
"Net Income": "-99,920",
"Comprehensive Net Income": "-99,901",
"BaseVar": "222,513",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "292%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "194,686",
"Cost of Goods Sold": "303",
"Intangible Assets": "0",
"Liabilities, Current": "28,416",
"Liabilities, Non-Current": "413",
"Other Assets": "4,940",
"Other Compr. Net Income": "22",
"Other Expenses": "4,886",
"Other Liabilities": "46,621",
"Other Net Income": "903",
"Other Revenues": "6,691",
"Property and Equipment": "1,936",
"Research and Development": "64,735",
"Selling, General and Administrative Expense": "55,356"
},
"output_variables": {
"Assets": "201,562",
"Liabilities": "75,450",
"Expenses": "125,281",
"Revenues": "6,691",
"Stockholders Equity": "126,112",
"Net Income": "-117,687",
"Comprehensive Net Income": "-117,677",
"BaseVar": "204,954",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "241%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "133,649",
"Cost of Goods Sold": "701",
"Intangible Assets": "0",
"Liabilities, Current": "52,821",
"Liabilities, Non-Current": "14,475",
"Other Assets": "13,902",
"Other Compr. Net Income": "-11",
"Other Expenses": "4,350",
"Other Liabilities": "0",
"Other Net Income": "-289",
"Other Revenues": "9,129",
"Property and Equipment": "2,362",
"Research and Development": "91,261",
"Selling, General and Administrative Expense": "267,768"
},
"output_variables": {
"Assets": "149,913",
"Liabilities": "67,296",
"Expenses": "364,080",
"Revenues": "9,129",
"Stockholders Equity": "82,617",
"Net Income": "-355,240",
"Comprehensive Net Income": "-355,245",
"BaseVar": "295,359",
"ECR before LimitedLiability": "-161%",
"Economic Capital Ratio": "115%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "153,603",
"Cost of Goods Sold": "3,068",
"Intangible Assets": "0",
"Liabilities, Current": "65,603",
"Liabilities, Non-Current": "14,880",
"Other Assets": "35,240",
"Other Compr. Net Income": "-27",
"Other Expenses": "5,213",
"Other Liabilities": "11,254",
"Other Net Income": "2,119",
"Other Revenues": "36,607",
"Property and Equipment": "1,223",
"Research and Development": "47,875",
"Selling, General and Administrative Expense": "78,967"
},
"output_variables": {
"Assets": "190,066",
"Liabilities": "91,737",
"Expenses": "135,124",
"Revenues": "36,607",
"Stockholders Equity": "98,329",
"Net Income": "-96,397",
"Comprehensive Net Income": "-96,411",
"BaseVar": "227,840",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "217%"
}
}
},
"top_rated": false,
"trend": 119.0,
"value": 2.3368366407974523,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001437402.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001437402.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001437402.svg"
},
{
"company_id": "0001420565",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001420565.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001420565.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001420565_main_keyfigs.svg",
"name": "Rein Therapeutics Inc",
"rank": 260,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001420565.svg",
"report_text": "The relative strengths and weaknesses of Rein Therapeutics 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 Rein Therapeutics Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 90% points.The greatest weakness of Rein Therapeutics Inc is the variable Net Income, reducing the Economic Capital Ratio by 84% points.
The company's Economic Capital Ratio, given in the ranking table, is 234%, being 11% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001420565_2023_Rein_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-4.45",
"Assets": "44.1",
"Liabilities": "63.9",
"Stockholders Equity": "141",
"ECR before LimitedLiability": "125",
"Intangible Assets": "-6.70",
"Assets, Current": "84.1",
"Property and Equipment": "-2.94",
"Liabilities, Current": "20.5",
"Other Liabilities": "31.2",
"Liabilities, Non-Current": "17.8",
"Expenses": "1.32",
"Revenues": "-13.8",
"Net Income": "-11.7",
"Research and Development": "-8.31",
"Other Expenses": "7.71",
"Cost of Goods Sold": "2.17",
"Other Revenues": "-13.8",
"Comprehensive Net Income": "-11.9",
"Other Net Income": "0.687",
"Economic Capital Ratio": "106"
},
"2018": {
"Assets, Current": "-16.3",
"Assets": "-12.1",
"Liabilities": "13.1",
"Stockholders Equity": "-2.80",
"ECR before LimitedLiability": "-39.6",
"Other Assets": "-11.6",
"Intangible Assets": "-26.0",
"Property and Equipment": "51.3",
"Liabilities, Current": "12.1",
"Other Liabilities": "-25.7",
"Liabilities, Non-Current": "25.6",
"Research and Development": "-34.8",
"Expenses": "-41.0",
"Revenues": "-22.4",
"Net Income": "-60.1",
"Cost of Goods Sold": "5.67",
"Other Expenses": "10.8",
"Selling, General and Administrative Expense": "-22.4",
"Other Revenues": "-22.4",
"Comprehensive Net Income": "-60.2",
"Economic Capital Ratio": "-57.2"
},
"2019": {
"Other Assets": "29.6",
"Assets": "-16.8",
"Liabilities": "15.4",
"Stockholders Equity": "-4.71",
"ECR before LimitedLiability": "-40.3",
"Property and Equipment": "-11.3",
"Assets, Current": "-13.6",
"Intangible Assets": "-25.9",
"Liabilities, Current": "6.70",
"Other Liabilities": "29.0",
"Liabilities, Non-Current": "-21.4",
"Other Expenses": "13.3",
"Expenses": "-45.7",
"Revenues": "-25.1",
"Net Income": "-65.4",
"Cost of Goods Sold": "6.34",
"Selling, General and Administrative Expense": "-24.9",
"Research and Development": "-40.1",
"Other Revenues": "-25.1",
"Comprehensive Net Income": "-65.8",
"Economic Capital Ratio": "-67.5"
},
"2020": {
"Intangible Assets": "-22.0",
"Assets": "-41.1",
"Liabilities": "49.3",
"Stockholders Equity": "3.48",
"ECR before LimitedLiability": "-46.6",
"Other Assets": "-24.6",
"Property and Equipment": "-11.2",
"Assets, Current": "14.4",
"Liabilities, Non-Current": "34.2",
"Other Liabilities": "30.1",
"Selling, General and Administrative Expense": "-42.5",
"Expenses": "-73.4",
"Revenues": "-23.9",
"Net Income": "-96.4",
"Cost of Goods Sold": "5.84",
"Research and Development": "-49.7",
"Other Expenses": "11.4",
"Other Revenues": "-23.9",
"Other Net Income": "-4.07",
"Comprehensive Net Income": "-96.5",
"Economic Capital Ratio": "-66.2"
},
"2021": {
"Assets, Current": "51.8",
"Assets": "22.2",
"Liabilities": "61.5",
"Stockholders Equity": "93.9",
"ECR before LimitedLiability": "76.1",
"Other Assets": "-8.02",
"Property and Equipment": "-2.35",
"Intangible Assets": "-5.56",
"Liabilities, Current": "17.6",
"Other Liabilities": "24.8",
"Liabilities, Non-Current": "23.9",
"Selling, General and Administrative Expense": "-5.64",
"Expenses": "-15.3",
"Revenues": "-12.4",
"Net Income": "-26.2",
"Other Expenses": "5.80",
"Research and Development": "-18.5",
"Cost of Goods Sold": "2.97",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "-26.3",
"Economic Capital Ratio": "68.4"
},
"2022": {
"Intangible Assets": "-15.0",
"Assets": "-12.8",
"Liabilities": "89.5",
"Stockholders Equity": "66.6",
"ECR before LimitedLiability": "9.31",
"Assets, Current": "45.4",
"Other Assets": "-23.0",
"Property and Equipment": "-7.66",
"Other Liabilities": "35.9",
"Liabilities, Current": "26.9",
"Liabilities, Non-Current": "32.0",
"Other Expenses": "9.04",
"Expenses": "-67.4",
"Revenues": "-20.1",
"Net Income": "-84.2",
"Selling, General and Administrative Expense": "-22.7",
"Cost of Goods Sold": "5.31",
"Research and Development": "-59.5",
"Other Revenues": "-20.1",
"Comprehensive Net Income": "-84.2",
"Economic Capital Ratio": "-11.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001420565_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "51,840",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,891",
"Liabilities, Non-Current": "0",
"Other Assets": "694",
"Other Compr. Net Income": "-33",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "404",
"Other Revenues": "0",
"Property and Equipment": "154",
"Research and Development": "14,239",
"Selling, General and Administrative Expense": "8,769"
},
"output_variables": {
"Assets": "52,688",
"Liabilities": "4,891",
"Expenses": "23,008",
"Revenues": "0",
"Stockholders Equity": "47,797",
"Net Income": "-22,604",
"Comprehensive Net Income": "-22,620",
"BaseVar": "40,512",
"ECR before LimitedLiability": "283%",
"Economic Capital Ratio": "358%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "21,775",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,370",
"Liabilities, Non-Current": "0",
"Other Assets": "1,247",
"Other Compr. Net Income": "28",
"Other Expenses": "0",
"Other Liabilities": "5,342",
"Other Net Income": "355",
"Other Revenues": "0",
"Property and Equipment": "7,290",
"Research and Development": "18,448",
"Selling, General and Administrative Expense": "13,454"
},
"output_variables": {
"Assets": "30,312",
"Liabilities": "10,712",
"Expenses": "31,902",
"Revenues": "0",
"Stockholders Equity": "19,600",
"Net Income": "-31,547",
"Comprehensive Net Income": "-31,533",
"BaseVar": "36,654",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "192%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "19,550",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,839",
"Liabilities, Non-Current": "4,586",
"Other Assets": "6,628",
"Other Compr. Net Income": "12",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "587",
"Other Revenues": "0",
"Property and Equipment": "295",
"Research and Development": "17,663",
"Selling, General and Administrative Expense": "12,293"
},
"output_variables": {
"Assets": "26,473",
"Liabilities": "10,425",
"Expenses": "29,956",
"Revenues": "0",
"Stockholders Equity": "16,048",
"Net Income": "-29,369",
"Comprehensive Net Income": "-29,363",
"BaseVar": "33,726",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "170%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "16,326",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,960",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1.5",
"Other Expenses": "0",
"Other Liabilities": "219",
"Other Net Income": "587",
"Other Revenues": "0",
"Property and Equipment": "15",
"Research and Development": "8,653",
"Selling, General and Administrative Expense": "7,452"
},
"output_variables": {
"Assets": "16,341",
"Liabilities": "4,179",
"Expenses": "16,106",
"Revenues": "0",
"Stockholders Equity": "12,162",
"Net Income": "-15,519",
"Comprehensive Net Income": "-15,519",
"BaseVar": "18,607",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "236%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "48,177",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,508",
"Liabilities, Non-Current": "69",
"Other Assets": "176",
"Other Compr. Net Income": "-10",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-523",
"Other Revenues": "0",
"Property and Equipment": "128",
"Research and Development": "17,588",
"Selling, General and Administrative Expense": "9,741"
},
"output_variables": {
"Assets": "48,481",
"Liabilities": "4,577",
"Expenses": "27,329",
"Revenues": "0",
"Stockholders Equity": "43,904",
"Net Income": "-27,851",
"Comprehensive Net Income": "-27,856",
"BaseVar": "40,460",
"ECR before LimitedLiability": "256%",
"Economic Capital Ratio": "339%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "21,873",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,384",
"Liabilities, Non-Current": "0",
"Other Assets": "64",
"Other Compr. Net Income": "-27",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "369",
"Other Revenues": "0",
"Property and Equipment": "70",
"Research and Development": "18,072",
"Selling, General and Administrative Expense": "9,725"
},
"output_variables": {
"Assets": "22,007",
"Liabilities": "3,384",
"Expenses": "27,797",
"Revenues": "0",
"Stockholders Equity": "18,623",
"Net Income": "-27,428",
"Comprehensive Net Income": "-27,442",
"BaseVar": "26,792",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "233%"
}
}
},
"top_rated": false,
"trend": -104.0,
"value": 2.33654517157433,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001420565.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001420565.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001420565.svg"
},
{
"company_id": "0001805387",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001805387.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001805387.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001805387_main_keyfigs.svg",
"name": "Cerevel Therapeutics Holdings Inc",
"rank": 261,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001805387.svg",
"report_text": "The relative strengths and weaknesses of Cerevel Therapeutics 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 Cerevel Therapeutics Holdings Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Cerevel Therapeutics Holdings Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 99% points.
The company's Economic Capital Ratio, given in the ranking table, is 233%, being 11% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001805387_2023_Cerevel_Therapeutics_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-9.31",
"Assets": "38.4",
"Liabilities": "-49.3",
"Stockholders Equity": "4.18",
"ECR before LimitedLiability": "8.95",
"Assets, Current": "56.7",
"Other Assets": "-1.45",
"Other Liabilities": "-98.9",
"Liabilities, Current": "29.1",
"Liabilities, Non-Current": "10.9",
"Other Expenses": "5.36",
"Expenses": "20.7",
"Revenues": "-12.2",
"Net Income": "8.92",
"Selling, General and Administrative Expense": "12.9",
"Cost of Goods Sold": "3.17",
"Research and Development": "-1.07",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "9.25",
"Other Net Income": "1.11",
"Economic Capital Ratio": "-11.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001805387_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "905,651",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "72,564",
"Liabilities, Non-Current": "31,190",
"Other Assets": "84,704",
"Other Compr. Net Income": "4,083",
"Other Expenses": "160",
"Other Liabilities": "392,830",
"Other Net Income": "16,497",
"Other Revenues": "0",
"Property and Equipment": "27,467",
"Research and Development": "280,259",
"Selling, General and Administrative Expense": "87,589"
},
"output_variables": {
"Assets": "1,017,822",
"Liabilities": "496,584",
"Expenses": "368,008",
"Revenues": "0",
"Stockholders Equity": "521,238",
"Net Income": "-351,511",
"Comprehensive Net Income": "-349,470",
"BaseVar": "951,497",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "233%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.3328736657721514,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001805387.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001805387.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001805387.svg"
},
{
"company_id": "0001107421",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001107421.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001107421.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001107421.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001107421_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001107421_main_keyfigs.svg",
"name": "Alaunos Therapeutics Inc",
"rank": 262,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001107421.svg",
"report_text": "The relative strengths and weaknesses of Alaunos Therapeutics 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 Alaunos Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Alaunos Therapeutics Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 56% points.
The company's Economic Capital Ratio, given in the ranking table, is 231%, being 13% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001107421_2023_Alaunos_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-2.02",
"Assets": "-7.27",
"Liabilities": "6.32",
"ECR before LimitedLiability": "-19.6",
"Intangible Assets": "-5.50",
"Property and Equipment": "-1.83",
"Assets, Current": "12.3",
"Other Liabilities": "3.91",
"Liabilities, Non-Current": "-2.09",
"Liabilities, Current": "6.56",
"Research and Development": "-63.7",
"Expenses": "-70.6",
"Net Income": "-104",
"Other Expenses": "2.61",
"Cost of Goods Sold": "0.810",
"Selling, General and Administrative Expense": "-2.08",
"Other Revenues": "-18.3",
"Revenues": "-18.3",
"Comprehensive Net Income": "-105",
"Other Net Income": "2.05",
"Economic Capital Ratio": "-95.2"
},
"2012": {
"Property and Equipment": "-19.5",
"Assets": "-71.7",
"Liabilities": "10.6",
"Stockholders Equity": "-37.2",
"ECR before LimitedLiability": "-78.7",
"Assets, Current": "-49.3",
"Intangible Assets": "-31.7",
"Other Assets": "-21.6",
"Liabilities, Current": "7.42",
"Other Liabilities": "5.75",
"Selling, General and Administrative Expense": "-21.5",
"Expenses": "-71.6",
"Revenues": "-27.3",
"Net Income": "-88.5",
"Research and Development": "-71.6",
"Other Expenses": "16.0",
"Cost of Goods Sold": "4.27",
"Other Revenues": "-27.3",
"Comprehensive Net Income": "-88.0",
"Other Net Income": "10.4",
"Economic Capital Ratio": "-152"
},
"2018": {
"Assets, Current": "53.9",
"Assets": "39.0",
"Liabilities": "63.6",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "107",
"Other Assets": "4.37",
"Intangible Assets": "-8.25",
"Property and Equipment": "-2.77",
"Liabilities, Current": "19.7",
"Other Liabilities": "26.4",
"Liabilities, Non-Current": "22.5",
"Research and Development": "-15.8",
"Expenses": "-8.39",
"Revenues": "-14.6",
"Net Income": "-22.3",
"Cost of Goods Sold": "3.59",
"Other Expenses": "6.82",
"Selling, General and Administrative Expense": "-3.01",
"Other Revenues": "-14.6",
"Comprehensive Net Income": "-22.4",
"Economic Capital Ratio": "89.5"
},
"2020": {
"Intangible Assets": "-6.87",
"Assets": "31.2",
"Liabilities": "51.8",
"Stockholders Equity": "96.9",
"ECR before LimitedLiability": "82.7",
"Other Assets": "-3.54",
"Property and Equipment": "5.04",
"Assets, Current": "41.1",
"Liabilities, Non-Current": "24.9",
"Liabilities, Current": "14.1",
"Other Liabilities": "15.5",
"Selling, General and Administrative Expense": "-2.47",
"Expenses": "-11.1",
"Revenues": "-13.4",
"Net Income": "-23.3",
"Cost of Goods Sold": "3.15",
"Research and Development": "-17.9",
"Other Expenses": "6.14",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-23.3",
"Economic Capital Ratio": "63.1"
},
"2021": {
"Assets, Current": "-10.9",
"Assets": "-21.5",
"Liabilities": "-11.6",
"Stockholders Equity": "-36.5",
"ECR before LimitedLiability": "-59.6",
"Other Assets": "-12.9",
"Property and Equipment": "19.5",
"Intangible Assets": "-15.4",
"Liabilities, Current": "4.54",
"Other Liabilities": "11.2",
"Liabilities, Non-Current": "-28.0",
"Selling, General and Administrative Expense": "-10.4",
"Expenses": "-29.5",
"Revenues": "-16.0",
"Net Income": "-45.0",
"Other Expenses": "7.01",
"Research and Development": "-29.9",
"Cost of Goods Sold": "4.06",
"Other Revenues": "-16.0",
"Comprehensive Net Income": "-45.0",
"Economic Capital Ratio": "-67.3"
},
"2022": {
"Intangible Assets": "-11.0",
"Assets": "18.9",
"Liabilities": "-14.3",
"Stockholders Equity": "11.1",
"ECR before LimitedLiability": "7.01",
"Assets, Current": "24.7",
"Other Assets": "-10.7",
"Property and Equipment": "20.2",
"Other Liabilities": "15.7",
"Liabilities, Current": "-56.4",
"Liabilities, Non-Current": "22.6",
"Other Expenses": "6.60",
"Expenses": "3.10",
"Revenues": "-9.44",
"Net Income": "-11.5",
"Cost of Goods Sold": "3.75",
"Research and Development": "-10.0",
"Other Revenues": "-9.44",
"Comprehensive Net Income": "-11.4",
"Other Net Income": "-5.21",
"Economic Capital Ratio": "-13.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001107421_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "106,105",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,363",
"Liabilities, Non-Current": "19,425",
"Other Assets": "862",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,713",
"Other Net Income": "9,435",
"Other Revenues": "667",
"Property and Equipment": "1,141",
"Research and Development": "128,899",
"Selling, General and Administrative Expense": "68,795"
},
"output_variables": {
"Assets": "108,108",
"Liabilities": "36,501",
"Expenses": "197,694",
"Revenues": "667",
"Stockholders Equity": "71,607",
"Net Income": "-187,592",
"Comprehensive Net Income": "-187,592",
"BaseVar": "176,202",
"ECR before LimitedLiability": "-44%",
"Economic Capital Ratio": "139%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "80,276",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,864",
"Liabilities, Non-Current": "12,962",
"Other Assets": "1,134",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,133",
"Other Net Income": "15,472",
"Other Revenues": "1,467",
"Property and Equipment": "1,994",
"Research and Development": "212,345",
"Selling, General and Administrative Expense": "88,318"
},
"output_variables": {
"Assets": "83,404",
"Liabilities": "34,959",
"Expenses": "300,663",
"Revenues": "1,467",
"Stockholders Equity": "48,445",
"Net Income": "-283,724",
"Comprehensive Net Income": "-283,724",
"BaseVar": "217,982",
"ECR before LimitedLiability": "-301%",
"Economic Capital Ratio": "68%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "84,285",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,483",
"Liabilities, Non-Current": "0",
"Other Assets": "9,669",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "4.0",
"Other Net Income": "789",
"Other Revenues": "146",
"Property and Equipment": "1,097",
"Research and Development": "34,134",
"Selling, General and Administrative Expense": "19,918"
},
"output_variables": {
"Assets": "95,051",
"Liabilities": "9,487",
"Expenses": "54,052",
"Revenues": "146",
"Stockholders Equity": "85,564",
"Net Income": "-53,117",
"Comprehensive Net Income": "-53,117",
"BaseVar": "79,762",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "339%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "130,589",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,368",
"Liabilities, Non-Current": "0",
"Other Assets": "5,525",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,995",
"Other Net Income": "304",
"Other Revenues": "-34",
"Property and Equipment": "10,231",
"Research and Development": "57,173",
"Selling, General and Administrative Expense": "28,896"
},
"output_variables": {
"Assets": "146,345",
"Liabilities": "22,363",
"Expenses": "86,070",
"Revenues": "-34",
"Stockholders Equity": "123,982",
"Net Income": "-85,800",
"Comprehensive Net Income": "-85,800",
"BaseVar": "127,558",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "78,831",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,041",
"Liabilities, Non-Current": "16,250",
"Other Assets": "5,093",
"Other Compr. Net Income": "0",
"Other Expenses": "740",
"Other Liabilities": "4,518",
"Other Net Income": "-1,524",
"Other Revenues": "478",
"Property and Equipment": "10,941",
"Research and Development": "48,917",
"Selling, General and Administrative Expense": "27,548"
},
"output_variables": {
"Assets": "94,865",
"Liabilities": "36,809",
"Expenses": "77,205",
"Revenues": "478",
"Stockholders Equity": "58,056",
"Net Income": "-78,252",
"Comprehensive Net Income": "-78,252",
"BaseVar": "105,440",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "208%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "53,799",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,166",
"Liabilities, Non-Current": "28",
"Other Assets": "2,678",
"Other Compr. Net Income": "0",
"Other Expenses": "739",
"Other Liabilities": "2,188",
"Other Net Income": "-2,925",
"Other Revenues": "5,294",
"Property and Equipment": "8,460",
"Research and Development": "19,113",
"Selling, General and Administrative Expense": "10,864"
},
"output_variables": {
"Assets": "64,937",
"Liabilities": "26,382",
"Expenses": "30,715",
"Revenues": "5,294",
"Stockholders Equity": "38,555",
"Net Income": "-28,346",
"Comprehensive Net Income": "-28,346",
"BaseVar": "65,127",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "247%"
}
}
},
"top_rated": false,
"trend": 75.0,
"value": 2.3134637684819577,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001107421.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001107421.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001107421.svg"
},
{
"company_id": "0001472091",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001472091.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001472091.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001472091_main_keyfigs.svg",
"name": "PDS Biotechnology Corp",
"rank": 263,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001472091.svg",
"report_text": "The relative strengths and weaknesses of PDS Biotechnology 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 PDS Biotechnology Corp compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 87% points.The greatest weakness of PDS Biotechnology Corp is the variable Other Liabilities, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 230%, being 14% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001472091_2023_PDS_Biotechnology_Corp.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-10.3",
"Assets": "30.9",
"Liabilities": "-27.3",
"Stockholders Equity": "13.2",
"ECR before LimitedLiability": "5.95",
"Assets, Current": "86.8",
"Other Assets": "-15.3",
"Property and Equipment": "-5.63",
"Other Liabilities": "-70.4",
"Liabilities, Current": "16.8",
"Liabilities, Non-Current": "21.1",
"Other Expenses": "7.68",
"Expenses": "5.88",
"Revenues": "-13.4",
"Net Income": "-8.88",
"Selling, General and Administrative Expense": "6.37",
"Cost of Goods Sold": "3.49",
"Research and Development": "-11.4",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-8.77",
"Economic Capital Ratio": "-14.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001472091_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "76,480",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,821",
"Liabilities, Non-Current": "0",
"Other Assets": "528",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,199",
"Other Liabilities": "23,185",
"Other Net Income": "-381",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "29,431",
"Selling, General and Administrative Expense": "12,241"
},
"output_variables": {
"Assets": "77,008",
"Liabilities": "33,006",
"Expenses": "40,474",
"Revenues": "0",
"Stockholders Equity": "44,002",
"Net Income": "-40,855",
"Comprehensive Net Income": "-40,855",
"BaseVar": "75,434",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "230%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.302933309014026,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001472091.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001472091.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001472091.svg"
},
{
"company_id": "0001087294",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001087294.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001087294.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001087294.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001087294_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001087294_main_keyfigs.svg",
"name": "Cumberland Pharmaceuticals INC",
"rank": 264,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001087294.svg",
"report_text": "The relative strengths and weaknesses of Cumberland Pharmaceuticals 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 Cumberland Pharmaceuticals INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Cumberland Pharmaceuticals INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 228%, being 17% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001087294_2023_Cumberland_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-3.82",
"Assets": "17.1",
"Liabilities": "79.1",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "240",
"Property and Equipment": "-2.64",
"Assets, Current": "32.0",
"Other Liabilities": "15.3",
"Liabilities, Non-Current": "18.7",
"Liabilities, Current": "53.5",
"Research and Development": "30.0",
"Expenses": "24.9",
"Revenues": "32.1",
"Net Income": "58.9",
"Other Expenses": "-29.6",
"Cost of Goods Sold": "4.18",
"Selling, General and Administrative Expense": "19.2",
"Other Revenues": "32.1",
"Comprehensive Net Income": "58.6",
"Other Net Income": "2.83",
"Economic Capital Ratio": "165"
},
"2012": {
"Property and Equipment": "-2.45",
"Assets": "20.4",
"Liabilities": "84.4",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "252",
"Assets, Current": "29.1",
"Other Assets": "-2.79",
"Liabilities, Current": "51.8",
"Other Liabilities": "25.0",
"Liabilities, Non-Current": "18.1",
"Selling, General and Administrative Expense": "18.1",
"Expenses": "28.0",
"Revenues": "31.6",
"Net Income": "61.2",
"Research and Development": "24.1",
"Other Expenses": "-19.1",
"Cost of Goods Sold": "4.53",
"Other Revenues": "31.6",
"Comprehensive Net Income": "61.4",
"Other Net Income": "2.62",
"Economic Capital Ratio": "179"
},
"2013": {
"Assets": "17.5",
"Liabilities": "93.3",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "192",
"Intangible Assets": "5.71",
"Property and Equipment": "-1.71",
"Assets, Current": "14.5",
"Liabilities, Non-Current": "13.8",
"Liabilities, Current": "46.4",
"Other Liabilities": "46.3",
"Selling, General and Administrative Expense": "12.4",
"Expenses": "18.1",
"Revenues": "23.3",
"Net Income": "42.6",
"Other Expenses": "-15.6",
"Research and Development": "18.0",
"Cost of Goods Sold": "3.01",
"Other Revenues": "23.3",
"Comprehensive Net Income": "42.3",
"Other Net Income": "1.90",
"Economic Capital Ratio": "164"
},
"2014": {
"Other Assets": "-2.87",
"Assets": "14.4",
"Liabilities": "56.8",
"Stockholders Equity": "83.0",
"ECR before LimitedLiability": "164",
"Assets, Current": "8.63",
"Intangible Assets": "10.7",
"Other Liabilities": "36.4",
"Liabilities, Current": "13.1",
"Liabilities, Non-Current": "11.8",
"Selling, General and Administrative Expense": "14.1",
"Expenses": "21.0",
"Revenues": "26.7",
"Net Income": "49.4",
"Cost of Goods Sold": "2.14",
"Other Expenses": "-17.4",
"Research and Development": "21.8",
"Other Revenues": "26.7",
"Other Net Income": "2.21",
"Comprehensive Net Income": "49.5",
"Economic Capital Ratio": "131"
},
"2015": {
"Property and Equipment": "-2.42",
"Assets": "12.6",
"Liabilities": "52.5",
"Stockholders Equity": "72.6",
"ECR before LimitedLiability": "134",
"Other Assets": "-2.15",
"Intangible Assets": "11.0",
"Assets, Current": "6.34",
"Other Liabilities": "28.7",
"Liabilities, Non-Current": "12.7",
"Liabilities, Current": "15.3",
"Other Expenses": "-16.1",
"Expenses": "20.0",
"Revenues": "25.1",
"Net Income": "44.8",
"Cost of Goods Sold": "1.80",
"Selling, General and Administrative Expense": "12.4",
"Research and Development": "21.6",
"Other Revenues": "25.1",
"Comprehensive Net Income": "44.8",
"Economic Capital Ratio": "115"
},
"2016": {
"Other Assets": "-0.841",
"Assets": "17.9",
"Liabilities": "33.9",
"Stockholders Equity": "65.1",
"ECR before LimitedLiability": "132",
"Assets, Current": "7.79",
"Property and Equipment": "-3.44",
"Intangible Assets": "14.1",
"Other Liabilities": "15.0",
"Liabilities, Non-Current": "12.8",
"Liabilities, Current": "7.82",
"Research and Development": "25.4",
"Expenses": "24.3",
"Revenues": "22.8",
"Net Income": "47.8",
"Selling, General and Administrative Expense": "12.1",
"Other Expenses": "-15.2",
"Cost of Goods Sold": "1.86",
"Other Revenues": "22.8",
"Comprehensive Net Income": "47.8",
"Economic Capital Ratio": "110"
},
"2017": {
"Other Assets": "-7.10",
"Assets": "0.747",
"Liabilities": "23.8",
"Stockholders Equity": "18.3",
"ECR before LimitedLiability": "79.7",
"Intangible Assets": "14.3",
"Assets, Current": "0.623",
"Property and Equipment": "-5.11",
"Liabilities, Current": "7.11",
"Other Liabilities": "3.14",
"Liabilities, Non-Current": "14.1",
"Selling, General and Administrative Expense": "13.9",
"Expenses": "13.8",
"Revenues": "28.2",
"Net Income": "42.7",
"Research and Development": "26.7",
"Other Expenses": "-28.8",
"Cost of Goods Sold": "2.69",
"Other Revenues": "28.2",
"Comprehensive Net Income": "42.6",
"Economic Capital Ratio": "60.2"
},
"2018": {
"Liabilities, Current": "-11.8",
"Liabilities": "-38.2",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "24.6",
"Other Liabilities": "-24.3",
"Liabilities, Non-Current": "-1.23",
"Research and Development": "25.0",
"Expenses": "25.8",
"Net Income": "46.9",
"Cost of Goods Sold": "-2.37",
"Other Expenses": "-12.3",
"Selling, General and Administrative Expense": "16.1",
"Other Revenues": "19.3",
"Revenues": "19.3",
"Assets, Current": "-28.1",
"Other Assets": "12.2",
"Intangible Assets": "34.3",
"Property and Equipment": "-6.38",
"Other Net Income": "0.187",
"Comprehensive Net Income": "46.7",
"Economic Capital Ratio": "6.91"
},
"2019": {
"Other Assets": "15.7",
"Assets": "-4.17",
"Liabilities": "-23.7",
"Stockholders Equity": "-23.1",
"ECR before LimitedLiability": "47.2",
"Property and Equipment": "-6.40",
"Assets, Current": "-33.5",
"Intangible Assets": "35.5",
"Liabilities, Current": "0.770",
"Other Liabilities": "-24.2",
"Other Expenses": "-14.5",
"Expenses": "25.1",
"Revenues": "26.9",
"Net Income": "54.4",
"Cost of Goods Sold": "-3.71",
"Selling, General and Administrative Expense": "16.2",
"Research and Development": "27.9",
"Other Revenues": "26.9",
"Comprehensive Net Income": "54.0",
"Other Compr. Net Income": "-0.408",
"Economic Capital Ratio": "20.0"
},
"2021": {
"Assets, Current": "-46.9",
"Assets": "-28.6",
"Liabilities": "-30.1",
"Stockholders Equity": "-68.2",
"ECR before LimitedLiability": "-5.92",
"Other Assets": "4.47",
"Property and Equipment": "-4.65",
"Intangible Assets": "36.8",
"Liabilities, Current": "-6.41",
"Other Liabilities": "-24.2",
"Selling, General and Administrative Expense": "11.1",
"Expenses": "11.6",
"Revenues": "30.0",
"Net Income": "46.0",
"Other Expenses": "-15.2",
"Research and Development": "23.1",
"Cost of Goods Sold": "-6.48",
"Other Revenues": "30.0",
"Comprehensive Net Income": "45.9",
"Other Net Income": "3.00",
"Economic Capital Ratio": "-13.6"
},
"2022": {
"Intangible Assets": "56.5",
"Assets": "-20.2",
"Liabilities": "-45.2",
"Stockholders Equity": "-59.3",
"ECR before LimitedLiability": "3.57",
"Assets, Current": "-49.7",
"Other Assets": "6.46",
"Property and Equipment": "-6.19",
"Other Liabilities": "-17.8",
"Liabilities, Current": "-16.8",
"Liabilities, Non-Current": "-9.29",
"Other Expenses": "-16.5",
"Expenses": "25.0",
"Revenues": "29.8",
"Net Income": "57.0",
"Selling, General and Administrative Expense": "17.9",
"Cost of Goods Sold": "-5.56",
"Research and Development": "30.5",
"Other Revenues": "29.8",
"Comprehensive Net Income": "57.2",
"Economic Capital Ratio": "-16.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001087294_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "87,308",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,023",
"Liabilities, Current": "6,600",
"Liabilities, Non-Current": "0",
"Other Assets": "68",
"Other Compr. Net Income": "0",
"Other Expenses": "31,501",
"Other Liabilities": "6,083",
"Other Net Income": "211",
"Other Revenues": "51,143",
"Property and Equipment": "1,119",
"Research and Development": "5,028",
"Selling, General and Administrative Expense": "9,198"
},
"output_variables": {
"Assets": "95,518",
"Liabilities": "12,683",
"Expenses": "45,727",
"Revenues": "51,143",
"Stockholders Equity": "82,835",
"Net Income": "5,627",
"Comprehensive Net Income": "5,627",
"BaseVar": "102,641",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "399%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "87,232",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,477",
"Liabilities, Current": "8,055",
"Liabilities, Non-Current": "612",
"Other Assets": "696",
"Other Compr. Net Income": "0",
"Other Expenses": "29,159",
"Other Liabilities": "4,360",
"Other Net Income": "305",
"Other Revenues": "48,851",
"Property and Equipment": "1,189",
"Research and Development": "5,095",
"Selling, General and Administrative Expense": "9,096"
},
"output_variables": {
"Assets": "98,594",
"Liabilities": "13,027",
"Expenses": "43,350",
"Revenues": "48,851",
"Stockholders Equity": "85,566",
"Net Income": "5,806",
"Comprehensive Net Income": "5,806",
"BaseVar": "102,063",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "399%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "68,680",
"Cost of Goods Sold": "0",
"Intangible Assets": "15,499",
"Liabilities, Current": "7,546",
"Liabilities, Non-Current": "776",
"Other Assets": "2,555",
"Other Compr. Net Income": "0",
"Other Expenses": "19,304",
"Other Liabilities": "0",
"Other Net Income": "230",
"Other Revenues": "32,027",
"Property and Equipment": "881",
"Research and Development": "5,616",
"Selling, General and Administrative Expense": "9,490"
},
"output_variables": {
"Assets": "87,614",
"Liabilities": "8,322",
"Expenses": "34,409",
"Revenues": "32,027",
"Stockholders Equity": "79,292",
"Net Income": "-2,151",
"Comprehensive Net Income": "-2,151",
"BaseVar": "81,301",
"ECR before LimitedLiability": "356%",
"Economic Capital Ratio": "407%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "70,815",
"Cost of Goods Sold": "0",
"Intangible Assets": "21,569",
"Liabilities, Current": "13,749",
"Liabilities, Non-Current": "903",
"Other Assets": "2,371",
"Other Compr. Net Income": "0",
"Other Expenses": "22,727",
"Other Liabilities": "0",
"Other Net Income": "256",
"Other Revenues": "36,646",
"Property and Equipment": "651",
"Research and Development": "3,456",
"Selling, General and Administrative Expense": "8,419"
},
"output_variables": {
"Assets": "95,405",
"Liabilities": "14,652",
"Expenses": "34,603",
"Revenues": "36,646",
"Stockholders Equity": "80,753",
"Net Income": "2,300",
"Comprehensive Net Income": "2,300",
"BaseVar": "90,781",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "385%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "67,112",
"Cost of Goods Sold": "0",
"Intangible Assets": "21,169",
"Liabilities, Current": "12,412",
"Liabilities, Non-Current": "987",
"Other Assets": "3,102",
"Other Compr. Net Income": "0",
"Other Expenses": "21,709",
"Other Liabilities": "1,700",
"Other Net Income": "200",
"Other Revenues": "33,712",
"Property and Equipment": "536",
"Research and Development": "3,822",
"Selling, General and Administrative Expense": "7,613"
},
"output_variables": {
"Assets": "91,919",
"Liabilities": "15,099",
"Expenses": "33,144",
"Revenues": "33,712",
"Stockholders Equity": "76,820",
"Net Income": "768",
"Comprehensive Net Income": "768",
"BaseVar": "87,037",
"ECR before LimitedLiability": "314%",
"Economic Capital Ratio": "378%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "65,545",
"Cost of Goods Sold": "0",
"Intangible Assets": "22,154",
"Liabilities, Current": "14,792",
"Liabilities, Non-Current": "1,391",
"Other Assets": "5,241",
"Other Compr. Net Income": "0",
"Other Expenses": "22,413",
"Other Liabilities": "4,100",
"Other Net Income": "204",
"Other Revenues": "33,053",
"Property and Equipment": "464",
"Research and Development": "3,233",
"Selling, General and Administrative Expense": "8,548"
},
"output_variables": {
"Assets": "93,405",
"Liabilities": "20,284",
"Expenses": "34,194",
"Revenues": "33,053",
"Stockholders Equity": "73,121",
"Net Income": "-937",
"Comprehensive Net Income": "-937",
"BaseVar": "90,570",
"ECR before LimitedLiability": "279%",
"Economic Capital Ratio": "355%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "68,685",
"Cost of Goods Sold": "0",
"Intangible Assets": "21,445",
"Liabilities, Current": "17,695",
"Liabilities, Non-Current": "1,816",
"Other Assets": "2,574",
"Other Compr. Net Income": "0",
"Other Expenses": "34,668",
"Other Liabilities": "9,800",
"Other Net Income": "318",
"Other Revenues": "40,683",
"Property and Equipment": "529",
"Research and Development": "3,847",
"Selling, General and Administrative Expense": "10,032"
},
"output_variables": {
"Assets": "93,232",
"Liabilities": "29,311",
"Expenses": "48,547",
"Revenues": "40,683",
"Stockholders Equity": "63,922",
"Net Income": "-7,547",
"Comprehensive Net Income": "-7,547",
"BaseVar": "106,046",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "313%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "59,116",
"Cost of Goods Sold": "7,378",
"Intangible Assets": "34,439",
"Liabilities, Current": "27,804",
"Liabilities, Non-Current": "9,319",
"Other Assets": "18,368",
"Other Compr. Net Income": "0",
"Other Expenses": "25,206",
"Other Liabilities": "20,000",
"Other Net Income": "824",
"Other Revenues": "40,765",
"Property and Equipment": "771",
"Research and Development": "7,305",
"Selling, General and Administrative Expense": "10,409"
},
"output_variables": {
"Assets": "112,694",
"Liabilities": "57,123",
"Expenses": "50,299",
"Revenues": "40,765",
"Stockholders Equity": "55,571",
"Net Income": "-8,709",
"Comprehensive Net Income": "-8,709",
"BaseVar": "130,852",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "255%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "50,163",
"Cost of Goods Sold": "9,066",
"Intangible Assets": "31,802",
"Liabilities, Current": "24,150",
"Liabilities, Non-Current": "10,814",
"Other Assets": "21,836",
"Other Compr. Net Income": "0",
"Other Expenses": "25,331",
"Other Liabilities": "18,500",
"Other Net Income": "328",
"Other Revenues": "47,139",
"Property and Equipment": "748",
"Research and Development": "6,534",
"Selling, General and Administrative Expense": "10,362"
},
"output_variables": {
"Assets": "104,549",
"Liabilities": "53,464",
"Expenses": "51,293",
"Revenues": "47,139",
"Stockholders Equity": "51,085",
"Net Income": "-3,826",
"Comprehensive Net Income": "-3,826",
"BaseVar": "128,387",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "258%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "45,688",
"Cost of Goods Sold": "8,824",
"Intangible Assets": "24,836",
"Liabilities, Current": "19,279",
"Liabilities, Non-Current": "7,579",
"Other Assets": "13,493",
"Other Compr. Net Income": "0",
"Other Expenses": "20,512",
"Other Liabilities": "15,000",
"Other Net Income": "1,718",
"Other Revenues": "38,709",
"Property and Equipment": "443",
"Research and Development": "5,735",
"Selling, General and Administrative Expense": "9,776"
},
"output_variables": {
"Assets": "84,460",
"Liabilities": "41,858",
"Expenses": "44,848",
"Revenues": "38,709",
"Stockholders Equity": "42,602",
"Net Income": "-4,421",
"Comprehensive Net Income": "-4,421",
"BaseVar": "105,796",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "261%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "45,870",
"Cost of Goods Sold": "9,186",
"Intangible Assets": "31,505",
"Liabilities, Current": "28,580",
"Liabilities, Non-Current": "12,171",
"Other Assets": "15,266",
"Other Compr. Net Income": "0",
"Other Expenses": "21,911",
"Other Liabilities": "16,200",
"Other Net Income": "1,339",
"Other Revenues": "41,758",
"Property and Equipment": "284",
"Research and Development": "6,610",
"Selling, General and Administrative Expense": "10,182"
},
"output_variables": {
"Assets": "92,925",
"Liabilities": "56,951",
"Expenses": "47,889",
"Revenues": "41,758",
"Stockholders Equity": "35,974",
"Net Income": "-4,792",
"Comprehensive Net Income": "-4,792",
"BaseVar": "120,431",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "229%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 2.2790877610006137,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001087294.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001087294.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001087294.svg"
},
{
"company_id": "0001367083",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001367083.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001367083.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001367083.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001367083_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001367083_main_keyfigs.svg",
"name": "Sonoma Pharmaceuticals Inc",
"rank": 265,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001367083.svg",
"report_text": "The relative strengths and weaknesses of Sonoma Pharmaceuticals 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 Sonoma Pharmaceuticals Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 53% points.The greatest weakness of Sonoma Pharmaceuticals Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 79% points.
The company's Economic Capital Ratio, given in the ranking table, is 228%, being 17% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001367083_2023_Sonoma_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-3.02",
"Assets": "-86.7",
"Stockholders Equity": "-121",
"Other Liabilities": "3.43",
"Intangible Assets": "-3.45",
"Property and Equipment": "-1.33",
"Assets, Current": "-26.1",
"Research and Development": "8.76",
"Expenses": "-3.21",
"Revenues": "9.56",
"Net Income": "1.45",
"Other Expenses": "2.37",
"Cost of Goods Sold": "-2.92",
"Selling, General and Administrative Expense": "-31.4",
"Other Revenues": "9.56",
"ECR before LimitedLiability": "-20.7",
"Liabilities, Non-Current": "-2.01",
"Liabilities, Current": "-1.15",
"Comprehensive Net Income": "1.43",
"Other Net Income": "0.899",
"Economic Capital Ratio": "-96.2"
},
"2012": {
"Property and Equipment": "-3.94",
"Assets": "-94.4",
"Liabilities": "-1.05",
"Stockholders Equity": "-139",
"ECR before LimitedLiability": "-19.5",
"Assets, Current": "-41.6",
"Intangible Assets": "-10.3",
"Other Assets": "-7.96",
"Other Liabilities": "1.26",
"Liabilities, Non-Current": "-3.21",
"Selling, General and Administrative Expense": "-12.9",
"Expenses": "-9.20",
"Revenues": "24.5",
"Net Income": "11.8",
"Research and Development": "13.0",
"Other Expenses": "7.03",
"Cost of Goods Sold": "-7.44",
"Other Revenues": "24.5",
"Comprehensive Net Income": "11.6",
"Other Net Income": "2.07",
"Economic Capital Ratio": "-92.6"
},
"2013": {
"Other Assets": "-25.7",
"Assets": "-106",
"Liabilities": "32.0",
"Stockholders Equity": "-138",
"ECR before LimitedLiability": "-41.8",
"Intangible Assets": "-35.9",
"Property and Equipment": "-9.61",
"Assets, Current": "-72.4",
"Liabilities, Non-Current": "9.48",
"Liabilities, Current": "14.5",
"Other Liabilities": "9.88",
"Selling, General and Administrative Expense": "-45.9",
"Expenses": "-29.6",
"Revenues": "36.0",
"Net Income": "32.5",
"Other Expenses": "17.2",
"Research and Development": "32.0",
"Cost of Goods Sold": "-33.5",
"Other Revenues": "36.0",
"Comprehensive Net Income": "32.5",
"Economic Capital Ratio": "-69.7"
},
"2014": {
"Other Assets": "56.3",
"Assets": "-42.6",
"Liabilities": "41.6",
"Stockholders Equity": "-81.1",
"ECR before LimitedLiability": "84.0",
"Property and Equipment": "-2.70",
"Assets, Current": "-51.9",
"Intangible Assets": "-15.5",
"Other Liabilities": "32.3",
"Liabilities, Current": "-10.7",
"Liabilities, Non-Current": "20.1",
"Other Revenues": "34.8",
"Revenues": "34.8",
"Net Income": "98.3",
"Selling, General and Administrative Expense": "-15.2",
"Comprehensive Net Income": "98.5",
"Other Expenses": "12.2",
"Research and Development": "27.1",
"Other Net Income": "55.2",
"Cost of Goods Sold": "-20.5",
"Economic Capital Ratio": "50.7"
},
"2015": {
"Assets": "-52.1",
"Liabilities": "115",
"Stockholders Equity": "-55.3",
"ECR before LimitedLiability": "58.6",
"Other Assets": "29.2",
"Intangible Assets": "-20.0",
"Assets, Current": "-51.1",
"Other Liabilities": "47.2",
"Liabilities, Non-Current": "26.4",
"Liabilities, Current": "50.9",
"Other Expenses": "20.8",
"Expenses": "-39.2",
"Revenues": "78.0",
"Net Income": "21.0",
"Cost of Goods Sold": "-44.9",
"Selling, General and Administrative Expense": "-51.2",
"Research and Development": "38.6",
"Other Revenues": "78.0",
"Other Net Income": "-11.5",
"Comprehensive Net Income": "21.2",
"Economic Capital Ratio": "39.5"
},
"2016": {
"Other Assets": "-20.3",
"Assets": "-73.1",
"Liabilities": "113",
"Stockholders Equity": "-75.7",
"ECR before LimitedLiability": "35.9",
"Assets, Current": "-44.8",
"Intangible Assets": "-27.8",
"Other Liabilities": "52.3",
"Liabilities, Non-Current": "32.5",
"Liabilities, Current": "36.3",
"Research and Development": "53.2",
"Expenses": "-56.9",
"Revenues": "47.4",
"Net Income": "23.9",
"Selling, General and Administrative Expense": "-76.3",
"Other Expenses": "25.3",
"Cost of Goods Sold": "-49.6",
"Other Revenues": "47.4",
"Comprehensive Net Income": "23.8",
"Other Net Income": "41.2",
"Economic Capital Ratio": "13.5"
},
"2017": {
"Other Assets": "-2.36",
"Assets": "-10.5",
"Liabilities": "139",
"Stockholders Equity": "-1.48",
"ECR before LimitedLiability": "192",
"Intangible Assets": "-5.04",
"Assets, Current": "-4.35",
"Liabilities, Current": "71.3",
"Other Liabilities": "58.7",
"Liabilities, Non-Current": "40.3",
"Selling, General and Administrative Expense": "-42.8",
"Expenses": "11.2",
"Revenues": "32.8",
"Net Income": "124",
"Research and Development": "43.8",
"Other Expenses": "36.7",
"Cost of Goods Sold": "-31.6",
"Other Revenues": "32.8",
"Comprehensive Net Income": "124",
"Other Net Income": "83.1",
"Economic Capital Ratio": "172"
},
"2018": {
"Assets, Current": "-41.8",
"Assets": "-60.6",
"Liabilities": "123",
"Stockholders Equity": "-49.3",
"ECR before LimitedLiability": "46.8",
"Other Assets": "-6.52",
"Intangible Assets": "-24.1",
"Property and Equipment": "-3.64",
"Liabilities, Current": "52.1",
"Other Liabilities": "39.4",
"Liabilities, Non-Current": "41.2",
"Research and Development": "51.6",
"Expenses": "-57.7",
"Revenues": "76.5",
"Net Income": "8.58",
"Cost of Goods Sold": "-47.2",
"Other Expenses": "14.2",
"Selling, General and Administrative Expense": "-70.4",
"Other Revenues": "76.5",
"Comprehensive Net Income": "8.31",
"Economic Capital Ratio": "29.1"
},
"2019": {
"Other Assets": "-21.0",
"Assets": "-94.3",
"Liabilities": "107",
"Stockholders Equity": "-100",
"ECR before LimitedLiability": "35.1",
"Property and Equipment": "-9.10",
"Assets, Current": "-70.8",
"Intangible Assets": "-30.8",
"Liabilities, Current": "62.2",
"Other Liabilities": "68.9",
"Liabilities, Non-Current": "40.0",
"Other Expenses": "17.9",
"Expenses": "-77.1",
"Revenues": "106",
"Net Income": "30.7",
"Cost of Goods Sold": "-67.4",
"Selling, General and Administrative Expense": "-85.4",
"Research and Development": "71.4",
"Other Revenues": "106",
"Comprehensive Net Income": "29.6",
"Economic Capital Ratio": "7.89"
},
"2020": {
"Intangible Assets": "-27.8",
"Assets": "-114",
"Liabilities": "62.1",
"Stockholders Equity": "-192",
"ECR before LimitedLiability": "-25.9",
"Other Assets": "-11.1",
"Assets, Current": "-99.0",
"Liabilities, Non-Current": "45.8",
"Liabilities, Current": "36.6",
"Other Liabilities": "-20.2",
"Selling, General and Administrative Expense": "-47.9",
"Expenses": "-43.8",
"Revenues": "71.2",
"Net Income": "70.1",
"Cost of Goods Sold": "-56.9",
"Research and Development": "54.6",
"Other Expenses": "15.8",
"Other Revenues": "71.2",
"Other Net Income": "33.1",
"Comprehensive Net Income": "70.1",
"Economic Capital Ratio": "-45.5"
},
"2021": {
"Assets, Current": "-98.6",
"Assets": "-116",
"Liabilities": "16.8",
"Stockholders Equity": "-219",
"ECR before LimitedLiability": "-64.3",
"Other Assets": "-21.4",
"Property and Equipment": "-8.39",
"Intangible Assets": "-25.7",
"Liabilities, Current": "25.2",
"Other Liabilities": "-20.7",
"Liabilities, Non-Current": "11.5",
"Selling, General and Administrative Expense": "-22.2",
"Expenses": "-37.0",
"Revenues": "64.9",
"Net Income": "62.2",
"Other Expenses": "8.79",
"Research and Development": "56.0",
"Cost of Goods Sold": "-69.7",
"Other Revenues": "64.9",
"Comprehensive Net Income": "62.3",
"Economic Capital Ratio": "-72.0"
},
"2022": {
"Intangible Assets": "-15.5",
"Assets": "-52.6",
"Liabilities": "4.84",
"Stockholders Equity": "-79.2",
"ECR before LimitedLiability": "3.18",
"Assets, Current": "-33.5",
"Other Assets": "-7.79",
"Property and Equipment": "-5.82",
"Other Liabilities": "-22.4",
"Liabilities, Non-Current": "27.6",
"Other Expenses": "11.0",
"Expenses": "-1.73",
"Revenues": "52.2",
"Net Income": "52.0",
"Selling, General and Administrative Expense": "-16.6",
"Cost of Goods Sold": "-39.9",
"Research and Development": "49.9",
"Other Revenues": "52.2",
"Comprehensive Net Income": "53.1",
"Other Net Income": "1.57",
"Economic Capital Ratio": "-17.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001367083_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "7,809",
"Cost of Goods Sold": "3,613",
"Intangible Assets": "0",
"Liabilities, Current": "4,415",
"Liabilities, Non-Current": "1,638",
"Other Assets": "53",
"Other Compr. Net Income": "87",
"Other Expenses": "581",
"Other Liabilities": "910",
"Other Net Income": "138",
"Other Revenues": "9,754",
"Property and Equipment": "802",
"Research and Development": "2,046",
"Selling, General and Administrative Expense": "11,600"
},
"output_variables": {
"Assets": "8,664",
"Liabilities": "6,963",
"Expenses": "17,840",
"Revenues": "9,754",
"Stockholders Equity": "1,701",
"Net Income": "-7,948",
"Comprehensive Net Income": "-7,904",
"BaseVar": "21,723",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "138%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "6,960",
"Cost of Goods Sold": "4,030",
"Intangible Assets": "0",
"Liabilities, Current": "4,749",
"Liabilities, Non-Current": "1,824",
"Other Assets": "72",
"Other Compr. Net Income": "-152",
"Other Expenses": "1,148",
"Other Liabilities": "2,133",
"Other Net Income": "286",
"Other Revenues": "12,744",
"Property and Equipment": "806",
"Research and Development": "1,981",
"Selling, General and Administrative Expense": "13,200"
},
"output_variables": {
"Assets": "7,838",
"Liabilities": "8,706",
"Expenses": "20,359",
"Revenues": "12,744",
"Stockholders Equity": "-868",
"Net Income": "-7,329",
"Comprehensive Net Income": "-7,405",
"BaseVar": "25,042",
"ECR before LimitedLiability": "-112%",
"Economic Capital Ratio": "127%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "11,534",
"Cost of Goods Sold": "4,709",
"Intangible Assets": "0",
"Liabilities, Current": "5,127",
"Liabilities, Non-Current": "676",
"Other Assets": "231",
"Other Compr. Net Income": "62",
"Other Expenses": "1,232",
"Other Liabilities": "2,681",
"Other Net Income": "-825",
"Other Revenues": "15,452",
"Property and Equipment": "800",
"Research and Development": "2,223",
"Selling, General and Administrative Expense": "11,894"
},
"output_variables": {
"Assets": "12,565",
"Liabilities": "8,484",
"Expenses": "20,058",
"Revenues": "15,452",
"Stockholders Equity": "4,081",
"Net Income": "-5,431",
"Comprehensive Net Income": "-5,400",
"BaseVar": "28,723",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,542",
"Cost of Goods Sold": "5,377",
"Intangible Assets": "0",
"Liabilities, Current": "7,572",
"Liabilities, Non-Current": "4.0",
"Other Assets": "10,278",
"Other Compr. Net Income": "62",
"Other Expenses": "1,029",
"Other Liabilities": "1,152",
"Other Net Income": "-825",
"Other Revenues": "12,937",
"Property and Equipment": "971",
"Research and Development": "2,889",
"Selling, General and Administrative Expense": "11,515"
},
"output_variables": {
"Assets": "20,791",
"Liabilities": "8,728",
"Expenses": "20,810",
"Revenues": "12,937",
"Stockholders Equity": "12,063",
"Net Income": "-8,698",
"Comprehensive Net Income": "-8,667",
"BaseVar": "32,077",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "245%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,647",
"Cost of Goods Sold": "6,904",
"Intangible Assets": "0",
"Liabilities, Current": "2,581",
"Liabilities, Non-Current": "0",
"Other Assets": "4,606",
"Other Compr. Net Income": "-54",
"Other Expenses": "-2,010",
"Other Liabilities": "413",
"Other Net Income": "10,890",
"Other Revenues": "13,926",
"Property and Equipment": "795",
"Research and Development": "1,748",
"Selling, General and Administrative Expense": "12,530"
},
"output_variables": {
"Assets": "15,048",
"Liabilities": "2,994",
"Expenses": "19,172",
"Revenues": "13,926",
"Stockholders Equity": "12,054",
"Net Income": "5,645",
"Comprehensive Net Income": "5,618",
"BaseVar": "31,042",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "405%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "12,888",
"Cost of Goods Sold": "6,759",
"Intangible Assets": "0",
"Liabilities, Current": "3,551",
"Liabilities, Non-Current": "0",
"Other Assets": "65",
"Other Compr. Net Income": "0",
"Other Expenses": "-20",
"Other Liabilities": "112",
"Other Net Income": "1,010",
"Other Revenues": "7,690",
"Property and Equipment": "850",
"Research and Development": "1,762",
"Selling, General and Administrative Expense": "16,060"
},
"output_variables": {
"Assets": "13,803",
"Liabilities": "3,663",
"Expenses": "24,561",
"Revenues": "7,690",
"Stockholders Equity": "10,140",
"Net Income": "-15,862",
"Comprehensive Net Income": "-15,862",
"BaseVar": "25,363",
"ECR before LimitedLiability": "71%",
"Economic Capital Ratio": "207%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "22,643",
"Cost of Goods Sold": "7,267",
"Intangible Assets": "0",
"Liabilities, Current": "3,288",
"Liabilities, Non-Current": "45",
"Other Assets": "1,577",
"Other Compr. Net Income": "0",
"Other Expenses": "-7,280",
"Other Liabilities": "695",
"Other Net Income": "13,639",
"Other Revenues": "13,283",
"Property and Equipment": "1,239",
"Research and Development": "1,614",
"Selling, General and Administrative Expense": "17,355"
},
"output_variables": {
"Assets": "25,459",
"Liabilities": "4,028",
"Expenses": "18,957",
"Revenues": "13,283",
"Stockholders Equity": "21,431",
"Net Income": "7,965",
"Comprehensive Net Income": "7,965",
"BaseVar": "37,683",
"ECR before LimitedLiability": "371%",
"Economic Capital Ratio": "418%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "16,254",
"Cost of Goods Sold": "10,114",
"Intangible Assets": "0",
"Liabilities, Current": "3,261",
"Liabilities, Non-Current": "32",
"Other Assets": "1,816",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,091",
"Other Liabilities": "587",
"Other Net Income": "10,010",
"Other Revenues": "17,603",
"Property and Equipment": "1,136",
"Research and Development": "1,575",
"Selling, General and Administrative Expense": "20,580"
},
"output_variables": {
"Assets": "19,206",
"Liabilities": "3,880",
"Expenses": "29,179",
"Revenues": "17,603",
"Stockholders Equity": "15,326",
"Net Income": "-1,566",
"Comprehensive Net Income": "-1,566",
"BaseVar": "39,939",
"ECR before LimitedLiability": "276%",
"Economic Capital Ratio": "353%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "12,496",
"Cost of Goods Sold": "10,375",
"Intangible Assets": "0",
"Liabilities, Current": "3,591",
"Liabilities, Non-Current": "1,017",
"Other Assets": "1,225",
"Other Compr. Net Income": "0",
"Other Expenses": "373",
"Other Liabilities": "-649",
"Other Net Income": "-49",
"Other Revenues": "19,678",
"Property and Equipment": "727",
"Research and Development": "1,527",
"Selling, General and Administrative Expense": "18,383"
},
"output_variables": {
"Assets": "14,448",
"Liabilities": "3,959",
"Expenses": "30,658",
"Revenues": "19,678",
"Stockholders Equity": "10,489",
"Net Income": "-11,028",
"Comprehensive Net Income": "-11,028",
"BaseVar": "34,396",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "252%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "12,283",
"Cost of Goods Sold": "9,706",
"Intangible Assets": "0",
"Liabilities, Current": "4,729",
"Liabilities, Non-Current": "235",
"Other Assets": "1,913",
"Other Compr. Net Income": "0",
"Other Expenses": "177",
"Other Liabilities": "3,973",
"Other Net Income": "2,754",
"Other Revenues": "17,647",
"Property and Equipment": "365",
"Research and Development": "1,368",
"Selling, General and Administrative Expense": "13,142"
},
"output_variables": {
"Assets": "14,561",
"Liabilities": "8,937",
"Expenses": "24,394",
"Revenues": "17,647",
"Stockholders Equity": "5,624",
"Net Income": "-3,993",
"Comprehensive Net Income": "-3,993",
"BaseVar": "34,146",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "206%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,983",
"Cost of Goods Sold": "12,744",
"Intangible Assets": "0",
"Liabilities, Current": "4,078",
"Liabilities, Non-Current": "1,839",
"Other Assets": "1,644",
"Other Compr. Net Income": "381",
"Other Expenses": "513",
"Other Liabilities": "3,707",
"Other Net Income": "1,519",
"Other Revenues": "18,812",
"Property and Equipment": "360",
"Research and Development": "672",
"Selling, General and Administrative Expense": "7,590"
},
"output_variables": {
"Assets": "14,987",
"Liabilities": "9,624",
"Expenses": "21,518",
"Revenues": "18,812",
"Stockholders Equity": "5,363",
"Net Income": "-1,187",
"Comprehensive Net Income": "-996",
"BaseVar": "33,421",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "220%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,430",
"Cost of Goods Sold": "8,972",
"Intangible Assets": "0",
"Liabilities, Current": "5,819",
"Liabilities, Non-Current": "309",
"Other Assets": "2,095",
"Other Compr. Net Income": "673",
"Other Expenses": "-11",
"Other Liabilities": "4,020",
"Other Net Income": "384",
"Other Revenues": "11,299",
"Property and Equipment": "320",
"Research and Development": "169",
"Selling, General and Administrative Expense": "9,853"
},
"output_variables": {
"Assets": "18,845",
"Liabilities": "10,148",
"Expenses": "18,983",
"Revenues": "11,299",
"Stockholders Equity": "8,697",
"Net Income": "-7,300",
"Comprehensive Net Income": "-6,964",
"BaseVar": "30,166",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "216%"
}
}
},
"top_rated": false,
"trend": 75.0,
"value": 2.275196692970961,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001367083.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001367083.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001367083.svg"
},
{
"company_id": "0000863894",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000863894.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000863894.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000863894.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000863894_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000863894_main_keyfigs.svg",
"name": "VERU INC",
"rank": 266,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000863894.svg",
"report_text": "The relative strengths and weaknesses of VERU 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 VERU INC compared to the market average is the variable Liabilities, Non-Current, increasing the Economic Capital Ratio by 20% points.The greatest weakness of VERU INC is the variable Assets, reducing the Economic Capital Ratio by 23% points.
The company's Economic Capital Ratio, given in the ranking table, is 228%, being 17% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000863894_2023_VERU_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "15.0",
"Assets": "0.892",
"Liabilities": "113",
"Stockholders Equity": "82.9",
"ECR before LimitedLiability": "265",
"Intangible Assets": "-4.08",
"Property and Equipment": "0.914",
"Assets, Current": "-5.76",
"Other Liabilities": "47.8",
"Liabilities, Non-Current": "25.6",
"Liabilities, Current": "60.3",
"Research and Development": "47.5",
"Expenses": "25.8",
"Revenues": "73.3",
"Net Income": "100",
"Other Expenses": "-30.2",
"Cost of Goods Sold": "5.57",
"Other Revenues": "73.3",
"Comprehensive Net Income": "99.8",
"Other Net Income": "3.41",
"Economic Capital Ratio": "189"
},
"2015": {
"Property and Equipment": "-1.15",
"Assets": "-8.49",
"Liabilities": "121",
"Stockholders Equity": "26.2",
"ECR before LimitedLiability": "170",
"Other Assets": "17.8",
"Intangible Assets": "-5.39",
"Assets, Current": "-12.4",
"Other Liabilities": "56.1",
"Liabilities, Non-Current": "28.3",
"Liabilities, Current": "59.8",
"Other Expenses": "-37.7",
"Expenses": "2.37",
"Revenues": "80.0",
"Net Income": "82.0",
"Cost of Goods Sold": "2.89",
"Selling, General and Administrative Expense": "-6.18",
"Research and Development": "40.7",
"Other Revenues": "80.0",
"Comprehensive Net Income": "82.1",
"Economic Capital Ratio": "151"
},
"2016": {
"Other Assets": "38.9",
"Assets": "2.63",
"Liabilities": "92.3",
"Stockholders Equity": "74.3",
"ECR before LimitedLiability": "176",
"Assets, Current": "-11.7",
"Property and Equipment": "-1.84",
"Intangible Assets": "-5.67",
"Other Liabilities": "41.3",
"Liabilities, Non-Current": "11.7",
"Liabilities, Current": "51.5",
"Research and Development": "37.7",
"Expenses": "15.9",
"Revenues": "49.0",
"Net Income": "64.0",
"Selling, General and Administrative Expense": "1.49",
"Other Expenses": "-27.2",
"Cost of Goods Sold": "2.48",
"Other Revenues": "49.0",
"Comprehensive Net Income": "64.0",
"Economic Capital Ratio": "153"
},
"2017": {
"Other Assets": "92.2",
"Assets": "22.1",
"Liabilities": "66.4",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "149",
"Intangible Assets": "2.73",
"Assets, Current": "-20.0",
"Property and Equipment": "-2.09",
"Liabilities, Current": "26.2",
"Other Liabilities": "35.3",
"Liabilities, Non-Current": "11.4",
"Selling, General and Administrative Expense": "-1.70",
"Expenses": "16.9",
"Revenues": "14.3",
"Net Income": "30.5",
"Research and Development": "19.7",
"Other Expenses": "-3.64",
"Cost of Goods Sold": "2.44",
"Other Revenues": "14.3",
"Comprehensive Net Income": "30.4",
"Economic Capital Ratio": "129"
},
"2018": {
"Assets, Current": "-66.8",
"Assets": "-16.4",
"Liabilities": "7.08",
"Stockholders Equity": "-18.8",
"ECR before LimitedLiability": "13.5",
"Other Assets": "110",
"Intangible Assets": "3.17",
"Property and Equipment": "-8.04",
"Liabilities, Current": "-16.5",
"Other Liabilities": "8.24",
"Liabilities, Non-Current": "14.8",
"Research and Development": "13.3",
"Expenses": "-2.32",
"Revenues": "15.7",
"Net Income": "7.82",
"Cost of Goods Sold": "-10.8",
"Selling, General and Administrative Expense": "-2.90",
"Other Revenues": "15.7",
"Other Net Income": "-5.29",
"Comprehensive Net Income": "7.64",
"Economic Capital Ratio": "-4.12"
},
"2019": {
"Other Assets": "7.48",
"Assets": "-21.6",
"Liabilities": "26.9",
"Stockholders Equity": "-18.0",
"ECR before LimitedLiability": "61.3",
"Property and Equipment": "-7.30",
"Assets, Current": "-54.2",
"Intangible Assets": "85.0",
"Other Liabilities": "-7.72",
"Liabilities, Non-Current": "32.5",
"Other Expenses": "11.7",
"Expenses": "14.3",
"Revenues": "40.5",
"Net Income": "43.9",
"Cost of Goods Sold": "-13.8",
"Selling, General and Administrative Expense": "3.28",
"Research and Development": "13.5",
"Other Revenues": "40.5",
"Comprehensive Net Income": "43.4",
"Other Net Income": "-10.9",
"Economic Capital Ratio": "34.1"
},
"2020": {
"Intangible Assets": "22.8",
"Assets": "-63.6",
"Liabilities": "54.3",
"Stockholders Equity": "-85.3",
"ECR before LimitedLiability": "14.9",
"Other Assets": "15.5",
"Property and Equipment": "-8.34",
"Assets, Current": "-74.0",
"Liabilities, Non-Current": "34.2",
"Liabilities, Current": "13.0",
"Other Liabilities": "8.63",
"Selling, General and Administrative Expense": "5.99",
"Expenses": "-18.5",
"Revenues": "68.3",
"Net Income": "35.7",
"Cost of Goods Sold": "-17.9",
"Research and Development": "8.79",
"Other Expenses": "-15.0",
"Other Revenues": "68.3",
"Other Net Income": "-9.13",
"Comprehensive Net Income": "35.7",
"Economic Capital Ratio": "-4.68"
},
"2021": {
"Assets, Current": "6.67",
"Assets": "3.54",
"Liabilities": "61.0",
"Stockholders Equity": "53.2",
"ECR before LimitedLiability": "123",
"Other Assets": "-0.939",
"Property and Equipment": "-1.59",
"Liabilities, Current": "29.3",
"Other Liabilities": "8.47",
"Liabilities, Non-Current": "28.9",
"Selling, General and Administrative Expense": "6.93",
"Expenses": "15.3",
"Revenues": "26.7",
"Net Income": "48.4",
"Other Expenses": "8.75",
"Research and Development": "5.27",
"Cost of Goods Sold": "-5.62",
"Other Revenues": "26.7",
"Comprehensive Net Income": "48.4",
"Other Net Income": "7.15",
"Economic Capital Ratio": "116"
},
"2022": {
"Assets": "-23.3",
"Liabilities": "13.1",
"Stockholders Equity": "-22.3",
"ECR before LimitedLiability": "3.16",
"Assets, Current": "-20.9",
"Other Assets": "2.85",
"Property and Equipment": "-6.08",
"Other Liabilities": "11.0",
"Liabilities, Current": "-18.1",
"Liabilities, Non-Current": "19.6",
"Other Expenses": "7.87",
"Expenses": "-15.0",
"Revenues": "14.6",
"Net Income": "-2.15",
"Selling, General and Administrative Expense": "-3.46",
"Cost of Goods Sold": "-2.58",
"Research and Development": "-16.6",
"Other Revenues": "14.6",
"Comprehensive Net Income": "-2.00",
"Other Net Income": "-1.16",
"Economic Capital Ratio": "-17.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000863894_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "9,747",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,293",
"Liabilities, Non-Current": "0",
"Other Assets": "7,716",
"Other Compr. Net Income": "0",
"Other Expenses": "6,866",
"Other Liabilities": "397",
"Other Net Income": "0",
"Other Revenues": "18,502",
"Property and Equipment": "1,979",
"Research and Development": "11",
"Selling, General and Administrative Expense": "6,226"
},
"output_variables": {
"Assets": "19,443",
"Liabilities": "2,690",
"Expenses": "13,103",
"Revenues": "18,502",
"Stockholders Equity": "16,753",
"Net Income": "5,399",
"Comprehensive Net Income": "5,399",
"BaseVar": "26,869",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "424%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "21,586",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,225",
"Liabilities, Non-Current": "0",
"Other Assets": "14,646",
"Other Compr. Net Income": "0",
"Other Expenses": "15,976",
"Other Liabilities": "114",
"Other Net Income": "69",
"Other Revenues": "32,605",
"Property and Equipment": "1,240",
"Research and Development": "220",
"Selling, General and Administrative Expense": "12,132"
},
"output_variables": {
"Assets": "37,472",
"Liabilities": "4,339",
"Expenses": "28,327",
"Revenues": "32,605",
"Stockholders Equity": "33,133",
"Net Income": "4,346",
"Comprehensive Net Income": "4,346",
"BaseVar": "51,406",
"ECR before LimitedLiability": "366%",
"Economic Capital Ratio": "415%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "18,315",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,346",
"Liabilities, Non-Current": "1,234",
"Other Assets": "19,484",
"Other Compr. Net Income": "0",
"Other Expenses": "12,818",
"Other Liabilities": "110",
"Other Net Income": "-205",
"Other Revenues": "22,127",
"Property and Equipment": "825",
"Research and Development": "99",
"Selling, General and Administrative Expense": "8,660"
},
"output_variables": {
"Assets": "38,624",
"Liabilities": "4,690",
"Expenses": "21,578",
"Revenues": "22,127",
"Stockholders Equity": "33,933",
"Net Income": "345",
"Comprehensive Net Income": "345",
"BaseVar": "43,612",
"ECR before LimitedLiability": "343%",
"Economic Capital Ratio": "398%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "10,298",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,879",
"Liabilities, Current": "5,488",
"Liabilities, Non-Current": "1,234",
"Other Assets": "37,574",
"Other Compr. Net Income": "0",
"Other Expenses": "5,935",
"Other Liabilities": "132",
"Other Net Income": "-145",
"Other Revenues": "14,360",
"Property and Equipment": "556",
"Research and Development": "119",
"Selling, General and Administrative Expense": "10,425"
},
"output_variables": {
"Assets": "55,306",
"Liabilities": "6,853",
"Expenses": "16,478",
"Revenues": "14,360",
"Stockholders Equity": "48,453",
"Net Income": "-2,264",
"Comprehensive Net Income": "-2,264",
"BaseVar": "46,571",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "11,183",
"Cost of Goods Sold": "7,082",
"Intangible Assets": "6,879",
"Liabilities, Current": "13,553",
"Liabilities, Non-Current": "1,784",
"Other Assets": "29,987",
"Other Compr. Net Income": "0",
"Other Expenses": "4,854",
"Other Liabilities": "3,634",
"Other Net Income": "-122",
"Other Revenues": "15,650",
"Property and Equipment": "405",
"Research and Development": "47,559",
"Selling, General and Administrative Expense": "14,142"
},
"output_variables": {
"Assets": "48,453",
"Liabilities": "18,971",
"Expenses": "73,638",
"Revenues": "15,650",
"Stockholders Equity": "29,481",
"Net Income": "-58,110",
"Comprehensive Net Income": "-58,110",
"BaseVar": "78,417",
"ECR before LimitedLiability": "18%",
"Economic Capital Ratio": "159%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "16,807",
"Cost of Goods Sold": "12,449",
"Intangible Assets": "27,047",
"Liabilities, Current": "14,020",
"Liabilities, Non-Current": "247",
"Other Assets": "9,423",
"Other Compr. Net Income": "0",
"Other Expenses": "-402",
"Other Liabilities": "7,029",
"Other Net Income": "-24,293",
"Other Revenues": "30,924",
"Property and Equipment": "352",
"Research and Development": "19,330",
"Selling, General and Administrative Expense": "14,428"
},
"output_variables": {
"Assets": "53,629",
"Liabilities": "21,296",
"Expenses": "45,805",
"Revenues": "30,924",
"Stockholders Equity": "32,333",
"Net Income": "-39,174",
"Comprehensive Net Income": "-39,174",
"BaseVar": "87,973",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "217%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "27,015",
"Cost of Goods Sold": "13,136",
"Intangible Assets": "12,631",
"Liabilities, Current": "14,727",
"Liabilities, Non-Current": "1,013",
"Other Assets": "11,585",
"Other Compr. Net Income": "0",
"Other Expenses": "9,959",
"Other Liabilities": "5,692",
"Other Net Income": "-5,063",
"Other Revenues": "44,231",
"Property and Equipment": "313",
"Research and Development": "24,101",
"Selling, General and Administrative Expense": "14,473"
},
"output_variables": {
"Assets": "51,544",
"Liabilities": "21,432",
"Expenses": "61,669",
"Revenues": "44,231",
"Stockholders Equity": "30,111",
"Net Income": "-22,501",
"Comprehensive Net Income": "-22,501",
"BaseVar": "91,969",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "244%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "151,753",
"Cost of Goods Sold": "14,659",
"Intangible Assets": "10,928",
"Liabilities, Current": "15,767",
"Liabilities, Non-Current": "625",
"Other Assets": "14,873",
"Other Compr. Net Income": "0",
"Other Expenses": "4,744",
"Other Liabilities": "9,461",
"Other Net Income": "45,553",
"Other Revenues": "69,289",
"Property and Equipment": "593",
"Research and Development": "111,231",
"Selling, General and Administrative Expense": "19,663"
},
"output_variables": {
"Assets": "178,147",
"Liabilities": "25,853",
"Expenses": "150,296",
"Revenues": "69,289",
"Stockholders Equity": "152,294",
"Net Income": "-35,453",
"Comprehensive Net Income": "-35,453",
"BaseVar": "234,569",
"ECR before LimitedLiability": "291%",
"Economic Capital Ratio": "362%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "104,769",
"Cost of Goods Sold": "6,361",
"Intangible Assets": "10,856",
"Liabilities, Current": "41,438",
"Liabilities, Non-Current": "4,112",
"Other Assets": "19,314",
"Other Compr. Net Income": "0",
"Other Expenses": "-938",
"Other Liabilities": "9,738",
"Other Net Income": "3,476",
"Other Revenues": "40,476",
"Property and Equipment": "1,186",
"Research and Development": "260,281",
"Selling, General and Administrative Expense": "107,798"
},
"output_variables": {
"Assets": "136,126",
"Liabilities": "55,287",
"Expenses": "373,502",
"Revenues": "40,476",
"Stockholders Equity": "80,839",
"Net Income": "-329,550",
"Comprehensive Net Income": "-329,550",
"BaseVar": "304,433",
"ECR before LimitedLiability": "-160%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": false,
"trend": -193.0,
"value": 2.275008983539427,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000863894.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000863894.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000863894.svg"
},
{
"company_id": "0000749647",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000749647.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000749647.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000749647.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000749647_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000749647_main_keyfigs.svg",
"name": "Imunon Inc",
"rank": 267,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000749647.svg",
"report_text": "The relative strengths and weaknesses of Imunon 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 Imunon Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Imunon Inc is the variable Net Income, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 227%, being 18% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000749647_2023_Imunon_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-8.34",
"Assets": "61.6",
"Liabilities": "39.2",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "126",
"Intangible Assets": "-12.4",
"Property and Equipment": "-4.79",
"Assets, Current": "137",
"Other Liabilities": "28.4",
"Liabilities, Non-Current": "12.6",
"Research and Development": "-36.6",
"Expenses": "-14.1",
"Revenues": "-28.6",
"Net Income": "-33.9",
"Other Expenses": "10.5",
"Cost of Goods Sold": "3.71",
"Selling, General and Administrative Expense": "9.40",
"Other Revenues": "-28.6",
"Comprehensive Net Income": "-34.2",
"Other Net Income": "8.69",
"Economic Capital Ratio": "50.1"
},
"2015": {
"Property and Equipment": "-5.49",
"Assets": "19.9",
"Liabilities": "-75.7",
"Stockholders Equity": "-39.2",
"ECR before LimitedLiability": "-50.0",
"Other Assets": "67.9",
"Intangible Assets": "-19.2",
"Assets, Current": "-47.4",
"Other Liabilities": "-87.8",
"Liabilities, Non-Current": "11.6",
"Other Expenses": "11.9",
"Expenses": "16.0",
"Revenues": "-17.1",
"Net Income": "-4.63",
"Cost of Goods Sold": "1.86",
"Selling, General and Administrative Expense": "7.72",
"Research and Development": "-5.57",
"Other Revenues": "-17.1",
"Other Net Income": "-2.79",
"Comprehensive Net Income": "-4.53",
"Economic Capital Ratio": "-69.1"
},
"2017": {
"Other Assets": "91.3",
"Assets": "40.5",
"Liabilities": "-36.7",
"Stockholders Equity": "16.7",
"ECR before LimitedLiability": "6.30",
"Intangible Assets": "-5.99",
"Assets, Current": "-13.7",
"Property and Equipment": "-6.67",
"Liabilities, Current": "12.3",
"Other Liabilities": "-67.5",
"Liabilities, Non-Current": "14.6",
"Selling, General and Administrative Expense": "8.18",
"Expenses": "15.9",
"Revenues": "-14.5",
"Net Income": "-2.71",
"Research and Development": "-3.19",
"Other Expenses": "8.42",
"Other Revenues": "-14.5",
"Comprehensive Net Income": "-2.84",
"Other Net Income": "-3.49",
"Economic Capital Ratio": "-13.2"
},
"2018": {
"Assets, Current": "0.579",
"Assets": "44.4",
"Liabilities": "-75.9",
"Stockholders Equity": "-11.5",
"ECR before LimitedLiability": "-7.84",
"Other Assets": "64.3",
"Intangible Assets": "-6.05",
"Property and Equipment": "-6.41",
"Liabilities, Current": "8.88",
"Other Liabilities": "-108",
"Liabilities, Non-Current": "16.4",
"Expenses": "33.2",
"Revenues": "-12.6",
"Net Income": "16.3",
"Cost of Goods Sold": "3.41",
"Other Expenses": "30.8",
"Selling, General and Administrative Expense": "-0.606",
"Other Revenues": "-12.6",
"Other Net Income": "-2.98",
"Comprehensive Net Income": "16.2",
"Economic Capital Ratio": "-25.5"
},
"2019": {
"Other Assets": "52.9",
"Assets": "19.8",
"Liabilities": "-68.0",
"Stockholders Equity": "-35.2",
"ECR before LimitedLiability": "-24.3",
"Property and Equipment": "-7.53",
"Assets, Current": "-44.3",
"Intangible Assets": "-6.38",
"Other Liabilities": "-87.5",
"Liabilities, Non-Current": "16.0",
"Other Expenses": "14.8",
"Expenses": "17.6",
"Revenues": "-16.6",
"Net Income": "5.86",
"Cost of Goods Sold": "4.48",
"Selling, General and Administrative Expense": "2.69",
"Research and Development": "-4.42",
"Other Revenues": "-16.6",
"Comprehensive Net Income": "5.46",
"Other Net Income": "5.64",
"Economic Capital Ratio": "-51.5"
},
"2020": {
"Intangible Assets": "-3.79",
"Assets": "4.84",
"Liabilities": "-38.9",
"Stockholders Equity": "-25.9",
"ECR before LimitedLiability": "-33.2",
"Other Assets": "64.7",
"Property and Equipment": "-5.86",
"Assets, Current": "-46.4",
"Liabilities, Non-Current": "18.5",
"Liabilities, Current": "6.30",
"Other Liabilities": "-66.9",
"Expenses": "11.7",
"Revenues": "-14.6",
"Net Income": "-16.6",
"Cost of Goods Sold": "3.87",
"Research and Development": "-5.71",
"Other Expenses": "13.3",
"Other Revenues": "-14.6",
"Other Net Income": "-13.3",
"Comprehensive Net Income": "-16.7",
"Economic Capital Ratio": "-52.8"
},
"2022": {
"Intangible Assets": "-12.4",
"Assets": "10.7",
"Liabilities": "13.5",
"Stockholders Equity": "25.1",
"Economic Capital Ratio": "-18.0",
"Assets, Current": "22.9",
"Other Assets": "7.69",
"Property and Equipment": "-4.40",
"Other Liabilities": "-4.58",
"Liabilities, Current": "-7.43",
"Liabilities, Non-Current": "25.1",
"Other Expenses": "11.5",
"Expenses": "12.0",
"Revenues": "-14.7",
"Net Income": "-36.3",
"Selling, General and Administrative Expense": "-8.51",
"Cost of Goods Sold": "4.19",
"Research and Development": "5.00",
"Other Revenues": "-14.7",
"Comprehensive Net Income": "-36.1",
"Other Net Income": "-33.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000749647_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "31,508",
"Cost of Goods Sold": "0",
"Intangible Assets": "36",
"Liabilities, Current": "6,152",
"Liabilities, Non-Current": "65",
"Other Assets": "323",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "238",
"Other Net Income": "1,796",
"Other Revenues": "0",
"Property and Equipment": "783",
"Research and Development": "19,864",
"Selling, General and Administrative Expense": "5,155"
},
"output_variables": {
"Assets": "32,649",
"Liabilities": "6,456",
"Expenses": "25,019",
"Revenues": "0",
"Stockholders Equity": "26,194",
"Net Income": "-23,223",
"Comprehensive Net Income": "-23,223",
"BaseVar": "32,960",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "284%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "20,281",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,350",
"Liabilities, Non-Current": "48",
"Other Assets": "27,918",
"Other Compr. Net Income": "12",
"Other Expenses": "0",
"Other Liabilities": "19,271",
"Other Net Income": "-1,114",
"Other Revenues": "0",
"Property and Equipment": "855",
"Research and Development": "14,660",
"Selling, General and Administrative Expense": "6,687"
},
"output_variables": {
"Assets": "49,055",
"Liabilities": "28,669",
"Expenses": "21,347",
"Revenues": "0",
"Stockholders Equity": "20,386",
"Net Income": "-22,461",
"Comprehensive Net Income": "-22,455",
"BaseVar": "50,098",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "194%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "24,312",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,772",
"Liabilities, Current": "6,200",
"Liabilities, Non-Current": "72",
"Other Assets": "20,255",
"Other Compr. Net Income": "-10",
"Other Expenses": "0",
"Other Liabilities": "14,539",
"Other Net Income": "-1,434",
"Other Revenues": "0",
"Property and Equipment": "176",
"Research and Development": "13,079",
"Selling, General and Administrative Expense": "5,890"
},
"output_variables": {
"Assets": "47,514",
"Liabilities": "20,810",
"Expenses": "18,968",
"Revenues": "0",
"Stockholders Equity": "26,705",
"Net Income": "-20,402",
"Comprehensive Net Income": "-20,407",
"BaseVar": "44,368",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "239%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "28,131",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,544",
"Liabilities, Current": "6,107",
"Liabilities, Non-Current": "63",
"Other Assets": "15,995",
"Other Compr. Net Income": "-10",
"Other Expenses": "-10,419",
"Other Liabilities": "19,825",
"Other Net Income": "-1,238",
"Other Revenues": "500",
"Property and Equipment": "185",
"Research and Development": "11,860",
"Selling, General and Administrative Expense": "9,345"
},
"output_variables": {
"Assets": "46,856",
"Liabilities": "25,995",
"Expenses": "10,785",
"Revenues": "500",
"Stockholders Equity": "20,861",
"Net Income": "-11,524",
"Comprehensive Net Income": "-11,529",
"BaseVar": "42,692",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "225%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "16,235",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,317",
"Liabilities, Current": "7,894",
"Liabilities, Non-Current": "1,144",
"Other Assets": "19,321",
"Other Compr. Net Income": "28",
"Other Expenses": "-7,200",
"Other Liabilities": "14,681",
"Other Net Income": "2,051",
"Other Revenues": "500",
"Property and Equipment": "405",
"Research and Development": "13,067",
"Selling, General and Administrative Expense": "8,302"
},
"output_variables": {
"Assets": "38,278",
"Liabilities": "23,719",
"Expenses": "14,169",
"Revenues": "500",
"Stockholders Equity": "14,559",
"Net Income": "-11,618",
"Comprehensive Net Income": "-11,603",
"BaseVar": "39,373",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "201%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "18,825",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,090",
"Liabilities, Current": "6,753",
"Liabilities, Non-Current": "710",
"Other Assets": "16,318",
"Other Compr. Net Income": "-32",
"Other Expenses": "-1,836",
"Other Liabilities": "11,452",
"Other Net Income": "977",
"Other Revenues": "500",
"Property and Equipment": "295",
"Research and Development": "11,351",
"Selling, General and Administrative Expense": "7,699"
},
"output_variables": {
"Assets": "37,527",
"Liabilities": "18,916",
"Expenses": "17,214",
"Revenues": "500",
"Stockholders Equity": "18,611",
"Net Income": "-15,737",
"Comprehensive Net Income": "-15,753",
"BaseVar": "37,583",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "221%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "37,155",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,037",
"Liabilities, Non-Current": "0",
"Other Assets": "6,273",
"Other Compr. Net Income": "18",
"Other Expenses": "-1,662",
"Other Liabilities": "4,611",
"Other Net Income": "-10,731",
"Other Revenues": "500",
"Property and Equipment": "548",
"Research and Development": "11,732",
"Selling, General and Administrative Expense": "12,726"
},
"output_variables": {
"Assets": "43,976",
"Liabilities": "14,648",
"Expenses": "22,797",
"Revenues": "500",
"Stockholders Equity": "29,328",
"Net Income": "-33,028",
"Comprehensive Net Income": "-33,019",
"BaseVar": "46,335",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "235%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.2677778232898715,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000749647.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000749647.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000749647.svg"
},
{
"company_id": "0001655759",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001655759.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001655759.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001655759.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001655759_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001655759_main_keyfigs.svg",
"name": "Arvinas INC",
"rank": 268,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001655759.svg",
"report_text": "The relative strengths and weaknesses of Arvinas 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 Arvinas INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Arvinas INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 73% points.
The company's Economic Capital Ratio, given in the ranking table, is 227%, being 18% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001655759_2023_Arvinas_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "86.6",
"Assets": "42.6",
"Liabilities": "-12.6",
"Stockholders Equity": "53.5",
"ECR before LimitedLiability": "67.7",
"Other Assets": "-7.39",
"Intangible Assets": "-9.52",
"Property and Equipment": "-2.43",
"Liabilities, Current": "11.2",
"Other Liabilities": "21.4",
"Liabilities, Non-Current": "-50.4",
"Expenses": "22.0",
"Revenues": "-5.33",
"Net Income": "17.5",
"Cost of Goods Sold": "3.11",
"Other Expenses": "5.92",
"Selling, General and Administrative Expense": "12.5",
"Other Revenues": "-5.33",
"Other Net Income": "0.963",
"Comprehensive Net Income": "17.3",
"Economic Capital Ratio": "50.0"
},
"2019": {
"Other Assets": "-7.52",
"Assets": "37.5",
"Liabilities": "20.1",
"Stockholders Equity": "78.4",
"ECR before LimitedLiability": "108",
"Property and Equipment": "-1.10",
"Assets, Current": "73.4",
"Intangible Assets": "-7.76",
"Liabilities, Current": "20.0",
"Other Liabilities": "22.4",
"Liabilities, Non-Current": "-24.4",
"Other Expenses": "7.20",
"Expenses": "23.5",
"Revenues": "0.809",
"Net Income": "17.7",
"Cost of Goods Sold": "3.46",
"Selling, General and Administrative Expense": "10.4",
"Research and Development": "2.19",
"Other Revenues": "0.809",
"Comprehensive Net Income": "17.4",
"Other Net Income": "-6.48",
"Economic Capital Ratio": "81.2"
},
"2020": {
"Intangible Assets": "-3.18",
"Assets": "38.6",
"Liabilities": "54.7",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "148",
"Other Assets": "-3.40",
"Assets, Current": "57.4",
"Liabilities, Non-Current": "8.35",
"Liabilities, Current": "26.8",
"Other Liabilities": "24.2",
"Selling, General and Administrative Expense": "9.72",
"Expenses": "18.7",
"Revenues": "-7.74",
"Net Income": "12.8",
"Cost of Goods Sold": "2.68",
"Research and Development": "1.25",
"Other Expenses": "5.21",
"Other Revenues": "-7.74",
"Other Net Income": "1.70",
"Comprehensive Net Income": "12.9",
"Economic Capital Ratio": "128"
},
"2021": {
"Assets, Current": "65.5",
"Assets": "27.9",
"Liabilities": "-73.4",
"Stockholders Equity": "-17.4",
"ECR before LimitedLiability": "-16.6",
"Other Assets": "-11.2",
"Property and Equipment": "-2.75",
"Intangible Assets": "-8.37",
"Liabilities, Current": "-7.21",
"Other Liabilities": "17.6",
"Liabilities, Non-Current": "-87.2",
"Selling, General and Administrative Expense": "11.7",
"Expenses": "28.9",
"Revenues": "-7.49",
"Net Income": "21.6",
"Other Expenses": "4.95",
"Research and Development": "8.92",
"Cost of Goods Sold": "2.52",
"Other Revenues": "-7.49",
"Comprehensive Net Income": "21.4",
"Economic Capital Ratio": "-24.3"
},
"2022": {
"Intangible Assets": "-9.93",
"Assets": "24.9",
"Liabilities": "-60.8",
"Stockholders Equity": "-18.1",
"ECR before LimitedLiability": "2.26",
"Assets, Current": "69.4",
"Other Assets": "-14.0",
"Property and Equipment": "-3.65",
"Other Liabilities": "22.3",
"Liabilities, Current": "-12.1",
"Liabilities, Non-Current": "-73.4",
"Other Expenses": "3.89",
"Expenses": "28.1",
"Revenues": "-2.23",
"Net Income": "25.1",
"Selling, General and Administrative Expense": "16.6",
"Cost of Goods Sold": "3.30",
"Research and Development": "3.64",
"Other Revenues": "-2.23",
"Comprehensive Net Income": "24.6",
"Economic Capital Ratio": "-18.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001655759_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "195,678",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,980",
"Liabilities, Non-Current": "39,635",
"Other Assets": "21",
"Other Compr. Net Income": "-208",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,322",
"Other Revenues": "14,324",
"Property and Equipment": "3,583",
"Research and Development": "45,194",
"Selling, General and Administrative Expense": "12,932"
},
"output_variables": {
"Assets": "199,282",
"Liabilities": "62,615",
"Expenses": "58,126",
"Revenues": "14,324",
"Stockholders Equity": "136,667",
"Net Income": "-41,480",
"Comprehensive Net Income": "-41,584",
"BaseVar": "168,438",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "300%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "290,881",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "32,813",
"Liabilities, Non-Current": "42,142",
"Other Assets": "2,305",
"Other Compr. Net Income": "325",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-18,768",
"Other Revenues": "42,976",
"Property and Equipment": "8,455",
"Research and Development": "67,194",
"Selling, General and Administrative Expense": "27,307"
},
"output_variables": {
"Assets": "301,641",
"Liabilities": "74,955",
"Expenses": "94,501",
"Revenues": "42,976",
"Stockholders Equity": "226,686",
"Net Income": "-70,292",
"Comprehensive Net Income": "-70,130",
"BaseVar": "266,584",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "319%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "703,088",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "49,085",
"Liabilities, Non-Current": "26,026",
"Other Assets": "2,021",
"Other Compr. Net Income": "453",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5,525",
"Other Revenues": "21,802",
"Property and Equipment": "12,260",
"Research and Development": "108,356",
"Selling, General and Administrative Expense": "38,303"
},
"output_variables": {
"Assets": "717,369",
"Liabilities": "75,111",
"Expenses": "146,659",
"Revenues": "21,802",
"Stockholders Equity": "642,258",
"Net Income": "-119,332",
"Comprehensive Net Income": "-119,105",
"BaseVar": "483,460",
"ECR before LimitedLiability": "323%",
"Economic Capital Ratio": "384%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,552,500",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "261,700",
"Liabilities, Non-Current": "538,200",
"Other Assets": "16,400",
"Other Compr. Net Income": "366",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,770",
"Other Revenues": "38,271",
"Property and Equipment": "12,700",
"Research and Development": "540,621",
"Selling, General and Administrative Expense": "177,959"
},
"output_variables": {
"Assets": "1,581,600",
"Liabilities": "799,900",
"Expenses": "718,580",
"Revenues": "38,271",
"Stockholders Equity": "781,700",
"Net Income": "-675,538",
"Comprehensive Net Income": "-675,355",
"BaseVar": "1,571,744",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,240,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "295,100",
"Liabilities, Non-Current": "408,800",
"Other Assets": "15,200",
"Other Compr. Net Income": "-60,948",
"Other Expenses": "20,900",
"Other Liabilities": "0",
"Other Net Income": "2,629",
"Other Revenues": "275,976",
"Property and Equipment": "13,400",
"Research and Development": "987,986",
"Selling, General and Administrative Expense": "164,930"
},
"output_variables": {
"Assets": "1,268,800",
"Liabilities": "703,900",
"Expenses": "1,173,816",
"Revenues": "275,976",
"Stockholders Equity": "564,900",
"Net Income": "-895,210",
"Comprehensive Net Income": "-925,684",
"BaseVar": "1,743,035",
"ECR before LimitedLiability": "31%",
"Economic Capital Ratio": "171%"
}
}
},
"top_rated": false,
"trend": 18.0,
"value": 2.2660392960864613,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001655759.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001655759.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001655759.svg"
},
{
"company_id": "0001463361",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001463361.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001463361.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001463361.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001463361_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001463361_main_keyfigs.svg",
"name": "Unity Biotechnology Inc",
"rank": 269,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001463361.svg",
"report_text": "The relative strengths and weaknesses of Unity Biotechnology 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 Unity Biotechnology Inc compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Unity Biotechnology Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 73% points.
The company's Economic Capital Ratio, given in the ranking table, is 226%, being 19% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001463361_2023_Unity_Biotechnology_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "72.3",
"Assets": "43.2",
"Liabilities": "53.3",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "118",
"Other Assets": "-4.39",
"Intangible Assets": "-7.02",
"Liabilities, Current": "19.5",
"Other Liabilities": "16.5",
"Liabilities, Non-Current": "21.2",
"Research and Development": "-13.3",
"Expenses": "3.25",
"Revenues": "-13.7",
"Net Income": "-8.51",
"Cost of Goods Sold": "3.33",
"Other Expenses": "3.19",
"Selling, General and Administrative Expense": "9.99",
"Other Revenues": "-13.7",
"Other Net Income": "1.91",
"Comprehensive Net Income": "-8.63",
"Economic Capital Ratio": "99.9"
},
"2019": {
"Other Assets": "-6.18",
"Assets": "38.5",
"Liabilities": "40.1",
"Stockholders Equity": "93.6",
"ECR before LimitedLiability": "91.1",
"Property and Equipment": "9.98",
"Assets, Current": "51.4",
"Intangible Assets": "-9.53",
"Liabilities, Current": "21.2",
"Other Liabilities": "-6.65",
"Liabilities, Non-Current": "26.2",
"Other Expenses": "8.98",
"Expenses": "-4.12",
"Revenues": "-15.6",
"Net Income": "-14.1",
"Selling, General and Administrative Expense": "7.25",
"Research and Development": "-23.8",
"Other Revenues": "-15.6",
"Comprehensive Net Income": "-14.4",
"Other Net Income": "5.67",
"Economic Capital Ratio": "63.9"
},
"2020": {
"Intangible Assets": "-14.1",
"Assets": "6.37",
"Liabilities": "-30.0",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "-26.5",
"Other Assets": "48.0",
"Property and Equipment": "9.52",
"Assets, Current": "-24.0",
"Liabilities, Non-Current": "-94.1",
"Liabilities, Current": "30.6",
"Other Liabilities": "24.2",
"Selling, General and Administrative Expense": "5.91",
"Expenses": "-6.23",
"Revenues": "-16.0",
"Net Income": "-20.0",
"Cost of Goods Sold": "3.85",
"Research and Development": "-20.0",
"Other Expenses": "4.65",
"Other Revenues": "-16.0",
"Comprehensive Net Income": "-20.1",
"Economic Capital Ratio": "-46.0"
},
"2021": {
"Assets, Current": "-18.6",
"Assets": "-7.44",
"Liabilities": "-57.6",
"Stockholders Equity": "-52.0",
"ECR before LimitedLiability": "-59.5",
"Other Assets": "18.8",
"Property and Equipment": "9.98",
"Intangible Assets": "-13.3",
"Liabilities, Current": "10.9",
"Other Liabilities": "21.7",
"Liabilities, Non-Current": "-96.9",
"Selling, General and Administrative Expense": "0.662",
"Expenses": "1.60",
"Revenues": "-10.0",
"Net Income": "-8.60",
"Other Expenses": "3.94",
"Research and Development": "-6.38",
"Cost of Goods Sold": "3.47",
"Other Revenues": "-10.0",
"Comprehensive Net Income": "-8.68",
"Economic Capital Ratio": "-67.1"
},
"2022": {
"Intangible Assets": "-10.4",
"Assets": "30.0",
"Liabilities": "-36.6",
"Stockholders Equity": "4.14",
"ECR before LimitedLiability": "1.28",
"Assets, Current": "21.1",
"Other Assets": "12.8",
"Property and Equipment": "6.11",
"Other Liabilities": "23.3",
"Liabilities, Current": "8.11",
"Liabilities, Non-Current": "-72.8",
"Other Expenses": "2.72",
"Expenses": "9.74",
"Revenues": "-13.1",
"Net Income": "-3.30",
"Selling, General and Administrative Expense": "5.36",
"Cost of Goods Sold": "3.47",
"Research and Development": "-1.87",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-3.28",
"Economic Capital Ratio": "-19.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001463361_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "172,965",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,582",
"Liabilities, Non-Current": "45",
"Other Assets": "2,172",
"Other Compr. Net Income": "9.0",
"Other Expenses": "4,787",
"Other Liabilities": "4,055",
"Other Net Income": "3,312",
"Other Revenues": "0",
"Property and Equipment": "6,238",
"Research and Development": "58,907",
"Selling, General and Administrative Expense": "16,016"
},
"output_variables": {
"Assets": "181,375",
"Liabilities": "20,682",
"Expenses": "79,710",
"Revenues": "0",
"Stockholders Equity": "160,693",
"Net Income": "-76,398",
"Comprehensive Net Income": "-76,394",
"BaseVar": "142,544",
"ECR before LimitedLiability": "271%",
"Economic Capital Ratio": "349%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "129,487",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,216",
"Liabilities, Non-Current": "0",
"Other Assets": "5,098",
"Other Compr. Net Income": "185",
"Other Expenses": "-1,352",
"Other Liabilities": "13,298",
"Other Net Income": "7,474",
"Other Revenues": "0",
"Property and Equipment": "16,636",
"Research and Development": "70,957",
"Selling, General and Administrative Expense": "20,046"
},
"output_variables": {
"Assets": "151,221",
"Liabilities": "30,514",
"Expenses": "89,651",
"Revenues": "0",
"Stockholders Equity": "120,707",
"Net Income": "-82,177",
"Comprehensive Net Income": "-82,084",
"BaseVar": "139,522",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "302%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "100,866",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,463",
"Liabilities, Non-Current": "58,976",
"Other Assets": "42,826",
"Other Compr. Net Income": "-85",
"Other Expenses": "3,888",
"Other Liabilities": "0",
"Other Net Income": "1,378",
"Other Revenues": "0",
"Property and Equipment": "12,627",
"Research and Development": "67,309",
"Selling, General and Administrative Expense": "24,025"
},
"output_variables": {
"Assets": "156,319",
"Liabilities": "73,439",
"Expenses": "95,222",
"Revenues": "0",
"Stockholders Equity": "82,880",
"Net Income": "-93,844",
"Comprehensive Net Income": "-93,886",
"BaseVar": "163,222",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "210%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "90,504",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,617",
"Liabilities, Non-Current": "48,526",
"Other Assets": "24,266",
"Other Compr. Net Income": "-62",
"Other Expenses": "3,547",
"Other Liabilities": "0",
"Other Net Income": "-962",
"Other Revenues": "4,784",
"Property and Equipment": "9,942",
"Research and Development": "30,590",
"Selling, General and Administrative Expense": "22,706"
},
"output_variables": {
"Assets": "124,712",
"Liabilities": "65,143",
"Expenses": "56,843",
"Revenues": "4,784",
"Stockholders Equity": "59,569",
"Net Income": "-53,020",
"Comprehensive Net Income": "-53,051",
"BaseVar": "126,253",
"ECR before LimitedLiability": "81%",
"Economic Capital Ratio": "215%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "96,535",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,620",
"Liabilities, Non-Current": "37,882",
"Other Assets": "19,990",
"Other Compr. Net Income": "-145",
"Other Expenses": "3,360",
"Other Liabilities": "0",
"Other Net Income": "1,131",
"Other Revenues": "4,174",
"Property and Equipment": "7,825",
"Research and Development": "36,516",
"Selling, General and Administrative Expense": "20,163"
},
"output_variables": {
"Assets": "124,350",
"Liabilities": "57,502",
"Expenses": "60,039",
"Revenues": "4,174",
"Stockholders Equity": "66,848",
"Net Income": "-54,734",
"Comprehensive Net Income": "-54,807",
"BaseVar": "123,670",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "230%"
}
}
},
"top_rated": false,
"trend": 67.0,
"value": 2.256221400357705,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001463361.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001463361.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001463361.svg"
},
{
"company_id": "0001861657",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001861657.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001861657.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001861657_main_keyfigs.svg",
"name": "Canton Strategic Holdings Inc",
"rank": 270,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001861657.svg",
"report_text": "The relative strengths and weaknesses of Canton Strategic 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 Canton Strategic Holdings Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 83% points.The greatest weakness of Canton Strategic Holdings Inc is the variable Net Income, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 224%, being 21% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001861657_2023_Canton_Strategic_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-94.0",
"Assets": "-103",
"Liabilities": "-7.00",
"Stockholders Equity": "-254",
"ECR before LimitedLiability": "-233",
"Other Assets": "-18.5",
"Property and Equipment": "-5.36",
"Intangible Assets": "-11.9",
"Liabilities, Current": "-6.93",
"Other Liabilities": "-0.278",
"Selling, General and Administrative Expense": "-3.54",
"Expenses": "-5.07",
"Revenues": "-5.18",
"Net Income": "-1.77",
"Other Expenses": "2.27",
"Research and Development": "-5.15",
"Cost of Goods Sold": "1.17",
"Other Revenues": "-5.18",
"Comprehensive Net Income": "-1.79",
"Other Net Income": "7.45",
"Economic Capital Ratio": "-241"
},
"2022": {
"Intangible Assets": "-15.9",
"Assets": "-14.5",
"Liabilities": "82.9",
"Stockholders Equity": "60.1",
"Economic Capital Ratio": "-20.8",
"Assets, Current": "48.4",
"Other Assets": "-24.7",
"Property and Equipment": "-8.76",
"Other Liabilities": "35.7",
"Liabilities, Current": "21.0",
"Liabilities, Non-Current": "31.8",
"Other Expenses": "9.20",
"Expenses": "-40.3",
"Revenues": "-20.4",
"Net Income": "-87.2",
"Selling, General and Administrative Expense": "-53.7",
"Cost of Goods Sold": "5.40",
"Research and Development": "0.717",
"Other Revenues": "-20.4",
"Comprehensive Net Income": "-87.0",
"Other Net Income": "-32.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001861657_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "622",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,534",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "773",
"Other Net Income": "1,001",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,843",
"Selling, General and Administrative Expense": "1,365"
},
"output_variables": {
"Assets": "622",
"Liabilities": "5,307",
"Expenses": "3,208",
"Revenues": "0",
"Stockholders Equity": "-4,685",
"Net Income": "-2,207",
"Comprehensive Net Income": "-2,207",
"BaseVar": "5,069",
"ECR before LimitedLiability": "-419%",
"Economic Capital Ratio": "35%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "6,689",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,145",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,591",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "2,278",
"Selling, General and Administrative Expense": "4,604"
},
"output_variables": {
"Assets": "6,689",
"Liabilities": "1,145",
"Expenses": "6,882",
"Revenues": "0",
"Stockholders Equity": "5,544",
"Net Income": "-8,473",
"Comprehensive Net Income": "-8,473",
"BaseVar": "8,153",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
}
},
"top_rated": false,
"trend": 194.0,
"value": 2.239884330695658,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001861657.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001861657.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001861657.svg"
},
{
"company_id": "0001555280",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001555280.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001555280.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001555280.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001555280_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001555280_main_keyfigs.svg",
"name": "Zoetis Inc",
"rank": 271,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001555280.svg",
"report_text": "The relative strengths and weaknesses of Zoetis 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 Zoetis Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 79% points.The greatest weakness of Zoetis Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 103% points.
The company's Economic Capital Ratio, given in the ranking table, is 224%, being 21% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001555280_2023_Zoetis_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-13.5",
"Assets": "-39.2",
"Liabilities": "-84.3",
"Stockholders Equity": "-107",
"ECR before LimitedLiability": "-25.8",
"Assets, Current": "-65.3",
"Property and Equipment": "21.7",
"Intangible Assets": "46.6",
"Other Liabilities": "20.5",
"Liabilities, Non-Current": "-153",
"Liabilities, Current": "29.8",
"Research and Development": "36.9",
"Expenses": "38.1",
"Revenues": "42.8",
"Net Income": "56.4",
"Selling, General and Administrative Expense": "13.1",
"Other Expenses": "6.76",
"Cost of Goods Sold": "-18.0",
"Other Revenues": "42.8",
"Comprehensive Net Income": "56.5",
"Economic Capital Ratio": "-48.2"
},
"2017": {
"Other Assets": "-17.1",
"Assets": "-40.5",
"Liabilities": "-75.3",
"Stockholders Equity": "-103",
"ECR before LimitedLiability": "-33.1",
"Intangible Assets": "36.9",
"Assets, Current": "-59.3",
"Property and Equipment": "19.4",
"Liabilities, Current": "33.5",
"Other Liabilities": "19.5",
"Liabilities, Non-Current": "-147",
"Selling, General and Administrative Expense": "15.5",
"Expenses": "34.1",
"Revenues": "40.9",
"Net Income": "58.5",
"Research and Development": "34.5",
"Other Expenses": "1.09",
"Cost of Goods Sold": "-16.3",
"Other Revenues": "40.9",
"Comprehensive Net Income": "58.6",
"Economic Capital Ratio": "-52.6"
},
"2019": {
"Other Assets": "-14.6",
"Assets": "-22.7",
"Liabilities": "-75.4",
"Stockholders Equity": "-81.0",
"ECR before LimitedLiability": "-3.36",
"Property and Equipment": "20.8",
"Assets, Current": "-56.5",
"Intangible Assets": "61.1",
"Liabilities, Current": "24.6",
"Other Liabilities": "10.4",
"Liabilities, Non-Current": "-121",
"Other Expenses": "4.02",
"Expenses": "41.2",
"Revenues": "33.3",
"Net Income": "66.6",
"Cost of Goods Sold": "-11.5",
"Selling, General and Administrative Expense": "14.7",
"Research and Development": "33.8",
"Other Revenues": "33.3",
"Comprehensive Net Income": "66.6",
"Economic Capital Ratio": "-30.5"
},
"2020": {
"Intangible Assets": "48.1",
"Assets": "-28.8",
"Liabilities": "-70.6",
"Stockholders Equity": "-86.3",
"ECR before LimitedLiability": "-19.4",
"Other Assets": "-11.7",
"Property and Equipment": "21.6",
"Assets, Current": "-57.7",
"Liabilities, Non-Current": "-117",
"Liabilities, Current": "21.5",
"Other Liabilities": "14.2",
"Selling, General and Administrative Expense": "12.3",
"Expenses": "31.5",
"Revenues": "31.1",
"Net Income": "66.6",
"Cost of Goods Sold": "-10.3",
"Research and Development": "27.2",
"Other Expenses": "2.29",
"Other Revenues": "31.1",
"Comprehensive Net Income": "66.5",
"Economic Capital Ratio": "-38.9"
},
"2021": {
"Assets, Current": "-60.2",
"Assets": "-39.7",
"Liabilities": "-70.1",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-35.3",
"Other Assets": "-15.8",
"Property and Equipment": "23.5",
"Intangible Assets": "39.7",
"Liabilities, Current": "22.2",
"Other Liabilities": "14.6",
"Liabilities, Non-Current": "-119",
"Selling, General and Administrative Expense": "9.37",
"Expenses": "26.0",
"Revenues": "39.2",
"Net Income": "68.6",
"Other Expenses": "1.30",
"Research and Development": "27.4",
"Cost of Goods Sold": "-11.7",
"Other Revenues": "39.2",
"Comprehensive Net Income": "68.5",
"Economic Capital Ratio": "-42.9"
},
"2022": {
"Intangible Assets": "38.3",
"Assets": "-22.9",
"Liabilities": "-65.8",
"Stockholders Equity": "-75.7",
"Economic Capital Ratio": "-21.1",
"Assets, Current": "-49.8",
"Other Assets": "-14.1",
"Property and Equipment": "26.2",
"Other Liabilities": "20.5",
"Liabilities, Current": "9.38",
"Liabilities, Non-Current": "-103",
"Other Expenses": "0.911",
"Expenses": "38.4",
"Revenues": "37.4",
"Net Income": "78.7",
"Selling, General and Administrative Expense": "15.2",
"Cost of Goods Sold": "-11.4",
"Research and Development": "33.7",
"Other Revenues": "37.4",
"Comprehensive Net Income": "78.7",
"Other Net Income": "-1.02"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001555280_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "3,390,000",
"Cost of Goods Sold": "1,666,000",
"Intangible Assets": "2,709,000",
"Liabilities, Current": "1,117,000",
"Liabilities, Non-Current": "4,716,000",
"Other Assets": "169,000",
"Other Compr. Net Income": "24,000",
"Other Expenses": "665,000",
"Other Liabilities": "317,000",
"Other Net Income": "2,000",
"Other Revenues": "4,888,000",
"Property and Equipment": "1,381,000",
"Research and Development": "376,000",
"Selling, General and Administrative Expense": "1,364,000"
},
"output_variables": {
"Assets": "7,649,000",
"Liabilities": "6,150,000",
"Expenses": "4,071,000",
"Revenues": "4,888,000",
"Stockholders Equity": "1,499,000",
"Net Income": "819,000",
"Comprehensive Net Income": "831,000",
"BaseVar": "11,392,000",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "197%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,217,000",
"Cost of Goods Sold": "1,775,000",
"Intangible Assets": "2,779,000",
"Liabilities, Current": "1,094,000",
"Liabilities, Non-Current": "5,154,000",
"Other Assets": "155,000",
"Other Compr. Net Income": "95,000",
"Other Expenses": "948,000",
"Other Liabilities": "552,000",
"Other Net Income": "-6,000",
"Other Revenues": "5,307,000",
"Property and Equipment": "1,435,000",
"Research and Development": "382,000",
"Selling, General and Administrative Expense": "1,334,000"
},
"output_variables": {
"Assets": "8,586,000",
"Liabilities": "6,800,000",
"Expenses": "4,439,000",
"Revenues": "5,307,000",
"Stockholders Equity": "1,786,000",
"Net Income": "862,000",
"Comprehensive Net Income": "909,500",
"BaseVar": "12,616,500",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "199%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,748,000",
"Cost of Goods Sold": "1,992,000",
"Intangible Assets": "4,482,000",
"Liabilities, Current": "1,806,000",
"Liabilities, Non-Current": "6,340,000",
"Other Assets": "375,000",
"Other Compr. Net Income": "-97,000",
"Other Expenses": "730,000",
"Other Liabilities": "691,000",
"Other Net Income": "57,000",
"Other Revenues": "6,260,000",
"Property and Equipment": "1,940,000",
"Research and Development": "457,000",
"Selling, General and Administrative Expense": "1,638,000"
},
"output_variables": {
"Assets": "11,545,000",
"Liabilities": "8,837,000",
"Expenses": "4,817,000",
"Revenues": "6,260,000",
"Stockholders Equity": "2,708,000",
"Net Income": "1,500,000",
"Comprehensive Net Income": "1,451,500",
"BaseVar": "15,806,500",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "207%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "6,611,000",
"Cost of Goods Sold": "2,061,821",
"Intangible Assets": "4,404,000",
"Liabilities, Current": "2,170,000",
"Liabilities, Non-Current": "7,028,000",
"Other Assets": "392,000",
"Other Compr. Net Income": "-28,856",
"Other Expenses": "796,863",
"Other Liabilities": "638,000",
"Other Net Income": "56,804",
"Other Revenues": "6,720,007",
"Property and Equipment": "2,202,000",
"Research and Development": "463,113",
"Selling, General and Administrative Expense": "1,725,367"
},
"output_variables": {
"Assets": "13,609,000",
"Liabilities": "9,836,000",
"Expenses": "5,047,163",
"Revenues": "6,720,007",
"Stockholders Equity": "3,773,000",
"Net Income": "1,729,647",
"Comprehensive Net Income": "1,715,220",
"BaseVar": "17,648,915",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "218%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "6,930,000",
"Cost of Goods Sold": "2,322,824",
"Intangible Assets": "4,156,000",
"Liabilities, Current": "1,797,000",
"Liabilities, Non-Current": "6,982,000",
"Other Assets": "392,000",
"Other Compr. Net Income": "-23,040",
"Other Expenses": "931,723",
"Other Liabilities": "577,000",
"Other Net Income": "-41,782",
"Other Revenues": "7,919,541",
"Property and Equipment": "2,422,000",
"Research and Development": "508,930",
"Selling, General and Administrative Expense": "2,002,415"
},
"output_variables": {
"Assets": "13,900,000",
"Liabilities": "9,356,000",
"Expenses": "5,765,891",
"Revenues": "7,919,541",
"Stockholders Equity": "4,544,000",
"Net Income": "2,111,868",
"Comprehensive Net Income": "2,100,348",
"BaseVar": "18,503,127",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "233%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "7,506,000",
"Cost of Goods Sold": "2,468,177",
"Intangible Assets": "4,126,000",
"Liabilities, Current": "3,167,000",
"Liabilities, Non-Current": "6,955,000",
"Other Assets": "540,000",
"Other Compr. Net Income": "-44,962",
"Other Expenses": "948,302",
"Other Liabilities": "400,000",
"Other Net Income": "-41,608",
"Other Revenues": "8,122,529",
"Property and Equipment": "2,753,000",
"Research and Development": "539,936",
"Selling, General and Administrative Expense": "2,009,048"
},
"output_variables": {
"Assets": "14,925,000",
"Liabilities": "10,522,000",
"Expenses": "5,965,465",
"Revenues": "8,122,529",
"Stockholders Equity": "4,403,000",
"Net Income": "2,115,456",
"Comprehensive Net Income": "2,092,976",
"BaseVar": "19,810,782",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
}
},
"top_rated": false,
"trend": 37.0,
"value": 2.2367940705310723,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001555280.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001555280.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001555280.svg"
},
{
"company_id": "0001642375",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001642375.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001642375.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001642375.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001642375_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001642375_main_keyfigs.svg",
"name": "Guardion Health Sciences Inc",
"rank": 272,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001642375.svg",
"report_text": "The relative strengths and weaknesses of Guardion Health 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 Guardion Health Sciences Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 58% points.The greatest weakness of Guardion Health Sciences Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 63% points.
The company's Economic Capital Ratio, given in the ranking table, is 223%, being 22% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001642375_2023_Guardion_Health_Sciences_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-8.43",
"Assets": "24.3",
"Liabilities": "91.9",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "101",
"Intangible Assets": "29.2",
"Assets, Current": "10.2",
"Property and Equipment": "-3.54",
"Liabilities, Current": "41.9",
"Other Liabilities": "37.2",
"Liabilities, Non-Current": "21.2",
"Selling, General and Administrative Expense": "-54.0",
"Expenses": "-27.7",
"Revenues": "-9.92",
"Net Income": "-38.1",
"Research and Development": "26.7",
"Other Expenses": "-0.701",
"Other Revenues": "-9.92",
"Comprehensive Net Income": "-38.3",
"Other Net Income": "-0.307",
"Economic Capital Ratio": "81.0"
},
"2018": {
"Assets, Current": "-146",
"Assets": "-115",
"Liabilities": "23.5",
"Stockholders Equity": "-21.2",
"Other Assets": "-1.52",
"Intangible Assets": "59.0",
"Property and Equipment": "-0.338",
"Liabilities, Current": "8.86",
"Other Liabilities": "6.38",
"Liabilities, Non-Current": "5.22",
"Research and Development": "13.1",
"Expenses": "-93.4",
"Revenues": "-0.290",
"Net Income": "-153",
"Cost of Goods Sold": "-0.577",
"Other Expenses": "-12.6",
"Selling, General and Administrative Expense": "-110",
"Other Revenues": "-0.290",
"ECR before LimitedLiability": "-92.6",
"Other Net Income": "-39.3",
"Comprehensive Net Income": "-153",
"Economic Capital Ratio": "-110"
},
"2019": {
"Other Assets": "-5.51",
"Assets": "20.5",
"Liabilities": "103",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "115",
"Property and Equipment": "-1.83",
"Assets, Current": "49.5",
"Intangible Assets": "-9.43",
"Liabilities, Current": "60.8",
"Other Liabilities": "30.2",
"Liabilities, Non-Current": "20.5",
"Other Expenses": "-23.3",
"Expenses": "-33.1",
"Revenues": "-10.7",
"Net Income": "-40.1",
"Selling, General and Administrative Expense": "-44.4",
"Research and Development": "33.5",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "-40.5",
"Other Net Income": "3.80",
"Economic Capital Ratio": "87.6"
},
"2020": {
"Intangible Assets": "-11.4",
"Assets": "-15.4",
"Liabilities": "95.4",
"Stockholders Equity": "49.4",
"ECR before LimitedLiability": "50.9",
"Other Assets": "-7.64",
"Property and Equipment": "-1.95",
"Assets, Current": "5.45",
"Liabilities, Non-Current": "24.8",
"Liabilities, Current": "42.5",
"Other Liabilities": "34.5",
"Selling, General and Administrative Expense": "-61.0",
"Expenses": "-49.9",
"Revenues": "3.35",
"Net Income": "-45.7",
"Cost of Goods Sold": "-19.0",
"Research and Development": "33.8",
"Other Expenses": "-1.78",
"Other Revenues": "3.35",
"Comprehensive Net Income": "-45.8",
"Economic Capital Ratio": "31.4"
},
"2021": {
"Assets, Current": "-56.1",
"Assets": "-40.5",
"Liabilities": "131",
"Stockholders Equity": "7.06",
"ECR before LimitedLiability": "30.8",
"Other Assets": "-19.1",
"Property and Equipment": "-5.61",
"Intangible Assets": "108",
"Liabilities, Current": "65.1",
"Other Liabilities": "39.4",
"Liabilities, Non-Current": "38.8",
"Selling, General and Administrative Expense": "-29.0",
"Expenses": "-84.7",
"Revenues": "18.1",
"Net Income": "-66.0",
"Other Expenses": "-79.4",
"Research and Development": "43.3",
"Cost of Goods Sold": "-17.2",
"Other Revenues": "18.1",
"Comprehensive Net Income": "-66.0",
"Economic Capital Ratio": "23.1"
},
"2022": {
"Intangible Assets": "-18.1",
"Assets": "-63.1",
"Liabilities": "53.3",
"Stockholders Equity": "-63.3",
"Economic Capital Ratio": "-21.5",
"Assets, Current": "-25.1",
"Other Assets": "-28.0",
"Property and Equipment": "-9.64",
"Other Liabilities": "-21.5",
"Liabilities, Current": "38.1",
"Liabilities, Non-Current": "36.4",
"Other Expenses": "-50.9",
"Expenses": "-36.4",
"Revenues": "36.7",
"Net Income": "8.91",
"Selling, General and Administrative Expense": "-8.55",
"Cost of Goods Sold": "-27.6",
"Research and Development": "58.2",
"Other Revenues": "36.7",
"Comprehensive Net Income": "9.11",
"Other Net Income": "12.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001642375_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "5,080",
"Cost of Goods Sold": "175",
"Intangible Assets": "2,184",
"Liabilities, Current": "500",
"Liabilities, Non-Current": "0",
"Other Assets": "10",
"Other Compr. Net Income": "0",
"Other Expenses": "624",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "437",
"Property and Equipment": "96",
"Research and Development": "259",
"Selling, General and Administrative Expense": "4,684"
},
"output_variables": {
"Assets": "7,370",
"Liabilities": "500",
"Expenses": "5,743",
"Revenues": "437",
"Stockholders Equity": "6,870",
"Net Income": "-5,305",
"Comprehensive Net Income": "-5,305",
"BaseVar": "7,025",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,105",
"Cost of Goods Sold": "398",
"Intangible Assets": "2,020",
"Liabilities, Current": "495",
"Liabilities, Non-Current": "0",
"Other Assets": "282",
"Other Compr. Net Income": "0",
"Other Expenses": "1,521",
"Other Liabilities": "0",
"Other Net Income": "-1,624",
"Other Revenues": "942",
"Property and Equipment": "275",
"Research and Development": "232",
"Selling, General and Administrative Expense": "4,935"
},
"output_variables": {
"Assets": "3,681",
"Liabilities": "495",
"Expenses": "7,086",
"Revenues": "942",
"Stockholders Equity": "3,186",
"Net Income": "-7,767",
"Comprehensive Net Income": "-7,767",
"BaseVar": "6,914",
"ECR before LimitedLiability": "-39%",
"Economic Capital Ratio": "139%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "11,868",
"Cost of Goods Sold": "341",
"Intangible Assets": "50",
"Liabilities, Current": "410",
"Liabilities, Non-Current": "435",
"Other Assets": "584",
"Other Compr. Net Income": "0",
"Other Expenses": "3,438",
"Other Liabilities": "0",
"Other Net Income": "381",
"Other Revenues": "903",
"Property and Equipment": "375",
"Research and Development": "194",
"Selling, General and Administrative Expense": "7,426"
},
"output_variables": {
"Assets": "12,877",
"Liabilities": "845",
"Expenses": "11,400",
"Revenues": "903",
"Stockholders Equity": "12,032",
"Net Income": "-10,116",
"Comprehensive Net Income": "-10,116",
"BaseVar": "13,203",
"ECR before LimitedLiability": "235%",
"Economic Capital Ratio": "326%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "9,095",
"Cost of Goods Sold": "1,050",
"Intangible Assets": "50",
"Liabilities, Current": "1,074",
"Liabilities, Non-Current": "272",
"Other Assets": "430",
"Other Compr. Net Income": "0",
"Other Expenses": "1,817",
"Other Liabilities": "0",
"Other Net Income": "145",
"Other Revenues": "2,448",
"Property and Equipment": "286",
"Research and Development": "163",
"Selling, General and Administrative Expense": "7,452"
},
"output_variables": {
"Assets": "9,861",
"Liabilities": "1,346",
"Expenses": "10,482",
"Revenues": "2,448",
"Stockholders Equity": "8,515",
"Net Income": "-7,890",
"Comprehensive Net Income": "-7,890",
"BaseVar": "12,141",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "296%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,069",
"Cost of Goods Sold": "14,980",
"Intangible Assets": "11,256",
"Liabilities, Current": "1,159",
"Liabilities, Non-Current": "3.8",
"Other Assets": "24",
"Other Compr. Net Income": "0",
"Other Expenses": "913",
"Other Liabilities": "0",
"Other Net Income": "-6.9",
"Other Revenues": "33,916",
"Property and Equipment": "111",
"Research and Development": "67",
"Selling, General and Administrative Expense": "11,484"
},
"output_variables": {
"Assets": "23,461",
"Liabilities": "1,163",
"Expenses": "27,444",
"Revenues": "33,916",
"Stockholders Equity": "22,298",
"Net Income": "6,465",
"Comprehensive Net Income": "6,465",
"BaseVar": "42,995",
"ECR before LimitedLiability": "447%",
"Economic Capital Ratio": "476%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "21,637",
"Cost of Goods Sold": "18,549",
"Intangible Assets": "0",
"Liabilities, Current": "4,012",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "13,529",
"Other Liabilities": "4,507",
"Other Net Income": "1,508",
"Other Revenues": "23,536",
"Property and Equipment": "49",
"Research and Development": "174",
"Selling, General and Administrative Expense": "9,723"
},
"output_variables": {
"Assets": "21,686",
"Liabilities": "8,518",
"Expenses": "41,975",
"Revenues": "23,536",
"Stockholders Equity": "13,168",
"Net Income": "-16,932",
"Comprehensive Net Income": "-16,932",
"BaseVar": "48,611",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "212%"
}
}
},
"top_rated": false,
"trend": -47.0,
"value": 2.2322491403513385,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001642375.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001642375.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001642375.svg"
},
{
"company_id": "0000014272",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000014272.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000014272.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000014272.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000014272_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000014272_main_keyfigs.svg",
"name": "Bristol Myers Squibb CO",
"rank": 273,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000014272.svg",
"report_text": "The relative strengths and weaknesses of Bristol Myers Squibb 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 Bristol Myers Squibb CO compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 86% points.The greatest weakness of Bristol Myers Squibb CO is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 94% points.
The company's Economic Capital Ratio, given in the ranking table, is 223%, being 22% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000014272_2023_Bristol_Myers_Squibb_CO.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "13.0",
"Assets": "-17.5",
"Liabilities": "-40.2",
"Stockholders Equity": "-54.2",
"ECR before LimitedLiability": "12.5",
"Other Assets": "31.4",
"Intangible Assets": "22.3",
"Assets, Current": "-54.3",
"Other Liabilities": "13.0",
"Liabilities, Non-Current": "-48.2",
"Liabilities, Current": "-6.06",
"Expenses": "24.3",
"Revenues": "32.3",
"Net Income": "58.7",
"Cost of Goods Sold": "1.99",
"Selling, General and Administrative Expense": "9.96",
"Research and Development": "11.8",
"Other Revenues": "32.3",
"Other Net Income": "-0.315",
"Comprehensive Net Income": "58.6",
"Economic Capital Ratio": "-6.53"
},
"2016": {
"Other Assets": "16.5",
"Assets": "-9.12",
"Liabilities": "-31.1",
"Stockholders Equity": "-35.8",
"ECR before LimitedLiability": "50.6",
"Assets, Current": "-39.8",
"Property and Equipment": "12.2",
"Intangible Assets": "18.2",
"Other Liabilities": "17.6",
"Liabilities, Non-Current": "-42.4",
"Liabilities, Current": "-7.95",
"Research and Development": "19.7",
"Expenses": "32.2",
"Revenues": "38.2",
"Net Income": "74.5",
"Selling, General and Administrative Expense": "11.3",
"Other Expenses": "-1.60",
"Cost of Goods Sold": "2.10",
"Other Revenues": "38.2",
"Comprehensive Net Income": "74.4",
"Economic Capital Ratio": "28.1"
},
"2017": {
"Other Assets": "8.48",
"Assets": "-33.0",
"Liabilities": "-42.9",
"Stockholders Equity": "-76.8",
"ECR before LimitedLiability": "-4.07",
"Intangible Assets": "17.3",
"Assets, Current": "-55.7",
"Property and Equipment": "14.6",
"Liabilities, Current": "-5.26",
"Other Liabilities": "6.20",
"Liabilities, Non-Current": "-44.0",
"Selling, General and Administrative Expense": "16.4",
"Expenses": "24.3",
"Revenues": "41.9",
"Net Income": "68.9",
"Research and Development": "18.4",
"Other Expenses": "-13.4",
"Cost of Goods Sold": "3.23",
"Other Revenues": "41.9",
"Comprehensive Net Income": "69.1",
"Economic Capital Ratio": "-23.6"
},
"2018": {
"Assets, Current": "-44.4",
"Assets": "-24.4",
"Liabilities": "-40.7",
"Stockholders Equity": "-65.1",
"ECR before LimitedLiability": "19.6",
"Other Assets": "6.74",
"Intangible Assets": "13.0",
"Property and Equipment": "12.7",
"Liabilities, Current": "-16.0",
"Other Liabilities": "2.76",
"Liabilities, Non-Current": "-26.6",
"Research and Development": "18.3",
"Expenses": "30.6",
"Revenues": "44.0",
"Net Income": "78.3",
"Cost of Goods Sold": "-12.7",
"Other Expenses": "8.37",
"Selling, General and Administrative Expense": "16.5",
"Other Revenues": "44.0",
"Comprehensive Net Income": "77.8",
"Economic Capital Ratio": "1.94"
},
"2020": {
"Intangible Assets": "77.7",
"Assets": "-24.2",
"Liabilities": "-65.7",
"Stockholders Equity": "-76.9",
"ECR before LimitedLiability": "-28.0",
"Other Assets": "-4.60",
"Property and Equipment": "1.19",
"Assets, Current": "-77.7",
"Liabilities, Non-Current": "-107",
"Liabilities, Current": "19.3",
"Other Liabilities": "13.9",
"Selling, General and Administrative Expense": "18.3",
"Expenses": "22.9",
"Revenues": "19.4",
"Net Income": "44.9",
"Cost of Goods Sold": "-5.90",
"Research and Development": "20.8",
"Other Expenses": "-9.78",
"Other Revenues": "19.4",
"Comprehensive Net Income": "44.6",
"Economic Capital Ratio": "-47.5"
},
"2021": {
"Assets, Current": "-71.6",
"Assets": "-31.1",
"Liabilities": "-78.4",
"Stockholders Equity": "-94.6",
"ECR before LimitedLiability": "-42.1",
"Other Assets": "-10.00",
"Property and Equipment": "2.88",
"Intangible Assets": "87.1",
"Liabilities, Current": "0.788",
"Other Liabilities": "13.0",
"Liabilities, Non-Current": "-95.9",
"Selling, General and Administrative Expense": "15.2",
"Expenses": "26.7",
"Revenues": "27.0",
"Net Income": "56.6",
"Other Expenses": "-2.22",
"Research and Development": "18.8",
"Cost of Goods Sold": "-5.17",
"Other Revenues": "27.0",
"Comprehensive Net Income": "56.8",
"Economic Capital Ratio": "-49.8"
},
"2022": {
"Intangible Assets": "86.2",
"Assets": "-18.5",
"Liabilities": "-63.4",
"Stockholders Equity": "-68.3",
"ECR before LimitedLiability": "-1.12",
"Assets, Current": "-66.9",
"Other Assets": "-9.59",
"Property and Equipment": "4.03",
"Other Liabilities": "21.0",
"Liabilities, Current": "4.10",
"Liabilities, Non-Current": "-94.4",
"Other Expenses": "-5.55",
"Expenses": "35.0",
"Revenues": "31.7",
"Net Income": "69.1",
"Selling, General and Administrative Expense": "20.0",
"Cost of Goods Sold": "-6.07",
"Research and Development": "26.5",
"Other Revenues": "31.7",
"Comprehensive Net Income": "69.2",
"Economic Capital Ratio": "-21.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000014272_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "10,415,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,300,000",
"Liabilities, Current": "8,017,000",
"Liabilities, Non-Current": "7,030,000",
"Other Assets": "8,621,000",
"Other Compr. Net Income": "-109,000",
"Other Expenses": "4,168,000",
"Other Liabilities": "2,277,000",
"Other Net Income": "0",
"Other Revenues": "16,560,000",
"Property and Equipment": "4,412,000",
"Research and Development": "5,920,000",
"Selling, General and Administrative Expense": "4,841,000"
},
"output_variables": {
"Assets": "31,748,000",
"Liabilities": "17,324,000",
"Expenses": "14,929,000",
"Revenues": "16,560,000",
"Stockholders Equity": "14,424,000",
"Net Income": "1,631,000",
"Comprehensive Net Income": "1,576,500",
"BaseVar": "40,335,000",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "13,704,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,260,000",
"Liabilities, Current": "8,841,000",
"Liabilities, Non-Current": "6,999,000",
"Other Assets": "6,763,000",
"Other Compr. Net Income": "-85,000",
"Other Expenses": "5,069,000",
"Other Liabilities": "1,520,000",
"Other Net Income": "0",
"Other Revenues": "19,427,000",
"Property and Equipment": "4,980,000",
"Research and Development": "4,940,000",
"Selling, General and Administrative Expense": "4,911,000"
},
"output_variables": {
"Assets": "33,707,000",
"Liabilities": "17,360,000",
"Expenses": "14,920,000",
"Revenues": "19,427,000",
"Stockholders Equity": "16,347,000",
"Net Income": "4,507,000",
"Comprehensive Net Income": "4,464,500",
"BaseVar": "42,749,500",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "273%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "14,854,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,073,000",
"Liabilities, Current": "9,563,000",
"Liabilities, Non-Current": "8,139,000",
"Other Assets": "5,623,000",
"Other Compr. Net Income": "246,000",
"Other Expenses": "8,703,000",
"Other Liabilities": "4,002,000",
"Other Net Income": "0",
"Other Revenues": "20,776,000",
"Property and Equipment": "5,001,000",
"Research and Development": "6,411,000",
"Selling, General and Administrative Expense": "4,687,000"
},
"output_variables": {
"Assets": "33,551,000",
"Liabilities": "21,704,000",
"Expenses": "19,801,000",
"Revenues": "20,776,000",
"Stockholders Equity": "11,847,000",
"Net Income": "975,000",
"Comprehensive Net Income": "1,098,000",
"BaseVar": "48,039,000",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "228%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "17,160,000",
"Cost of Goods Sold": "6,547,000",
"Intangible Assets": "7,629,000",
"Liabilities, Current": "10,654,000",
"Liabilities, Non-Current": "6,694,000",
"Other Assets": "5,170,000",
"Other Compr. Net Income": "244,094",
"Other Expenses": "4,826,067",
"Other Liabilities": "3,511,000",
"Other Net Income": "0",
"Other Revenues": "22,977,141",
"Property and Equipment": "5,027,000",
"Research and Development": "6,355,647",
"Selling, General and Administrative Expense": "4,548,920"
},
"output_variables": {
"Assets": "34,986,000",
"Liabilities": "20,859,000",
"Expenses": "22,277,635",
"Revenues": "22,977,141",
"Stockholders Equity": "14,127,000",
"Net Income": "699,506",
"Comprehensive Net Income": "821,553",
"BaseVar": "50,671,935",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "241%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "30,192,000",
"Cost of Goods Sold": "11,773,000",
"Intangible Assets": "73,790,000",
"Liabilities, Current": "19,080,000",
"Liabilities, Non-Current": "56,112,000",
"Other Assets": "8,613,000",
"Other Compr. Net Income": "-289,988",
"Other Expenses": "17,048,929",
"Other Liabilities": "5,407,000",
"Other Net Income": "0",
"Other Revenues": "47,107,249",
"Property and Equipment": "5,886,000",
"Research and Development": "10,369,038",
"Selling, General and Administrative Expense": "7,708,516"
},
"output_variables": {
"Assets": "118,481,000",
"Liabilities": "80,599,000",
"Expenses": "46,899,483",
"Revenues": "47,107,249",
"Stockholders Equity": "37,882,000",
"Net Income": "207,766",
"Comprehensive Net Income": "62,772",
"BaseVar": "146,688,360",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "217%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "33,262,000",
"Cost of Goods Sold": "10,160,173",
"Intangible Assets": "63,029,000",
"Liabilities, Current": "21,868,000",
"Liabilities, Non-Current": "46,939,000",
"Other Assets": "6,974,000",
"Other Compr. Net Income": "-16,854",
"Other Expenses": "13,744,002",
"Other Liabilities": "4,501,000",
"Other Net Income": "0",
"Other Revenues": "47,297,343",
"Property and Equipment": "6,049,000",
"Research and Development": "11,334,227",
"Selling, General and Administrative Expense": "7,690,393"
},
"output_variables": {
"Assets": "109,314,000",
"Liabilities": "73,308,000",
"Expenses": "42,928,796",
"Revenues": "47,297,343",
"Stockholders Equity": "36,006,000",
"Net Income": "4,368,548",
"Comprehensive Net Income": "4,360,121",
"BaseVar": "136,432,497",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "223%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "27,273,000",
"Cost of Goods Sold": "10,113,540",
"Intangible Assets": "57,008,000",
"Liabilities, Current": "21,890,000",
"Liabilities, Non-Current": "41,646,000",
"Other Assets": "6,284,000",
"Other Compr. Net Income": "252,568",
"Other Expenses": "11,777,667",
"Other Liabilities": "2,166,000",
"Other Net Income": "0",
"Other Revenues": "46,107,503",
"Property and Equipment": "6,255,000",
"Research and Development": "9,691,362",
"Selling, General and Administrative Expense": "7,815,696"
},
"output_variables": {
"Assets": "96,820,000",
"Liabilities": "65,702,000",
"Expenses": "39,398,264",
"Revenues": "46,107,503",
"Stockholders Equity": "31,118,000",
"Net Income": "6,709,239",
"Comprehensive Net Income": "6,835,523",
"BaseVar": "124,140,168",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
}
},
"top_rated": false,
"trend": 44.0,
"value": 2.2322394450437537,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000014272.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000014272.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000014272.svg"
},
{
"company_id": "0001125345",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001125345.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001125345.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001125345.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001125345_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001125345_main_keyfigs.svg",
"name": "Macrogenics INC",
"rank": 274,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001125345.svg",
"report_text": "The relative strengths and weaknesses of Macrogenics 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 Macrogenics INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Macrogenics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 63% points.
The company's Economic Capital Ratio, given in the ranking table, is 223%, being 22% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001125345_2023_Macrogenics_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-7.05",
"Assets": "10.7",
"Liabilities": "10.1",
"Stockholders Equity": "25.9",
"ECR before LimitedLiability": "86.9",
"Intangible Assets": "-10.2",
"Property and Equipment": "-1.67",
"Assets, Current": "38.2",
"Liabilities, Non-Current": "13.9",
"Liabilities, Current": "1.38",
"Other Liabilities": "-5.31",
"Selling, General and Administrative Expense": "16.4",
"Expenses": "20.3",
"Revenues": "23.5",
"Net Income": "45.9",
"Other Expenses": "12.4",
"Research and Development": "-11.3",
"Cost of Goods Sold": "2.84",
"Other Revenues": "23.5",
"Comprehensive Net Income": "45.6",
"Economic Capital Ratio": "59.0"
},
"2014": {
"Other Assets": "-7.20",
"Assets": "15.3",
"Liabilities": "7.41",
"Stockholders Equity": "31.5",
"ECR before LimitedLiability": "81.6",
"Assets, Current": "42.9",
"Intangible Assets": "-10.3",
"Other Liabilities": "-17.0",
"Liabilities, Current": "10.8",
"Liabilities, Non-Current": "12.7",
"Selling, General and Administrative Expense": "14.0",
"Expenses": "10.0",
"Revenues": "10.7",
"Net Income": "22.8",
"Cost of Goods Sold": "2.02",
"Other Expenses": "10.9",
"Research and Development": "-16.6",
"Other Revenues": "10.7",
"Other Net Income": "1.81",
"Comprehensive Net Income": "22.9",
"Economic Capital Ratio": "48.3"
},
"2015": {
"Assets": "17.9",
"Liabilities": "59.8",
"Stockholders Equity": "95.5",
"ECR before LimitedLiability": "143",
"Other Assets": "-3.43",
"Intangible Assets": "-5.27",
"Assets, Current": "33.7",
"Other Liabilities": "8.81",
"Liabilities, Non-Current": "16.7",
"Liabilities, Current": "39.2",
"Other Expenses": "11.0",
"Expenses": "18.7",
"Revenues": "17.5",
"Net Income": "35.6",
"Cost of Goods Sold": "1.74",
"Selling, General and Administrative Expense": "13.5",
"Research and Development": "-7.54",
"Other Revenues": "17.5",
"Other Net Income": "-0.262",
"Comprehensive Net Income": "35.7",
"Economic Capital Ratio": "124"
},
"2016": {
"Other Assets": "-2.80",
"Assets": "17.8",
"Liabilities": "64.1",
"Stockholders Equity": "91.9",
"ECR before LimitedLiability": "145",
"Assets, Current": "32.7",
"Property and Equipment": "0.949",
"Intangible Assets": "-6.88",
"Other Liabilities": "14.4",
"Liabilities, Non-Current": "19.9",
"Liabilities, Current": "35.6",
"Research and Development": "-14.9",
"Expenses": "11.5",
"Revenues": "18.0",
"Net Income": "30.3",
"Selling, General and Administrative Expense": "12.4",
"Other Expenses": "11.8",
"Cost of Goods Sold": "2.00",
"Other Revenues": "18.0",
"Comprehensive Net Income": "30.3",
"Economic Capital Ratio": "123"
},
"2017": {
"Other Assets": "-6.59",
"Assets": "7.75",
"Liabilities": "55.7",
"Stockholders Equity": "58.8",
"ECR before LimitedLiability": "124",
"Intangible Assets": "-8.30",
"Assets, Current": "18.9",
"Property and Equipment": "7.75",
"Liabilities, Current": "23.2",
"Other Liabilities": "15.0",
"Liabilities, Non-Current": "22.0",
"Selling, General and Administrative Expense": "15.1",
"Expenses": "14.6",
"Revenues": "29.4",
"Net Income": "44.4",
"Research and Development": "-13.0",
"Other Expenses": "9.63",
"Cost of Goods Sold": "2.71",
"Other Revenues": "29.4",
"Comprehensive Net Income": "44.3",
"Economic Capital Ratio": "105"
},
"2018": {
"Assets, Current": "17.9",
"Assets": "10.3",
"Liabilities": "26.4",
"Stockholders Equity": "37.0",
"ECR before LimitedLiability": "50.0",
"Other Assets": "-8.46",
"Intangible Assets": "-13.9",
"Property and Equipment": "20.2",
"Liabilities, Current": "3.56",
"Other Liabilities": "-0.565",
"Liabilities, Non-Current": "23.5",
"Research and Development": "-30.4",
"Expenses": "-6.39",
"Revenues": "2.59",
"Net Income": "-4.23",
"Cost of Goods Sold": "4.23",
"Other Expenses": "8.06",
"Selling, General and Administrative Expense": "12.7",
"Other Revenues": "2.59",
"Comprehensive Net Income": "-4.38",
"Economic Capital Ratio": "32.3"
},
"2019": {
"Other Assets": "-3.48",
"Assets": "4.12",
"Liabilities": "45.0",
"Stockholders Equity": "42.6",
"ECR before LimitedLiability": "76.6",
"Property and Equipment": "16.3",
"Assets, Current": "6.80",
"Intangible Assets": "-12.5",
"Liabilities, Current": "24.6",
"Other Liabilities": "18.9",
"Other Expenses": "9.80",
"Expenses": "-7.92",
"Revenues": "3.10",
"Net Income": "4.13",
"Cost of Goods Sold": "4.69",
"Selling, General and Administrative Expense": "11.1",
"Research and Development": "-32.5",
"Other Revenues": "3.10",
"Comprehensive Net Income": "3.70",
"Other Net Income": "9.07",
"Economic Capital Ratio": "49.5"
},
"2020": {
"Intangible Assets": "-8.12",
"Assets": "1.68",
"Liabilities": "51.6",
"Stockholders Equity": "41.6",
"ECR before LimitedLiability": "81.2",
"Other Assets": "-2.42",
"Property and Equipment": "9.20",
"Assets, Current": "4.29",
"Liabilities, Non-Current": "6.72",
"Liabilities, Current": "24.0",
"Other Liabilities": "23.3",
"Selling, General and Administrative Expense": "10.4",
"Expenses": "-6.50",
"Revenues": "14.3",
"Net Income": "9.18",
"Cost of Goods Sold": "3.72",
"Research and Development": "-27.7",
"Other Expenses": "7.25",
"Other Revenues": "14.3",
"Comprehensive Net Income": "9.12",
"Economic Capital Ratio": "61.6"
},
"2021": {
"Assets, Current": "-14.6",
"Assets": "-23.7",
"Liabilities": "27.2",
"Stockholders Equity": "-20.5",
"Economic Capital Ratio": "-8.30",
"Other Assets": "-10.4",
"Property and Equipment": "13.2",
"Intangible Assets": "-11.9",
"Liabilities, Current": "-9.28",
"Other Liabilities": "28.2",
"Liabilities, Non-Current": "8.05",
"Selling, General and Administrative Expense": "3.08",
"Expenses": "-25.6",
"Revenues": "9.53",
"Net Income": "-15.6",
"Other Expenses": "7.76",
"Research and Development": "-38.5",
"Cost of Goods Sold": "3.06",
"Other Revenues": "9.53",
"Comprehensive Net Income": "-15.7",
"Other Net Income": "0.945"
},
"2022": {
"Intangible Assets": "-15.5",
"Assets": "-46.1",
"Liabilities": "8.05",
"Stockholders Equity": "-63.0",
"ECR before LimitedLiability": "-1.63",
"Assets, Current": "-36.9",
"Other Assets": "-8.12",
"Property and Equipment": "11.4",
"Other Liabilities": "-25.2",
"Liabilities, Current": "30.8",
"Liabilities, Non-Current": "0.979",
"Other Expenses": "7.36",
"Expenses": "-9.03",
"Revenues": "40.4",
"Net Income": "29.9",
"Selling, General and Administrative Expense": "13.5",
"Cost of Goods Sold": "3.95",
"Research and Development": "-32.1",
"Other Revenues": "40.4",
"Comprehensive Net Income": "30.1",
"Economic Capital Ratio": "-22.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001125345_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "119,457",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,822",
"Liabilities, Non-Current": "0",
"Other Assets": "1,290",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "18,046",
"Other Net Income": "-627",
"Other Revenues": "58,035",
"Property and Equipment": "5,035",
"Research and Development": "46,582",
"Selling, General and Administrative Expense": "11,087"
},
"output_variables": {
"Assets": "125,782",
"Liabilities": "46,868",
"Expenses": "57,669",
"Revenues": "58,035",
"Stockholders Equity": "78,914",
"Net Income": "-261",
"Comprehensive Net Income": "-261",
"BaseVar": "144,490",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "302%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "164,737",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,094",
"Liabilities, Non-Current": "0",
"Other Assets": "2,364",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "25,506",
"Other Net Income": "2.0",
"Other Revenues": "47,797",
"Property and Equipment": "6,785",
"Research and Development": "70,186",
"Selling, General and Administrative Expense": "15,926"
},
"output_variables": {
"Assets": "173,886",
"Liabilities": "52,600",
"Expenses": "86,112",
"Revenues": "47,797",
"Stockholders Equity": "121,286",
"Net Income": "-38,313",
"Comprehensive Net Income": "-38,313",
"BaseVar": "180,198",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "302%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "342,384",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,288",
"Liabilities, Non-Current": "0",
"Other Assets": "2,044",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "22,644",
"Other Net Income": "42",
"Other Revenues": "100,854",
"Property and Equipment": "14,841",
"Research and Development": "98,271",
"Selling, General and Administrative Expense": "22,765"
},
"output_variables": {
"Assets": "359,269",
"Liabilities": "45,932",
"Expenses": "121,036",
"Revenues": "100,854",
"Stockholders Equity": "313,337",
"Net Income": "-20,140",
"Comprehensive Net Income": "-20,140",
"BaseVar": "313,566",
"ECR before LimitedLiability": "327%",
"Economic Capital Ratio": "387%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "283,947",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,302",
"Liabilities, Non-Current": "0",
"Other Assets": "9,355",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "15,210",
"Other Net Income": "1,095",
"Other Revenues": "93,715",
"Property and Equipment": "17,961",
"Research and Development": "167,052",
"Selling, General and Administrative Expense": "43,523"
},
"output_variables": {
"Assets": "311,263",
"Liabilities": "42,512",
"Expenses": "210,575",
"Revenues": "93,715",
"Stockholders Equity": "268,751",
"Net Income": "-115,766",
"Comprehensive Net Income": "-115,766",
"BaseVar": "329,580",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "346%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "322,298",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "49,755",
"Liabilities, Non-Current": "0",
"Other Assets": "1,602",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "24,890",
"Other Net Income": "3,164",
"Other Revenues": "140,721",
"Property and Equipment": "49,983",
"Research and Development": "203,300",
"Selling, General and Administrative Expense": "37,098"
},
"output_variables": {
"Assets": "373,883",
"Liabilities": "74,645",
"Expenses": "240,398",
"Revenues": "140,721",
"Stockholders Equity": "299,238",
"Net Income": "-96,512",
"Comprehensive Net Income": "-96,512",
"BaseVar": "416,406",
"ECR before LimitedLiability": "248%",
"Economic Capital Ratio": "334%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "269,124",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "59,940",
"Liabilities, Non-Current": "0",
"Other Assets": "6,294",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "29,313",
"Other Net Income": "559",
"Other Revenues": "118,564",
"Property and Equipment": "56,712",
"Research and Development": "339,515",
"Selling, General and Administrative Expense": "56,028"
},
"output_variables": {
"Assets": "332,130",
"Liabilities": "89,253",
"Expenses": "395,544",
"Revenues": "118,564",
"Stockholders Equity": "242,877",
"Net Income": "-276,420",
"Comprehensive Net Income": "-276,420",
"BaseVar": "468,025",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "246%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "239,785",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "45,167",
"Liabilities, Non-Current": "27,553",
"Other Assets": "24,505",
"Other Compr. Net Income": "19",
"Other Expenses": "0",
"Other Liabilities": "9,153",
"Other Net Income": "-202",
"Other Revenues": "62,911",
"Property and Equipment": "48,211",
"Research and Development": "202,748",
"Selling, General and Administrative Expense": "57,098"
},
"output_variables": {
"Assets": "312,501",
"Liabilities": "81,873",
"Expenses": "259,846",
"Revenues": "62,911",
"Stockholders Equity": "230,628",
"Net Income": "-197,137",
"Comprehensive Net Income": "-197,128",
"BaseVar": "358,676",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "271%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "312,594",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "50,673",
"Liabilities, Non-Current": "25,260",
"Other Assets": "23,924",
"Other Compr. Net Income": "19",
"Other Expenses": "0",
"Other Liabilities": "6,926",
"Other Net Income": "25,237",
"Other Revenues": "92,294",
"Property and Equipment": "42,225",
"Research and Development": "189,742",
"Selling, General and Administrative Expense": "38,319"
},
"output_variables": {
"Assets": "378,743",
"Liabilities": "82,859",
"Expenses": "228,061",
"Revenues": "92,294",
"Stockholders Equity": "295,884",
"Net Income": "-110,530",
"Comprehensive Net Income": "-110,521",
"BaseVar": "403,607",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "323%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "279,560",
"Cost of Goods Sold": "2,651",
"Intangible Assets": "0",
"Liabilities, Current": "74,578",
"Liabilities, Non-Current": "21,049",
"Other Assets": "18,009",
"Other Compr. Net Income": "-64",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "915",
"Other Revenues": "86,203",
"Property and Equipment": "37,676",
"Research and Development": "248,802",
"Selling, General and Administrative Expense": "75,376"
},
"output_variables": {
"Assets": "335,245",
"Liabilities": "95,627",
"Expenses": "326,829",
"Revenues": "86,203",
"Stockholders Equity": "239,618",
"Net Income": "-239,710",
"Comprehensive Net Income": "-239,742",
"BaseVar": "422,441",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "254%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "222,180",
"Cost of Goods Sold": "3,602",
"Intangible Assets": "0",
"Liabilities, Current": "48,611",
"Liabilities, Non-Current": "30,364",
"Other Assets": "28,713",
"Other Compr. Net Income": "-37",
"Other Expenses": "4,033",
"Other Liabilities": "59,480",
"Other Net Income": "1,300",
"Other Revenues": "125,028",
"Property and Equipment": "29,575",
"Research and Development": "197,334",
"Selling, General and Administrative Expense": "58,649"
},
"output_variables": {
"Assets": "280,468",
"Liabilities": "138,455",
"Expenses": "263,618",
"Revenues": "125,028",
"Stockholders Equity": "142,013",
"Net Income": "-137,290",
"Comprehensive Net Income": "-137,308",
"BaseVar": "404,453",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "216%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 2.2271609293519843,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001125345.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001125345.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001125345.svg"
},
{
"company_id": "0001603207",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001603207.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001603207.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001603207_main_keyfigs.svg",
"name": "Notable Labs Ltd",
"rank": 275,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001603207.svg",
"report_text": "The relative strengths and weaknesses of Notable Labs 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 Notable Labs Ltd compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Notable Labs Ltd is the variable Net Income, reducing the Economic Capital Ratio by 64% points.
The company's Economic Capital Ratio, given in the ranking table, is 222%, being 22% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001603207_2023_Notable_Labs_Ltd.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-15.0",
"Assets": "-11.8",
"Liabilities": "56.7",
"Stockholders Equity": "35.5",
"ECR before LimitedLiability": "-1.93",
"Assets, Current": "-16.6",
"Other Assets": "-17.9",
"Property and Equipment": "52.3",
"Other Liabilities": "33.4",
"Liabilities, Non-Current": "24.5",
"Other Expenses": "8.61",
"Expenses": "-50.7",
"Revenues": "-16.4",
"Net Income": "-64.0",
"Selling, General and Administrative Expense": "-16.6",
"Cost of Goods Sold": "4.60",
"Research and Development": "-47.3",
"Other Revenues": "-16.4",
"Comprehensive Net Income": "-63.8",
"Other Net Income": "1.45",
"Economic Capital Ratio": "-22.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001603207_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "22,149",
"Cost of Goods Sold": "104",
"Intangible Assets": "0",
"Liabilities, Current": "6,731",
"Liabilities, Non-Current": "477",
"Other Assets": "909",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "549",
"Other Revenues": "658",
"Property and Equipment": "6,601",
"Research and Development": "21,653",
"Selling, General and Administrative Expense": "11,754"
},
"output_variables": {
"Assets": "29,659",
"Liabilities": "7,208",
"Expenses": "33,511",
"Revenues": "658",
"Stockholders Equity": "22,451",
"Net Income": "-32,304",
"Comprehensive Net Income": "-32,304",
"BaseVar": "35,792",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "222%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.2241264667467853,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001603207.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001603207.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001603207.svg"
},
{
"company_id": "0001588972",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001588972.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001588972.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001588972.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001588972_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001588972_main_keyfigs.svg",
"name": "Societal CDMO Inc",
"rank": 276,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001588972.svg",
"report_text": "The relative strengths and weaknesses of Societal CDMO 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 Societal CDMO Inc compared to the market average is the variable Property and Equipment, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Societal CDMO Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 76% points.
The company's Economic Capital Ratio, given in the ranking table, is 220%, being 25% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001588972_2023_Societal_CDMO_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-8.09",
"Assets": "32.3",
"Liabilities": "79.8",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "102",
"Property and Equipment": "-4.53",
"Assets, Current": "82.6",
"Intangible Assets": "-9.60",
"Other Liabilities": "6.41",
"Liabilities, Current": "62.7",
"Liabilities, Non-Current": "14.2",
"Expenses": "-6.29",
"Revenues": "-19.0",
"Net Income": "-49.3",
"Cost of Goods Sold": "2.17",
"Other Expenses": "11.7",
"Research and Development": "-20.9",
"Other Revenues": "-19.0",
"Other Net Income": "-23.8",
"Comprehensive Net Income": "-49.2",
"Economic Capital Ratio": "68.7"
},
"2015": {
"Property and Equipment": "47.4",
"Assets": "-14.5",
"Liabilities": "-87.9",
"Stockholders Equity": "-78.4",
"ECR before LimitedLiability": "-32.8",
"Other Assets": "5.25",
"Intangible Assets": "46.1",
"Assets, Current": "-67.0",
"Other Liabilities": "-95.0",
"Liabilities, Non-Current": "-33.5",
"Liabilities, Current": "36.9",
"Other Expenses": "15.8",
"Expenses": "34.3",
"Revenues": "18.6",
"Net Income": "54.4",
"Cost of Goods Sold": "-17.4",
"Selling, General and Administrative Expense": "15.1",
"Research and Development": "20.8",
"Other Revenues": "18.6",
"Comprehensive Net Income": "54.5",
"Economic Capital Ratio": "-51.8"
},
"2016": {
"Other Assets": "1.26",
"Assets": "-12.1",
"Liabilities": "-56.6",
"Stockholders Equity": "-56.2",
"ECR before LimitedLiability": "-3.71",
"Assets, Current": "-47.1",
"Property and Equipment": "29.1",
"Intangible Assets": "23.9",
"Other Liabilities": "-83.7",
"Liabilities, Non-Current": "-15.4",
"Liabilities, Current": "37.0",
"Research and Development": "17.7",
"Expenses": "23.9",
"Revenues": "20.2",
"Net Income": "45.9",
"Selling, General and Administrative Expense": "20.4",
"Other Expenses": "4.43",
"Cost of Goods Sold": "-17.9",
"Other Revenues": "20.2",
"Comprehensive Net Income": "45.9",
"Economic Capital Ratio": "-26.1"
},
"2017": {
"Other Assets": "-4.34",
"Assets": "-47.9",
"Liabilities": "-91.5",
"Stockholders Equity": "-120",
"Intangible Assets": "7.53",
"Assets, Current": "-75.4",
"Property and Equipment": "8.31",
"Liabilities, Current": "-0.200",
"Other Liabilities": "-35.5",
"Liabilities, Non-Current": "-51.8",
"Selling, General and Administrative Expense": "7.53",
"Expenses": "7.57",
"Revenues": "7.54",
"Net Income": "8.48",
"Research and Development": "7.63",
"Other Expenses": "-1.89",
"Cost of Goods Sold": "-17.9",
"Other Revenues": "7.54",
"ECR before LimitedLiability": "-83.8",
"Comprehensive Net Income": "8.47",
"Economic Capital Ratio": "-103"
},
"2018": {
"Assets, Current": "-58.9",
"Assets": "-40.4",
"Liabilities": "-50.1",
"Stockholders Equity": "-136",
"ECR before LimitedLiability": "-96.9",
"Other Assets": "-3.94",
"Intangible Assets": "3.13",
"Property and Equipment": "11.9",
"Liabilities, Current": "3.98",
"Other Liabilities": "-10.6",
"Liabilities, Non-Current": "-5.72",
"Research and Development": "4.01",
"Expenses": "1.06",
"Revenues": "3.92",
"Net Income": "5.20",
"Cost of Goods Sold": "-2.79",
"Other Expenses": "-1.65",
"Selling, General and Administrative Expense": "2.67",
"Other Revenues": "3.92",
"Comprehensive Net Income": "5.15",
"Economic Capital Ratio": "-115"
},
"2019": {
"Other Assets": "-8.19",
"Assets": "-79.5",
"Liabilities": "-54.0",
"Stockholders Equity": "-157",
"Property and Equipment": "11.4",
"Assets, Current": "-81.7",
"Intangible Assets": "-0.891",
"Liabilities, Current": "6.87",
"Other Liabilities": "2.67",
"Liabilities, Non-Current": "-194",
"Expenses": "3.47",
"Revenues": "7.25",
"Net Income": "10.1",
"Cost of Goods Sold": "-9.24",
"Selling, General and Administrative Expense": "2.23",
"Research and Development": "6.61",
"Other Revenues": "7.25",
"ECR before LimitedLiability": "-70.7",
"Comprehensive Net Income": "9.95",
"Other Net Income": "-0.854",
"Economic Capital Ratio": "-97.9"
},
"2020": {
"Intangible Assets": "-1.74",
"Assets": "-67.3",
"Liabilities": "-58.5",
"Stockholders Equity": "-159",
"Other Assets": "-2.55",
"Property and Equipment": "20.6",
"Assets, Current": "-81.2",
"Liabilities, Non-Current": "-181",
"Liabilities, Current": "7.12",
"Other Liabilities": "3.17",
"Selling, General and Administrative Expense": "2.36",
"Expenses": "0.801",
"Revenues": "5.60",
"Net Income": "7.18",
"Cost of Goods Sold": "-3.00",
"Research and Development": "6.53",
"Other Expenses": "-0.947",
"Other Revenues": "5.60",
"ECR before LimitedLiability": "-98.8",
"Comprehensive Net Income": "7.16",
"Economic Capital Ratio": "-118"
},
"2021": {
"Assets, Current": "-87.9",
"Assets": "-55.8",
"Liabilities": "-79.8",
"Stockholders Equity": "-127",
"ECR before LimitedLiability": "-72.5",
"Other Assets": "-18.6",
"Property and Equipment": "54.2",
"Intangible Assets": "41.8",
"Liabilities, Current": "28.9",
"Other Liabilities": "20.4",
"Liabilities, Non-Current": "-146",
"Selling, General and Administrative Expense": "14.4",
"Expenses": "15.4",
"Revenues": "31.0",
"Net Income": "51.0",
"Research and Development": "35.2",
"Cost of Goods Sold": "-29.4",
"Other Revenues": "31.0",
"Comprehensive Net Income": "50.9",
"Other Net Income": "2.88",
"Economic Capital Ratio": "-80.1"
},
"2022": {
"Intangible Assets": "40.8",
"Assets": "-38.0",
"Liabilities": "-32.4",
"Stockholders Equity": "-76.2",
"ECR before LimitedLiability": "-4.79",
"Assets, Current": "-73.0",
"Other Assets": "-15.3",
"Property and Equipment": "63.1",
"Other Liabilities": "-35.0",
"Liabilities, Current": "32.7",
"Liabilities, Non-Current": "-32.2",
"Expenses": "19.2",
"Revenues": "41.8",
"Net Income": "58.6",
"Selling, General and Administrative Expense": "18.5",
"Cost of Goods Sold": "-36.4",
"Research and Development": "43.9",
"Other Revenues": "41.8",
"Comprehensive Net Income": "58.7",
"Other Net Income": "-4.06",
"Economic Capital Ratio": "-25.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001588972_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "20,374",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,445",
"Other Net Income": "-4,262",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "7,874",
"Selling, General and Administrative Expense": "3,998"
},
"output_variables": {
"Assets": "20,374",
"Liabilities": "1,445",
"Expenses": "11,872",
"Revenues": "0",
"Stockholders Equity": "18,929",
"Net Income": "-16,134",
"Comprehensive Net Income": "-16,134",
"BaseVar": "18,976",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "323%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "38,676",
"Cost of Goods Sold": "28,054",
"Intangible Assets": "46,462",
"Liabilities, Current": "9,487",
"Liabilities, Non-Current": "25,244",
"Other Assets": "15,637",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,421",
"Other Liabilities": "63,616",
"Other Net Income": "12",
"Other Revenues": "51,952",
"Property and Equipment": "37,922",
"Research and Development": "12,281",
"Selling, General and Administrative Expense": "13,017"
},
"output_variables": {
"Assets": "138,697",
"Liabilities": "98,347",
"Expenses": "48,931",
"Revenues": "51,952",
"Stockholders Equity": "40,350",
"Net Income": "3,033",
"Comprehensive Net Income": "3,033",
"BaseVar": "168,970",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "211%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "84,758",
"Cost of Goods Sold": "37,152",
"Intangible Assets": "43,879",
"Liabilities, Current": "16,261",
"Liabilities, Non-Current": "22,152",
"Other Assets": "17,060",
"Other Compr. Net Income": "0",
"Other Expenses": "16,419",
"Other Liabilities": "72,971",
"Other Net Income": "49",
"Other Revenues": "69,337",
"Property and Equipment": "37,300",
"Research and Development": "33,278",
"Selling, General and Administrative Expense": "12,742"
},
"output_variables": {
"Assets": "182,997",
"Liabilities": "111,384",
"Expenses": "99,591",
"Revenues": "69,337",
"Stockholders Equity": "71,613",
"Net Income": "-30,205",
"Comprehensive Net Income": "-30,205",
"BaseVar": "231,679",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "87,283",
"Cost of Goods Sold": "38,647",
"Intangible Assets": "41,296",
"Liabilities, Current": "49,904",
"Liabilities, Non-Current": "53,598",
"Other Assets": "18,573",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "28,137",
"Other Liabilities": "53,876",
"Other Net Income": "270",
"Other Revenues": "72,981",
"Property and Equipment": "39,074",
"Research and Development": "33,038",
"Selling, General and Administrative Expense": "31,079"
},
"output_variables": {
"Assets": "186,226",
"Liabilities": "157,378",
"Expenses": "130,902",
"Revenues": "72,981",
"Stockholders Equity": "28,848",
"Net Income": "-57,651",
"Comprehensive Net Income": "-57,651",
"BaseVar": "273,879",
"ECR before LimitedLiability": "3.0%",
"Economic Capital Ratio": "144%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "71,141",
"Cost of Goods Sold": "45,384",
"Intangible Assets": "38,712",
"Liabilities, Current": "29,029",
"Liabilities, Non-Current": "64,243",
"Other Assets": "0",
"Other Compr. Net Income": "-1.00",
"Other Expenses": "45,078",
"Other Liabilities": "81,721",
"Other Net Income": "469",
"Other Revenues": "79,925",
"Property and Equipment": "45,640",
"Research and Development": "42,086",
"Selling, General and Administrative Expense": "57,603"
},
"output_variables": {
"Assets": "155,493",
"Liabilities": "174,993",
"Expenses": "190,152",
"Revenues": "79,925",
"Stockholders Equity": "-19,500",
"Net Income": "-109,758",
"Comprehensive Net Income": "-109,758",
"BaseVar": "300,516",
"ECR before LimitedLiability": "-92%",
"Economic Capital Ratio": "132%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "60,160",
"Cost of Goods Sold": "55,075",
"Intangible Assets": "7,602",
"Liabilities, Current": "6,485",
"Liabilities, Non-Current": "110,686",
"Other Assets": "485",
"Other Compr. Net Income": "0.50",
"Other Expenses": "23,418",
"Other Liabilities": "0",
"Other Net Income": "-13,580",
"Other Revenues": "111,231",
"Property and Equipment": "42,212",
"Research and Development": "8,492",
"Selling, General and Administrative Expense": "20,698"
},
"output_variables": {
"Assets": "110,459",
"Liabilities": "117,171",
"Expenses": "107,684",
"Revenues": "111,231",
"Stockholders Equity": "-6,712",
"Net Income": "-10,033",
"Comprehensive Net Income": "-10,033",
"BaseVar": "230,063",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "141%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "54,069",
"Cost of Goods Sold": "55,812",
"Intangible Assets": "5,019",
"Liabilities, Current": "7,803",
"Liabilities, Non-Current": "108,097",
"Other Assets": "486",
"Other Compr. Net Income": "0",
"Other Expenses": "21,422",
"Other Liabilities": "1,615",
"Other Net Income": "-19,504",
"Other Revenues": "62,706",
"Property and Equipment": "43,841",
"Research and Development": "0",
"Selling, General and Administrative Expense": "18,094"
},
"output_variables": {
"Assets": "103,415",
"Liabilities": "117,515",
"Expenses": "95,327",
"Revenues": "62,706",
"Stockholders Equity": "-14,100",
"Net Income": "-52,125",
"Comprehensive Net Income": "-52,125",
"BaseVar": "199,234",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "135%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "57,529",
"Cost of Goods Sold": "56,287",
"Intangible Assets": "44,910",
"Liabilities, Current": "17,735",
"Liabilities, Non-Current": "97,059",
"Other Assets": "6,170",
"Other Compr. Net Income": "0",
"Other Expenses": "15,405",
"Other Liabilities": "3,459",
"Other Net Income": "2,326",
"Other Revenues": "75,508",
"Property and Equipment": "51,708",
"Research and Development": "0",
"Selling, General and Administrative Expense": "18,378"
},
"output_variables": {
"Assets": "160,317",
"Liabilities": "118,253",
"Expenses": "90,070",
"Revenues": "75,508",
"Stockholders Equity": "42,064",
"Net Income": "-12,236",
"Comprehensive Net Income": "-12,236",
"BaseVar": "223,237",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "194%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "55,586",
"Cost of Goods Sold": "73,678",
"Intangible Assets": "44,005",
"Liabilities, Current": "22,808",
"Liabilities, Non-Current": "35,551",
"Other Assets": "7,487",
"Other Compr. Net Income": "0",
"Other Expenses": "16,055",
"Other Liabilities": "39,225",
"Other Net Income": "-2,342",
"Other Revenues": "90,904",
"Property and Equipment": "50,365",
"Research and Development": "0",
"Selling, General and Administrative Expense": "22,017"
},
"output_variables": {
"Assets": "157,443",
"Liabilities": "97,584",
"Expenses": "111,751",
"Revenues": "90,904",
"Stockholders Equity": "59,859",
"Net Income": "-23,190",
"Comprehensive Net Income": "-23,190",
"BaseVar": "230,012",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "217%"
}
}
},
"top_rated": false,
"trend": 73.0,
"value": 2.1955221701369867,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001588972.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001588972.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001588972.svg"
},
{
"company_id": "0001372514",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001372514.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001372514.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001372514.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001372514_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001372514_main_keyfigs.svg",
"name": "Kiora Pharmaceuticals INC",
"rank": 277,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001372514.svg",
"report_text": "The relative strengths and weaknesses of Kiora Pharmaceuticals 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 Kiora Pharmaceuticals INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 93% points.The greatest weakness of Kiora Pharmaceuticals INC is the variable Assets, Current, reducing the Economic Capital Ratio by 49% points.
The company's Economic Capital Ratio, given in the ranking table, is 219%, being 25% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001372514_2023_Kiora_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-10.3",
"Assets": "-1.67",
"Liabilities, Current": "-51.4",
"Stockholders Equity": "-2.14",
"ECR before LimitedLiability": "-33.1",
"Other Assets": "-14.6",
"Intangible Assets": "-21.8",
"Assets, Current": "64.0",
"Other Expenses": "14.7",
"Expenses": "-8.02",
"Revenues": "-20.8",
"Net Income": "-48.6",
"Cost of Goods Sold": "2.28",
"Selling, General and Administrative Expense": "-22.6",
"Research and Development": "-1.47",
"Other Revenues": "-20.8",
"Other Liabilities": "32.5",
"Liabilities, Non-Current": "15.1",
"Other Net Income": "-21.8",
"Comprehensive Net Income": "-47.8",
"Economic Capital Ratio": "-52.1"
},
"2016": {
"Other Assets": "53.2",
"Assets": "-20.2",
"Liabilities": "-17.6",
"Stockholders Equity": "-81.1",
"ECR before LimitedLiability": "-102",
"Assets, Current": "-27.0",
"Property and Equipment": "-5.70",
"Intangible Assets": "-10.6",
"Other Liabilities": "5.88",
"Liabilities, Non-Current": "-7.76",
"Liabilities, Current": "-16.4",
"Research and Development": "-9.06",
"Expenses": "-8.77",
"Revenues": "-4.90",
"Net Income": "-12.5",
"Selling, General and Administrative Expense": "-5.20",
"Other Expenses": "5.20",
"Cost of Goods Sold": "0.846",
"Other Revenues": "-4.90",
"Comprehensive Net Income": "-12.5",
"Economic Capital Ratio": "-125"
},
"2017": {
"Other Assets": "23.3",
"Assets": "-12.5",
"Liabilities": "-26.8",
"Stockholders Equity": "-87.9",
"ECR before LimitedLiability": "-105",
"Intangible Assets": "-7.49",
"Assets, Current": "-13.1",
"Property and Equipment": "-3.71",
"Liabilities, Current": "-69.9",
"Other Liabilities": "5.46",
"Liabilities, Non-Current": "-0.402",
"Selling, General and Administrative Expense": "0.178",
"Expenses": "-0.973",
"Revenues": "-4.05",
"Net Income": "-4.96",
"Research and Development": "-6.06",
"Other Expenses": "5.18",
"Cost of Goods Sold": "0.796",
"Other Revenues": "-4.05",
"Comprehensive Net Income": "-4.99",
"Economic Capital Ratio": "-125"
},
"2019": {
"Other Assets": "-18.0",
"Assets": "-15.4",
"Liabilities": "32.9",
"Stockholders Equity": "5.01",
"ECR before LimitedLiability": "25.6",
"Property and Equipment": "-9.75",
"Assets, Current": "-52.6",
"Intangible Assets": "99.1",
"Liabilities, Current": "32.7",
"Other Liabilities": "29.9",
"Liabilities, Non-Current": "-31.6",
"Other Expenses": "10.6",
"Expenses": "-21.9",
"Revenues": "7.87",
"Net Income": "-13.1",
"Cost of Goods Sold": "5.60",
"Selling, General and Administrative Expense": "-17.9",
"Research and Development": "-19.7",
"Other Revenues": "7.87",
"Comprehensive Net Income": "-13.6",
"Economic Capital Ratio": "-1.55"
},
"2020": {
"Intangible Assets": "143",
"Assets": "5.30",
"Liabilities": "-48.7",
"Stockholders Equity": "-33.2",
"ECR before LimitedLiability": "-39.0",
"Other Assets": "-15.2",
"Property and Equipment": "-7.08",
"Assets, Current": "-86.7",
"Liabilities, Non-Current": "-105",
"Liabilities, Current": "23.2",
"Other Liabilities": "23.4",
"Other Revenues": "-15.8",
"Revenues": "-15.8",
"Net Income": "-12.4",
"Selling, General and Administrative Expense": "-11.2",
"Comprehensive Net Income": "-12.9",
"Other Net Income": "2.05",
"Research and Development": "1.79",
"Cost of Goods Sold": "3.83",
"Other Expenses": "7.40",
"Economic Capital Ratio": "-58.5"
},
"2021": {
"Assets, Current": "-81.6",
"Assets": "-44.5",
"Liabilities": "-32.1",
"Stockholders Equity": "-77.9",
"ECR before LimitedLiability": "-100.0",
"Other Assets": "-25.5",
"Property and Equipment": "-8.35",
"Intangible Assets": "42.4",
"Liabilities, Current": "26.5",
"Other Liabilities": "26.1",
"Liabilities, Non-Current": "-99.5",
"Selling, General and Administrative Expense": "-9.05",
"Expenses": "-36.2",
"Revenues": "-18.6",
"Net Income": "-51.0",
"Other Expenses": "-31.4",
"Cost of Goods Sold": "4.60",
"Other Revenues": "-18.6",
"Comprehensive Net Income": "-51.3",
"Other Net Income": "2.54",
"Economic Capital Ratio": "-108"
},
"2022": {
"Intangible Assets": "93.1",
"Assets": "16.0",
"Liabilities": "-6.79",
"Stockholders Equity": "13.1",
"ECR before LimitedLiability": "-4.90",
"Assets, Current": "-49.3",
"Other Assets": "-17.5",
"Property and Equipment": "-6.12",
"Other Liabilities": "26.5",
"Liabilities, Current": "7.64",
"Liabilities, Non-Current": "-43.4",
"Other Revenues": "-15.3",
"Revenues": "-15.3",
"Net Income": "-27.2",
"Comprehensive Net Income": "-27.4",
"Other Expenses": "3.81",
"Cost of Goods Sold": "4.01",
"Selling, General and Administrative Expense": "-23.8",
"Other Net Income": "-9.36",
"Research and Development": "13.9",
"Economic Capital Ratio": "-25.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001372514_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "9,449",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,421",
"Liabilities, Non-Current": "0",
"Other Assets": "59",
"Other Compr. Net Income": "119",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,710",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "2,717",
"Selling, General and Administrative Expense": "3,960"
},
"output_variables": {
"Assets": "9,508",
"Liabilities": "3,421",
"Expenses": "6,678",
"Revenues": "0",
"Stockholders Equity": "6,087",
"Net Income": "-8,388",
"Comprehensive Net Income": "-8,328",
"BaseVar": "10,718",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "211%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,154",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,308",
"Liabilities, Non-Current": "2,752",
"Other Assets": "5,539",
"Other Compr. Net Income": "5.4",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3.4",
"Other Revenues": "669",
"Property and Equipment": "38",
"Research and Development": "8,423",
"Selling, General and Administrative Expense": "5,594"
},
"output_variables": {
"Assets": "9,731",
"Liabilities": "10,060",
"Expenses": "14,016",
"Revenues": "669",
"Stockholders Equity": "-329",
"Net Income": "-13,343",
"Comprehensive Net Income": "-13,341",
"BaseVar": "17,242",
"ECR before LimitedLiability": "-142%",
"Economic Capital Ratio": "120%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,459",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,834",
"Liabilities, Non-Current": "1,399",
"Other Assets": "5,790",
"Other Compr. Net Income": "7.3",
"Other Expenses": "-1,342",
"Other Liabilities": "0",
"Other Net Income": "-0.65",
"Other Revenues": "408",
"Property and Equipment": "56",
"Research and Development": "10,330",
"Selling, General and Administrative Expense": "4,636"
},
"output_variables": {
"Assets": "14,305",
"Liabilities": "16,232",
"Expenses": "13,625",
"Revenues": "408",
"Stockholders Equity": "-1,927",
"Net Income": "-13,218",
"Comprehensive Net Income": "-13,214",
"BaseVar": "22,289",
"ECR before LimitedLiability": "-114%",
"Economic Capital Ratio": "127%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,324",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,657",
"Liabilities, Current": "1,415",
"Liabilities, Non-Current": "2,075",
"Other Assets": "114",
"Other Compr. Net Income": "5.9",
"Other Expenses": "95",
"Other Liabilities": "0",
"Other Net Income": "70",
"Other Revenues": "2,106",
"Property and Equipment": "17",
"Research and Development": "-1,579",
"Selling, General and Administrative Expense": "4,327"
},
"output_variables": {
"Assets": "10,113",
"Liabilities": "3,490",
"Expenses": "2,843",
"Revenues": "2,106",
"Stockholders Equity": "6,622",
"Net Income": "-667",
"Comprehensive Net Income": "-664",
"BaseVar": "9,314",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "304%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,810",
"Cost of Goods Sold": "0",
"Intangible Assets": "13,215",
"Liabilities, Current": "1,772",
"Liabilities, Non-Current": "6,386",
"Other Assets": "102",
"Other Compr. Net Income": "-91",
"Other Expenses": "15",
"Other Liabilities": "0",
"Other Net Income": "124",
"Other Revenues": "2,677",
"Property and Equipment": "31",
"Research and Development": "1,662",
"Selling, General and Administrative Expense": "4,743"
},
"output_variables": {
"Assets": "15,158",
"Liabilities": "8,158",
"Expenses": "6,420",
"Revenues": "2,677",
"Stockholders Equity": "7,000",
"Net Income": "-3,618",
"Comprehensive Net Income": "-3,663",
"BaseVar": "16,314",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "230%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "8,991",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,696",
"Liabilities, Current": "1,610",
"Liabilities, Non-Current": "7,224",
"Other Assets": "297",
"Other Compr. Net Income": "-103",
"Other Expenses": "5,147",
"Other Liabilities": "0",
"Other Net Income": "205",
"Other Revenues": "4.0",
"Property and Equipment": "74",
"Research and Development": "6,787",
"Selling, General and Administrative Expense": "5,555"
},
"output_variables": {
"Assets": "18,058",
"Liabilities": "8,833",
"Expenses": "17,490",
"Revenues": "4.0",
"Stockholders Equity": "9,225",
"Net Income": "-17,281",
"Comprehensive Net Income": "-17,332",
"BaseVar": "22,347",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "161%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "7,681",
"Cost of Goods Sold": "0",
"Intangible Assets": "10,743",
"Liabilities, Current": "3,272",
"Liabilities, Non-Current": "3,998",
"Other Assets": "199",
"Other Compr. Net Income": "-93",
"Other Expenses": "4,094",
"Other Liabilities": "0",
"Other Net Income": "-800",
"Other Revenues": "0",
"Property and Equipment": "55",
"Research and Development": "2,264",
"Selling, General and Administrative Expense": "9,874"
},
"output_variables": {
"Assets": "18,678",
"Liabilities": "7,271",
"Expenses": "16,233",
"Revenues": "0",
"Stockholders Equity": "11,408",
"Net Income": "-17,033",
"Comprehensive Net Income": "-17,079",
"BaseVar": "21,537",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "197%"
}
}
},
"top_rated": false,
"trend": 96.0,
"value": 2.194396977487538,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001372514.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001372514.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001372514.svg"
},
{
"company_id": "0001574094",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001574094.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001574094.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001574094_main_keyfigs.svg",
"name": "Renovorx Inc",
"rank": 278,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001574094.svg",
"report_text": "The relative strengths and weaknesses of Renovorx 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 Renovorx Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 77% points.The greatest weakness of Renovorx Inc is the variable Net Income, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 218%, being 27% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001574094_2023_Renovorx_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "54.2",
"Assets": "29.1",
"Liabilities": "69.1",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "111",
"Other Assets": "-5.44",
"Intangible Assets": "-3.63",
"Liabilities, Current": "27.7",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "24.3",
"Selling, General and Administrative Expense": "-3.77",
"Expenses": "2.68",
"Revenues": "-11.7",
"Net Income": "-13.7",
"Other Expenses": "5.40",
"Research and Development": "-1.74",
"Cost of Goods Sold": "2.77",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-13.7",
"Other Net Income": "-4.65",
"Economic Capital Ratio": "104"
},
"2022": {
"Intangible Assets": "-17.3",
"Assets": "-23.7",
"Liabilities": "77.5",
"Stockholders Equity": "60.3",
"ECR before LimitedLiability": "-6.24",
"Assets, Current": "39.4",
"Other Assets": "-26.9",
"Property and Equipment": "-9.58",
"Other Liabilities": "10.0",
"Liabilities, Current": "58.0",
"Liabilities, Non-Current": "33.6",
"Other Expenses": "9.88",
"Expenses": "-79.6",
"Revenues": "-21.9",
"Net Income": "-98.0",
"Selling, General and Administrative Expense": "-64.9",
"Cost of Goods Sold": "5.80",
"Research and Development": "-31.7",
"Other Revenues": "-21.9",
"Comprehensive Net Income": "-97.7",
"Economic Capital Ratio": "-26.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001574094_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "16,281",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "938",
"Liabilities, Non-Current": "0",
"Other Assets": "6.0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-653",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,039",
"Selling, General and Administrative Expense": "2,632"
},
"output_variables": {
"Assets": "16,287",
"Liabilities": "938",
"Expenses": "5,671",
"Revenues": "0",
"Stockholders Equity": "15,349",
"Net Income": "-6,324",
"Comprehensive Net Income": "-6,324",
"BaseVar": "11,774",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "379%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "7,265",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "534",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "17",
"Other Expenses": "0",
"Other Liabilities": "568",
"Other Net Income": "61",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "4,301",
"Selling, General and Administrative Expense": "5,649"
},
"output_variables": {
"Assets": "7,265",
"Liabilities": "1,102",
"Expenses": "9,950",
"Revenues": "0",
"Stockholders Equity": "6,163",
"Net Income": "-9,889",
"Comprehensive Net Income": "-9,880",
"BaseVar": "9,198",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "218%"
}
}
},
"top_rated": false,
"trend": -182.0,
"value": 2.181037711582163,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001574094.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001574094.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001574094.svg"
},
{
"company_id": "0001831828",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001831828.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001831828.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001831828_main_keyfigs.svg",
"name": "Vera Therapeutics Inc",
"rank": 279,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001831828.svg",
"report_text": "The relative strengths and weaknesses of Vera Therapeutics 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 Vera Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Vera Therapeutics Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 218%, being 27% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001831828_2023_Vera_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-12.1",
"Assets": "15.9",
"Liabilities": "-14.6",
"Stockholders Equity": "6.32",
"ECR before LimitedLiability": "-6.59",
"Assets, Current": "60.6",
"Other Assets": "-11.6",
"Property and Equipment": "-6.57",
"Other Liabilities": "-31.9",
"Liabilities, Current": "1.63",
"Liabilities, Non-Current": "14.7",
"Other Expenses": "6.71",
"Expenses": "-7.54",
"Revenues": "-15.1",
"Net Income": "-21.5",
"Selling, General and Administrative Expense": "7.85",
"Cost of Goods Sold": "3.95",
"Research and Development": "-25.1",
"Other Revenues": "-15.1",
"Comprehensive Net Income": "-21.4",
"Economic Capital Ratio": "-27.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001831828_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "125,698",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,600",
"Liabilities, Non-Current": "3,831",
"Other Assets": "5,686",
"Other Compr. Net Income": "0",
"Other Expenses": "1.0",
"Other Liabilities": "25,096",
"Other Net Income": "1,848",
"Other Revenues": "0",
"Property and Equipment": "51",
"Research and Development": "68,993",
"Selling, General and Administrative Expense": "21,910"
},
"output_variables": {
"Assets": "131,435",
"Liabilities": "54,527",
"Expenses": "90,904",
"Revenues": "0",
"Stockholders Equity": "76,908",
"Net Income": "-89,056",
"Comprehensive Net Income": "-89,056",
"BaseVar": "139,357",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "218%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.17746696116986,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001831828.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001831828.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001831828.svg"
},
{
"company_id": "0001860782",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001860782.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001860782.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001860782.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001860782_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001860782_main_keyfigs.svg",
"name": "2Seventy bio Inc",
"rank": 280,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001860782.svg",
"report_text": "The relative strengths and weaknesses of 2Seventy bio 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 2Seventy bio Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 76% points.The greatest weakness of 2Seventy bio Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 101% points.
The company's Economic Capital Ratio, given in the ranking table, is 217%, being 27% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001860782_2023_2Seventy_bio_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-60.7",
"Assets": "-9.26",
"Liabilities": "-57.2",
"Stockholders Equity": "-53.2",
"ECR before LimitedLiability": "-49.5",
"Other Assets": "80.1",
"Intangible Assets": "-7.69",
"Liabilities, Current": "12.4",
"Other Liabilities": "21.5",
"Liabilities, Non-Current": "-98.6",
"Selling, General and Administrative Expense": "7.61",
"Expenses": "5.88",
"Revenues": "-6.38",
"Net Income": "3.10",
"Other Expenses": "5.17",
"Research and Development": "-9.74",
"Cost of Goods Sold": "3.05",
"Other Revenues": "-6.38",
"Comprehensive Net Income": "3.00",
"Other Net Income": "3.71",
"Economic Capital Ratio": "-57.1"
},
"2022": {
"Intangible Assets": "-6.75",
"Assets": "5.34",
"Liabilities": "-41.4",
"Stockholders Equity": "-25.9",
"ECR before LimitedLiability": "-6.97",
"Assets, Current": "-45.0",
"Other Assets": "76.4",
"Property and Equipment": "9.81",
"Other Liabilities": "25.3",
"Liabilities, Current": "24.1",
"Liabilities, Non-Current": "-101",
"Other Expenses": "2.43",
"Expenses": "12.7",
"Net Income": "13.5",
"Other Net Income": "0.742",
"Selling, General and Administrative Expense": "13.6",
"Cost of Goods Sold": "3.56",
"Research and Development": "-6.74",
"Comprehensive Net Income": "13.4",
"Other Compr. Net Income": "-0.0530",
"Economic Capital Ratio": "-27.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001860782_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "291,564",
"Cost of Goods Sold": "2,517",
"Intangible Assets": "21,948",
"Liabilities, Current": "98,388",
"Liabilities, Non-Current": "300,330",
"Other Assets": "411,250",
"Other Compr. Net Income": "-712",
"Other Expenses": "10,510",
"Other Liabilities": "1,135",
"Other Net Income": "21,735",
"Other Revenues": "54,522",
"Property and Equipment": "34,913",
"Research and Development": "261,937",
"Selling, General and Administrative Expense": "93,506"
},
"output_variables": {
"Assets": "759,675",
"Liabilities": "399,853",
"Expenses": "368,470",
"Revenues": "54,522",
"Stockholders Equity": "359,822",
"Net Income": "-292,213",
"Comprehensive Net Income": "-292,569",
"BaseVar": "802,484",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "218%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "300,882",
"Cost of Goods Sold": "1,726",
"Intangible Assets": "19,358",
"Liabilities, Current": "79,794",
"Liabilities, Non-Current": "266,405",
"Other Assets": "280,690",
"Other Compr. Net Income": "-2,165",
"Other Expenses": "24,725",
"Other Liabilities": "0",
"Other Net Income": "8,987",
"Other Revenues": "91,496",
"Property and Equipment": "55,735",
"Research and Development": "248,735",
"Selling, General and Administrative Expense": "79,450"
},
"output_variables": {
"Assets": "656,665",
"Liabilities": "346,199",
"Expenses": "354,636",
"Revenues": "91,496",
"Stockholders Equity": "310,466",
"Net Income": "-254,153",
"Comprehensive Net Income": "-255,236",
"BaseVar": "730,074",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "217%"
}
}
},
"top_rated": false,
"trend": 44.0,
"value": 2.1736788913290344,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001860782.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001860782.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001860782.svg"
},
{
"company_id": "0001270073",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001270073.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001270073.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001270073.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001270073_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001270073_main_keyfigs.svg",
"name": "Intercept Pharmaceuticals INC",
"rank": 281,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001270073.svg",
"report_text": "The relative strengths and weaknesses of Intercept Pharmaceuticals 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 Intercept Pharmaceuticals INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 78% points.The greatest weakness of Intercept Pharmaceuticals INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 129% points.
The company's Economic Capital Ratio, given in the ranking table, is 217%, being 28% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001270073_2023_Intercept_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-1.27",
"Assets": "41.9",
"Liabilities": "59.3",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "129",
"Other Assets": "-3.38",
"Intangible Assets": "-5.37",
"Assets, Current": "69.8",
"Other Liabilities": "25.4",
"Liabilities, Non-Current": "13.9",
"Liabilities, Current": "25.4",
"Other Expenses": "9.31",
"Expenses": "6.68",
"Revenues": "-14.0",
"Net Income": "-6.43",
"Cost of Goods Sold": "1.47",
"Selling, General and Administrative Expense": "-1.62",
"Research and Development": "-2.51",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "-6.36",
"Economic Capital Ratio": "110"
},
"2016": {
"Other Assets": "-10.1",
"Assets": "16.2",
"Liabilities": "-64.4",
"Stockholders Equity": "-35.9",
"ECR before LimitedLiability": "-36.7",
"Assets, Current": "45.5",
"Property and Equipment": "-8.01",
"Intangible Assets": "-21.0",
"Other Liabilities": "23.9",
"Liabilities, Non-Current": "-127",
"Liabilities, Current": "25.9",
"Research and Development": "11.2",
"Expenses": "10.6",
"Revenues": "-14.3",
"Net Income": "-5.25",
"Selling, General and Administrative Expense": "-15.6",
"Other Expenses": "13.4",
"Cost of Goods Sold": "2.22",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "-5.25",
"Economic Capital Ratio": "-59.1"
},
"2017": {
"Other Assets": "-2.84",
"Assets": "-23.6",
"Liabilities": "-33.7",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-96.4",
"Intangible Assets": "-4.17",
"Assets, Current": "-3.27",
"Property and Equipment": "-1.44",
"Liabilities, Current": "2.51",
"Other Liabilities": "4.76",
"Liabilities, Non-Current": "-107",
"Other Revenues": "0.492",
"Revenues": "0.492",
"Net Income": "-0.594",
"Selling, General and Administrative Expense": "-2.79",
"Comprehensive Net Income": "-0.622",
"Research and Development": "0.491",
"Other Net Income": "-0.803",
"Other Expenses": "2.22",
"Cost of Goods Sold": "0.539",
"Economic Capital Ratio": "-116"
},
"2018": {
"Assets, Current": "-2.51",
"Assets": "-35.6",
"Liabilities": "-52.7",
"Stockholders Equity": "-120",
"Other Assets": "-2.06",
"Intangible Assets": "-2.90",
"Property and Equipment": "-1.35",
"Liabilities, Current": "1.68",
"Other Liabilities": "3.41",
"Liabilities, Non-Current": "-112",
"Expenses": "0.767",
"Revenues": "1.50",
"Net Income": "1.63",
"Cost of Goods Sold": "0.680",
"Other Expenses": "1.48",
"Selling, General and Administrative Expense": "-1.49",
"Other Revenues": "1.50",
"ECR before LimitedLiability": "-94.0",
"Other Net Income": "-0.588",
"Comprehensive Net Income": "1.58",
"Economic Capital Ratio": "-112"
},
"2019": {
"Other Assets": "-1.04",
"Assets": "-27.7",
"Liabilities": "-68.6",
"Stockholders Equity": "-107",
"Property and Equipment": "-0.771",
"Intangible Assets": "-1.13",
"Liabilities, Current": "1.34",
"Other Liabilities": "2.18",
"Liabilities, Non-Current": "-125",
"Other Expenses": "1.03",
"Expenses": "1.63",
"Revenues": "0.860",
"Net Income": "2.35",
"Cost of Goods Sold": "0.405",
"Selling, General and Administrative Expense": "-0.588",
"Research and Development": "0.849",
"Other Revenues": "0.860",
"ECR before LimitedLiability": "-70.9",
"Comprehensive Net Income": "2.29",
"Other Net Income": "-0.283",
"Economic Capital Ratio": "-98.1"
},
"2020": {
"Intangible Assets": "-5.17",
"Assets": "-47.9",
"Liabilities": "-35.8",
"Stockholders Equity": "-150",
"ECR before LimitedLiability": "-106",
"Other Assets": "-4.18",
"Property and Equipment": "-2.42",
"Assets, Current": "-10.1",
"Liabilities, Non-Current": "-95.2",
"Liabilities, Current": "1.83",
"Other Liabilities": "4.78",
"Selling, General and Administrative Expense": "-3.18",
"Expenses": "1.49",
"Revenues": "5.34",
"Net Income": "5.85",
"Research and Development": "2.39",
"Other Expenses": "1.74",
"Other Revenues": "5.34",
"Other Net Income": "-1.00",
"Comprehensive Net Income": "5.81",
"Economic Capital Ratio": "-125"
},
"2021": {
"Assets, Current": "-30.8",
"Assets": "-69.9",
"Liabilities": "-81.9",
"Stockholders Equity": "-189",
"Other Assets": "-4.57",
"Property and Equipment": "-1.85",
"Intangible Assets": "-3.93",
"ECR before LimitedLiability": "-133",
"Other Liabilities": "4.01",
"Liabilities, Non-Current": "-124",
"Selling, General and Administrative Expense": "-1.13",
"Expenses": "3.20",
"Revenues": "7.80",
"Net Income": "10.8",
"Other Expenses": "1.75",
"Research and Development": "1.77",
"Cost of Goods Sold": "0.781",
"Other Revenues": "7.80",
"Comprehensive Net Income": "10.8",
"Other Net Income": "-0.809",
"Economic Capital Ratio": "-141"
},
"2022": {
"Intangible Assets": "-15.4",
"Assets": "-60.7",
"Liabilities": "-54.7",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "-7.68",
"Assets, Current": "-31.1",
"Other Assets": "-21.3",
"Property and Equipment": "-8.24",
"Other Liabilities": "33.1",
"Liabilities, Current": "-19.8",
"Liabilities, Non-Current": "-71.7",
"Other Expenses": "8.66",
"Expenses": "37.8",
"Revenues": "27.5",
"Net Income": "78.3",
"Selling, General and Administrative Expense": "6.30",
"Research and Development": "16.6",
"Other Revenues": "27.5",
"Comprehensive Net Income": "78.2",
"Other Net Income": "49.2",
"Economic Capital Ratio": "-28.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001270073_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "641,693",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "47,373",
"Liabilities, Non-Current": "0",
"Other Assets": "4,018",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "6,236",
"Other Net Income": "5,509",
"Other Revenues": "0",
"Property and Equipment": "10,047",
"Research and Development": "128,193",
"Selling, General and Administrative Expense": "103,745"
},
"output_variables": {
"Assets": "655,758",
"Liabilities": "53,609",
"Expenses": "231,938",
"Revenues": "0",
"Stockholders Equity": "602,149",
"Net Income": "-226,429",
"Comprehensive Net Income": "-226,429",
"BaseVar": "473,407",
"ECR before LimitedLiability": "306%",
"Economic Capital Ratio": "373%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "707,865",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "78,512",
"Liabilities, Non-Current": "341,356",
"Other Assets": "20,093",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "4,453",
"Other Net Income": "-10,292",
"Other Revenues": "24,951",
"Property and Equipment": "11,295",
"Research and Development": "153,893",
"Selling, General and Administrative Expense": "273,596"
},
"output_variables": {
"Assets": "739,253",
"Liabilities": "424,321",
"Expenses": "427,489",
"Revenues": "24,951",
"Stockholders Equity": "314,932",
"Net Income": "-412,830",
"Comprehensive Net Income": "-412,830",
"BaseVar": "813,153",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "186%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "448,307",
"Cost of Goods Sold": "1,371",
"Intangible Assets": "0",
"Liabilities, Current": "104,034",
"Liabilities, Non-Current": "361,255",
"Other Assets": "19,856",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,672",
"Other Net Income": "-24,755",
"Other Revenues": "130,956",
"Property and Equipment": "16,184",
"Research and Development": "191,499",
"Selling, General and Administrative Expense": "273,698"
},
"output_variables": {
"Assets": "484,347",
"Liabilities": "467,961",
"Expenses": "466,568",
"Revenues": "130,956",
"Stockholders Equity": "16,386",
"Net Income": "-360,367",
"Comprehensive Net Income": "-360,367",
"BaseVar": "787,294",
"ECR before LimitedLiability": "-68%",
"Economic Capital Ratio": "136%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "482,425",
"Cost of Goods Sold": "5,996",
"Intangible Assets": "0",
"Liabilities, Current": "114,205",
"Liabilities, Non-Current": "375,021",
"Other Assets": "16,331",
"Other Compr. Net Income": "-1,473",
"Other Expenses": "0",
"Other Liabilities": "811",
"Other Net Income": "-23,401",
"Other Revenues": "262,651",
"Property and Equipment": "10,411",
"Research and Development": "212,914",
"Selling, General and Administrative Expense": "241,104"
},
"output_variables": {
"Assets": "509,167",
"Liabilities": "490,037",
"Expenses": "460,014",
"Revenues": "262,651",
"Stockholders Equity": "19,130",
"Net Income": "-220,764",
"Comprehensive Net Income": "-221,500",
"BaseVar": "873,371",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "140%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "721,315",
"Cost of Goods Sold": "12,649",
"Intangible Assets": "0",
"Liabilities, Current": "162,005",
"Liabilities, Non-Current": "541,325",
"Other Assets": "28,369",
"Other Compr. Net Income": "-1,470",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-34,961",
"Other Revenues": "444,129",
"Property and Equipment": "5,202",
"Research and Development": "257,181",
"Selling, General and Administrative Expense": "360,524"
},
"output_variables": {
"Assets": "754,886",
"Liabilities": "703,330",
"Expenses": "630,354",
"Revenues": "444,129",
"Stockholders Equity": "51,556",
"Net Income": "-221,186",
"Comprehensive Net Income": "-221,922",
"BaseVar": "1,284,565",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "141%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "545,741",
"Cost of Goods Sold": "9,288",
"Intangible Assets": "0",
"Liabilities, Current": "179,076",
"Liabilities, Non-Current": "568,266",
"Other Assets": "28,422",
"Other Compr. Net Income": "1,119",
"Other Expenses": "14,630",
"Other Liabilities": "0",
"Other Net Income": "-50,640",
"Other Revenues": "480,377",
"Property and Equipment": "6,326",
"Research and Development": "180,256",
"Selling, General and Administrative Expense": "342,375"
},
"output_variables": {
"Assets": "580,489",
"Liabilities": "747,342",
"Expenses": "546,549",
"Revenues": "480,377",
"Stockholders Equity": "-166,853",
"Net Income": "-116,812",
"Comprehensive Net Income": "-116,252",
"BaseVar": "1,203,258",
"ECR before LimitedLiability": "-72%",
"Economic Capital Ratio": "135%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "502,292",
"Cost of Goods Sold": "1,624",
"Intangible Assets": "0",
"Liabilities, Current": "166,817",
"Liabilities, Non-Current": "544,168",
"Other Assets": "21,354",
"Other Compr. Net Income": "-998",
"Other Expenses": "14,415",
"Other Liabilities": "0",
"Other Net Income": "-34,007",
"Other Revenues": "505,801",
"Property and Equipment": "3,377",
"Research and Development": "183,975",
"Selling, General and Administrative Expense": "173,664"
},
"output_variables": {
"Assets": "527,023",
"Liabilities": "710,985",
"Expenses": "373,678",
"Revenues": "505,801",
"Stockholders Equity": "-183,962",
"Net Income": "98,116",
"Comprehensive Net Income": "97,617",
"BaseVar": "1,076,246",
"ECR before LimitedLiability": "-49%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "540,127",
"Cost of Goods Sold": "-2,194",
"Intangible Assets": "0",
"Liabilities, Current": "230,077",
"Liabilities, Non-Current": "230,557",
"Other Assets": "12,597",
"Other Compr. Net Income": "-422",
"Other Expenses": "-30",
"Other Liabilities": "0",
"Other Net Income": "1,903,824",
"Other Revenues": "186,098",
"Property and Equipment": "987",
"Research and Development": "174,810",
"Selling, General and Administrative Expense": "141,054"
},
"output_variables": {
"Assets": "553,711",
"Liabilities": "460,634",
"Expenses": "313,640",
"Revenues": "186,098",
"Stockholders Equity": "93,077",
"Net Income": "1,776,281",
"Comprehensive Net Income": "1,776,071",
"BaseVar": "1,709,164",
"ECR before LimitedLiability": "390%",
"Economic Capital Ratio": "432%"
}
}
},
"top_rated": false,
"trend": 141.0,
"value": 2.16659336156403,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001270073.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001270073.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001270073.svg"
},
{
"company_id": "0000906709",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000906709.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000906709.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000906709.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000906709_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000906709_main_keyfigs.svg",
"name": "Nektar Therapeutics",
"rank": 282,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000906709.svg",
"report_text": "The relative strengths and weaknesses of Nektar Therapeutics 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 Nektar Therapeutics compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Nektar Therapeutics is the variable Other Liabilities, reducing the Economic Capital Ratio by 37% points.
The company's Economic Capital Ratio, given in the ranking table, is 215%, being 30% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000906709_2023_Nektar_Therapeutics.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "52.3",
"Assets": "54.8",
"Liabilities": "-96.8",
"Stockholders Equity": "-20.8",
"ECR before LimitedLiability": "37.3",
"Intangible Assets": "6.32",
"Property and Equipment": "14.6",
"Assets, Current": "-13.0",
"Other Liabilities": "-29.6",
"Liabilities, Non-Current": "7.32",
"Liabilities, Current": "-71.3",
"Research and Development": "9.41",
"Expenses": "38.9",
"Revenues": "-15.2",
"Net Income": "22.7",
"Other Expenses": "6.02",
"Cost of Goods Sold": "3.53",
"Selling, General and Administrative Expense": "18.6",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "22.4",
"Economic Capital Ratio": "-38.3"
},
"2012": {
"Property and Equipment": "0.969",
"Assets": "1.52",
"Liabilities": "-107",
"Stockholders Equity": "-64.8",
"Assets, Current": "-0.139",
"Intangible Assets": "0.593",
"Liabilities, Current": "1.14",
"Other Liabilities": "-150",
"Liabilities, Non-Current": "0.367",
"Selling, General and Administrative Expense": "1.32",
"Expenses": "3.17",
"Revenues": "-0.239",
"Net Income": "1.38",
"Research and Development": "0.0462",
"Other Expenses": "0.549",
"Cost of Goods Sold": "0.184",
"Other Revenues": "-0.239",
"ECR before LimitedLiability": "-6.20",
"Comprehensive Net Income": "1.40",
"Other Net Income": "-0.114",
"Economic Capital Ratio": "-79.3"
},
"2013": {
"Other Assets": "-1.02",
"Assets": "-5.94",
"Liabilities": "-70.5",
"Stockholders Equity": "-102",
"ECR before LimitedLiability": "-79.9",
"Intangible Assets": "1.68",
"Property and Equipment": "3.28",
"Assets, Current": "-8.05",
"Liabilities, Non-Current": "0.546",
"Liabilities, Current": "2.93",
"Other Liabilities": "-106",
"Selling, General and Administrative Expense": "4.46",
"Expenses": "5.40",
"Revenues": "0.324",
"Net Income": "4.48",
"Other Expenses": "1.30",
"Research and Development": "-1.07",
"Cost of Goods Sold": "0.614",
"Comprehensive Net Income": "4.41",
"Other Net Income": "-0.983",
"Economic Capital Ratio": "-108"
},
"2014": {
"Other Assets": "-19.2",
"Assets": "-47.9",
"Liabilities": "-116",
"Stockholders Equity": "-134",
"Property and Equipment": "6.29",
"Assets, Current": "-55.5",
"Intangible Assets": "5.95",
"Other Liabilities": "-161",
"Liabilities, Current": "6.42",
"Liabilities, Non-Current": "5.22",
"Selling, General and Administrative Expense": "6.29",
"Expenses": "6.99",
"Revenues": "6.22",
"Net Income": "8.31",
"Cost of Goods Sold": "2.88",
"Other Expenses": "5.94",
"Other Revenues": "6.22",
"ECR before LimitedLiability": "-73.6",
"Other Net Income": "-6.24",
"Comprehensive Net Income": "8.34",
"Economic Capital Ratio": "-107"
},
"2015": {
"Property and Equipment": "0.895",
"Assets": "-53.9",
"Liabilities": "-111",
"Stockholders Equity": "-146",
"Other Assets": "-7.53",
"Assets, Current": "-51.2",
"Other Liabilities": "-173",
"Liabilities, Non-Current": "0.400",
"Liabilities, Current": "1.99",
"Other Expenses": "0.372",
"Expenses": "2.42",
"Revenues": "1.24",
"Net Income": "3.81",
"Cost of Goods Sold": "0.0844",
"Selling, General and Administrative Expense": "1.24",
"Research and Development": "0.0274",
"Other Revenues": "1.24",
"ECR before LimitedLiability": "-103",
"Other Net Income": "-0.197",
"Comprehensive Net Income": "3.82",
"Economic Capital Ratio": "-122"
},
"2016": {
"Other Assets": "-19.3",
"Assets": "-29.1",
"Liabilities": "-108",
"Stockholders Equity": "-111",
"Assets, Current": "-22.8",
"Property and Equipment": "7.30",
"Other Liabilities": "-166",
"Liabilities, Non-Current": "7.32",
"Liabilities, Current": "7.73",
"Research and Development": "1.71",
"Expenses": "8.19",
"Revenues": "7.28",
"Net Income": "8.39",
"Selling, General and Administrative Expense": "7.52",
"Other Expenses": "7.28",
"Cost of Goods Sold": "2.55",
"Other Revenues": "7.28",
"ECR before LimitedLiability": "-74.0",
"Comprehensive Net Income": "8.38",
"Other Net Income": "-6.96",
"Economic Capital Ratio": "-96.4"
},
"2017": {
"Other Assets": "-4.02",
"Assets": "-65.3",
"Liabilities": "-71.0",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "-71.3",
"Assets, Current": "-63.8",
"Property and Equipment": "4.10",
"Liabilities, Current": "20.5",
"Other Liabilities": "-151",
"Liabilities, Non-Current": "18.1",
"Selling, General and Administrative Expense": "20.0",
"Expenses": "20.0",
"Revenues": "20.4",
"Net Income": "21.3",
"Research and Development": "-10.7",
"Other Expenses": "4.30",
"Cost of Goods Sold": "3.93",
"Other Revenues": "20.4",
"Comprehensive Net Income": "21.3",
"Other Net Income": "-7.84",
"Economic Capital Ratio": "-90.8"
},
"2018": {
"Assets, Current": "0.961",
"Assets": "7.99",
"Liabilities": "49.5",
"Stockholders Equity": "62.6",
"ECR before LimitedLiability": "166",
"Other Assets": "12.8",
"Intangible Assets": "-3.20",
"Property and Equipment": "-1.18",
"Liabilities, Current": "54.6",
"Other Liabilities": "-36.2",
"Liabilities, Non-Current": "24.7",
"Research and Development": "9.73",
"Expenses": "40.4",
"Revenues": "46.0",
"Net Income": "84.7",
"Cost of Goods Sold": "2.82",
"Other Expenses": "7.75",
"Selling, General and Administrative Expense": "20.8",
"Other Revenues": "46.0",
"Comprehensive Net Income": "84.4",
"Economic Capital Ratio": "148"
},
"2019": {
"Other Assets": "18.5",
"Assets": "52.6",
"Liabilities": "-1.70",
"Stockholders Equity": "76.0",
"ECR before LimitedLiability": "95.6",
"Property and Equipment": "-0.256",
"Assets, Current": "31.1",
"Intangible Assets": "-3.42",
"Liabilities, Current": "-8.10",
"Other Liabilities": "8.19",
"Liabilities, Non-Current": "-2.03",
"Other Expenses": "6.49",
"Expenses": "22.2",
"Revenues": "-6.87",
"Net Income": "15.2",
"Cost of Goods Sold": "2.00",
"Selling, General and Administrative Expense": "13.0",
"Research and Development": "0.499",
"Other Revenues": "-6.87",
"Comprehensive Net Income": "15.0",
"Economic Capital Ratio": "68.4"
},
"2020": {
"Intangible Assets": "-1.68",
"Assets": "25.6",
"Liabilities": "5.45",
"Stockholders Equity": "44.3",
"ECR before LimitedLiability": "59.1",
"Other Assets": "14.2",
"Property and Equipment": "0.982",
"Assets, Current": "10.2",
"Liabilities, Non-Current": "-7.36",
"Liabilities, Current": "30.2",
"Other Liabilities": "-19.4",
"Selling, General and Administrative Expense": "11.3",
"Expenses": "10.4",
"Revenues": "-2.44",
"Net Income": "7.43",
"Cost of Goods Sold": "1.69",
"Research and Development": "-5.38",
"Other Expenses": "2.76",
"Other Revenues": "-2.44",
"Comprehensive Net Income": "7.35",
"Economic Capital Ratio": "39.6"
},
"2021": {
"Assets, Current": "-15.3",
"Assets": "-2.94",
"Liabilities": "-21.6",
"Stockholders Equity": "-20.1",
"ECR before LimitedLiability": "-19.5",
"Other Assets": "10.6",
"Property and Equipment": "3.90",
"Liabilities, Current": "27.3",
"Other Liabilities": "-38.8",
"Liabilities, Non-Current": "-12.2",
"Selling, General and Administrative Expense": "8.45",
"Expenses": "3.37",
"Revenues": "-3.91",
"Net Income": "-7.38",
"Other Expenses": "6.47",
"Research and Development": "-12.1",
"Cost of Goods Sold": "0.896",
"Other Revenues": "-3.91",
"Comprehensive Net Income": "-7.52",
"Other Net Income": "-6.82",
"Economic Capital Ratio": "-27.1"
},
"2022": {
"Intangible Assets": "8.00",
"Assets": "-0.871",
"Liabilities": "-25.5",
"Stockholders Equity": "-21.4",
"ECR before LimitedLiability": "-9.10",
"Assets, Current": "-3.60",
"Other Assets": "-6.51",
"Property and Equipment": "1.82",
"Other Liabilities": "-36.7",
"Liabilities, Current": "33.7",
"Liabilities, Non-Current": "-24.9",
"Other Expenses": "-14.6",
"Expenses": "1.60",
"Revenues": "-1.60",
"Net Income": "0.968",
"Selling, General and Administrative Expense": "14.0",
"Research and Development": "2.07",
"Other Revenues": "-1.60",
"Comprehensive Net Income": "0.885",
"Other Net Income": "0.972",
"Economic Capital Ratio": "-29.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000906709_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "276,706",
"Cost of Goods Sold": "0",
"Intangible Assets": "76,501",
"Liabilities, Current": "275,532",
"Liabilities, Non-Current": "7,159",
"Other Assets": "174,767",
"Other Compr. Net Income": "0",
"Other Expenses": "22,909",
"Other Liabilities": "126,048",
"Other Net Income": "-9,023",
"Other Revenues": "71,480",
"Property and Equipment": "78,576",
"Research and Development": "126,766",
"Selling, General and Administrative Expense": "46,760"
},
"output_variables": {
"Assets": "606,550",
"Liabilities": "408,739",
"Expenses": "196,435",
"Revenues": "71,480",
"Stockholders Equity": "197,811",
"Net Income": "-133,978",
"Comprehensive Net Income": "-133,978",
"BaseVar": "646,114",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "196%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "314,631",
"Cost of Goods Sold": "0",
"Intangible Assets": "76,501",
"Liabilities, Current": "78,537",
"Liabilities, Non-Current": "8,407",
"Other Assets": "34,443",
"Other Compr. Net Income": "0",
"Other Expenses": "32,509",
"Other Liabilities": "363,828",
"Other Net Income": "-30,248",
"Other Revenues": "81,191",
"Property and Equipment": "72,215",
"Research and Development": "148,675",
"Selling, General and Administrative Expense": "41,614"
},
"output_variables": {
"Assets": "497,790",
"Liabilities": "450,772",
"Expenses": "222,798",
"Revenues": "81,191",
"Stockholders Equity": "47,018",
"Net Income": "-171,855",
"Comprehensive Net Income": "-171,855",
"BaseVar": "641,400",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "141%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "257,882",
"Cost of Goods Sold": "0",
"Intangible Assets": "76,501",
"Liabilities, Current": "98,221",
"Liabilities, Non-Current": "19,256",
"Other Assets": "33,170",
"Other Compr. Net Income": "0",
"Other Expenses": "40,754",
"Other Liabilities": "406,953",
"Other Net Income": "-39,638",
"Other Revenues": "148,921",
"Property and Equipment": "66,974",
"Research and Development": "190,010",
"Selling, General and Administrative Expense": "40,532"
},
"output_variables": {
"Assets": "434,527",
"Liabilities": "524,430",
"Expenses": "271,296",
"Revenues": "148,921",
"Stockholders Equity": "-89,903",
"Net Income": "-162,013",
"Comprehensive Net Income": "-162,013",
"BaseVar": "709,406",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "135%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "288,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "76,501",
"Liabilities, Current": "64,047",
"Liabilities, Non-Current": "14,721",
"Other Assets": "6,552",
"Other Compr. Net Income": "0",
"Other Expenses": "22,995",
"Other Liabilities": "326,521",
"Other Net Income": "-35,561",
"Other Revenues": "250,197",
"Property and Equipment": "70,368",
"Research and Development": "142,721",
"Selling, General and Administrative Expense": "40,887"
},
"output_variables": {
"Assets": "441,621",
"Liabilities": "405,289",
"Expenses": "206,604",
"Revenues": "250,197",
"Stockholders Equity": "36,332",
"Net Income": "8,033",
"Comprehensive Net Income": "8,033",
"BaseVar": "669,636",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "161%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "350,051",
"Cost of Goods Sold": "0",
"Intangible Assets": "76,501",
"Liabilities, Current": "61,246",
"Liabilities, Non-Current": "9,740",
"Other Assets": "4,173",
"Other Compr. Net Income": "-603",
"Other Expenses": "35,593",
"Other Liabilities": "424,646",
"Other Net Income": "-67,677",
"Other Revenues": "261,506",
"Property and Equipment": "71,336",
"Research and Development": "183,599",
"Selling, General and Administrative Expense": "43,042"
},
"output_variables": {
"Assets": "502,061",
"Liabilities": "495,632",
"Expenses": "262,234",
"Revenues": "261,506",
"Stockholders Equity": "6,429",
"Net Income": "-68,405",
"Comprehensive Net Income": "-68,706",
"BaseVar": "794,856",
"ECR before LimitedLiability": "-11%",
"Economic Capital Ratio": "141%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "426,252",
"Cost of Goods Sold": "0",
"Intangible Assets": "76,501",
"Liabilities, Current": "72,222",
"Liabilities, Non-Current": "5,000",
"Other Assets": "517",
"Other Compr. Net Income": "-383",
"Other Expenses": "30,710",
"Other Liabilities": "403,524",
"Other Net Income": "-36,006",
"Other Revenues": "132,979",
"Property and Equipment": "65,601",
"Research and Development": "205,046",
"Selling, General and Administrative Expense": "44,179"
},
"output_variables": {
"Assets": "568,871",
"Liabilities": "480,746",
"Expenses": "279,936",
"Revenues": "132,979",
"Stockholders Equity": "88,125",
"Net Income": "-182,963",
"Comprehensive Net Income": "-183,154",
"BaseVar": "749,461",
"ECR before LimitedLiability": "1.7%",
"Economic Capital Ratio": "143%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "326,820",
"Cost of Goods Sold": "0",
"Intangible Assets": "76,501",
"Liabilities, Current": "56,163",
"Liabilities, Non-Current": "5,992",
"Other Assets": "58,082",
"Other Compr. Net Income": "204",
"Other Expenses": "47,707",
"Other Liabilities": "358,883",
"Other Net Income": "-35,291",
"Other Revenues": "277,012",
"Property and Equipment": "47,463",
"Research and Development": "277,060",
"Selling, General and Administrative Expense": "51,623"
},
"output_variables": {
"Assets": "508,866",
"Liabilities": "421,038",
"Expenses": "376,390",
"Revenues": "277,012",
"Stockholders Equity": "87,828",
"Net Income": "-134,669",
"Comprehensive Net Income": "-134,567",
"BaseVar": "809,401",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "153%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,437,687",
"Cost of Goods Sold": "24,412",
"Intangible Assets": "76,501",
"Liabilities, Current": "82,002",
"Liabilities, Non-Current": "20,734",
"Other Assets": "587,133",
"Other Compr. Net Income": "239",
"Other Expenses": "20,085",
"Other Liabilities": "329,861",
"Other Net Income": "12,401",
"Other Revenues": "5,612,850",
"Property and Equipment": "48,851",
"Research and Development": "495,340",
"Selling, General and Administrative Expense": "81,586"
},
"output_variables": {
"Assets": "2,150,172",
"Liabilities": "432,597",
"Expenses": "621,423",
"Revenues": "5,612,850",
"Stockholders Equity": "1,717,575",
"Net Income": "5,003,828",
"Comprehensive Net Income": "5,003,948",
"BaseVar": "4,414,841",
"ECR before LimitedLiability": "677%",
"Economic Capital Ratio": "681%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,421,550",
"Cost of Goods Sold": "21,710",
"Intangible Assets": "76,501",
"Liabilities, Current": "353,893",
"Liabilities, Non-Current": "146,052",
"Other Assets": "414,306",
"Other Compr. Net Income": "-4,201",
"Other Expenses": "749",
"Other Liabilities": "72,020",
"Other Net Income": "1,826",
"Other Revenues": "1,181,153",
"Property and Equipment": "64,999",
"Research and Development": "454,361",
"Selling, General and Administrative Expense": "102,097"
},
"output_variables": {
"Assets": "1,977,356",
"Liabilities": "571,965",
"Expenses": "578,918",
"Revenues": "1,181,153",
"Stockholders Equity": "1,405,391",
"Net Income": "604,061",
"Comprehensive Net Income": "601,961",
"BaseVar": "2,157,709",
"ECR before LimitedLiability": "288%",
"Economic Capital Ratio": "360%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,138,005",
"Cost of Goods Sold": "19,670",
"Intangible Assets": "76,501",
"Liabilities, Current": "115,779",
"Liabilities, Non-Current": "145,353",
"Other Assets": "264,599",
"Other Compr. Net Income": "4,667",
"Other Expenses": "37,668",
"Other Liabilities": "200,340",
"Other Net Income": "-23,799",
"Other Revenues": "141,002",
"Property and Equipment": "59,662",
"Research and Development": "395,863",
"Selling, General and Administrative Expense": "105,990"
},
"output_variables": {
"Assets": "1,538,767",
"Liabilities": "461,472",
"Expenses": "559,191",
"Revenues": "141,002",
"Stockholders Equity": "1,077,295",
"Net Income": "-441,988",
"Comprehensive Net Income": "-439,655",
"BaseVar": "1,364,449",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "296%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "795,581",
"Cost of Goods Sold": "24,277",
"Intangible Assets": "76,501",
"Liabilities, Current": "85,200",
"Liabilities, Non-Current": "129,328",
"Other Assets": "184,597",
"Other Compr. Net Income": "-1,602",
"Other Expenses": "16,528",
"Other Liabilities": "223,153",
"Other Net Income": "-174,171",
"Other Revenues": "117,792",
"Property and Equipment": "60,510",
"Research and Development": "396,108",
"Selling, General and Administrative Expense": "127,646"
},
"output_variables": {
"Assets": "1,117,189",
"Liabilities": "437,681",
"Expenses": "564,559",
"Revenues": "117,792",
"Stockholders Equity": "679,508",
"Net Income": "-620,937",
"Comprehensive Net Income": "-621,738",
"BaseVar": "1,206,497",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "238%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "545,968",
"Cost of Goods Sold": "22,063",
"Intangible Assets": "76,501",
"Liabilities, Current": "68,204",
"Liabilities, Non-Current": "120,380",
"Other Assets": "55,680",
"Other Compr. Net Income": "-2,350",
"Other Expenses": "875",
"Other Liabilities": "155,378",
"Other Net Income": "-26,998",
"Other Revenues": "95,119",
"Property and Equipment": "32,451",
"Research and Development": "114,269",
"Selling, General and Administrative Expense": "90,896"
},
"output_variables": {
"Assets": "710,600",
"Liabilities": "343,962",
"Expenses": "228,103",
"Revenues": "95,119",
"Stockholders Equity": "366,638",
"Net Income": "-159,982",
"Comprehensive Net Income": "-161,157",
"BaseVar": "703,565",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "246%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 2.152424084028987,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000906709.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000906709.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000906709.svg"
},
{
"company_id": "0001851657",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001851657.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001851657.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001851657.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001851657_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001851657_main_keyfigs.svg",
"name": "Vaxxinity Inc",
"rank": 283,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001851657.svg",
"report_text": "The relative strengths and weaknesses of Vaxxinity 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 Vaxxinity Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Vaxxinity Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 214%, being 31% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001851657_2023_Vaxxinity_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "22.1",
"Assets": "-3.67",
"Liabilities": "31.5",
"Stockholders Equity": "19.6",
"ECR before LimitedLiability": "-6.96",
"Other Assets": "-16.6",
"Property and Equipment": "7.59",
"Intangible Assets": "-11.4",
"Liabilities, Current": "1.54",
"Other Liabilities": "5.31",
"Liabilities, Non-Current": "25.0",
"Selling, General and Administrative Expense": "-14.4",
"Expenses": "-34.3",
"Revenues": "-14.9",
"Net Income": "-47.6",
"Other Expenses": "-1.51",
"Research and Development": "-21.2",
"Cost of Goods Sold": "2.27",
"Other Revenues": "-14.9",
"Comprehensive Net Income": "-47.7",
"Economic Capital Ratio": "-14.6"
},
"2022": {
"Intangible Assets": "-12.5",
"Assets": "14.6",
"Liabilities": "-14.0",
"Stockholders Equity": "5.07",
"ECR before LimitedLiability": "-10.3",
"Assets, Current": "36.8",
"Other Assets": "-19.7",
"Property and Equipment": "19.0",
"Other Liabilities": "-10.2",
"Liabilities, Current": "-27.6",
"Liabilities, Non-Current": "22.7",
"Other Expenses": "6.83",
"Expenses": "-9.63",
"Revenues": "-15.3",
"Net Income": "-24.5",
"Selling, General and Administrative Expense": "-3.61",
"Cost of Goods Sold": "4.02",
"Research and Development": "-16.5",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "-24.4",
"Economic Capital Ratio": "-30.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001851657_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "154,129",
"Cost of Goods Sold": "1,937",
"Intangible Assets": "0",
"Liabilities, Current": "27,494",
"Liabilities, Non-Current": "237",
"Other Assets": "371",
"Other Compr. Net Income": "0",
"Other Expenses": "12,100",
"Other Liabilities": "10,323",
"Other Net Income": "0",
"Other Revenues": "66",
"Property and Equipment": "12,173",
"Research and Development": "71,379",
"Selling, General and Administrative Expense": "51,825"
},
"output_variables": {
"Assets": "166,673",
"Liabilities": "38,054",
"Expenses": "137,241",
"Revenues": "66",
"Stockholders Equity": "128,619",
"Net Income": "-137,175",
"Comprehensive Net Income": "-137,175",
"BaseVar": "171,017",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "261%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "93,887",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,941",
"Liabilities, Non-Current": "236",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "13,045",
"Other Net Income": "757",
"Other Revenues": "0",
"Property and Equipment": "12,512",
"Research and Development": "47,627",
"Selling, General and Administrative Expense": "28,352"
},
"output_variables": {
"Assets": "106,399",
"Liabilities": "44,222",
"Expenses": "75,979",
"Revenues": "0",
"Stockholders Equity": "62,177",
"Net Income": "-75,222",
"Comprehensive Net Income": "-75,222",
"BaseVar": "113,678",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "214%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 2.1409052949726943,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001851657.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001851657.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001851657.svg"
},
{
"company_id": "0001703647",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001703647.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001703647.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001703647.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001703647_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001703647_main_keyfigs.svg",
"name": "Korro Bio Inc",
"rank": 284,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001703647.svg",
"report_text": "The relative strengths and weaknesses of Korro Bio 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 Korro Bio Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Korro Bio Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 44% points.
The company's Economic Capital Ratio, given in the ranking table, is 214%, being 31% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001703647_2023_Korro_Bio_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-6.69",
"Assets": "44.2",
"Liabilities": "10.7",
"Stockholders Equity": "85.7",
"ECR before LimitedLiability": "123",
"Property and Equipment": "-2.59",
"Assets, Current": "83.7",
"Intangible Assets": "-6.31",
"Liabilities, Current": "-32.3",
"Other Liabilities": "20.9",
"Liabilities, Non-Current": "18.4",
"Other Expenses": "-1.04",
"Expenses": "27.8",
"Revenues": "0.713",
"Net Income": "29.6",
"Cost of Goods Sold": "3.13",
"Selling, General and Administrative Expense": "11.1",
"Research and Development": "14.5",
"Other Revenues": "0.713",
"Comprehensive Net Income": "29.3",
"Other Net Income": "1.00",
"Economic Capital Ratio": "96.3"
},
"2020": {
"Intangible Assets": "-5.87",
"Assets": "29.6",
"Liabilities": "7.26",
"Stockholders Equity": "58.4",
"ECR before LimitedLiability": "87.8",
"Other Assets": "6.17",
"Assets, Current": "30.2",
"Liabilities, Non-Current": "-17.5",
"Liabilities, Current": "19.7",
"Other Liabilities": "3.73",
"Selling, General and Administrative Expense": "6.30",
"Expenses": "20.5",
"Revenues": "2.66",
"Net Income": "24.4",
"Cost of Goods Sold": "2.77",
"Research and Development": "5.94",
"Other Expenses": "5.39",
"Other Revenues": "2.66",
"Other Net Income": "1.19",
"Comprehensive Net Income": "24.4",
"Economic Capital Ratio": "68.2"
},
"2021": {
"Assets, Current": "-4.15",
"Assets": "7.71",
"Liabilities": "2.07",
"Stockholders Equity": "13.6",
"ECR before LimitedLiability": "12.5",
"Other Assets": "24.2",
"Intangible Assets": "-8.82",
"Liabilities, Current": "30.1",
"Other Liabilities": "-1.42",
"Liabilities, Non-Current": "-28.9",
"Selling, General and Administrative Expense": "-2.81",
"Expenses": "-5.14",
"Revenues": "-4.62",
"Net Income": "-8.95",
"Other Expenses": "5.43",
"Research and Development": "-10.7",
"Cost of Goods Sold": "3.09",
"Other Revenues": "-4.62",
"Comprehensive Net Income": "-9.02",
"Other Net Income": "0.788",
"Economic Capital Ratio": "4.79"
},
"2022": {
"Intangible Assets": "-12.4",
"Assets": "13.9",
"Liabilities": "-17.8",
"ECR before LimitedLiability": "-10.4",
"Assets, Current": "-2.54",
"Other Assets": "36.6",
"Property and Equipment": "-2.34",
"Other Liabilities": "16.2",
"Liabilities, Current": "8.55",
"Liabilities, Non-Current": "-44.4",
"Other Expenses": "5.86",
"Expenses": "-6.91",
"Net Income": "-20.4",
"Selling, General and Administrative Expense": "-4.71",
"Cost of Goods Sold": "3.99",
"Research and Development": "-11.8",
"Other Revenues": "-15.2",
"Revenues": "-15.2",
"Comprehensive Net Income": "-20.4",
"Other Net Income": "1.52",
"Economic Capital Ratio": "-30.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001703647_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "221,355",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "52,780",
"Liabilities, Non-Current": "3,080",
"Other Assets": "101",
"Other Compr. Net Income": "54",
"Other Expenses": "16,000",
"Other Liabilities": "0",
"Other Net Income": "1,929",
"Other Revenues": "28,947",
"Property and Equipment": "1,762",
"Research and Development": "18,784",
"Selling, General and Administrative Expense": "14,838"
},
"output_variables": {
"Assets": "223,218",
"Liabilities": "55,860",
"Expenses": "49,622",
"Revenues": "28,947",
"Stockholders Equity": "167,358",
"Net Income": "-18,746",
"Comprehensive Net Income": "-18,719",
"BaseVar": "179,815",
"ECR before LimitedLiability": "248%",
"Economic Capital Ratio": "334%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "225,064",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,634",
"Liabilities, Non-Current": "30,597",
"Other Assets": "32,371",
"Other Compr. Net Income": "-27",
"Other Expenses": "35",
"Other Liabilities": "15,000",
"Other Net Income": "1,074",
"Other Revenues": "36,984",
"Property and Equipment": "7,287",
"Research and Development": "37,415",
"Selling, General and Administrative Expense": "27,119"
},
"output_variables": {
"Assets": "264,722",
"Liabilities": "72,231",
"Expenses": "64,569",
"Revenues": "36,984",
"Stockholders Equity": "192,491",
"Net Income": "-26,511",
"Comprehensive Net Income": "-26,524",
"BaseVar": "219,804",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "325%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "134,748",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,429",
"Liabilities, Non-Current": "28,938",
"Other Assets": "45,088",
"Other Compr. Net Income": "-89",
"Other Expenses": "1,045",
"Other Liabilities": "14,167",
"Other Net Income": "390",
"Other Revenues": "14,068",
"Property and Equipment": "5,522",
"Research and Development": "60,923",
"Selling, General and Administrative Expense": "37,176"
},
"output_variables": {
"Assets": "185,358",
"Liabilities": "54,534",
"Expenses": "99,144",
"Revenues": "14,068",
"Stockholders Equity": "130,824",
"Net Income": "-84,686",
"Comprehensive Net Income": "-84,730",
"BaseVar": "176,792",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "280%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "87,493",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,026",
"Liabilities, Non-Current": "26,850",
"Other Assets": "31,006",
"Other Compr. Net Income": "-371",
"Other Expenses": "988",
"Other Liabilities": "4,167",
"Other Net Income": "1,704",
"Other Revenues": "-4,931",
"Property and Equipment": "2,739",
"Research and Development": "41,416",
"Selling, General and Administrative Expense": "29,092"
},
"output_variables": {
"Assets": "121,238",
"Liabilities": "52,043",
"Expenses": "71,496",
"Revenues": "-4,931",
"Stockholders Equity": "69,195",
"Net Income": "-74,723",
"Comprehensive Net Income": "-74,909",
"BaseVar": "125,892",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "220%"
}
}
},
"top_rated": false,
"trend": -33.0,
"value": 2.1389725890431737,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001703647.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001703647.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001703647.svg"
},
{
"company_id": "0001173281",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001173281.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001173281.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001173281_main_keyfigs.svg",
"name": "Neubase Therapeutics Inc",
"rank": 285,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001173281.svg",
"report_text": "The relative strengths and weaknesses of Neubase Therapeutics 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 Neubase Therapeutics Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Neubase Therapeutics Inc is the variable Net Income, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 214%, being 31% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001173281_2023_Neubase_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-3.49",
"Assets": "-60.0",
"Liabilities": "20.2",
"Stockholders Equity": "-0.934",
"Property and Equipment": "-2.02",
"Assets, Current": "-5.01",
"Intangible Assets": "-4.68",
"Liabilities, Current": "5.96",
"ECR before LimitedLiability": "-74.9",
"Other Liabilities": "6.35",
"Liabilities, Non-Current": "7.06",
"Other Expenses": "-87.5",
"Expenses": "-112",
"Revenues": "-4.38",
"Net Income": "-142",
"Cost of Goods Sold": "1.63",
"Selling, General and Administrative Expense": "-5.04",
"Research and Development": "3.36",
"Other Revenues": "-4.38",
"Comprehensive Net Income": "-143",
"Economic Capital Ratio": "-102"
},
"2020": {
"Intangible Assets": "-5.36",
"Assets": "33.9",
"Liabilities": "70.5",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "112",
"Other Assets": "-4.79",
"Property and Equipment": "0.610",
"Assets, Current": "53.8",
"Liabilities, Non-Current": "25.9",
"Liabilities, Current": "57.8",
"Other Liabilities": "-11.7",
"Selling, General and Administrative Expense": "-16.7",
"Expenses": "-8.75",
"Revenues": "-13.3",
"Net Income": "-22.4",
"Cost of Goods Sold": "3.11",
"Research and Development": "-1.31",
"Other Expenses": "6.04",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "-22.4",
"Economic Capital Ratio": "92.7"
},
"2021": {
"Assets, Current": "30.0",
"Assets": "27.2",
"Liabilities": "33.8",
"Stockholders Equity": "77.8",
"ECR before LimitedLiability": "67.4",
"Other Assets": "2.49",
"Property and Equipment": "1.48",
"Intangible Assets": "-5.45",
"Liabilities, Current": "24.4",
"Other Liabilities": "21.7",
"Liabilities, Non-Current": "-12.5",
"Selling, General and Administrative Expense": "-5.09",
"Expenses": "-0.937",
"Revenues": "-11.3",
"Net Income": "-9.67",
"Research and Development": "1.30",
"Cost of Goods Sold": "2.70",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "-9.71",
"Other Net Income": "2.54",
"Economic Capital Ratio": "59.8"
},
"2022": {
"Intangible Assets": "-14.8",
"Assets": "-3.67",
"Liabilities": "35.7",
"Stockholders Equity": "27.7",
"ECR before LimitedLiability": "-10.7",
"Assets, Current": "-9.25",
"Other Assets": "16.4",
"Property and Equipment": "6.87",
"Other Liabilities": "31.1",
"Liabilities, Current": "29.6",
"Liabilities, Non-Current": "-26.2",
"Other Expenses": "8.18",
"Expenses": "-40.5",
"Revenues": "-18.2",
"Net Income": "-59.2",
"Selling, General and Administrative Expense": "-13.5",
"Cost of Goods Sold": "4.81",
"Research and Development": "-39.7",
"Other Revenues": "-18.2",
"Comprehensive Net Income": "-59.1",
"Economic Capital Ratio": "-31.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001173281_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "11,029",
"Cost of Goods Sold": "0",
"Intangible Assets": "146",
"Liabilities, Current": "2,502",
"Liabilities, Non-Current": "0",
"Other Assets": "925",
"Other Compr. Net Income": "0",
"Other Expenses": "13,589",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "431",
"Research and Development": "4,273",
"Selling, General and Administrative Expense": "9,096"
},
"output_variables": {
"Assets": "12,531",
"Liabilities": "2,502",
"Expenses": "26,958",
"Revenues": "0",
"Stockholders Equity": "10,029",
"Net Income": "-26,958",
"Comprehensive Net Income": "-26,958",
"BaseVar": "20,996",
"ECR before LimitedLiability": "-68%",
"Economic Capital Ratio": "136%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "32,809",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "469",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,150",
"Other Net Income": "-315",
"Other Revenues": "0",
"Property and Equipment": "1,167",
"Research and Development": "6,946",
"Selling, General and Administrative Expense": "10,123"
},
"output_variables": {
"Assets": "34,444",
"Liabilities": "3,150",
"Expenses": "17,069",
"Revenues": "0",
"Stockholders Equity": "31,295",
"Net Income": "-17,385",
"Comprehensive Net Income": "-17,385",
"BaseVar": "27,489",
"ECR before LimitedLiability": "270%",
"Economic Capital Ratio": "349%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "54,929",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,194",
"Liabilities, Non-Current": "5,794",
"Other Assets": "6,775",
"Other Compr. Net Income": "0",
"Other Expenses": "2,888",
"Other Liabilities": "110",
"Other Net Income": "1,156",
"Other Revenues": "0",
"Property and Equipment": "2,464",
"Research and Development": "11,475",
"Selling, General and Administrative Expense": "12,202"
},
"output_variables": {
"Assets": "64,168",
"Liabilities": "10,098",
"Expenses": "26,565",
"Revenues": "0",
"Stockholders Equity": "54,070",
"Net Income": "-25,409",
"Comprehensive Net Income": "-25,409",
"BaseVar": "50,994",
"ECR before LimitedLiability": "249%",
"Economic Capital Ratio": "335%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "24,649",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,166",
"Liabilities, Non-Current": "5,335",
"Other Assets": "5,888",
"Other Compr. Net Income": "0",
"Other Expenses": "1,196",
"Other Liabilities": "0",
"Other Net Income": "1,154",
"Other Revenues": "0",
"Property and Equipment": "2,157",
"Research and Development": "71,316",
"Selling, General and Administrative Expense": "11,823"
},
"output_variables": {
"Assets": "32,693",
"Liabilities": "9,502",
"Expenses": "84,335",
"Revenues": "0",
"Stockholders Equity": "23,192",
"Net Income": "-83,182",
"Comprehensive Net Income": "-83,182",
"BaseVar": "63,842",
"ECR before LimitedLiability": "-155%",
"Economic Capital Ratio": "116%"
}
}
},
"top_rated": false,
"trend": -119.0,
"value": 2.136297876953855,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001173281.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001173281.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001173281.svg"
},
{
"company_id": "0001818844",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001818844.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001818844.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001818844_main_keyfigs.svg",
"name": "Dogwood Therapeutics Inc",
"rank": 286,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001818844.svg",
"report_text": "The relative strengths and weaknesses of Dogwood Therapeutics 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 Dogwood Therapeutics Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 74% points.The greatest weakness of Dogwood Therapeutics Inc is the variable Net Income, reducing the Economic Capital Ratio by 111% points.
The company's Economic Capital Ratio, given in the ranking table, is 213%, being 31% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001818844_2023_Dogwood_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "33.4",
"Assets": "-6.33",
"Liabilities": "87.7",
"Stockholders Equity": "61.2",
"ECR before LimitedLiability": "23.8",
"Other Assets": "-15.6",
"Property and Equipment": "-5.00",
"Intangible Assets": "-10.5",
"Liabilities, Current": "34.4",
"Other Liabilities": "29.7",
"Liabilities, Non-Current": "29.3",
"Selling, General and Administrative Expense": "-14.5",
"Expenses": "-56.2",
"Revenues": "-16.3",
"Net Income": "-74.0",
"Other Expenses": "7.78",
"Research and Development": "-53.4",
"Cost of Goods Sold": "3.97",
"Other Revenues": "-16.3",
"Comprehensive Net Income": "-74.1",
"Economic Capital Ratio": "16.2"
},
"2022": {
"Intangible Assets": "-18.7",
"Assets": "-31.2",
"Liabilities": "73.7",
"Stockholders Equity": "65.7",
"ECR before LimitedLiability": "-11.1",
"Assets, Current": "32.8",
"Other Assets": "-29.0",
"Property and Equipment": "-10.4",
"Other Liabilities": "39.7",
"Liabilities, Current": "44.2",
"Liabilities, Non-Current": "35.5",
"Other Expenses": "10.6",
"Expenses": "-91.9",
"Revenues": "-23.3",
"Net Income": "-111",
"Selling, General and Administrative Expense": "-31.1",
"Cost of Goods Sold": "6.20",
"Research and Development": "-78.9",
"Other Revenues": "-23.3",
"Comprehensive Net Income": "-111",
"Economic Capital Ratio": "-31.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001818844_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "15,777",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,276",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-319",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "10,796",
"Selling, General and Administrative Expense": "4,845"
},
"output_variables": {
"Assets": "15,777",
"Liabilities": "1,276",
"Expenses": "15,641",
"Revenues": "0",
"Stockholders Equity": "14,501",
"Net Income": "-15,960",
"Comprehensive Net Income": "-15,960",
"BaseVar": "16,506",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "291%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,370",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,043",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "67",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "8,070",
"Selling, General and Administrative Expense": "4,246"
},
"output_variables": {
"Assets": "8,370",
"Liabilities": "1,043",
"Expenses": "12,315",
"Revenues": "0",
"Stockholders Equity": "7,326",
"Net Income": "-12,248",
"Comprehensive Net Income": "-12,248",
"BaseVar": "10,898",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "213%"
}
}
},
"top_rated": false,
"trend": -51.0,
"value": 2.132800735724356,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001818844.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001818844.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001818844.svg"
},
{
"company_id": "0001069899",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001069899.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001069899.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001069899.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001069899_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001069899_main_keyfigs.svg",
"name": "Phibro Animal Health CORP",
"rank": 287,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001069899.svg",
"report_text": "The relative strengths and weaknesses of Phibro Animal Health 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 Phibro Animal Health CORP compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 72% points.The greatest weakness of Phibro Animal Health CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 126% points.
The company's Economic Capital Ratio, given in the ranking table, is 212%, being 33% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001069899_2023_Phibro_Animal_Health_CORP.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-0.604",
"Assets": "-101",
"Liabilities": "-37.9",
"Stockholders Equity": "-177",
"Intangible Assets": "-1.27",
"Property and Equipment": "1.95",
"Assets, Current": "-93.2",
"Liabilities, Non-Current": "-0.328",
"Liabilities, Current": "4.40",
"Other Liabilities": "-90.8",
"Selling, General and Administrative Expense": "2.19",
"Expenses": "0.480",
"Revenues": "12.1",
"Net Income": "14.3",
"Other Expenses": "-47.2",
"Research and Development": "5.49",
"Cost of Goods Sold": "0.355",
"Other Revenues": "12.1",
"ECR before LimitedLiability": "-74.5",
"Comprehensive Net Income": "14.1",
"Economic Capital Ratio": "-102"
},
"2014": {
"Other Assets": "-21.3",
"Assets": "-128",
"Liabilities": "-45.9",
"Stockholders Equity": "-217",
"Property and Equipment": "6.85",
"Assets, Current": "-120",
"Intangible Assets": "-29.4",
"Other Liabilities": "-91.8",
"Liabilities, Current": "7.64",
"Liabilities, Non-Current": "-6.59",
"Selling, General and Administrative Expense": "6.48",
"Expenses": "-1.89",
"Revenues": "17.3",
"Net Income": "16.6",
"Cost of Goods Sold": "4.67",
"Other Expenses": "-78.4",
"Research and Development": "9.14",
"Other Revenues": "17.3",
"ECR before LimitedLiability": "-73.4",
"Comprehensive Net Income": "16.7",
"Economic Capital Ratio": "-107"
},
"2015": {
"Property and Equipment": "22.2",
"Assets": "-126",
"Liabilities": "-36.4",
"Stockholders Equity": "-224",
"ECR before LimitedLiability": "-80.8",
"Other Assets": "-21.8",
"Intangible Assets": "-25.4",
"Assets, Current": "-117",
"Other Liabilities": "-85.0",
"Liabilities, Non-Current": "-6.16",
"Liabilities, Current": "22.9",
"Other Revenues": "31.9",
"Revenues": "31.9",
"Net Income": "31.6",
"Other Expenses": "-73.2",
"Comprehensive Net Income": "31.0",
"Other Compr. Net Income": "-2.93",
"Cost of Goods Sold": "3.96",
"Selling, General and Administrative Expense": "20.0",
"Research and Development": "23.9",
"Economic Capital Ratio": "-99.9"
},
"2016": {
"Other Assets": "-9.01",
"Assets": "-90.3",
"Liabilities": "-42.7",
"Stockholders Equity": "-164",
"ECR before LimitedLiability": "-35.0",
"Assets, Current": "-89.8",
"Property and Equipment": "22.2",
"Intangible Assets": "-11.6",
"Other Liabilities": "-100",
"Liabilities, Non-Current": "1.16",
"Liabilities, Current": "46.2",
"Research and Development": "46.4",
"Expenses": "19.3",
"Revenues": "49.1",
"Net Income": "51.9",
"Selling, General and Administrative Expense": "18.5",
"Other Expenses": "-54.7",
"Cost of Goods Sold": "3.60",
"Other Revenues": "49.1",
"Comprehensive Net Income": "51.7",
"Economic Capital Ratio": "-57.5"
},
"2017": {
"Other Assets": "-13.6",
"Assets": "-84.4",
"Liabilities": "-14.1",
"Stockholders Equity": "-149",
"ECR before LimitedLiability": "-24.5",
"Intangible Assets": "-13.2",
"Assets, Current": "-80.6",
"Property and Equipment": "20.9",
"Liabilities, Current": "45.5",
"Other Liabilities": "-75.1",
"Liabilities, Non-Current": "8.34",
"Selling, General and Administrative Expense": "19.5",
"Expenses": "10.1",
"Revenues": "67.9",
"Net Income": "68.6",
"Research and Development": "55.9",
"Other Expenses": "14.2",
"Cost of Goods Sold": "-68.1",
"Other Revenues": "67.9",
"Comprehensive Net Income": "68.6",
"Economic Capital Ratio": "-44.0"
},
"2018": {
"Assets, Current": "-78.4",
"Assets": "-82.8",
"Liabilities": "-13.7",
"Stockholders Equity": "-149",
"ECR before LimitedLiability": "-18.7",
"Other Assets": "-13.5",
"Intangible Assets": "-13.2",
"Property and Equipment": "19.0",
"Liabilities, Current": "36.4",
"Other Liabilities": "-75.1",
"Liabilities, Non-Current": "18.1",
"Research and Development": "57.7",
"Expenses": "10.8",
"Revenues": "73.0",
"Net Income": "73.7",
"Cost of Goods Sold": "-66.0",
"Other Expenses": "10.2",
"Selling, General and Administrative Expense": "19.9",
"Other Revenues": "73.0",
"Comprehensive Net Income": "73.6",
"Economic Capital Ratio": "-36.4"
},
"2019": {
"Other Assets": "-17.5",
"Assets": "-71.6",
"Liabilities": "-4.96",
"Stockholders Equity": "-120",
"ECR before LimitedLiability": "6.63",
"Property and Equipment": "20.3",
"Assets, Current": "-66.7",
"Intangible Assets": "-9.78",
"Liabilities, Current": "38.7",
"Other Liabilities": "-77.1",
"Liabilities, Non-Current": "25.5",
"Other Expenses": "12.5",
"Expenses": "13.0",
"Revenues": "76.6",
"Net Income": "77.3",
"Cost of Goods Sold": "-62.2",
"Selling, General and Administrative Expense": "16.6",
"Research and Development": "56.1",
"Other Revenues": "76.6",
"Comprehensive Net Income": "77.2",
"Economic Capital Ratio": "-20.5"
},
"2020": {
"Intangible Assets": "4.39",
"Assets": "-87.7",
"Liabilities": "-21.0",
"Stockholders Equity": "-153",
"ECR before LimitedLiability": "-38.7",
"Other Assets": "-13.0",
"Property and Equipment": "25.1",
"Assets, Current": "-92.5",
"Liabilities, Non-Current": "15.5",
"Liabilities, Current": "39.1",
"Other Liabilities": "-83.4",
"Selling, General and Administrative Expense": "13.6",
"Expenses": "5.11",
"Revenues": "57.7",
"Net Income": "58.0",
"Cost of Goods Sold": "-57.3",
"Research and Development": "47.8",
"Other Expenses": "9.13",
"Other Revenues": "57.7",
"Comprehensive Net Income": "57.8",
"Economic Capital Ratio": "-58.3"
},
"2021": {
"Assets, Current": "-87.1",
"Assets": "-84.7",
"Liabilities": "-36.4",
"Stockholders Equity": "-170",
"ECR before LimitedLiability": "-53.0",
"Other Assets": "-16.3",
"Property and Equipment": "24.4",
"Intangible Assets": "2.34",
"Liabilities, Current": "25.9",
"Other Liabilities": "-86.3",
"Liabilities, Non-Current": "17.0",
"Selling, General and Administrative Expense": "9.81",
"Expenses": "1.56",
"Revenues": "73.5",
"Net Income": "73.6",
"Other Expenses": "9.00",
"Research and Development": "44.8",
"Cost of Goods Sold": "-54.8",
"Other Revenues": "73.5",
"Comprehensive Net Income": "73.6",
"Economic Capital Ratio": "-60.6"
},
"2022": {
"Intangible Assets": "2.70",
"Assets": "-71.5",
"Liabilities": "-20.0",
"Stockholders Equity": "-126",
"ECR before LimitedLiability": "-12.6",
"Assets, Current": "-74.8",
"Other Assets": "-14.9",
"Property and Equipment": "23.0",
"Other Liabilities": "-79.5",
"Liabilities, Current": "34.7",
"Liabilities, Non-Current": "17.6",
"Other Expenses": "7.37",
"Expenses": "13.7",
"Revenues": "70.9",
"Net Income": "71.5",
"Selling, General and Administrative Expense": "18.5",
"Cost of Goods Sold": "-57.8",
"Research and Development": "54.7",
"Other Revenues": "70.9",
"Comprehensive Net Income": "71.5",
"Economic Capital Ratio": "-33.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001069899_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "296,386",
"Cost of Goods Sold": "0",
"Intangible Assets": "35,155",
"Liabilities, Current": "115,404",
"Liabilities, Non-Current": "62,136",
"Other Assets": "38,179",
"Other Compr. Net Income": "-2,816",
"Other Expenses": "502,915",
"Other Liabilities": "365,540",
"Other Net Income": "-3,112",
"Other Revenues": "653,151",
"Property and Equipment": "104,422",
"Research and Development": "0",
"Selling, General and Administrative Expense": "122,233"
},
"output_variables": {
"Assets": "474,142",
"Liabilities": "543,080",
"Expenses": "625,148",
"Revenues": "653,151",
"Stockholders Equity": "-68,938",
"Net Income": "24,891",
"Comprehensive Net Income": "23,483",
"BaseVar": "1,150,724",
"ECR before LimitedLiability": "-25%",
"Economic Capital Ratio": "140%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "299,289",
"Cost of Goods Sold": "0",
"Intangible Assets": "29,803",
"Liabilities, Current": "112,438",
"Liabilities, Non-Current": "58,314",
"Other Assets": "34,072",
"Other Compr. Net Income": "-2,288",
"Other Expenses": "526,655",
"Other Liabilities": "286,422",
"Other Net Income": "-24,405",
"Other Revenues": "691,914",
"Property and Equipment": "109,159",
"Research and Development": "0",
"Selling, General and Administrative Expense": "143,981"
},
"output_variables": {
"Assets": "472,323",
"Liabilities": "457,174",
"Expenses": "670,636",
"Revenues": "691,914",
"Stockholders Equity": "15,149",
"Net Income": "-3,127",
"Comprehensive Net Income": "-4,271",
"BaseVar": "1,159,370",
"ECR before LimitedLiability": "6.2%",
"Economic Capital Ratio": "147%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "313,728",
"Cost of Goods Sold": "0",
"Intangible Assets": "49,894",
"Liabilities, Current": "111,333",
"Liabilities, Non-Current": "65,648",
"Other Assets": "25,282",
"Other Compr. Net Income": "-31,540",
"Other Expenses": "533,794",
"Other Liabilities": "286,709",
"Other Net Income": "-8,905",
"Other Revenues": "748,591",
"Property and Equipment": "104,414",
"Research and Development": "0",
"Selling, General and Administrative Expense": "145,612"
},
"output_variables": {
"Assets": "493,318",
"Liabilities": "463,690",
"Expenses": "679,406",
"Revenues": "748,591",
"Stockholders Equity": "29,628",
"Net Income": "60,280",
"Comprehensive Net Income": "44,510",
"BaseVar": "1,212,725",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "163%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "342,831",
"Cost of Goods Sold": "0",
"Intangible Assets": "81,216",
"Liabilities, Current": "108,777",
"Liabilities, Non-Current": "61,313",
"Other Assets": "56,465",
"Other Compr. Net Income": "-21,342",
"Other Expenses": "505,183",
"Other Liabilities": "347,265",
"Other Net Income": "-8,961",
"Other Revenues": "751,727",
"Property and Equipment": "127,323",
"Research and Development": "0",
"Selling, General and Administrative Expense": "154,922"
},
"output_variables": {
"Assets": "607,835",
"Liabilities": "517,355",
"Expenses": "660,105",
"Revenues": "751,727",
"Stockholders Equity": "90,480",
"Net Income": "82,661",
"Comprehensive Net Income": "71,990",
"BaseVar": "1,283,663",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "186%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "363,665",
"Cost of Goods Sold": "516,038",
"Intangible Assets": "78,584",
"Liabilities, Current": "115,796",
"Liabilities, Non-Current": "49,553",
"Other Assets": "53,797",
"Other Compr. Net Income": "3,380",
"Other Expenses": "-38,259",
"Other Liabilities": "306,891",
"Other Net Income": "-15,077",
"Other Revenues": "765,157",
"Property and Equipment": "127,351",
"Research and Development": "0",
"Selling, General and Administrative Expense": "149,684"
},
"output_variables": {
"Assets": "623,397",
"Liabilities": "472,240",
"Expenses": "627,463",
"Revenues": "765,157",
"Stockholders Equity": "151,157",
"Net Income": "122,617",
"Comprehensive Net Income": "124,307",
"BaseVar": "1,253,357",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "216%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "415,461",
"Cost of Goods Sold": "555,971",
"Intangible Assets": "79,326",
"Liabilities, Current": "143,221",
"Liabilities, Non-Current": "43,702",
"Other Assets": "46,784",
"Other Compr. Net Income": "-12,157",
"Other Expenses": "23,520",
"Other Liabilities": "299,802",
"Other Net Income": "-12,787",
"Other Revenues": "823,911",
"Property and Equipment": "130,108",
"Research and Development": "0",
"Selling, General and Administrative Expense": "171,564"
},
"output_variables": {
"Assets": "671,679",
"Liabilities": "486,725",
"Expenses": "751,056",
"Revenues": "823,911",
"Stockholders Equity": "184,954",
"Net Income": "60,068",
"Comprehensive Net Income": "53,990",
"BaseVar": "1,379,157",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "213%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "466,162",
"Cost of Goods Sold": "564,178",
"Intangible Assets": "74,826",
"Liabilities, Current": "154,227",
"Liabilities, Non-Current": "42,794",
"Other Assets": "45,448",
"Other Compr. Net Income": "-13,279",
"Other Expenses": "16,499",
"Other Liabilities": "313,635",
"Other Net Income": "-11,472",
"Other Revenues": "828,565",
"Property and Equipment": "140,235",
"Research and Development": "0",
"Selling, General and Administrative Expense": "184,380"
},
"output_variables": {
"Assets": "726,671",
"Liabilities": "510,656",
"Expenses": "765,058",
"Revenues": "828,565",
"Stockholders Equity": "216,015",
"Net Income": "52,035",
"Comprehensive Net Income": "45,396",
"BaseVar": "1,427,850",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "217%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "451,837",
"Cost of Goods Sold": "541,926",
"Intangible Assets": "123,676",
"Liabilities, Current": "157,238",
"Liabilities, Non-Current": "70,401",
"Other Assets": "60,478",
"Other Compr. Net Income": "-30,618",
"Other Expenses": "22,196",
"Other Liabilities": "368,257",
"Other Net Income": "-13,121",
"Other Revenues": "798,403",
"Property and Equipment": "148,109",
"Research and Development": "0",
"Selling, General and Administrative Expense": "189,114"
},
"output_variables": {
"Assets": "784,100",
"Liabilities": "595,896",
"Expenses": "753,236",
"Revenues": "798,403",
"Stockholders Equity": "188,204",
"Net Income": "32,046",
"Comprehensive Net Income": "16,737",
"BaseVar": "1,487,687",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "199%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "498,909",
"Cost of Goods Sold": "563,379",
"Intangible Assets": "114,961",
"Liabilities, Current": "164,116",
"Liabilities, Non-Current": "55,970",
"Other Assets": "72,749",
"Other Compr. Net Income": "-36,562",
"Other Expenses": "11,632",
"Other Liabilities": "382,710",
"Other Net Income": "-9,943",
"Other Revenues": "835,596",
"Property and Equipment": "154,706",
"Research and Development": "0",
"Selling, General and Administrative Expense": "198,549"
},
"output_variables": {
"Assets": "841,325",
"Liabilities": "602,796",
"Expenses": "773,559",
"Revenues": "835,596",
"Stockholders Equity": "238,529",
"Net Income": "52,094",
"Comprehensive Net Income": "33,812",
"BaseVar": "1,549,890",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "211%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "566,232",
"Cost of Goods Sold": "664,783",
"Intangible Assets": "117,087",
"Liabilities, Current": "190,832",
"Liabilities, Non-Current": "60,500",
"Other Assets": "82,890",
"Other Compr. Net Income": "3,517",
"Other Expenses": "23,654",
"Other Liabilities": "417,925",
"Other Net Income": "-7,144",
"Other Revenues": "950,685",
"Property and Equipment": "165,490",
"Research and Development": "0",
"Selling, General and Administrative Expense": "208,772"
},
"output_variables": {
"Assets": "931,699",
"Liabilities": "669,257",
"Expenses": "897,210",
"Revenues": "950,685",
"Stockholders Equity": "262,442",
"Net Income": "46,331",
"Comprehensive Net Income": "48,089",
"BaseVar": "1,729,756",
"ECR before LimitedLiability": "77%",
"Economic Capital Ratio": "212%"
}
}
},
"top_rated": false,
"trend": 41.0,
"value": 2.117239403764165,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001069899.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001069899.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001069899.svg"
},
{
"company_id": "0001389545",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001389545.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001389545.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001389545.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001389545_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001389545_main_keyfigs.svg",
"name": "Stablecoin Development Corp",
"rank": 288,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001389545.svg",
"report_text": "The relative strengths and weaknesses of Stablecoin Development 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 Stablecoin Development Corp compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Stablecoin Development Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 212%, being 33% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001389545_2023_Stablecoin_Development_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-2.85",
"Assets": "19.0",
"Liabilities": "47.6",
"Stockholders Equity": "70.4",
"ECR before LimitedLiability": "151",
"Assets, Current": "58.1",
"Intangible Assets": "-11.7",
"Other Assets": "-8.22",
"Liabilities, Current": "26.3",
"Other Liabilities": "5.13",
"Liabilities, Non-Current": "17.9",
"Other Revenues": "8.62",
"Revenues": "8.62",
"Net Income": "19.9",
"Other Net Income": "9.52",
"Comprehensive Net Income": "20.2",
"Research and Development": "-19.1",
"Selling, General and Administrative Expense": "-2.22",
"Other Expenses": "18.7",
"Cost of Goods Sold": "4.74",
"Economic Capital Ratio": "77.9"
},
"2013": {
"Other Assets": "-21.0",
"Assets": "-35.7",
"Liabilities": "16.4",
"Stockholders Equity": "-26.8",
"ECR before LimitedLiability": "-52.2",
"Intangible Assets": "-28.7",
"Property and Equipment": "-6.05",
"Assets, Current": "21.4",
"Liabilities, Non-Current": "16.9",
"Liabilities, Current": "18.4",
"Other Liabilities": "-19.7",
"Selling, General and Administrative Expense": "-11.0",
"Expenses": "-45.1",
"Revenues": "-9.88",
"Net Income": "-55.3",
"Other Expenses": "21.2",
"Research and Development": "-57.6",
"Cost of Goods Sold": "4.79",
"Other Revenues": "-9.88",
"Comprehensive Net Income": "-55.7",
"Economic Capital Ratio": "-80.1"
},
"2014": {
"Other Assets": "-12.4",
"Assets": "-59.2",
"Liabilities": "-3.24",
"Stockholders Equity": "-88.5",
"ECR before LimitedLiability": "-108",
"Property and Equipment": "-2.94",
"Assets, Current": "-27.5",
"Intangible Assets": "-15.9",
"Other Liabilities": "-4.01",
"Liabilities, Current": "-2.10",
"Liabilities, Non-Current": "2.75",
"Selling, General and Administrative Expense": "-17.2",
"Expenses": "-26.3",
"Revenues": "-10.1",
"Net Income": "-26.6",
"Other Expenses": "7.92",
"Research and Development": "-21.2",
"Other Revenues": "-10.1",
"Other Net Income": "10.4",
"Comprehensive Net Income": "-26.5",
"Economic Capital Ratio": "-142"
},
"2015": {
"Property and Equipment": "-8.88",
"Assets": "-130",
"Liabilities": "-2.30",
"Stockholders Equity": "-219",
"ECR before LimitedLiability": "-203",
"Other Assets": "-20.9",
"Intangible Assets": "-32.8",
"Assets, Current": "-99.0",
"Other Liabilities": "-1.51",
"Liabilities, Non-Current": "-0.315",
"Other Expenses": "3.87",
"Expenses": "-49.8",
"Revenues": "2.43",
"Net Income": "-37.6",
"Cost of Goods Sold": "1.29",
"Selling, General and Administrative Expense": "-55.4",
"Research and Development": "-1.11",
"Other Revenues": "2.43",
"Other Net Income": "6.36",
"Comprehensive Net Income": "-37.5",
"Economic Capital Ratio": "-222"
},
"2016": {
"Other Assets": "-23.4",
"Assets": "-104",
"Liabilities": "19.3",
"Stockholders Equity": "-130",
"ECR before LimitedLiability": "-62.0",
"Assets, Current": "-61.9",
"Property and Equipment": "-17.0",
"Intangible Assets": "-40.8",
"Other Liabilities": "-21.4",
"Liabilities, Non-Current": "19.3",
"Liabilities, Current": "19.3",
"Research and Development": "21.0",
"Expenses": "-34.1",
"Revenues": "21.3",
"Net Income": "7.79",
"Selling, General and Administrative Expense": "-7.17",
"Other Expenses": "-80.4",
"Other Revenues": "21.3",
"Comprehensive Net Income": "7.78",
"Other Net Income": "-16.4",
"Economic Capital Ratio": "-84.4"
},
"2017": {
"Other Assets": "-24.7",
"Assets": "-163",
"Liabilities": "6.63",
"Stockholders Equity": "-240",
"Intangible Assets": "-46.0",
"Assets, Current": "-129",
"Property and Equipment": "-3.93",
"Liabilities, Current": "1.000",
"Other Liabilities": "1.15",
"Liabilities, Non-Current": "2.61",
"Selling, General and Administrative Expense": "-4.25",
"Expenses": "-63.7",
"Revenues": "30.6",
"Net Income": "7.85",
"Research and Development": "11.9",
"Other Expenses": "-120",
"Cost of Goods Sold": "0.437",
"Other Revenues": "30.6",
"ECR before LimitedLiability": "-91.7",
"Comprehensive Net Income": "7.77",
"Economic Capital Ratio": "-111"
},
"2018": {
"Assets, Current": "-88.8",
"Assets": "-119",
"Liabilities": "58.4",
"Stockholders Equity": "-167",
"ECR before LimitedLiability": "-33.3",
"Other Assets": "-24.0",
"Intangible Assets": "-42.2",
"Property and Equipment": "-17.7",
"Liabilities, Current": "6.02",
"Other Liabilities": "43.9",
"Liabilities, Non-Current": "40.4",
"Research and Development": "58.2",
"Expenses": "-64.2",
"Revenues": "63.2",
"Net Income": "47.4",
"Cost of Goods Sold": "-8.58",
"Other Expenses": "-108",
"Selling, General and Administrative Expense": "-10.4",
"Other Revenues": "63.2",
"Comprehensive Net Income": "47.0",
"Economic Capital Ratio": "-50.9"
},
"2019": {
"Other Assets": "-0.859",
"Assets": "-60.3",
"Liabilities": "-4.93",
"Stockholders Equity": "-118",
"Property and Equipment": "-2.54",
"Assets, Current": "-20.9",
"Intangible Assets": "-4.44",
"Liabilities, Current": "-3.36",
"ECR before LimitedLiability": "-75.2",
"Other Liabilities": "-4.78",
"Liabilities, Non-Current": "3.72",
"Other Expenses": "-5.31",
"Expenses": "-2.38",
"Revenues": "5.43",
"Net Income": "0.491",
"Cost of Goods Sold": "-1.23",
"Selling, General and Administrative Expense": "-0.792",
"Research and Development": "11.2",
"Other Revenues": "5.43",
"Other Net Income": "-1.30",
"Economic Capital Ratio": "-102"
},
"2020": {
"Intangible Assets": "-15.9",
"Assets": "-54.0",
"Liabilities": "121",
"Stockholders Equity": "-34.4",
"ECR before LimitedLiability": "48.1",
"Other Assets": "-10.2",
"Property and Equipment": "-7.52",
"Assets, Current": "-34.8",
"Liabilities, Non-Current": "42.8",
"Liabilities, Current": "43.9",
"Other Liabilities": "44.9",
"Selling, General and Administrative Expense": "-7.50",
"Expenses": "-60.6",
"Revenues": "52.4",
"Net Income": "-7.03",
"Cost of Goods Sold": "-23.6",
"Research and Development": "45.9",
"Other Expenses": "-72.0",
"Other Revenues": "52.4",
"Comprehensive Net Income": "-7.11",
"Economic Capital Ratio": "28.5"
},
"2021": {
"Assets, Current": "-58.5",
"Assets": "-37.6",
"Liabilities": "-50.8",
"Stockholders Equity": "-87.3",
"ECR before LimitedLiability": "-48.1",
"Other Assets": "-15.7",
"Property and Equipment": "-5.45",
"Intangible Assets": "78.3",
"Liabilities, Current": "17.2",
"Other Liabilities": "-98.5",
"Liabilities, Non-Current": "22.1",
"Selling, General and Administrative Expense": "-7.31",
"Expenses": "12.1",
"Revenues": "20.7",
"Net Income": "26.9",
"Research and Development": "32.5",
"Cost of Goods Sold": "-8.00",
"Other Revenues": "20.7",
"Comprehensive Net Income": "26.9",
"Other Net Income": "-6.05",
"Economic Capital Ratio": "-55.8"
},
"2022": {
"Intangible Assets": "9.45",
"Assets": "-93.8",
"Liabilities": "71.3",
"Stockholders Equity": "-97.0",
"ECR before LimitedLiability": "-12.6",
"Assets, Current": "-88.5",
"Other Assets": "-11.3",
"Property and Equipment": "-11.7",
"Other Liabilities": "50.0",
"Liabilities, Current": "35.8",
"Liabilities, Non-Current": "15.9",
"Other Expenses": "-85.3",
"Expenses": "-65.1",
"Revenues": "70.9",
"Net Income": "4.54",
"Selling, General and Administrative Expense": "-2.05",
"Cost of Goods Sold": "-39.5",
"Research and Development": "70.7",
"Other Revenues": "70.9",
"Comprehensive Net Income": "4.79",
"Economic Capital Ratio": "-33.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001389545_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "18,281",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,173",
"Liabilities, Non-Current": "0",
"Other Assets": "63",
"Other Compr. Net Income": "31",
"Other Expenses": "2.0",
"Other Liabilities": "2,013",
"Other Net Income": "1,284",
"Other Revenues": "6,947",
"Property and Equipment": "891",
"Research and Development": "9,275",
"Selling, General and Administrative Expense": "5,981"
},
"output_variables": {
"Assets": "19,235",
"Liabilities": "5,186",
"Expenses": "15,258",
"Revenues": "6,947",
"Stockholders Equity": "14,049",
"Net Income": "-7,027",
"Comprehensive Net Income": "-7,012",
"BaseVar": "23,970",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "298%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "14,791",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,627",
"Liabilities, Non-Current": "0",
"Other Assets": "141",
"Other Compr. Net Income": "-2.0",
"Other Expenses": "2.0",
"Other Liabilities": "3,507",
"Other Net Income": "-493",
"Other Revenues": "3,254",
"Property and Equipment": "718",
"Research and Development": "12,461",
"Selling, General and Administrative Expense": "6,340"
},
"output_variables": {
"Assets": "15,650",
"Liabilities": "7,134",
"Expenses": "18,803",
"Revenues": "3,254",
"Stockholders Equity": "8,516",
"Net Income": "-16,042",
"Comprehensive Net Income": "-16,043",
"BaseVar": "22,668",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "163%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,952",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,345",
"Liabilities, Non-Current": "173",
"Other Assets": "149",
"Other Compr. Net Income": "15",
"Other Expenses": "2.0",
"Other Liabilities": "2,171",
"Other Net Income": "1,884",
"Other Revenues": "370",
"Property and Equipment": "436",
"Research and Development": "9,511",
"Selling, General and Administrative Expense": "7,935"
},
"output_variables": {
"Assets": "7,537",
"Liabilities": "5,689",
"Expenses": "17,448",
"Revenues": "370",
"Stockholders Equity": "1,848",
"Net Income": "-15,194",
"Comprehensive Net Income": "-15,186",
"BaseVar": "16,472",
"ECR before LimitedLiability": "-169%",
"Economic Capital Ratio": "112%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,527",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,633",
"Liabilities, Non-Current": "1,450",
"Other Assets": "155",
"Other Compr. Net Income": "8.6",
"Other Expenses": "1,263",
"Other Liabilities": "4,092",
"Other Net Income": "1,986",
"Other Revenues": "3,271",
"Property and Equipment": "395",
"Research and Development": "4,635",
"Selling, General and Administrative Expense": "27,640"
},
"output_variables": {
"Assets": "5,077",
"Liabilities": "10,175",
"Expenses": "33,537",
"Revenues": "3,271",
"Stockholders Equity": "-5,098",
"Net Income": "-28,280",
"Comprehensive Net Income": "-28,275",
"BaseVar": "27,028",
"ECR before LimitedLiability": "-517%",
"Economic Capital Ratio": "17%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "14,471",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,323",
"Liabilities, Non-Current": "198",
"Other Assets": "539",
"Other Compr. Net Income": "0",
"Other Expenses": "79,337",
"Other Liabilities": "3,759",
"Other Net Income": "-311",
"Other Revenues": "12,222",
"Property and Equipment": "371",
"Research and Development": "-1,694",
"Selling, General and Administrative Expense": "11,966"
},
"output_variables": {
"Assets": "15,381",
"Liabilities": "8,280",
"Expenses": "89,609",
"Revenues": "12,222",
"Stockholders Equity": "7,101",
"Net Income": "-77,698",
"Comprehensive Net Income": "-77,698",
"BaseVar": "62,901",
"ECR before LimitedLiability": "-526%",
"Economic Capital Ratio": "15%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,995",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,979",
"Liabilities, Non-Current": "215",
"Other Assets": "613",
"Other Compr. Net Income": "0",
"Other Expenses": "17,470",
"Other Liabilities": "2,291",
"Other Net Income": "-821",
"Other Revenues": "21,746",
"Property and Equipment": "471",
"Research and Development": "-146",
"Selling, General and Administrative Expense": "8,223"
},
"output_variables": {
"Assets": "10,079",
"Liabilities": "7,485",
"Expenses": "25,547",
"Revenues": "21,746",
"Stockholders Equity": "2,594",
"Net Income": "-4,622",
"Comprehensive Net Income": "-4,622",
"BaseVar": "32,839",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "153%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "8,608",
"Cost of Goods Sold": "1,503",
"Intangible Assets": "0",
"Liabilities, Current": "3,847",
"Liabilities, Non-Current": "198",
"Other Assets": "552",
"Other Compr. Net Income": "0",
"Other Expenses": "10,226",
"Other Liabilities": "362",
"Other Net Income": "17",
"Other Revenues": "11,999",
"Property and Equipment": "201",
"Research and Development": "172",
"Selling, General and Administrative Expense": "6,673"
},
"output_variables": {
"Assets": "9,361",
"Liabilities": "4,407",
"Expenses": "18,575",
"Revenues": "11,999",
"Stockholders Equity": "4,954",
"Net Income": "-6,559",
"Comprehensive Net Income": "-6,559",
"BaseVar": "22,179",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "198%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "9,381",
"Cost of Goods Sold": "1,782",
"Intangible Assets": "0",
"Liabilities, Current": "5,687",
"Liabilities, Non-Current": "505",
"Other Assets": "1,729",
"Other Compr. Net Income": "0",
"Other Expenses": "6,817",
"Other Liabilities": "4,055",
"Other Net Income": "-659",
"Other Revenues": "4,874",
"Property and Equipment": "110",
"Research and Development": "141",
"Selling, General and Administrative Expense": "5,461"
},
"output_variables": {
"Assets": "11,220",
"Liabilities": "10,247",
"Expenses": "14,200",
"Revenues": "4,874",
"Stockholders Equity": "973",
"Net Income": "-9,985",
"Comprehensive Net Income": "-9,985",
"BaseVar": "20,600",
"ECR before LimitedLiability": "-73%",
"Economic Capital Ratio": "135%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "14,242",
"Cost of Goods Sold": "5,323",
"Intangible Assets": "0",
"Liabilities, Current": "2,833",
"Liabilities, Non-Current": "87",
"Other Assets": "912",
"Other Compr. Net Income": "0",
"Other Expenses": "12,185",
"Other Liabilities": "0",
"Other Net Income": "39",
"Other Revenues": "10,371",
"Property and Equipment": "84",
"Research and Development": "343",
"Selling, General and Administrative Expense": "5,751"
},
"output_variables": {
"Assets": "15,238",
"Liabilities": "2,920",
"Expenses": "23,602",
"Revenues": "10,371",
"Stockholders Equity": "12,318",
"Net Income": "-13,192",
"Comprehensive Net Income": "-13,192",
"BaseVar": "26,085",
"ECR before LimitedLiability": "150%",
"Economic Capital Ratio": "268%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "13,170",
"Cost of Goods Sold": "3,011",
"Intangible Assets": "9,728",
"Liabilities, Current": "3,442",
"Liabilities, Non-Current": "246",
"Other Assets": "887",
"Other Compr. Net Income": "0",
"Other Expenses": "2,150",
"Other Liabilities": "10,119",
"Other Net Income": "-726",
"Other Revenues": "8,268",
"Property and Equipment": "193",
"Research and Development": "-94",
"Selling, General and Administrative Expense": "6,861"
},
"output_variables": {
"Assets": "23,978",
"Liabilities": "13,807",
"Expenses": "11,928",
"Revenues": "8,268",
"Stockholders Equity": "10,171",
"Net Income": "-4,386",
"Comprehensive Net Income": "-4,386",
"BaseVar": "29,354",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "226%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "11,332",
"Cost of Goods Sold": "4,657",
"Intangible Assets": "2,628",
"Liabilities, Current": "4,257",
"Liabilities, Non-Current": "1,588",
"Other Assets": "2,320",
"Other Compr. Net Income": "0",
"Other Expenses": "11,712",
"Other Liabilities": "0",
"Other Net Income": "-631",
"Other Revenues": "14,763",
"Property and Equipment": "119",
"Research and Development": "249",
"Selling, General and Administrative Expense": "7,417"
},
"output_variables": {
"Assets": "16,399",
"Liabilities": "5,845",
"Expenses": "24,035",
"Revenues": "14,763",
"Stockholders Equity": "10,554",
"Net Income": "-9,903",
"Comprehensive Net Income": "-9,903",
"BaseVar": "30,837",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "244%"
}
}
},
"top_rated": false,
"trend": 33.0,
"value": 2.1171424524782205,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001389545.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001389545.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001389545.svg"
},
{
"company_id": "0001124105",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001124105.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001124105.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001124105.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001124105_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001124105_main_keyfigs.svg",
"name": "GYRE Therapeutics INC",
"rank": 289,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001124105.svg",
"report_text": "The relative strengths and weaknesses of GYRE Therapeutics 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 GYRE Therapeutics INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 67% points.The greatest weakness of GYRE Therapeutics INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 126% points.
The company's Economic Capital Ratio, given in the ranking table, is 207%, being 37% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001124105_2023_GYRE_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "19.9",
"Assets": "34.5",
"Stockholders Equity": "58.5",
"Other Liabilities": "26.0",
"ECR before LimitedLiability": "155",
"Intangible Assets": "-9.59",
"Property and Equipment": "-6.22",
"Assets, Current": "33.7",
"Research and Development": "-7.16",
"Expenses": "26.5",
"Revenues": "11.3",
"Net Income": "41.0",
"Other Expenses": "9.54",
"Cost of Goods Sold": "3.37",
"Selling, General and Administrative Expense": "20.7",
"Other Revenues": "11.3",
"Liabilities, Non-Current": "10.5",
"Liabilities, Current": "-38.8",
"Comprehensive Net Income": "40.8",
"Other Net Income": "2.53",
"Economic Capital Ratio": "79.8"
},
"2012": {
"Assets": "27.0",
"Liabilities": "93.3",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "271",
"Assets, Current": "13.1",
"Intangible Assets": "-2.81",
"Other Assets": "15.5",
"Liabilities, Current": "52.5",
"Other Liabilities": "37.9",
"Liabilities, Non-Current": "16.7",
"Selling, General and Administrative Expense": "17.5",
"Expenses": "28.1",
"Revenues": "14.6",
"Net Income": "44.7",
"Research and Development": "-6.73",
"Other Expenses": "13.4",
"Cost of Goods Sold": "4.13",
"Other Revenues": "14.6",
"Comprehensive Net Income": "44.9",
"Other Net Income": "2.78",
"Economic Capital Ratio": "198"
},
"2013": {
"Other Assets": "32.3",
"Assets": "51.9",
"Liabilities": "71.2",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "163",
"Intangible Assets": "-4.32",
"Property and Equipment": "-2.24",
"Assets, Current": "19.1",
"Liabilities, Non-Current": "12.3",
"Liabilities, Current": "31.6",
"Other Liabilities": "34.6",
"Selling, General and Administrative Expense": "9.79",
"Expenses": "8.84",
"Revenues": "-15.0",
"Net Income": "-4.35",
"Other Expenses": "9.96",
"Research and Development": "-13.4",
"Cost of Goods Sold": "2.30",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-4.60",
"Economic Capital Ratio": "135"
},
"2014": {
"Assets": "39.2",
"Liabilities": "81.0",
"Stockholders Equity": "180",
"ECR before LimitedLiability": "187",
"Property and Equipment": "-1.21",
"Assets, Current": "57.2",
"Intangible Assets": "-3.03",
"Other Liabilities": "31.3",
"Liabilities, Current": "46.3",
"Liabilities, Non-Current": "13.5",
"Selling, General and Administrative Expense": "7.49",
"Expenses": "11.2",
"Revenues": "-15.2",
"Net Income": "-1.41",
"Cost of Goods Sold": "1.74",
"Other Expenses": "4.63",
"Research and Development": "-2.65",
"Other Revenues": "-15.2",
"Other Net Income": "2.26",
"Comprehensive Net Income": "-1.32",
"Economic Capital Ratio": "154"
},
"2015": {
"Property and Equipment": "-4.94",
"Assets": "37.9",
"Liabilities": "-76.7",
"Stockholders Equity": "-15.9",
"ECR before LimitedLiability": "-14.0",
"Other Assets": "-9.92",
"Intangible Assets": "-14.2",
"Assets, Current": "89.1",
"Other Liabilities": "21.8",
"Liabilities, Non-Current": "10.7",
"Liabilities, Current": "-120",
"Other Expenses": "7.62",
"Expenses": "28.8",
"Revenues": "-14.2",
"Net Income": "16.7",
"Selling, General and Administrative Expense": "4.70",
"Research and Development": "14.2",
"Other Revenues": "-14.2",
"Other Net Income": "3.11",
"Comprehensive Net Income": "16.7",
"Economic Capital Ratio": "-33.0"
},
"2016": {
"Other Assets": "-14.1",
"Assets": "12.5",
"Liabilities": "-63.9",
"Stockholders Equity": "-37.1",
"ECR before LimitedLiability": "-25.1",
"Assets, Current": "56.6",
"Property and Equipment": "-8.30",
"Intangible Assets": "-19.9",
"Other Liabilities": "25.3",
"Liabilities, Non-Current": "15.1",
"Liabilities, Current": "-114",
"Expenses": "14.8",
"Revenues": "-17.6",
"Net Income": "8.15",
"Selling, General and Administrative Expense": "-1.13",
"Other Expenses": "13.1",
"Cost of Goods Sold": "2.17",
"Other Revenues": "-17.6",
"Comprehensive Net Income": "8.15",
"Other Net Income": "11.7",
"Economic Capital Ratio": "-47.5"
},
"2017": {
"Other Assets": "-9.32",
"Assets": "35.2",
"Liabilities": "30.2",
"Stockholders Equity": "78.3",
"ECR before LimitedLiability": "62.5",
"Intangible Assets": "-11.7",
"Assets, Current": "92.6",
"Property and Equipment": "-4.72",
"Liabilities, Current": "-18.6",
"Other Liabilities": "30.5",
"Liabilities, Non-Current": "17.2",
"Selling, General and Administrative Expense": "-6.38",
"Expenses": "-4.98",
"Revenues": "-14.8",
"Net Income": "-16.4",
"Research and Development": "-9.33",
"Other Expenses": "8.50",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-16.6",
"Other Net Income": "3.35",
"Economic Capital Ratio": "43.0"
},
"2018": {
"Assets, Current": "61.9",
"Assets": "36.7",
"Liabilities": "78.6",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "176",
"Other Assets": "-2.39",
"Intangible Assets": "-3.35",
"Property and Equipment": "-1.43",
"Liabilities, Current": "39.4",
"Other Liabilities": "26.5",
"Liabilities, Non-Current": "23.2",
"Expenses": "17.1",
"Revenues": "-13.6",
"Net Income": "7.80",
"Cost of Goods Sold": "3.26",
"Other Expenses": "6.17",
"Selling, General and Administrative Expense": "6.57",
"Other Revenues": "-13.6",
"Other Net Income": "3.85",
"Comprehensive Net Income": "7.69",
"Economic Capital Ratio": "158"
},
"2019": {
"Other Assets": "-9.56",
"Assets": "40.1",
"Liabilities": "8.33",
"Stockholders Equity": "59.1",
"ECR before LimitedLiability": "53.9",
"Property and Equipment": "-5.88",
"Assets, Current": "98.5",
"Intangible Assets": "-11.9",
"Liabilities, Current": "-37.8",
"Other Liabilities": "22.5",
"Liabilities, Non-Current": "20.7",
"Other Revenues": "-15.8",
"Revenues": "-15.8",
"Net Income": "-14.1",
"Comprehensive Net Income": "-14.4",
"Selling, General and Administrative Expense": "7.56",
"Cost of Goods Sold": "3.92",
"Other Net Income": "2.48",
"Other Expenses": "8.18",
"Research and Development": "-19.7",
"Economic Capital Ratio": "26.7"
},
"2020": {
"Intangible Assets": "-10.2",
"Assets": "-6.33",
"Liabilities": "65.6",
"Stockholders Equity": "39.2",
"ECR before LimitedLiability": "60.9",
"Other Assets": "-5.07",
"Property and Equipment": "-4.63",
"Assets, Current": "15.9",
"Liabilities, Non-Current": "27.6",
"Liabilities, Current": "10.2",
"Other Liabilities": "31.1",
"Selling, General and Administrative Expense": "5.80",
"Expenses": "-25.3",
"Revenues": "7.49",
"Net Income": "-15.6",
"Cost of Goods Sold": "4.12",
"Research and Development": "-32.1",
"Other Expenses": "-2.92",
"Other Revenues": "7.49",
"Comprehensive Net Income": "-15.6",
"Economic Capital Ratio": "41.3"
},
"2021": {
"Assets, Current": "-75.7",
"Assets": "-111",
"Liabilities": "9.00",
"Stockholders Equity": "-95.8",
"Other Assets": "-31.2",
"Property and Equipment": "-10.00",
"Intangible Assets": "-31.5",
"ECR before LimitedLiability": "-122",
"Other Liabilities": "5.85",
"Liabilities, Non-Current": "5.66",
"Selling, General and Administrative Expense": "-8.79",
"Expenses": "-122",
"Revenues": "-9.58",
"Net Income": "-128",
"Other Expenses": "-6.53",
"Research and Development": "-116",
"Cost of Goods Sold": "4.65",
"Other Revenues": "-9.58",
"Comprehensive Net Income": "-128",
"Other Net Income": "1.22",
"Economic Capital Ratio": "-129"
},
"2022": {
"Intangible Assets": "-10.7",
"Assets": "31.7",
"Liabilities": "-73.0",
"Stockholders Equity": "-24.4",
"ECR before LimitedLiability": "-17.0",
"Assets, Current": "66.7",
"Other Assets": "-15.7",
"Property and Equipment": "-5.82",
"Other Liabilities": "21.6",
"Liabilities, Current": "-126",
"Liabilities, Non-Current": "19.2",
"Other Expenses": "67.0",
"Expenses": "25.9",
"Revenues": "-12.8",
"Net Income": "14.3",
"Selling, General and Administrative Expense": "-39.6",
"Cost of Goods Sold": "3.34",
"Research and Development": "-18.6",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "14.4",
"Economic Capital Ratio": "-37.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001124105_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "198,693",
"Cost of Goods Sold": "0",
"Intangible Assets": "132",
"Liabilities, Current": "78,611",
"Liabilities, Non-Current": "1,986",
"Other Assets": "59,301",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,241",
"Other Net Income": "1,216",
"Other Revenues": "97,637",
"Property and Equipment": "0",
"Research and Development": "95,215",
"Selling, General and Administrative Expense": "12,167"
},
"output_variables": {
"Assets": "258,126",
"Liabilities": "83,838",
"Expenses": "107,382",
"Revenues": "97,637",
"Stockholders Equity": "174,288",
"Net Income": "-8,529",
"Comprehensive Net Income": "-8,529",
"BaseVar": "274,100",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "314%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "127,743",
"Cost of Goods Sold": "0",
"Intangible Assets": "115",
"Liabilities, Current": "11,349",
"Liabilities, Non-Current": "1,136",
"Other Assets": "60,082",
"Other Compr. Net Income": "165",
"Other Expenses": "3,617",
"Other Liabilities": "1,179",
"Other Net Income": "1,039",
"Other Revenues": "57,860",
"Property and Equipment": "1,639",
"Research and Development": "49,087",
"Selling, General and Administrative Expense": "13,193"
},
"output_variables": {
"Assets": "189,579",
"Liabilities": "13,664",
"Expenses": "65,897",
"Revenues": "57,860",
"Stockholders Equity": "175,915",
"Net Income": "-6,998",
"Comprehensive Net Income": "-6,916",
"BaseVar": "164,102",
"ECR before LimitedLiability": "371%",
"Economic Capital Ratio": "418%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "93,606",
"Cost of Goods Sold": "0",
"Intangible Assets": "97",
"Liabilities, Current": "10,979",
"Liabilities, Non-Current": "283",
"Other Assets": "51,488",
"Other Compr. Net Income": "-114",
"Other Expenses": "7.0",
"Other Liabilities": "0",
"Other Net Income": "518",
"Other Revenues": "3,629",
"Property and Equipment": "682",
"Research and Development": "38,840",
"Selling, General and Administrative Expense": "12,005"
},
"output_variables": {
"Assets": "145,873",
"Liabilities": "11,262",
"Expenses": "50,852",
"Revenues": "3,629",
"Stockholders Equity": "134,611",
"Net Income": "-46,705",
"Comprehensive Net Income": "-46,762",
"BaseVar": "106,124",
"ECR before LimitedLiability": "314%",
"Economic Capital Ratio": "378%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "108,141",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,914",
"Liabilities, Non-Current": "0",
"Other Assets": "3,430",
"Other Compr. Net Income": "-94",
"Other Expenses": "7.0",
"Other Liabilities": "0",
"Other Net Income": "570",
"Other Revenues": "607",
"Property and Equipment": "428",
"Research and Development": "24,309",
"Selling, General and Administrative Expense": "9,992"
},
"output_variables": {
"Assets": "111,999",
"Liabilities": "2,914",
"Expenses": "34,309",
"Revenues": "607",
"Stockholders Equity": "109,085",
"Net Income": "-33,131",
"Comprehensive Net Income": "-33,178",
"BaseVar": "75,247",
"ECR before LimitedLiability": "356%",
"Economic Capital Ratio": "407%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "68,698",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "37,756",
"Liabilities, Non-Current": "0",
"Other Assets": "125",
"Other Compr. Net Income": "-27",
"Other Expenses": "3,132",
"Other Liabilities": "340",
"Other Net Income": "2,216",
"Other Revenues": "27",
"Property and Equipment": "698",
"Research and Development": "9,061",
"Selling, General and Administrative Expense": "9,534"
},
"output_variables": {
"Assets": "69,521",
"Liabilities": "38,096",
"Expenses": "21,726",
"Revenues": "27",
"Stockholders Equity": "31,425",
"Net Income": "-19,483",
"Comprehensive Net Income": "-19,496",
"BaseVar": "65,807",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "223%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "37,521",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,965",
"Liabilities, Non-Current": "0",
"Other Assets": "125",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "711",
"Other Liabilities": "54",
"Other Net Income": "5,883",
"Other Revenues": "0",
"Property and Equipment": "444",
"Research and Development": "10,266",
"Selling, General and Administrative Expense": "9,227"
},
"output_variables": {
"Assets": "38,090",
"Liabilities": "22,019",
"Expenses": "20,204",
"Revenues": "0",
"Stockholders Equity": "16,071",
"Net Income": "-14,321",
"Comprehensive Net Income": "-14,322",
"BaseVar": "43,099",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "205%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "39,109",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,739",
"Liabilities, Non-Current": "0",
"Other Assets": "128",
"Other Compr. Net Income": "0.030",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,725",
"Other Revenues": "0",
"Property and Equipment": "276",
"Research and Development": "12,551",
"Selling, General and Administrative Expense": "10,069"
},
"output_variables": {
"Assets": "39,513",
"Liabilities": "8,739",
"Expenses": "22,619",
"Revenues": "0",
"Stockholders Equity": "30,774",
"Net Income": "-20,894",
"Comprehensive Net Income": "-20,894",
"BaseVar": "36,298",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "297%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "123,991",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,801",
"Liabilities, Non-Current": "0",
"Other Assets": "543",
"Other Compr. Net Income": "-2.4",
"Other Expenses": "0",
"Other Liabilities": "174",
"Other Net Income": "2,809",
"Other Revenues": "5.4",
"Property and Equipment": "386",
"Research and Development": "19,500",
"Selling, General and Administrative Expense": "12,629"
},
"output_variables": {
"Assets": "124,920",
"Liabilities": "4,975",
"Expenses": "32,130",
"Revenues": "5.4",
"Stockholders Equity": "119,945",
"Net Income": "-29,315",
"Comprehensive Net Income": "-29,316",
"BaseVar": "82,421",
"ECR before LimitedLiability": "357%",
"Economic Capital Ratio": "408%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "96,066",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,899",
"Liabilities, Non-Current": "1,319",
"Other Assets": "2,184",
"Other Compr. Net Income": "24",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,774",
"Other Revenues": "0.59",
"Property and Equipment": "304",
"Research and Development": "38,984",
"Selling, General and Administrative Expense": "13,558"
},
"output_variables": {
"Assets": "98,554",
"Liabilities": "30,218",
"Expenses": "52,542",
"Revenues": "0.59",
"Stockholders Equity": "68,336",
"Net Income": "-49,768",
"Comprehensive Net Income": "-49,756",
"BaseVar": "92,057",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "271%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "89,510",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,796",
"Liabilities, Non-Current": "981",
"Other Assets": "4,903",
"Other Compr. Net Income": "-6.6",
"Other Expenses": "5,004",
"Other Liabilities": "0",
"Other Net Income": "1,440",
"Other Revenues": "18,876",
"Property and Equipment": "433",
"Research and Development": "51,148",
"Selling, General and Administrative Expense": "16,607"
},
"output_variables": {
"Assets": "94,846",
"Liabilities": "18,777",
"Expenses": "72,759",
"Revenues": "18,876",
"Stockholders Equity": "76,069",
"Net Income": "-52,443",
"Comprehensive Net Income": "-52,447",
"BaseVar": "103,352",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "302%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "51,476",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,165",
"Liabilities, Non-Current": "408",
"Other Assets": "3,216",
"Other Compr. Net Income": "-13",
"Other Expenses": "7,862",
"Other Liabilities": "0",
"Other Net Income": "293",
"Other Revenues": "8,862",
"Property and Equipment": "970",
"Research and Development": "65,837",
"Selling, General and Administrative Expense": "19,546"
},
"output_variables": {
"Assets": "55,662",
"Liabilities": "14,573",
"Expenses": "93,245",
"Revenues": "8,862",
"Stockholders Equity": "41,089",
"Net Income": "-84,091",
"Comprehensive Net Income": "-84,097",
"BaseVar": "86,324",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "156%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "28,206",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,824",
"Liabilities, Non-Current": "0",
"Other Assets": "234",
"Other Compr. Net Income": "-1.6",
"Other Expenses": "-20,964",
"Other Liabilities": "0",
"Other Net Income": "496",
"Other Revenues": "773",
"Property and Equipment": "4.0",
"Research and Development": "26,018",
"Selling, General and Administrative Expense": "17,105"
},
"output_variables": {
"Assets": "28,444",
"Liabilities": "16,824",
"Expenses": "22,158",
"Revenues": "773",
"Stockholders Equity": "11,620",
"Net Income": "-20,889",
"Comprehensive Net Income": "-20,890",
"BaseVar": "34,349",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "160%"
}
}
},
"top_rated": false,
"trend": 98.0,
"value": 2.07314232439026,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001124105.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001124105.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001124105.svg"
},
{
"company_id": "0001815903",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001815903.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001815903.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001815903.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001815903_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001815903_main_keyfigs.svg",
"name": "Petros Pharmaceuticals Inc",
"rank": 290,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001815903.svg",
"report_text": "The relative strengths and weaknesses of Petros Pharmaceuticals 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 Petros Pharmaceuticals Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 64% points.The greatest weakness of Petros Pharmaceuticals Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 204%, being 41% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001815903_2023_Petros_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-43.3",
"Assets": "-7.63",
"Liabilities": "-41.8",
"Stockholders Equity": "-40.0",
"ECR before LimitedLiability": "-8.31",
"Other Assets": "9.49",
"Property and Equipment": "-4.62",
"Intangible Assets": "61.6",
"Liabilities, Current": "-93.4",
"Other Liabilities": "20.4",
"Liabilities, Non-Current": "20.3",
"Selling, General and Administrative Expense": "-3.73",
"Expenses": "15.4",
"Revenues": "-1.60",
"Net Income": "29.0",
"Other Expenses": "-4.52",
"Research and Development": "23.3",
"Other Revenues": "-1.60",
"Comprehensive Net Income": "29.0",
"Other Net Income": "14.8",
"Economic Capital Ratio": "-16.0"
},
"2022": {
"Intangible Assets": "63.7",
"Assets": "-18.2",
"Liabilities": "-15.2",
"Stockholders Equity": "-34.8",
"ECR before LimitedLiability": "-20.4",
"Assets, Current": "-61.6",
"Other Assets": "10.2",
"Property and Equipment": "-7.85",
"Other Liabilities": "-46.7",
"Liabilities, Current": "5.22",
"Liabilities, Non-Current": "23.9",
"Other Expenses": "-27.5",
"Expenses": "-8.97",
"Revenues": "3.23",
"Net Income": "-5.03",
"Selling, General and Administrative Expense": "-11.4",
"Cost of Goods Sold": "-3.50",
"Research and Development": "36.3",
"Other Revenues": "3.23",
"Comprehensive Net Income": "-4.88",
"Economic Capital Ratio": "-40.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001815903_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "30,543",
"Cost of Goods Sold": "1,600",
"Intangible Assets": "25,293",
"Liabilities, Current": "30,980",
"Liabilities, Non-Current": "405",
"Other Assets": "11,505",
"Other Compr. Net Income": "0",
"Other Expenses": "7,247",
"Other Liabilities": "460",
"Other Net Income": "9,430",
"Other Revenues": "7,811",
"Property and Equipment": "49",
"Research and Development": "1,788",
"Selling, General and Administrative Expense": "15,593"
},
"output_variables": {
"Assets": "67,390",
"Liabilities": "31,845",
"Expenses": "26,228",
"Revenues": "7,811",
"Stockholders Equity": "35,545",
"Net Income": "-8,987",
"Comprehensive Net Income": "-8,987",
"BaseVar": "71,352",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "259%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "14,668",
"Cost of Goods Sold": "2,289",
"Intangible Assets": "12,244",
"Liabilities, Current": "7,068",
"Liabilities, Non-Current": "263",
"Other Assets": "5,470",
"Other Compr. Net Income": "0",
"Other Expenses": "10,265",
"Other Liabilities": "8,388",
"Other Net Income": "474",
"Other Revenues": "5,992",
"Property and Equipment": "39",
"Research and Development": "1,740",
"Selling, General and Administrative Expense": "12,209"
},
"output_variables": {
"Assets": "32,421",
"Liabilities": "15,719",
"Expenses": "26,504",
"Revenues": "5,992",
"Stockholders Equity": "16,702",
"Net Income": "-20,038",
"Comprehensive Net Income": "-20,038",
"BaseVar": "40,555",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "204%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 2.03947109881382,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001815903.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001815903.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001815903.svg"
},
{
"company_id": "0000059478",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000059478.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000059478.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000059478.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000059478_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000059478_main_keyfigs.svg",
"name": "ELI Lilly Co",
"rank": 291,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000059478.svg",
"report_text": "The relative strengths and weaknesses of ELI Lilly 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 ELI Lilly Co compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 63% points.The greatest weakness of ELI Lilly Co is the variable Stockholders Equity, reducing the Economic Capital Ratio by 96% points.
The company's Economic Capital Ratio, given in the ranking table, is 204%, being 41% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000059478_2023_ELI_Lilly_Co.pdf",
"shrinked_graph_json": {
"2009": {
"Assets, Current": "-13.7",
"Assets": "-42.3",
"Liabilities": "-64.7",
"Stockholders Equity": "-108",
"ECR before LimitedLiability": "-98.7",
"Other Assets": "25.3",
"Intangible Assets": "-54.5",
"Property and Equipment": "15.4",
"Other Liabilities": "18.8",
"Liabilities, Non-Current": "-88.1",
"Cost of Goods Sold": "0.754",
"Expenses": "-4.73",
"Revenues": "6.89",
"Net Income": "1.81",
"Selling, General and Administrative Expense": "-1.40",
"Other Expenses": "0.299",
"Research and Development": "-4.38",
"Other Revenues": "6.89",
"Comprehensive Net Income": "2.32",
"Other Compr. Net Income": "0.508",
"Economic Capital Ratio": "-97.9"
},
"2010": {
"Other Assets": "19.1",
"Assets": "-28.4",
"Liabilities": "-31.4",
"Stockholders Equity": "-66.5",
"ECR before LimitedLiability": "-28.5",
"Assets, Current": "-19.8",
"Property and Equipment": "13.6",
"Intangible Assets": "-33.6",
"Other Liabilities": "35.9",
"Liabilities, Non-Current": "-74.7",
"Selling, General and Administrative Expense": "3.75",
"Expenses": "6.77",
"Revenues": "18.9",
"Net Income": "26.8",
"Research and Development": "1.30",
"Cost of Goods Sold": "5.96",
"Other Expenses": "-4.22",
"Other Revenues": "18.9",
"Comprehensive Net Income": "26.5",
"Other Net Income": "0.704",
"Economic Capital Ratio": "-34.8"
},
"2011": {
"Other Assets": "45.8",
"Assets": "-5.82",
"Liabilities": "-38.2",
"Stockholders Equity": "-35.3",
"ECR before LimitedLiability": "90.0",
"Intangible Assets": "-17.4",
"Property and Equipment": "24.8",
"Assets, Current": "-36.0",
"Other Liabilities": "33.8",
"Liabilities, Non-Current": "-81.0",
"Research and Development": "25.7",
"Expenses": "34.2",
"Revenues": "34.9",
"Net Income": "76.0",
"Other Expenses": "-7.24",
"Cost of Goods Sold": "4.42",
"Selling, General and Administrative Expense": "10.9",
"Other Revenues": "34.9",
"Comprehensive Net Income": "73.5",
"Other Net Income": "2.69",
"Economic Capital Ratio": "14.4"
},
"2012": {
"Property and Equipment": "24.1",
"Assets": "4.89",
"Liabilities": "-28.4",
"Stockholders Equity": "-13.8",
"ECR before LimitedLiability": "110",
"Assets, Current": "-36.4",
"Intangible Assets": "-14.2",
"Other Assets": "61.0",
"Liabilities, Current": "7.96",
"Other Liabilities": "34.5",
"Liabilities, Non-Current": "-79.5",
"Selling, General and Administrative Expense": "9.86",
"Expenses": "35.4",
"Revenues": "33.9",
"Net Income": "75.8",
"Research and Development": "17.4",
"Other Expenses": "2.38",
"Cost of Goods Sold": "4.65",
"Other Revenues": "33.9",
"Comprehensive Net Income": "76.1",
"Economic Capital Ratio": "36.4"
},
"2013": {
"Other Assets": "53.1",
"Assets": "-10.2",
"Liabilities": "-4.97",
"Stockholders Equity": "-20.7",
"ECR before LimitedLiability": "64.8",
"Intangible Assets": "-13.0",
"Property and Equipment": "23.3",
"Assets, Current": "-42.0",
"Liabilities, Non-Current": "-59.5",
"Liabilities, Current": "6.82",
"Other Liabilities": "40.2",
"Selling, General and Administrative Expense": "9.32",
"Expenses": "25.3",
"Revenues": "37.7",
"Net Income": "67.7",
"Research and Development": "13.7",
"Cost of Goods Sold": "3.21",
"Other Revenues": "37.7",
"Comprehensive Net Income": "70.2",
"Other Compr. Net Income": "2.09",
"Economic Capital Ratio": "36.8"
},
"2014": {
"Other Assets": "45.2",
"Assets": "-17.3",
"Liabilities": "-48.7",
"Stockholders Equity": "-58.2",
"ECR before LimitedLiability": "24.0",
"Property and Equipment": "28.6",
"Assets, Current": "-56.8",
"Other Liabilities": "31.6",
"Liabilities, Current": "-16.6",
"Liabilities, Non-Current": "-67.6",
"Selling, General and Administrative Expense": "10.6",
"Expenses": "28.7",
"Revenues": "31.0",
"Net Income": "64.9",
"Cost of Goods Sold": "2.39",
"Other Expenses": "-2.36",
"Research and Development": "17.5",
"Other Revenues": "31.0",
"Comprehensive Net Income": "62.1",
"Other Compr. Net Income": "-2.36",
"Economic Capital Ratio": "-9.36"
},
"2015": {
"Property and Equipment": "29.7",
"Assets": "-24.7",
"Liabilities": "-46.3",
"Stockholders Equity": "-68.3",
"ECR before LimitedLiability": "1.58",
"Other Assets": "11.8",
"Intangible Assets": "21.1",
"Assets, Current": "-58.0",
"Other Liabilities": "32.3",
"Liabilities, Non-Current": "-89.8",
"Liabilities, Current": "2.62",
"Other Expenses": "-3.46",
"Expenses": "25.5",
"Revenues": "35.6",
"Net Income": "63.4",
"Cost of Goods Sold": "2.09",
"Selling, General and Administrative Expense": "8.10",
"Research and Development": "18.4",
"Other Revenues": "35.6",
"Comprehensive Net Income": "62.6",
"Economic Capital Ratio": "-17.5"
},
"2016": {
"Other Assets": "15.9",
"Assets": "-19.1",
"Liabilities": "-57.0",
"Stockholders Equity": "-65.4",
"ECR before LimitedLiability": "11.3",
"Assets, Current": "-53.4",
"Property and Equipment": "27.0",
"Intangible Assets": "15.1",
"Other Liabilities": "29.2",
"Liabilities, Non-Current": "-81.5",
"Liabilities, Current": "-9.46",
"Research and Development": "23.4",
"Expenses": "34.1",
"Revenues": "35.2",
"Net Income": "73.4",
"Selling, General and Administrative Expense": "11.1",
"Other Expenses": "-3.27",
"Cost of Goods Sold": "2.27",
"Other Revenues": "35.2",
"Comprehensive Net Income": "72.4",
"Economic Capital Ratio": "-11.2"
},
"2017": {
"Other Assets": "14.9",
"Assets": "-31.4",
"Liabilities": "-71.4",
"Stockholders Equity": "-89.3",
"ECR before LimitedLiability": "-31.2",
"Intangible Assets": "9.15",
"Assets, Current": "-60.8",
"Property and Equipment": "27.2",
"Liabilities, Current": "-16.9",
"Other Liabilities": "33.1",
"Liabilities, Non-Current": "-92.3",
"Selling, General and Administrative Expense": "15.0",
"Expenses": "30.0",
"Revenues": "31.5",
"Net Income": "60.0",
"Research and Development": "25.1",
"Other Expenses": "-13.0",
"Cost of Goods Sold": "3.18",
"Other Revenues": "31.5",
"Comprehensive Net Income": "60.0",
"Economic Capital Ratio": "-50.7"
},
"2018": {
"Assets, Current": "-57.9",
"Assets": "-32.6",
"Liabilities": "-77.8",
"Stockholders Equity": "-94.9",
"ECR before LimitedLiability": "-26.0",
"Other Assets": "8.27",
"Intangible Assets": "7.82",
"Property and Equipment": "28.0",
"Liabilities, Current": "-5.29",
"Other Liabilities": "26.9",
"Liabilities, Non-Current": "-105",
"Research and Development": "25.8",
"Expenses": "35.1",
"Revenues": "36.0",
"Net Income": "65.0",
"Cost of Goods Sold": "-9.21",
"Other Expenses": "2.69",
"Selling, General and Administrative Expense": "15.5",
"Other Revenues": "36.0",
"Comprehensive Net Income": "65.0",
"Economic Capital Ratio": "-43.6"
},
"2019": {
"Other Assets": "10.2",
"Assets": "-44.1",
"Liabilities": "-98.1",
"Stockholders Equity": "-120",
"ECR before LimitedLiability": "-34.9",
"Property and Equipment": "28.5",
"Assets, Current": "-78.3",
"Intangible Assets": "28.4",
"Other Liabilities": "25.2",
"Liabilities, Non-Current": "-129",
"Other Expenses": "8.48",
"Expenses": "35.1",
"Revenues": "33.2",
"Net Income": "38.5",
"Cost of Goods Sold": "-6.01",
"Selling, General and Administrative Expense": "16.4",
"Research and Development": "27.5",
"Other Revenues": "33.2",
"Comprehensive Net Income": "38.3",
"Other Net Income": "9.18",
"Economic Capital Ratio": "-62.0"
},
"2020": {
"Intangible Assets": "30.2",
"Assets": "-45.7",
"Liabilities": "-96.3",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "-54.6",
"Other Assets": "17.8",
"Property and Equipment": "29.1",
"Assets, Current": "-82.8",
"Liabilities, Non-Current": "-130",
"Other Liabilities": "25.6",
"Selling, General and Administrative Expense": "14.1",
"Expenses": "35.1",
"Revenues": "33.6",
"Net Income": "42.2",
"Cost of Goods Sold": "-6.93",
"Research and Development": "20.2",
"Other Expenses": "7.16",
"Other Revenues": "33.6",
"Other Net Income": "1.21",
"Comprehensive Net Income": "42.2",
"Economic Capital Ratio": "-74.1"
},
"2021": {
"Assets, Current": "-86.5",
"Assets": "-59.1",
"Liabilities": "-92.4",
"Stockholders Equity": "-140",
"ECR before LimitedLiability": "-70.3",
"Other Assets": "9.30",
"Property and Equipment": "28.2",
"Intangible Assets": "28.2",
"Liabilities, Current": "-16.6",
"Other Liabilities": "25.4",
"Liabilities, Non-Current": "-104",
"Selling, General and Administrative Expense": "13.0",
"Expenses": "27.3",
"Revenues": "40.3",
"Net Income": "56.4",
"Other Expenses": "4.28",
"Research and Development": "20.0",
"Cost of Goods Sold": "-10.1",
"Other Revenues": "40.3",
"Comprehensive Net Income": "56.5",
"Economic Capital Ratio": "-77.9"
},
"2022": {
"Intangible Assets": "28.6",
"Assets": "-34.6",
"Liabilities": "-76.4",
"Stockholders Equity": "-96.5",
"ECR before LimitedLiability": "-20.4",
"Assets, Current": "-71.6",
"Other Assets": "12.0",
"Property and Equipment": "32.3",
"Other Liabilities": "27.6",
"Liabilities, Current": "-19.7",
"Liabilities, Non-Current": "-87.1",
"Other Expenses": "3.38",
"Expenses": "38.4",
"Revenues": "40.4",
"Net Income": "63.3",
"Selling, General and Administrative Expense": "17.7",
"Cost of Goods Sold": "-8.40",
"Research and Development": "25.2",
"Other Revenues": "40.4",
"Comprehensive Net Income": "63.3",
"Economic Capital Ratio": "-40.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000059478_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "12,486,500",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,568,100",
"Liabilities, Non-Current": "11,367,500",
"Other Assets": "6,777,000",
"Other Compr. Net Income": "314,900",
"Other Expenses": "6,288,200",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "21,836,000",
"Property and Equipment": "8,197,400",
"Research and Development": "4,326,500",
"Selling, General and Administrative Expense": "6,892,500"
},
"output_variables": {
"Assets": "27,460,900",
"Liabilities": "17,935,600",
"Expenses": "17,507,200",
"Revenues": "21,836,000",
"Stockholders Equity": "9,525,300",
"Net Income": "4,328,800",
"Comprehensive Net Income": "4,486,250",
"BaseVar": "42,527,300",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "239%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "14,840,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,101,400",
"Liabilities, Non-Current": "11,487,200",
"Other Assets": "8,220,700",
"Other Compr. Net Income": "-198,200",
"Other Expenses": "6,068,900",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "23,076,000",
"Property and Equipment": "7,940,700",
"Research and Development": "4,884,200",
"Selling, General and Administrative Expense": "7,053,400"
},
"output_variables": {
"Assets": "31,001,400",
"Liabilities": "18,588,600",
"Expenses": "18,006,500",
"Revenues": "23,076,000",
"Stockholders Equity": "12,412,800",
"Net Income": "5,069,500",
"Comprehensive Net Income": "4,970,400",
"BaseVar": "45,435,350",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "253%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "14,248,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,930,900",
"Liabilities, Non-Current": "11,193,300",
"Other Assets": "11,651,300",
"Other Compr. Net Income": "-1,188,500",
"Other Expenses": "7,038,100",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "24,286,500",
"Property and Equipment": "7,760,300",
"Research and Development": "5,020,800",
"Selling, General and Administrative Expense": "7,879,900"
},
"output_variables": {
"Assets": "33,659,800",
"Liabilities": "20,124,200",
"Expenses": "19,938,800",
"Revenues": "24,286,500",
"Stockholders Equity": "13,535,600",
"Net Income": "4,347,700",
"Comprehensive Net Income": "3,753,450",
"BaseVar": "49,598,900",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "248%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "13,038,700",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,389,500",
"Liabilities, Non-Current": "11,235,500",
"Other Assets": "13,600,000",
"Other Compr. Net Income": "-501,354",
"Other Expenses": "5,810,035",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "22,504,841",
"Property and Equipment": "7,760,200",
"Research and Development": "5,317,405",
"Selling, General and Administrative Expense": "7,506,219"
},
"output_variables": {
"Assets": "34,398,900",
"Liabilities": "19,625,000",
"Expenses": "18,633,660",
"Revenues": "22,504,841",
"Stockholders Equity": "14,773,900",
"Net Income": "3,871,181",
"Comprehensive Net Income": "3,620,505",
"BaseVar": "47,831,877",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "255%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "13,104,700",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,916,600",
"Liabilities, Non-Current": "8,691,400",
"Other Assets": "14,168,500",
"Other Compr. Net Income": "3,127,090",
"Other Expenses": "5,768,275",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "23,141,749",
"Property and Equipment": "7,975,500",
"Research and Development": "5,570,974",
"Selling, General and Administrative Expense": "7,116,725"
},
"output_variables": {
"Assets": "35,248,700",
"Liabilities": "17,608,000",
"Expenses": "18,455,974",
"Revenues": "23,141,749",
"Stockholders Equity": "17,640,700",
"Net Income": "4,685,775",
"Comprehensive Net Income": "6,249,319",
"BaseVar": "48,790,757",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "281%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "12,179,800",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,642,300",
"Liabilities, Current": "11,207,500",
"Liabilities, Non-Current": "10,582,600",
"Other Assets": "12,392,200",
"Other Compr. Net Income": "815,411",
"Other Expenses": "5,864,273",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "19,433,475",
"Property and Equipment": "7,963,900",
"Research and Development": "4,620,181",
"Selling, General and Administrative Expense": "6,607,146"
},
"output_variables": {
"Assets": "37,178,200",
"Liabilities": "21,790,100",
"Expenses": "17,091,600",
"Revenues": "19,433,475",
"Stockholders Equity": "15,388,100",
"Net Income": "2,341,876",
"Comprehensive Net Income": "2,749,581",
"BaseVar": "48,154,393",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "248%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "12,573,600",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,074,700",
"Liabilities, Current": "8,229,600",
"Liabilities, Non-Current": "12,749,000",
"Other Assets": "5,867,100",
"Other Compr. Net Income": "-1,088,639",
"Other Expenses": "6,198,492",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "19,975,187",
"Property and Equipment": "8,053,500",
"Research and Development": "4,804,798",
"Selling, General and Administrative Expense": "6,530,554"
},
"output_variables": {
"Assets": "35,568,900",
"Liabilities": "20,978,600",
"Expenses": "17,533,844",
"Revenues": "19,975,187",
"Stockholders Equity": "14,590,300",
"Net Income": "2,441,343",
"Comprehensive Net Income": "1,897,023",
"BaseVar": "47,572,585",
"ECR before LimitedLiability": "119%",
"Economic Capital Ratio": "245%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "15,101,400",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,330,600",
"Liabilities, Current": "10,986,600",
"Liabilities, Non-Current": "13,738,800",
"Other Assets": "7,121,300",
"Other Compr. Net Income": "-626,395",
"Other Expenses": "6,754,717",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "21,284,011",
"Property and Equipment": "8,252,600",
"Research and Development": "5,304,549",
"Selling, General and Administrative Expense": "6,449,731"
},
"output_variables": {
"Assets": "38,805,900",
"Liabilities": "24,725,400",
"Expenses": "18,508,997",
"Revenues": "21,284,011",
"Stockholders Equity": "14,080,500",
"Net Income": "2,775,014",
"Comprehensive Net Income": "2,461,816",
"BaseVar": "51,975,352",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "234%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "19,202,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,399,300",
"Liabilities, Current": "14,535,900",
"Liabilities, Non-Current": "18,777,200",
"Other Assets": "8,553,100",
"Other Compr. Net Income": "-99,198",
"Other Expenses": "11,186,657",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "22,959,487",
"Property and Equipment": "8,826,500",
"Research and Development": "5,286,920",
"Selling, General and Administrative Expense": "6,591,880"
},
"output_variables": {
"Assets": "44,981,000",
"Liabilities": "33,313,100",
"Expenses": "23,065,456",
"Revenues": "22,959,487",
"Stockholders Equity": "11,667,900",
"Net Income": "-105,970",
"Comprehensive Net Income": "-155,569",
"BaseVar": "62,209,121",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "201%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "20,549,600",
"Cost of Goods Sold": "6,430,000",
"Intangible Assets": "7,868,500",
"Liabilities, Current": "11,888,100",
"Liabilities, Non-Current": "21,111,200",
"Other Assets": "6,570,800",
"Other Compr. Net Income": "113,406",
"Other Expenses": "6,227,848",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "24,655,702",
"Property and Equipment": "8,919,500",
"Research and Development": "5,310,519",
"Selling, General and Administrative Expense": "6,633,019"
},
"output_variables": {
"Assets": "43,908,400",
"Liabilities": "32,999,300",
"Expenses": "24,601,386",
"Revenues": "24,655,702",
"Stockholders Equity": "10,909,100",
"Net Income": "54,316",
"Comprehensive Net Income": "111,019",
"BaseVar": "63,139,097",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "199%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,709,600",
"Cost of Goods Sold": "5,080,451",
"Intangible Assets": "10,297,400",
"Liabilities, Current": "11,775,200",
"Liabilities, Non-Current": "24,811,800",
"Other Assets": "7,406,200",
"Other Compr. Net Income": "-500,840",
"Other Expenses": "1,409,552",
"Other Liabilities": "0",
"Other Net Income": "3,680,500",
"Other Revenues": "22,206,185",
"Property and Equipment": "7,872,900",
"Research and Development": "5,634,038",
"Selling, General and Administrative Expense": "6,202,308"
},
"output_variables": {
"Assets": "39,286,100",
"Liabilities": "36,587,000",
"Expenses": "18,326,350",
"Revenues": "22,206,185",
"Stockholders Equity": "2,699,100",
"Net Income": "7,560,335",
"Comprehensive Net Income": "7,309,915",
"BaseVar": "60,293,487",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "174%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,462,100",
"Cost of Goods Sold": "5,317,416",
"Intangible Assets": "11,216,500",
"Liabilities, Current": "12,481,600",
"Liabilities, Non-Current": "28,326,300",
"Other Assets": "9,272,600",
"Other Compr. Net Income": "-243,641",
"Other Expenses": "722,858",
"Other Liabilities": "0",
"Other Net Income": "3,612,116",
"Other Revenues": "24,627,428",
"Property and Equipment": "8,681,900",
"Research and Development": "6,156,403",
"Selling, General and Administrative Expense": "6,118,586"
},
"output_variables": {
"Assets": "46,633,100",
"Liabilities": "40,807,900",
"Expenses": "18,315,263",
"Revenues": "24,627,428",
"Stockholders Equity": "5,825,200",
"Net Income": "9,924,281",
"Comprehensive Net Income": "9,802,461",
"BaseVar": "67,119,724",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "190%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18,452,400",
"Cost of Goods Sold": "6,954,890",
"Intangible Assets": "11,583,900",
"Liabilities, Current": "15,052,700",
"Liabilities, Non-Current": "24,598,500",
"Other Assets": "9,784,600",
"Other Compr. Net Income": "1,541,139",
"Other Expenses": "1,784,915",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "28,534,000",
"Property and Equipment": "8,985,100",
"Research and Development": "7,188,083",
"Selling, General and Administrative Expense": "6,440,167"
},
"output_variables": {
"Assets": "48,806,000",
"Liabilities": "39,651,200",
"Expenses": "22,368,055",
"Revenues": "28,534,000",
"Stockholders Equity": "9,154,800",
"Net Income": "6,165,945",
"Comprehensive Net Income": "6,936,514",
"BaseVar": "70,450,197",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "198%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "18,034,500",
"Cost of Goods Sold": "6,767,418",
"Intangible Assets": "11,279,600",
"Liabilities, Current": "17,138,200",
"Liabilities, Non-Current": "21,576,200",
"Other Assets": "10,031,700",
"Other Compr. Net Income": "1,029,067",
"Other Expenses": "2,026,156",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "28,554,158",
"Property and Equipment": "10,144,000",
"Research and Development": "7,219,512",
"Selling, General and Administrative Expense": "6,440,643"
},
"output_variables": {
"Assets": "49,489,800",
"Liabilities": "38,714,400",
"Expenses": "22,453,729",
"Revenues": "28,554,158",
"Stockholders Equity": "10,775,400",
"Net Income": "6,100,429",
"Comprehensive Net Income": "6,614,963",
"BaseVar": "70,120,577",
"ECR before LimitedLiability": "68%",
"Economic Capital Ratio": "204%"
}
}
},
"top_rated": false,
"trend": 55.0,
"value": 2.039154243525273,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000059478.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000059478.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000059478.svg"
},
{
"company_id": "0001736243",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001736243.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001736243.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001736243_main_keyfigs.svg",
"name": "Acurx Pharmaceuticals Inc",
"rank": 292,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001736243.svg",
"report_text": "The relative strengths and weaknesses of Acurx Pharmaceuticals 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 Acurx Pharmaceuticals Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 203% points.The greatest weakness of Acurx Pharmaceuticals Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 112% points.
The company's Economic Capital Ratio, given in the ranking table, is 203%, being 41% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001736243_2023_Acurx_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-66.6",
"Assets": "-1.89",
"Liabilities": "91.6",
"Stockholders Equity": "71.9",
"ECR before LimitedLiability": "36.9",
"Other Assets": "304",
"Property and Equipment": "-4.48",
"Intangible Assets": "-9.43",
"Liabilities, Current": "39.6",
"Other Liabilities": "29.6",
"Liabilities, Non-Current": "29.1",
"Selling, General and Administrative Expense": "-78.4",
"Expenses": "-55.6",
"Revenues": "-15.9",
"Net Income": "-70.2",
"Other Expenses": "7.53",
"Research and Development": "11.5",
"Cost of Goods Sold": "3.84",
"Other Revenues": "-15.9",
"Comprehensive Net Income": "-70.3",
"Economic Capital Ratio": "29.3"
},
"2022": {
"Intangible Assets": "-17.8",
"Assets": "-22.6",
"Liabilities": "62.4",
"Stockholders Equity": "37.5",
"ECR before LimitedLiability": "-20.9",
"Assets, Current": "-112",
"Other Assets": "203",
"Property and Equipment": "-9.82",
"Other Liabilities": "35.6",
"Liabilities, Current": "5.96",
"Liabilities, Non-Current": "31.7",
"Other Expenses": "9.63",
"Expenses": "-69.7",
"Revenues": "-21.4",
"Net Income": "-88.5",
"Selling, General and Administrative Expense": "-64.7",
"Cost of Goods Sold": "5.66",
"Research and Development": "-20.5",
"Other Revenues": "-21.4",
"Comprehensive Net Income": "-88.3",
"Economic Capital Ratio": "-41.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001736243_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "844",
"Liabilities, Non-Current": "0",
"Other Assets": "13,254",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "67",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "2,030",
"Selling, General and Administrative Expense": "10,784"
},
"output_variables": {
"Assets": "13,254",
"Liabilities": "844",
"Expenses": "12,814",
"Revenues": "0",
"Stockholders Equity": "12,410",
"Net Income": "-12,748",
"Comprehensive Net Income": "-12,748",
"BaseVar": "13,489",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "304%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,062",
"Liabilities, Non-Current": "0",
"Other Assets": "9,377",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "4,754",
"Selling, General and Administrative Expense": "7,339"
},
"output_variables": {
"Assets": "9,377",
"Liabilities": "2,062",
"Expenses": "12,093",
"Revenues": "0",
"Stockholders Equity": "7,315",
"Net Income": "-12,093",
"Comprehensive Net Income": "-12,093",
"BaseVar": "11,766",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "203%"
}
}
},
"top_rated": false,
"trend": -73.0,
"value": 2.034020071134202,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001736243.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001736243.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001736243.svg"
},
{
"company_id": "0001401395",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001401395.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001401395.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001401395_main_keyfigs.svg",
"name": "Neptune Wellness Solutions Inc",
"rank": 293,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001401395.svg",
"report_text": "The relative strengths and weaknesses of Neptune Wellness Solutions 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 Neptune Wellness Solutions Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Neptune Wellness Solutions Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 202%, being 43% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001401395_2023_Neptune_Wellness_Solutions_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-52.2",
"Assets": "-25.4",
"Liabilities": "35.6",
"Stockholders Equity": "-18.2",
"Economic Capital Ratio": "-5.90",
"Other Assets": "-11.6",
"Property and Equipment": "31.2",
"Intangible Assets": "38.8",
"Liabilities, Current": "3.54",
"Other Liabilities": "29.0",
"Liabilities, Non-Current": "3.54",
"Selling, General and Administrative Expense": "-13.7",
"Expenses": "-28.8",
"Revenues": "4.63",
"Net Income": "-21.9",
"Other Expenses": "-12.7",
"Research and Development": "32.4",
"Cost of Goods Sold": "-32.8",
"Other Revenues": "4.63",
"Comprehensive Net Income": "-19.6",
"Other Net Income": "2.64"
},
"2022": {
"Intangible Assets": "62.5",
"Assets": "-65.8",
"Liabilities": "40.9",
"Stockholders Equity": "-66.3",
"ECR before LimitedLiability": "-22.8",
"Assets, Current": "-96.7",
"Other Assets": "-26.9",
"Property and Equipment": "40.5",
"Other Liabilities": "39.3",
"Liabilities, Current": "5.12",
"Other Expenses": "-11.7",
"Expenses": "-40.2",
"Revenues": "33.1",
"Net Income": "-7.31",
"Selling, General and Administrative Expense": "-25.6",
"Cost of Goods Sold": "-54.3",
"Research and Development": "58.8",
"Other Revenues": "33.1",
"Comprehensive Net Income": "-6.69",
"Other Net Income": "3.56",
"Economic Capital Ratio": "-43.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001401395_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "89,528",
"Cost of Goods Sold": "62,774",
"Intangible Assets": "51,410",
"Liabilities, Current": "34,809",
"Liabilities, Non-Current": "14,593",
"Other Assets": "8,664",
"Other Compr. Net Income": "8,058",
"Other Expenses": "34,276",
"Other Liabilities": "0",
"Other Net Income": "3,131",
"Other Revenues": "35,400",
"Property and Equipment": "37,346",
"Research and Development": "1,922",
"Selling, General and Administrative Expense": "63,824"
},
"output_variables": {
"Assets": "186,948",
"Liabilities": "49,402",
"Expenses": "162,796",
"Revenues": "35,400",
"Stockholders Equity": "137,545",
"Net Income": "-124,264",
"Comprehensive Net Income": "-120,235",
"BaseVar": "222,868",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "269%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "37,388",
"Cost of Goods Sold": "56,333",
"Intangible Assets": "43,823",
"Liabilities, Current": "30,317",
"Liabilities, Non-Current": "13,800",
"Other Assets": "2,295",
"Other Compr. Net Income": "750",
"Other Expenses": "19,581",
"Other Liabilities": "0",
"Other Net Income": "4,112",
"Other Revenues": "48,797",
"Property and Equipment": "21,448",
"Research and Development": "880",
"Selling, General and Administrative Expense": "60,538"
},
"output_variables": {
"Assets": "104,955",
"Liabilities": "44,117",
"Expenses": "137,333",
"Revenues": "48,797",
"Stockholders Equity": "60,838",
"Net Income": "-84,425",
"Comprehensive Net Income": "-84,049",
"BaseVar": "170,032",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "202%"
}
}
},
"top_rated": false,
"trend": -31.0,
"value": 2.015072515995035,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001401395.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001401395.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001401395.svg"
},
{
"company_id": "0001532346",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001532346.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001532346.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001532346.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001532346_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001532346_main_keyfigs.svg",
"name": "Atreca Inc",
"rank": 294,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001532346.svg",
"report_text": "The relative strengths and weaknesses of Atreca 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 Atreca Inc compared to the market average is the variable Property and Equipment, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Atreca Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 200%, being 45% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001532346_2023_Atreca_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "0.423",
"Assets": "42.4",
"Liabilities": "84.6",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "180",
"Assets, Current": "52.7",
"Intangible Assets": "-3.90",
"Liabilities, Current": "43.7",
"Other Liabilities": "23.9",
"Liabilities, Non-Current": "28.3",
"Other Expenses": "7.19",
"Expenses": "8.31",
"Revenues": "-13.2",
"Net Income": "-2.56",
"Cost of Goods Sold": "3.51",
"Selling, General and Administrative Expense": "8.25",
"Research and Development": "-10.8",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "-2.89",
"Other Net Income": "2.18",
"Economic Capital Ratio": "153"
},
"2020": {
"Intangible Assets": "-4.22",
"Assets": "39.8",
"Liabilities": "55.9",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "127",
"Other Assets": "-3.84",
"Property and Equipment": "4.29",
"Assets, Current": "49.0",
"Liabilities, Non-Current": "24.1",
"Liabilities, Current": "30.4",
"Other Liabilities": "5.40",
"Selling, General and Administrative Expense": "5.21",
"Expenses": "6.83",
"Revenues": "-11.4",
"Net Income": "-3.19",
"Cost of Goods Sold": "2.80",
"Research and Development": "-6.64",
"Other Expenses": "5.43",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "-3.23",
"Economic Capital Ratio": "107"
},
"2021": {
"Assets, Current": "-12.1",
"Assets": "17.6",
"Liabilities": "18.6",
"Stockholders Equity": "42.6",
"ECR before LimitedLiability": "25.7",
"Other Assets": "12.1",
"Property and Equipment": "31.7",
"Intangible Assets": "-7.91",
"Liabilities, Current": "21.0",
"Other Liabilities": "-26.7",
"Liabilities, Non-Current": "22.2",
"Expenses": "-10.6",
"Revenues": "-11.8",
"Net Income": "-21.7",
"Other Expenses": "5.81",
"Research and Development": "-19.6",
"Cost of Goods Sold": "2.97",
"Other Revenues": "-11.8",
"Comprehensive Net Income": "-21.7",
"Other Net Income": "0.612",
"Economic Capital Ratio": "18.0"
},
"2022": {
"Intangible Assets": "-12.9",
"Assets": "14.5",
"Liabilities": "-36.8",
"Stockholders Equity": "-14.8",
"ECR before LimitedLiability": "-24.1",
"Assets, Current": "-40.5",
"Other Assets": "36.7",
"Property and Equipment": "56.7",
"Other Liabilities": "25.1",
"Liabilities, Current": "27.2",
"Liabilities, Non-Current": "-98.4",
"Other Expenses": "6.40",
"Expenses": "-0.569",
"Revenues": "-14.6",
"Net Income": "-15.3",
"Selling, General and Administrative Expense": "3.83",
"Cost of Goods Sold": "3.97",
"Research and Development": "-14.4",
"Other Revenues": "-14.6",
"Comprehensive Net Income": "-15.2",
"Economic Capital Ratio": "-44.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001532346_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "176,119",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,947",
"Liabilities, Non-Current": "0",
"Other Assets": "13,825",
"Other Compr. Net Income": "0",
"Other Expenses": "130",
"Other Liabilities": "816",
"Other Net Income": "3,083",
"Other Revenues": "2,134",
"Property and Equipment": "5,771",
"Research and Development": "54,726",
"Selling, General and Administrative Expense": "17,845"
},
"output_variables": {
"Assets": "195,715",
"Liabilities": "8,763",
"Expenses": "72,701",
"Revenues": "2,134",
"Stockholders Equity": "186,952",
"Net Income": "-67,484",
"Comprehensive Net Income": "-67,484",
"BaseVar": "141,198",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "249,122",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,418",
"Liabilities, Non-Current": "0",
"Other Assets": "3,111",
"Other Compr. Net Income": "0",
"Other Expenses": "5.0",
"Other Liabilities": "12,589",
"Other Net Income": "1,196",
"Other Revenues": "1,353",
"Property and Equipment": "19,831",
"Research and Development": "62,045",
"Selling, General and Administrative Expense": "26,834"
},
"output_variables": {
"Assets": "272,064",
"Liabilities": "30,007",
"Expenses": "88,884",
"Revenues": "1,353",
"Stockholders Equity": "242,057",
"Net Income": "-86,335",
"Comprehensive Net Income": "-86,335",
"BaseVar": "196,752",
"ECR before LimitedLiability": "292%",
"Economic Capital Ratio": "363%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "122,370",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,899",
"Liabilities, Non-Current": "0",
"Other Assets": "34,672",
"Other Compr. Net Income": "0",
"Other Expenses": "4.0",
"Other Liabilities": "28,229",
"Other Net Income": "130",
"Other Revenues": "851",
"Property and Equipment": "43,015",
"Research and Development": "78,349",
"Selling, General and Administrative Expense": "31,954"
},
"output_variables": {
"Assets": "200,057",
"Liabilities": "45,128",
"Expenses": "110,307",
"Revenues": "851",
"Stockholders Equity": "154,929",
"Net Income": "-109,326",
"Comprehensive Net Income": "-109,326",
"BaseVar": "178,236",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "78,026",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,293",
"Liabilities, Non-Current": "60,331",
"Other Assets": "39,032",
"Other Compr. Net Income": "0",
"Other Expenses": "294",
"Other Liabilities": "0",
"Other Net Income": "650",
"Other Revenues": "785",
"Property and Equipment": "37,972",
"Research and Development": "65,546",
"Selling, General and Administrative Expense": "31,028"
},
"output_variables": {
"Assets": "155,030",
"Liabilities": "76,624",
"Expenses": "96,868",
"Revenues": "785",
"Stockholders Equity": "78,406",
"Net Income": "-95,433",
"Comprehensive Net Income": "-95,433",
"BaseVar": "164,979",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "202%"
}
}
},
"top_rated": false,
"trend": -62.0,
"value": 2.0023210353495013,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001532346.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001532346.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001532346.svg"
},
{
"company_id": "0001759425",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001759425.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001759425.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001759425.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001759425_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001759425_main_keyfigs.svg",
"name": "Mirum Pharmaceuticals Inc",
"rank": 295,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001759425.svg",
"report_text": "The relative strengths and weaknesses of Mirum Pharmaceuticals 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 Mirum Pharmaceuticals Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Mirum Pharmaceuticals Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 199%, being 46% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001759425_2023_Mirum_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "11.0",
"Assets": "50.4",
"Liabilities": "56.7",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "147",
"Property and Equipment": "-2.04",
"Assets, Current": "45.6",
"Intangible Assets": "-5.39",
"Liabilities, Current": "21.8",
"Other Liabilities": "23.0",
"Liabilities, Non-Current": "16.5",
"Other Expenses": "6.84",
"Expenses": "9.39",
"Revenues": "-13.8",
"Net Income": "-2.36",
"Cost of Goods Sold": "3.31",
"Selling, General and Administrative Expense": "9.54",
"Research and Development": "-10.4",
"Other Revenues": "-13.8",
"Comprehensive Net Income": "-2.61",
"Economic Capital Ratio": "120"
},
"2020": {
"Intangible Assets": "-8.06",
"Assets": "34.0",
"Liabilities": "6.55",
"Stockholders Equity": "54.5",
"ECR before LimitedLiability": "49.1",
"Other Assets": "-7.37",
"Property and Equipment": "-3.38",
"Assets, Current": "70.0",
"Liabilities, Non-Current": "18.8",
"Liabilities, Current": "28.2",
"Other Liabilities": "-45.2",
"Selling, General and Administrative Expense": "8.16",
"Expenses": "2.52",
"Revenues": "-12.6",
"Net Income": "-8.71",
"Cost of Goods Sold": "2.99",
"Research and Development": "-14.1",
"Other Expenses": "5.69",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "-8.76",
"Economic Capital Ratio": "29.5"
},
"2021": {
"Assets, Current": "-67.6",
"Assets": "-52.0",
"Liabilities": "-45.0",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-56.9",
"Other Assets": "53.3",
"Property and Equipment": "-7.14",
"Intangible Assets": "-5.31",
"Liabilities, Current": "21.5",
"Other Liabilities": "-101",
"Liabilities, Non-Current": "25.1",
"Selling, General and Administrative Expense": "5.25",
"Expenses": "-1.74",
"Revenues": "-10.9",
"Net Income": "27.4",
"Research and Development": "-12.2",
"Cost of Goods Sold": "4.33",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "27.3",
"Other Net Income": "41.5",
"Economic Capital Ratio": "-64.5"
},
"2022": {
"Intangible Assets": "20.8",
"Assets": "-13.1",
"Liabilities": "-49.3",
"Stockholders Equity": "-53.2",
"ECR before LimitedLiability": "-25.8",
"Assets, Current": "-47.6",
"Other Assets": "41.2",
"Property and Equipment": "-7.11",
"Other Liabilities": "-86.8",
"Liabilities, Current": "12.6",
"Liabilities, Non-Current": "19.6",
"Other Expenses": "0.706",
"Expenses": "11.7",
"Revenues": "7.13",
"Net Income": "19.6",
"Selling, General and Administrative Expense": "1.83",
"Cost of Goods Sold": "4.25",
"Research and Development": "4.78",
"Other Revenues": "7.13",
"Comprehensive Net Income": "19.7",
"Economic Capital Ratio": "-46.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001759425_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "119,363",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,076",
"Liabilities, Non-Current": "3,287",
"Other Assets": "25,977",
"Other Compr. Net Income": "129",
"Other Expenses": "21",
"Other Liabilities": "0",
"Other Net Income": "2,211",
"Other Revenues": "0",
"Property and Equipment": "1,372",
"Research and Development": "42,991",
"Selling, General and Administrative Expense": "11,752"
},
"output_variables": {
"Assets": "146,712",
"Liabilities": "16,363",
"Expenses": "54,764",
"Revenues": "0",
"Stockholders Equity": "130,349",
"Net Income": "-52,553",
"Comprehensive Net Income": "-52,488",
"BaseVar": "110,090",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "236,350",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,462",
"Liabilities, Non-Current": "2,656",
"Other Assets": "3,221",
"Other Compr. Net Income": "-46",
"Other Expenses": "341",
"Other Liabilities": "47,651",
"Other Net Income": "1,367",
"Other Revenues": "0",
"Property and Equipment": "1,293",
"Research and Development": "81,605",
"Selling, General and Administrative Expense": "22,691"
},
"output_variables": {
"Assets": "240,864",
"Liabilities": "68,769",
"Expenses": "104,637",
"Revenues": "0",
"Stockholders Equity": "172,095",
"Net Income": "-103,270",
"Comprehensive Net Income": "-103,293",
"BaseVar": "207,842",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "166,592",
"Cost of Goods Sold": "0",
"Intangible Assets": "18,740",
"Liabilities, Current": "42,596",
"Liabilities, Non-Current": "1,920",
"Other Assets": "108,338",
"Other Compr. Net Income": "-118",
"Other Expenses": "20,262",
"Other Liabilities": "129,923",
"Other Net Income": "107,784",
"Other Revenues": "19,138",
"Property and Equipment": "981",
"Research and Development": "131,428",
"Selling, General and Administrative Expense": "59,220"
},
"output_variables": {
"Assets": "294,651",
"Liabilities": "174,439",
"Expenses": "210,910",
"Revenues": "19,138",
"Stockholders Equity": "120,212",
"Net Income": "-83,988",
"Comprehensive Net Income": "-84,047",
"BaseVar": "403,520",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "211%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "190,225",
"Cost of Goods Sold": "0",
"Intangible Assets": "58,954",
"Liabilities, Current": "64,729",
"Liabilities, Non-Current": "5,789",
"Other Assets": "102,813",
"Other Compr. Net Income": "-118",
"Other Expenses": "21,086",
"Other Liabilities": "140,351",
"Other Net Income": "102,112",
"Other Revenues": "366,511",
"Property and Equipment": "914",
"Research and Development": "90,274",
"Selling, General and Administrative Expense": "237,170"
},
"output_variables": {
"Assets": "352,906",
"Liabilities": "210,869",
"Expenses": "348,531",
"Revenues": "366,511",
"Stockholders Equity": "142,037",
"Net Income": "120,093",
"Comprehensive Net Income": "120,034",
"BaseVar": "690,524",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "270%"
}
}
},
"top_rated": false,
"trend": 38.0,
"value": 1.9850428181022672,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001759425.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001759425.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001759425.svg"
},
{
"company_id": "0001821323",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001821323.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001821323.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001821323.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001821323_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001821323_main_keyfigs.svg",
"name": "Sigilon Therapeutics Inc",
"rank": 296,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001821323.svg",
"report_text": "The relative strengths and weaknesses of Sigilon Therapeutics 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 Sigilon Therapeutics Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Sigilon Therapeutics Inc is the variable Liabilities, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 198%, being 47% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001821323_2023_Sigilon_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "5.89",
"Assets": "-11.4",
"Liabilities": "-39.1",
"Stockholders Equity": "-43.8",
"ECR before LimitedLiability": "-48.6",
"Other Assets": "-2.71",
"Property and Equipment": "-1.04",
"Intangible Assets": "-13.2",
"Liabilities, Current": "-19.4",
"Other Liabilities": "12.6",
"Liabilities, Non-Current": "-32.3",
"Selling, General and Administrative Expense": "6.25",
"Expenses": "-5.05",
"Revenues": "-7.35",
"Net Income": "-12.9",
"Other Expenses": "7.02",
"Research and Development": "-21.1",
"Cost of Goods Sold": "3.57",
"Other Revenues": "-7.35",
"Comprehensive Net Income": "-13.0",
"Economic Capital Ratio": "-56.3"
},
"2022": {
"Intangible Assets": "-13.8",
"Assets": "-6.05",
"Liabilities": "-41.5",
"Stockholders Equity": "-39.9",
"ECR before LimitedLiability": "-26.1",
"Assets, Current": "10.0",
"Other Assets": "-0.114",
"Property and Equipment": "-0.983",
"Other Liabilities": "26.5",
"Liabilities, Current": "-38.2",
"Liabilities, Non-Current": "-31.2",
"Other Expenses": "7.18",
"Expenses": "5.20",
"Net Income": "4.60",
"Other Net Income": "-0.667",
"Selling, General and Administrative Expense": "4.72",
"Cost of Goods Sold": "4.22",
"Research and Development": "-10.7",
"Comprehensive Net Income": "4.47",
"Other Compr. Net Income": "-0.131",
"Economic Capital Ratio": "-46.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001821323_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "126,394",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "34,888",
"Liabilities, Non-Current": "26,988",
"Other Assets": "13,981",
"Other Compr. Net Income": "-10",
"Other Expenses": "0",
"Other Liabilities": "5,333",
"Other Net Income": "-1,675",
"Other Revenues": "9,599",
"Property and Equipment": "3,994",
"Research and Development": "65,069",
"Selling, General and Administrative Expense": "20,166"
},
"output_variables": {
"Assets": "144,369",
"Liabilities": "67,209",
"Expenses": "85,235",
"Revenues": "9,599",
"Stockholders Equity": "77,160",
"Net Income": "-77,311",
"Comprehensive Net Income": "-77,316",
"BaseVar": "154,048",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "74,411",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,994",
"Liabilities, Non-Current": "17,142",
"Other Assets": "10,013",
"Other Compr. Net Income": "-419",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "105",
"Other Revenues": "12,944",
"Property and Equipment": "2,854",
"Research and Development": "37,631",
"Selling, General and Administrative Expense": "18,979"
},
"output_variables": {
"Assets": "87,278",
"Liabilities": "48,136",
"Expenses": "56,610",
"Revenues": "12,944",
"Stockholders Equity": "39,142",
"Net Income": "-43,561",
"Comprehensive Net Income": "-43,770",
"BaseVar": "102,746",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "198%"
}
}
},
"top_rated": false,
"trend": 27.0,
"value": 1.9824029241262777,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001821323.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001821323.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001821323.svg"
},
{
"company_id": "0001595097",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001595097.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001595097.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001595097.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001595097_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001595097_main_keyfigs.svg",
"name": "Corbus Pharmaceuticals Holdings Inc",
"rank": 297,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001595097.svg",
"report_text": "The relative strengths and weaknesses of Corbus Pharmaceuticals 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 Corbus Pharmaceuticals Holdings Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 45% points.The greatest weakness of Corbus Pharmaceuticals Holdings Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 71% points.
The company's Economic Capital Ratio, given in the ranking table, is 196%, being 48% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001595097_2023_Corbus_Pharmaceuticals_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-6.08",
"Assets": "12.4",
"Liabilities": "9.96",
"Stockholders Equity": "25.0",
"ECR before LimitedLiability": "7.68",
"Other Assets": "-11.4",
"Intangible Assets": "-16.4",
"Assets, Current": "66.5",
"Other Liabilities": "24.8",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "-31.0",
"Other Expenses": "12.7",
"Expenses": "-16.6",
"Revenues": "-12.6",
"Net Income": "-29.0",
"Cost of Goods Sold": "1.97",
"Selling, General and Administrative Expense": "-7.98",
"Research and Development": "-22.7",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "-28.9",
"Economic Capital Ratio": "-11.4"
},
"2016": {
"Other Assets": "-21.2",
"Assets": "-45.0",
"Liabilities": "-9.46",
"Stockholders Equity": "-62.2",
"Assets, Current": "0.754",
"Property and Equipment": "-8.22",
"Intangible Assets": "-30.8",
"Other Liabilities": "1.42",
"Liabilities, Non-Current": "0.610",
"Liabilities, Current": "-70.1",
"Research and Development": "-54.7",
"Expenses": "-41.8",
"Revenues": "-9.31",
"Net Income": "-53.4",
"Selling, General and Administrative Expense": "-4.49",
"Other Expenses": "0.627",
"Cost of Goods Sold": "0.0436",
"Other Revenues": "-9.31",
"ECR before LimitedLiability": "-81.3",
"Comprehensive Net Income": "-53.4",
"Economic Capital Ratio": "-104"
},
"2017": {
"Other Assets": "-7.20",
"Assets": "38.2",
"Liabilities": "54.0",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "100",
"Intangible Assets": "-8.73",
"Assets, Current": "81.4",
"Property and Equipment": "-1.94",
"Liabilities, Current": "13.2",
"Other Liabilities": "26.3",
"Liabilities, Non-Current": "17.9",
"Selling, General and Administrative Expense": "5.47",
"Expenses": "-3.27",
"Revenues": "-10.2",
"Net Income": "-13.5",
"Research and Development": "-19.2",
"Other Expenses": "8.14",
"Cost of Goods Sold": "2.28",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "-13.6",
"Economic Capital Ratio": "80.9"
},
"2018": {
"Assets, Current": "3.47",
"Assets": "-55.3",
"Liabilities": "12.8",
"Stockholders Equity": "-52.6",
"Other Assets": "-27.6",
"Intangible Assets": "-35.2",
"Liabilities, Current": "-42.2",
"Other Liabilities": "13.0",
"Liabilities, Non-Current": "13.1",
"Research and Development": "-80.1",
"Expenses": "-59.0",
"Revenues": "-14.4",
"Net Income": "-69.1",
"Cost of Goods Sold": "7.06",
"Other Expenses": "12.8",
"Selling, General and Administrative Expense": "5.17",
"Other Revenues": "-14.4",
"ECR before LimitedLiability": "-78.0",
"Other Net Income": "2.62",
"Comprehensive Net Income": "-69.3",
"Economic Capital Ratio": "-95.7"
},
"2019": {
"Other Assets": "-6.74",
"Assets": "-91.8",
"Liabilities, Current": "-9.39",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "-86.6",
"Property and Equipment": "-0.341",
"Assets, Current": "-55.1",
"Intangible Assets": "-11.5",
"Other Expenses": "5.45",
"Expenses": "-14.9",
"Revenues": "10.3",
"Net Income": "-7.61",
"Cost of Goods Sold": "2.55",
"Selling, General and Administrative Expense": "1.52",
"Research and Development": "-16.8",
"Other Revenues": "10.3",
"Other Liabilities": "7.68",
"Liabilities, Non-Current": "1.83",
"Comprehensive Net Income": "-7.78",
"Other Net Income": "3.26",
"Economic Capital Ratio": "-114"
},
"2020": {
"Intangible Assets": "-12.6",
"Assets": "-65.5",
"Liabilities": "-0.240",
"Stockholders Equity": "-87.4",
"Other Assets": "-0.527",
"Property and Equipment": "-0.106",
"Assets, Current": "-33.7",
"Liabilities, Non-Current": "-21.1",
"ECR before LimitedLiability": "-96.0",
"Liabilities, Current": "-0.210",
"Other Liabilities": "2.07",
"Expenses": "-41.1",
"Revenues": "-5.52",
"Net Income": "-45.5",
"Cost of Goods Sold": "0.258",
"Research and Development": "-58.3",
"Other Expenses": "0.579",
"Other Revenues": "-5.52",
"Other Net Income": "0.867",
"Comprehensive Net Income": "-45.6",
"Economic Capital Ratio": "-116"
},
"2021": {
"Assets, Current": "25.3",
"Assets": "1.42",
"Liabilities": "-14.1",
"Stockholders Equity": "-8.24",
"ECR before LimitedLiability": "-4.37",
"Other Assets": "-8.30",
"Property and Equipment": "-1.33",
"Intangible Assets": "-9.88",
"Liabilities, Current": "2.02",
"Other Liabilities": "22.7",
"Liabilities, Non-Current": "-41.3",
"Expenses": "-2.08",
"Revenues": "-12.2",
"Net Income": "-3.62",
"Other Expenses": "6.26",
"Research and Development": "-10.5",
"Cost of Goods Sold": "3.19",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "-3.70",
"Other Net Income": "11.0",
"Economic Capital Ratio": "-12.0"
},
"2022": {
"Intangible Assets": "-13.1",
"Assets": "14.7",
"Liabilities": "-39.2",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "-27.9",
"Assets, Current": "45.4",
"Other Assets": "-7.74",
"Property and Equipment": "-2.10",
"Other Liabilities": "25.0",
"Liabilities, Current": "3.31",
"Liabilities, Non-Current": "-71.4",
"Expenses": "3.66",
"Revenues": "-15.2",
"Net Income": "-16.7",
"Selling, General and Administrative Expense": "-5.28",
"Cost of Goods Sold": "3.99",
"Research and Development": "7.08",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-16.6",
"Other Net Income": "-5.11",
"Economic Capital Ratio": "-48.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001595097_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "12,715",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,630",
"Liabilities, Non-Current": "0",
"Other Assets": "36",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "260",
"Other Net Income": "3.0",
"Other Revenues": "648",
"Property and Equipment": "124",
"Research and Development": "5,889",
"Selling, General and Administrative Expense": "3,613"
},
"output_variables": {
"Assets": "12,875",
"Liabilities": "3,890",
"Expenses": "9,502",
"Revenues": "648",
"Stockholders Equity": "8,985",
"Net Income": "-8,851",
"Comprehensive Net Income": "-8,851",
"BaseVar": "13,460",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "252%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "17,403",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,899",
"Liabilities, Non-Current": "4.6",
"Other Assets": "50",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "66",
"Other Net Income": "-14",
"Other Revenues": "1,911",
"Property and Equipment": "435",
"Research and Development": "15,437",
"Selling, General and Administrative Expense": "6,460"
},
"output_variables": {
"Assets": "17,888",
"Liabilities": "8,969",
"Expenses": "21,896",
"Revenues": "1,911",
"Stockholders Equity": "8,919",
"Net Income": "-19,999",
"Comprehensive Net Income": "-19,999",
"BaseVar": "25,339",
"ECR before LimitedLiability": "-4.1%",
"Economic Capital Ratio": "141%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "65,505",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,205",
"Liabilities, Non-Current": "0.38",
"Other Assets": "41",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "990",
"Other Net Income": "141",
"Other Revenues": "2,440",
"Property and Equipment": "1,433",
"Research and Development": "26,039",
"Selling, General and Administrative Expense": "8,964"
},
"output_variables": {
"Assets": "66,978",
"Liabilities": "9,195",
"Expenses": "35,003",
"Revenues": "2,440",
"Stockholders Equity": "57,784",
"Net Income": "-32,422",
"Comprehensive Net Income": "-32,422",
"BaseVar": "56,879",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "44,240",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,089",
"Liabilities, Non-Current": "0",
"Other Assets": "44",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,376",
"Other Net Income": "5,747",
"Other Revenues": "16,690",
"Property and Equipment": "2,705",
"Research and Development": "161,433",
"Selling, General and Administrative Expense": "32,727"
},
"output_variables": {
"Assets": "46,989",
"Liabilities": "19,465",
"Expenses": "194,160",
"Revenues": "16,690",
"Stockholders Equity": "27,524",
"Net Income": "-171,723",
"Comprehensive Net Income": "-171,723",
"BaseVar": "141,526",
"ECR before LimitedLiability": "-336%",
"Economic Capital Ratio": "57%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "38,155",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "34,888",
"Liabilities, Non-Current": "8,097",
"Other Assets": "5,904",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "28,527",
"Other Revenues": "192,483",
"Property and Equipment": "5,084",
"Research and Development": "294,530",
"Selling, General and Administrative Expense": "77,040"
},
"output_variables": {
"Assets": "49,142",
"Liabilities": "42,985",
"Expenses": "371,570",
"Revenues": "192,483",
"Stockholders Equity": "6,158",
"Net Income": "-150,559",
"Comprehensive Net Income": "-150,559",
"BaseVar": "342,354",
"ECR before LimitedLiability": "-298%",
"Economic Capital Ratio": "69%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "92,075",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,898",
"Liabilities, Non-Current": "25,122",
"Other Assets": "6,152",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "40,966",
"Other Revenues": "31,131",
"Property and Equipment": "4,068",
"Research and Development": "114,574",
"Selling, General and Administrative Expense": "40,395"
},
"output_variables": {
"Assets": "102,295",
"Liabilities": "57,020",
"Expenses": "154,968",
"Revenues": "31,131",
"Stockholders Equity": "45,275",
"Net Income": "-82,871",
"Comprehensive Net Income": "-82,871",
"BaseVar": "193,190",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "160%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "100,205",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,008",
"Liabilities, Non-Current": "21,615",
"Other Assets": "5,133",
"Other Compr. Net Income": "-62",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "9,460",
"Other Revenues": "1,782",
"Property and Equipment": "2,393",
"Research and Development": "-14,375",
"Selling, General and Administrative Expense": "13,768"
},
"output_variables": {
"Assets": "107,730",
"Liabilities": "38,622",
"Expenses": "-607",
"Revenues": "1,782",
"Stockholders Equity": "69,108",
"Net Income": "11,849",
"Comprehensive Net Income": "11,818",
"BaseVar": "79,132",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "317%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "60,181",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,640",
"Liabilities, Non-Current": "20,682",
"Other Assets": "4,517",
"Other Compr. Net Income": "-64",
"Other Expenses": "5,000",
"Other Liabilities": "0",
"Other Net Income": "-26,237",
"Other Revenues": "258",
"Property and Equipment": "1,614",
"Research and Development": "3,839",
"Selling, General and Administrative Expense": "17,589"
},
"output_variables": {
"Assets": "66,312",
"Liabilities": "33,322",
"Expenses": "26,429",
"Revenues": "258",
"Stockholders Equity": "32,990",
"Net Income": "-52,407",
"Comprehensive Net Income": "-52,439",
"BaseVar": "76,311",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "178%"
}
}
},
"top_rated": false,
"trend": -27.0,
"value": 1.9643138511627452,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001595097.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001595097.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001595097.svg"
},
{
"company_id": "0001739426",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001739426.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001739426.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001739426.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001739426_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001739426_main_keyfigs.svg",
"name": "RVL Pharmaceuticals plc",
"rank": 298,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001739426.svg",
"report_text": "The relative strengths and weaknesses of RVL Pharmaceuticals plc 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 RVL Pharmaceuticals plc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 63% points.The greatest weakness of RVL Pharmaceuticals plc is the variable Other Liabilities, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 195%, being 50% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001739426_2023_RVL_Pharmaceuticals_plc.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities, Current": "17.1",
"Liabilities": "-39.6",
"Stockholders Equity": "-30.0",
"ECR before LimitedLiability": "15.0",
"Other Liabilities": "15.9",
"Liabilities, Non-Current": "-79.0",
"Research and Development": "26.1",
"Expenses": "25.3",
"Net Income": "39.8",
"Cost of Goods Sold": "-12.6",
"Other Expenses": "-4.04",
"Selling, General and Administrative Expense": "16.5",
"Other Revenues": "16.5",
"Revenues": "16.5",
"Assets, Current": "-58.3",
"Other Assets": "-12.5",
"Intangible Assets": "117",
"Property and Equipment": "-1.98",
"Other Net Income": "-2.83",
"Comprehensive Net Income": "39.6",
"Economic Capital Ratio": "-2.71"
},
"2019": {
"Other Assets": "-26.4",
"Assets": "-72.0",
"Liabilities": "-37.7",
"Stockholders Equity": "-118",
"Assets, Current": "-103",
"Intangible Assets": "20.3",
"Liabilities, Current": "1.81",
"Other Liabilities": "1.24",
"Liabilities, Non-Current": "-121",
"Other Expenses": "-41.2",
"Expenses": "-0.426",
"Revenues": "1.34",
"Net Income": "0.690",
"Cost of Goods Sold": "-15.0",
"Selling, General and Administrative Expense": "0.585",
"Research and Development": "2.79",
"Other Revenues": "1.34",
"ECR before LimitedLiability": "-69.8",
"Comprehensive Net Income": "0.651",
"Other Net Income": "-0.0289",
"Economic Capital Ratio": "-97.0"
},
"2020": {
"Intangible Assets": "40.9",
"Assets": "-56.9",
"Liabilities": "-60.4",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "-58.8",
"Other Assets": "-6.53",
"Property and Equipment": "-10.1",
"Assets, Current": "-84.5",
"Liabilities, Non-Current": "-136",
"Liabilities, Current": "31.3",
"Other Liabilities": "28.4",
"Selling, General and Administrative Expense": "6.97",
"Expenses": "12.5",
"Revenues": "30.3",
"Net Income": "36.9",
"Cost of Goods Sold": "-15.8",
"Research and Development": "32.3",
"Other Expenses": "-9.34",
"Other Revenues": "30.3",
"Comprehensive Net Income": "36.9",
"Economic Capital Ratio": "-78.4"
},
"2021": {
"Assets, Current": "-70.1",
"Assets": "-37.4",
"Liabilities": "-21.6",
"Stockholders Equity": "-70.1",
"ECR before LimitedLiability": "-38.7",
"Other Assets": "-19.0",
"Property and Equipment": "-6.87",
"Intangible Assets": "93.2",
"Liabilities, Current": "19.5",
"Other Liabilities": "-72.3",
"Liabilities, Non-Current": "25.3",
"Selling, General and Administrative Expense": "-38.4",
"Expenses": "-9.79",
"Revenues": "-3.86",
"Net Income": "4.75",
"Other Expenses": "1.82",
"Research and Development": "28.5",
"Other Revenues": "-3.86",
"Comprehensive Net Income": "6.18",
"Other Net Income": "19.0",
"Economic Capital Ratio": "-46.4"
},
"2022": {
"Intangible Assets": "63.0",
"Assets": "-44.9",
"Liabilities": "-27.5",
"Stockholders Equity": "-78.8",
"ECR before LimitedLiability": "-29.8",
"Assets, Current": "-76.3",
"Other Assets": "-23.8",
"Property and Equipment": "-9.16",
"Other Liabilities": "-96.8",
"Liabilities, Current": "31.5",
"Liabilities, Non-Current": "28.0",
"Other Revenues": "23.0",
"Revenues": "23.0",
"Net Income": "30.0",
"Comprehensive Net Income": "29.4",
"Other Expenses": "-2.69",
"Cost of Goods Sold": "-2.95",
"Selling, General and Administrative Expense": "-33.1",
"Other Net Income": "5.25",
"Research and Development": "44.0",
"Economic Capital Ratio": "-50.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001739426_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "172,385",
"Cost of Goods Sold": "135,014",
"Intangible Assets": "591,245",
"Liabilities, Current": "114,394",
"Liabilities, Non-Current": "266,803",
"Other Assets": "752",
"Other Compr. Net Income": "-1,213",
"Other Expenses": "94,953",
"Other Liabilities": "28,179",
"Other Net Income": "-20,126",
"Other Revenues": "263,701",
"Property and Equipment": "31,263",
"Research and Development": "48,761",
"Selling, General and Administrative Expense": "74,243"
},
"output_variables": {
"Assets": "795,645",
"Liabilities": "409,376",
"Expenses": "352,971",
"Revenues": "263,701",
"Stockholders Equity": "386,269",
"Net Income": "-109,396",
"Comprehensive Net Income": "-110,003",
"BaseVar": "921,516",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "247%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "172,630",
"Cost of Goods Sold": "111,630",
"Intangible Assets": "254,841",
"Liabilities, Current": "75,937",
"Liabilities, Non-Current": "271,066",
"Other Assets": "5,546",
"Other Compr. Net Income": "-383",
"Other Expenses": "256,626",
"Other Liabilities": "1,544",
"Other Net Income": "-17,327",
"Other Revenues": "240,031",
"Property and Equipment": "30,238",
"Research and Development": "32,319",
"Selling, General and Administrative Expense": "93,030"
},
"output_variables": {
"Assets": "463,255",
"Liabilities": "348,547",
"Expenses": "493,605",
"Revenues": "240,031",
"Stockholders Equity": "114,708",
"Net Income": "-270,901",
"Comprehensive Net Income": "-271,092",
"BaseVar": "781,574",
"ECR before LimitedLiability": "-5.2%",
"Economic Capital Ratio": "141%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "173,154",
"Cost of Goods Sold": "74,480",
"Intangible Assets": "166,613",
"Liabilities, Current": "55,784",
"Liabilities, Non-Current": "220,961",
"Other Assets": "31,182",
"Other Compr. Net Income": "0",
"Other Expenses": "67,486",
"Other Liabilities": "348",
"Other Net Income": "-13,850",
"Other Revenues": "177,884",
"Property and Equipment": "0",
"Research and Development": "19,696",
"Selling, General and Administrative Expense": "81,961"
},
"output_variables": {
"Assets": "370,949",
"Liabilities": "277,093",
"Expenses": "243,623",
"Revenues": "177,884",
"Stockholders Equity": "93,856",
"Net Income": "-79,589",
"Comprehensive Net Income": "-79,589",
"BaseVar": "541,700",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "178%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "59,379",
"Cost of Goods Sold": "2,387",
"Intangible Assets": "83,057",
"Liabilities, Current": "20,108",
"Liabilities, Non-Current": "592",
"Other Assets": "2,234",
"Other Compr. Net Income": "6,066",
"Other Expenses": "11,370",
"Other Liabilities": "47,237",
"Other Net Income": "33,087",
"Other Revenues": "5,380",
"Property and Equipment": "0",
"Research and Development": "8,636",
"Selling, General and Administrative Expense": "88,737"
},
"output_variables": {
"Assets": "144,670",
"Liabilities": "67,937",
"Expenses": "111,130",
"Revenues": "5,380",
"Stockholders Equity": "76,733",
"Net Income": "-72,663",
"Comprehensive Net Income": "-69,630",
"BaseVar": "184,135",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "56,975",
"Cost of Goods Sold": "9,440",
"Intangible Assets": "69,747",
"Liabilities, Current": "19,723",
"Liabilities, Non-Current": "94",
"Other Assets": "1,788",
"Other Compr. Net Income": "3,915",
"Other Expenses": "13,011",
"Other Liabilities": "57,600",
"Other Net Income": "11,013",
"Other Revenues": "49,731",
"Property and Equipment": "0",
"Research and Development": "4,314",
"Selling, General and Administrative Expense": "80,758"
},
"output_variables": {
"Assets": "128,510",
"Liabilities": "77,417",
"Expenses": "107,523",
"Revenues": "49,731",
"Stockholders Equity": "51,093",
"Net Income": "-46,780",
"Comprehensive Net Income": "-44,822",
"BaseVar": "189,054",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "201%"
}
}
},
"top_rated": false,
"trend": 15.0,
"value": 1.9455724000148196,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001739426.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001739426.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001739426.svg"
},
{
"company_id": "0001636282",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001636282.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001636282.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001636282.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001636282_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001636282_main_keyfigs.svg",
"name": "Spyre Therapeutics Inc",
"rank": 299,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001636282.svg",
"report_text": "The relative strengths and weaknesses of Spyre Therapeutics 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 Spyre Therapeutics Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Spyre Therapeutics Inc is the variable Net Income, reducing the Economic Capital Ratio by 72% points.
The company's Economic Capital Ratio, given in the ranking table, is 194%, being 51% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001636282_2023_Spyre_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-3.53",
"Assets": "37.1",
"Liabilities": "75.0",
"Stockholders Equity": "152",
"ECR before LimitedLiability": "163",
"Assets, Current": "66.9",
"Property and Equipment": "-1.94",
"Intangible Assets": "-4.88",
"Other Liabilities": "30.0",
"Liabilities, Non-Current": "17.1",
"Liabilities, Current": "36.5",
"Research and Development": "-7.57",
"Expenses": "9.01",
"Revenues": "-14.7",
"Net Income": "4.16",
"Selling, General and Administrative Expense": "4.48",
"Other Expenses": "10.3",
"Other Revenues": "-14.7",
"Comprehensive Net Income": "4.15",
"Other Net Income": "9.55",
"Economic Capital Ratio": "141"
},
"2017": {
"Other Assets": "-6.64",
"Assets": "28.3",
"Liabilities": "73.3",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "114",
"Intangible Assets": "-8.43",
"Assets, Current": "66.7",
"Property and Equipment": "-2.59",
"Liabilities, Current": "25.8",
"Other Liabilities": "34.9",
"Liabilities, Non-Current": "19.2",
"Expenses": "-7.79",
"Revenues": "-15.8",
"Net Income": "-11.8",
"Research and Development": "-20.6",
"Other Expenses": "8.86",
"Cost of Goods Sold": "2.49",
"Other Revenues": "-15.8",
"Comprehensive Net Income": "-12.0",
"Other Net Income": "11.7",
"Economic Capital Ratio": "94.8"
},
"2018": {
"Assets, Current": "73.2",
"Assets": "29.6",
"Liabilities": "58.6",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "92.6",
"Other Assets": "-7.55",
"Intangible Assets": "-9.77",
"Property and Equipment": "-3.23",
"Liabilities, Current": "12.0",
"Other Liabilities": "27.3",
"Liabilities, Non-Current": "22.9",
"Research and Development": "-26.1",
"Expenses": "-10.5",
"Revenues": "-9.81",
"Net Income": "-18.9",
"Cost of Goods Sold": "3.82",
"Other Expenses": "7.26",
"Selling, General and Administrative Expense": "4.53",
"Other Revenues": "-9.81",
"Comprehensive Net Income": "-19.0",
"Economic Capital Ratio": "75.0"
},
"2019": {
"Other Assets": "-5.24",
"Assets": "11.1",
"Liabilities": "37.7",
"Stockholders Equity": "48.6",
"ECR before LimitedLiability": "18.8",
"Property and Equipment": "-4.11",
"Assets, Current": "50.2",
"Intangible Assets": "-18.0",
"Other Liabilities": "27.6",
"Liabilities, Non-Current": "12.3",
"Other Expenses": "11.0",
"Expenses": "-33.4",
"Revenues": "-20.9",
"Net Income": "-49.8",
"Cost of Goods Sold": "5.24",
"Selling, General and Administrative Expense": "6.65",
"Research and Development": "-53.6",
"Other Revenues": "-20.9",
"Comprehensive Net Income": "-50.2",
"Other Net Income": "3.27",
"Economic Capital Ratio": "-8.37"
},
"2020": {
"Intangible Assets": "-6.12",
"Assets": "33.7",
"Liabilities": "55.5",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "95.0",
"Other Assets": "-2.95",
"Assets, Current": "49.6",
"Liabilities, Non-Current": "12.8",
"Liabilities, Current": "21.2",
"Other Liabilities": "25.0",
"Selling, General and Administrative Expense": "3.05",
"Expenses": "-7.93",
"Revenues": "-13.1",
"Net Income": "-19.8",
"Cost of Goods Sold": "3.07",
"Research and Development": "-20.0",
"Other Expenses": "5.98",
"Other Revenues": "-13.1",
"Other Net Income": "1.27",
"Comprehensive Net Income": "-19.8",
"Economic Capital Ratio": "75.4"
},
"2021": {
"Assets, Current": "5.63",
"Assets": "-11.4",
"Liabilities": "34.8",
"Stockholders Equity": "5.77",
"ECR before LimitedLiability": "16.1",
"Other Assets": "-7.61",
"Property and Equipment": "1.15",
"Intangible Assets": "-10.1",
"Liabilities, Current": "-1.21",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "13.1",
"Selling, General and Administrative Expense": "-5.52",
"Expenses": "-23.5",
"Revenues": "3.92",
"Net Income": "-19.1",
"Other Expenses": "7.03",
"Research and Development": "-28.3",
"Cost of Goods Sold": "3.66",
"Other Revenues": "3.92",
"Comprehensive Net Income": "-19.1",
"Economic Capital Ratio": "8.48"
},
"2022": {
"Intangible Assets": "-18.1",
"Assets": "-27.2",
"Liabilities": "47.8",
"Stockholders Equity": "9.14",
"ECR before LimitedLiability": "-30.6",
"Assets, Current": "-0.543",
"Other Assets": "-11.2",
"Property and Equipment": "1.18",
"Other Liabilities": "24.8",
"Liabilities, Current": "11.8",
"Liabilities, Non-Current": "12.7",
"Other Expenses": "9.78",
"Expenses": "-58.3",
"Revenues": "-16.9",
"Net Income": "-72.4",
"Selling, General and Administrative Expense": "-15.8",
"Cost of Goods Sold": "5.59",
"Research and Development": "-57.5",
"Other Revenues": "-16.9",
"Comprehensive Net Income": "-72.2",
"Economic Capital Ratio": "-51.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001636282_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "66,424",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,965",
"Liabilities, Non-Current": "132",
"Other Assets": "40",
"Other Compr. Net Income": "-3.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,836",
"Other Revenues": "0",
"Property and Equipment": "599",
"Research and Development": "18,143",
"Selling, General and Administrative Expense": "8,391"
},
"output_variables": {
"Assets": "67,063",
"Liabilities": "4,097",
"Expenses": "26,534",
"Revenues": "0",
"Stockholders Equity": "62,966",
"Net Income": "-21,698",
"Comprehensive Net Income": "-21,700",
"BaseVar": "51,266",
"ECR before LimitedLiability": "325%",
"Economic Capital Ratio": "385%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "54,991",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,629",
"Liabilities, Non-Current": "111",
"Other Assets": "232",
"Other Compr. Net Income": "-98",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5,645",
"Other Revenues": "0",
"Property and Equipment": "854",
"Research and Development": "22,815",
"Selling, General and Administrative Expense": "10,066"
},
"output_variables": {
"Assets": "56,077",
"Liabilities": "5,740",
"Expenses": "32,881",
"Revenues": "0",
"Stockholders Equity": "50,337",
"Net Income": "-27,236",
"Comprehensive Net Income": "-27,285",
"BaseVar": "50,220",
"ECR before LimitedLiability": "267%",
"Economic Capital Ratio": "347%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "76,671",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,239",
"Liabilities, Non-Current": "72",
"Other Assets": "50",
"Other Compr. Net Income": "75",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,115",
"Other Revenues": "3,888",
"Property and Equipment": "1,018",
"Research and Development": "36,719",
"Selling, General and Administrative Expense": "12,632"
},
"output_variables": {
"Assets": "77,739",
"Liabilities": "10,311",
"Expenses": "49,351",
"Revenues": "3,888",
"Stockholders Equity": "67,428",
"Net Income": "-44,348",
"Comprehensive Net Income": "-44,310",
"BaseVar": "71,240",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "325%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "74,505",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,359",
"Liabilities, Non-Current": "4,743",
"Other Assets": "6,293",
"Other Compr. Net Income": "77",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,998",
"Other Revenues": "3,795",
"Property and Equipment": "2,385",
"Research and Development": "198,723",
"Selling, General and Administrative Expense": "17,254"
},
"output_variables": {
"Assets": "83,183",
"Liabilities": "23,102",
"Expenses": "215,977",
"Revenues": "3,795",
"Stockholders Equity": "60,081",
"Net Income": "-210,184",
"Comprehensive Net Income": "-210,145",
"BaseVar": "164,066",
"ECR before LimitedLiability": "-149%",
"Economic Capital Ratio": "118%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "149,789",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,443",
"Liabilities, Non-Current": "5,343",
"Other Assets": "6,187",
"Other Compr. Net Income": "-5.3",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "751",
"Other Revenues": "0",
"Property and Equipment": "5,642",
"Research and Development": "57,497",
"Selling, General and Administrative Expense": "27,897"
},
"output_variables": {
"Assets": "161,618",
"Liabilities": "21,786",
"Expenses": "85,394",
"Revenues": "0",
"Stockholders Equity": "139,832",
"Net Income": "-84,644",
"Comprehensive Net Income": "-84,646",
"BaseVar": "134,777",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "329%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "98,891",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,144",
"Liabilities, Non-Current": "4,624",
"Other Assets": "6,486",
"Other Compr. Net Income": "-33",
"Other Expenses": "141",
"Other Liabilities": "1,217",
"Other Net Income": "42",
"Other Revenues": "12,297",
"Property and Equipment": "4,549",
"Research and Development": "55,940",
"Selling, General and Administrative Expense": "35,465"
},
"output_variables": {
"Assets": "109,926",
"Liabilities": "25,985",
"Expenses": "91,546",
"Revenues": "12,297",
"Stockholders Equity": "83,941",
"Net Income": "-79,206",
"Comprehensive Net Income": "-79,223",
"BaseVar": "119,915",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "270%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "62,258",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,656",
"Liabilities, Non-Current": "4,004",
"Other Assets": "5,666",
"Other Compr. Net Income": "-29",
"Other Expenses": "141",
"Other Liabilities": "2,179",
"Other Net Income": "748",
"Other Revenues": "13,107",
"Property and Equipment": "3,220",
"Research and Development": "59,229",
"Selling, General and Administrative Expense": "29,911"
},
"output_variables": {
"Assets": "71,144",
"Liabilities": "20,839",
"Expenses": "89,281",
"Revenues": "13,107",
"Stockholders Equity": "50,305",
"Net Income": "-75,426",
"Comprehensive Net Income": "-75,440",
"BaseVar": "97,574",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "209%"
}
}
},
"top_rated": false,
"trend": -54.0,
"value": 1.937065510388902,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001636282.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001636282.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001636282.svg"
},
{
"company_id": "0001094038",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001094038.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001094038.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001094038_main_keyfigs.svg",
"name": "Marker Therapeutics Inc",
"rank": 300,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001094038.svg",
"report_text": "The relative strengths and weaknesses of Marker Therapeutics 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 Marker Therapeutics Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Marker Therapeutics Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 190%, being 55% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001094038_2023_Marker_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-7.47",
"Assets": "-93.2",
"Liabilities": "12.1",
"Stockholders Equity": "-125",
"ECR before LimitedLiability": "-143",
"Intangible Assets": "-11.9",
"Property and Equipment": "-7.11",
"Assets, Current": "-65.6",
"Other Liabilities": "-0.883",
"Liabilities, Current": "14.9",
"Research and Development": "5.71",
"Expenses": "-6.84",
"Revenues": "-6.95",
"Net Income": "-14.5",
"Other Expenses": "-29.0",
"Cost of Goods Sold": "0.748",
"Selling, General and Administrative Expense": "4.95",
"Other Revenues": "-6.95",
"Comprehensive Net Income": "-14.6",
"Other Net Income": "0.750",
"Economic Capital Ratio": "-218"
},
"2017": {
"Other Assets": "-7.45",
"Assets": "-78.3",
"Liabilities": "17.5",
"Stockholders Equity": "-8.80",
"ECR before LimitedLiability": "-100",
"Intangible Assets": "-8.14",
"Assets, Current": "-7.95",
"Property and Equipment": "-5.14",
"Liabilities, Current": "2.39",
"Other Liabilities": "9.78",
"Liabilities, Non-Current": "5.36",
"Selling, General and Administrative Expense": "-47.9",
"Expenses": "-92.3",
"Revenues": "-6.22",
"Net Income": "-110",
"Research and Development": "-8.73",
"Other Expenses": "4.96",
"Other Revenues": "-6.22",
"Comprehensive Net Income": "-110",
"Other Net Income": "4.06",
"Economic Capital Ratio": "-120"
},
"2022": {
"Intangible Assets": "-18.5",
"Assets": "-45.1",
"Liabilities": "17.3",
"Stockholders Equity": "-44.8",
"ECR before LimitedLiability": "-34.3",
"Assets, Current": "-77.2",
"Other Assets": "57.1",
"Property and Equipment": "-10.2",
"Other Liabilities": "34.3",
"Liabilities, Current": "12.1",
"Liabilities, Non-Current": "-31.1",
"Other Expenses": "9.58",
"Expenses": "-35.1",
"Revenues": "10.6",
"Net Income": "-26.4",
"Selling, General and Administrative Expense": "-7.49",
"Cost of Goods Sold": "5.63",
"Research and Development": "-41.9",
"Other Revenues": "10.6",
"Comprehensive Net Income": "-26.3",
"Economic Capital Ratio": "-54.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001094038_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "308",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,801",
"Liabilities, Non-Current": "0",
"Other Assets": "32",
"Other Compr. Net Income": "0",
"Other Expenses": "3,316",
"Other Liabilities": "0",
"Other Net Income": "46",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "340",
"Liabilities": "3,801",
"Expenses": "3,316",
"Revenues": "0",
"Stockholders Equity": "-3,460",
"Net Income": "-3,270",
"Comprehensive Net Income": "-3,270",
"BaseVar": "3,752",
"ECR before LimitedLiability": "-522%",
"Economic Capital Ratio": "16%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,180",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,522",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "681",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "5,251",
"Selling, General and Administrative Expense": "6,412"
},
"output_variables": {
"Assets": "5,180",
"Liabilities": "1,522",
"Expenses": "11,663",
"Revenues": "0",
"Stockholders Equity": "3,658",
"Net Income": "-10,982",
"Comprehensive Net Income": "-10,982",
"BaseVar": "9,523",
"ECR before LimitedLiability": "-90%",
"Economic Capital Ratio": "132%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,619",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,782",
"Liabilities, Non-Current": "7,039",
"Other Assets": "17,803",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "15",
"Other Revenues": "9,014",
"Property and Equipment": "0",
"Research and Development": "26,139",
"Selling, General and Administrative Expense": "12,820"
},
"output_variables": {
"Assets": "34,422",
"Liabilities": "14,821",
"Expenses": "38,959",
"Revenues": "9,014",
"Stockholders Equity": "19,601",
"Net Income": "-29,931",
"Comprehensive Net Income": "-29,931",
"BaseVar": "48,616",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "190%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.9001572329476026,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001094038.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001094038.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001094038.svg"
},
{
"company_id": "0001597264",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001597264.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001597264.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001597264.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001597264_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001597264_main_keyfigs.svg",
"name": "Blueprint Medicines Corp",
"rank": 301,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001597264.svg",
"report_text": "The relative strengths and weaknesses of Blueprint Medicines 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 Blueprint Medicines Corp compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Blueprint Medicines Corp is the variable Other Liabilities, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 189%, being 55% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001597264_2023_Blueprint_Medicines_Corp.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "36.3",
"Liabilities": "54.5",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "125",
"Other Assets": "-3.35",
"Intangible Assets": "-5.78",
"Assets, Current": "57.3",
"Other Liabilities": "29.9",
"Liabilities, Non-Current": "14.2",
"Liabilities, Current": "14.7",
"Other Expenses": "9.60",
"Expenses": "9.49",
"Revenues": "-6.64",
"Net Income": "1.91",
"Cost of Goods Sold": "1.52",
"Selling, General and Administrative Expense": "8.80",
"Research and Development": "-10.5",
"Other Revenues": "-6.64",
"Other Net Income": "-1.01",
"Comprehensive Net Income": "1.98",
"Economic Capital Ratio": "106"
},
"2016": {
"Other Assets": "12.9",
"Assets": "37.8",
"Liabilities": "58.9",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "153",
"Assets, Current": "29.4",
"Property and Equipment": "-1.18",
"Intangible Assets": "-5.37",
"Other Liabilities": "28.6",
"Liabilities, Non-Current": "17.1",
"Liabilities, Current": "18.5",
"Research and Development": "-8.79",
"Expenses": "14.5",
"Revenues": "-1.98",
"Net Income": "12.8",
"Selling, General and Administrative Expense": "11.5",
"Other Expenses": "9.96",
"Cost of Goods Sold": "1.68",
"Other Revenues": "-1.98",
"Comprehensive Net Income": "12.8",
"Economic Capital Ratio": "130"
},
"2017": {
"Other Assets": "-2.63",
"Assets": "39.6",
"Liabilities": "71.8",
"Stockholders Equity": "167",
"ECR before LimitedLiability": "169",
"Intangible Assets": "-3.70",
"Assets, Current": "59.9",
"Liabilities, Current": "30.4",
"Other Liabilities": "31.9",
"Liabilities, Non-Current": "18.3",
"Selling, General and Administrative Expense": "13.5",
"Expenses": "19.2",
"Revenues": "-9.08",
"Net Income": "10.8",
"Research and Development": "-3.53",
"Other Expenses": "7.28",
"Cost of Goods Sold": "2.05",
"Other Revenues": "-9.08",
"Comprehensive Net Income": "10.7",
"Other Net Income": "0.347",
"Economic Capital Ratio": "149"
},
"2018": {
"Assets, Current": "56.9",
"Assets": "28.8",
"Liabilities": "27.1",
"Stockholders Equity": "68.5",
"ECR before LimitedLiability": "73.7",
"Other Assets": "-6.05",
"Intangible Assets": "-10.7",
"Property and Equipment": "1.65",
"Liabilities, Current": "18.5",
"Other Liabilities": "14.3",
"Liabilities, Non-Current": "-5.56",
"Other Revenues": "-5.93",
"Revenues": "-5.93",
"Net Income": "-2.53",
"Cost of Goods Sold": "3.66",
"Comprehensive Net Income": "-2.65",
"Research and Development": "-21.5",
"Other Net Income": "1.83",
"Other Expenses": "6.96",
"Selling, General and Administrative Expense": "12.8",
"Economic Capital Ratio": "56.0"
},
"2019": {
"Other Assets": "22.5",
"Assets": "25.1",
"Liabilities": "4.98",
"Stockholders Equity": "37.8",
"ECR before LimitedLiability": "49.4",
"Assets, Current": "15.6",
"Intangible Assets": "-12.8",
"Liabilities, Current": "14.1",
"Other Liabilities": "23.7",
"Liabilities, Non-Current": "-35.2",
"Other Expenses": "8.71",
"Expenses": "1.92",
"Revenues": "-6.85",
"Net Income": "-2.77",
"Cost of Goods Sold": "4.17",
"Selling, General and Administrative Expense": "9.27",
"Research and Development": "-19.5",
"Other Revenues": "-6.85",
"Comprehensive Net Income": "-3.33",
"Other Net Income": "2.22",
"Economic Capital Ratio": "22.2"
},
"2020": {
"Intangible Assets": "-3.07",
"Assets": "6.49",
"Liabilities": "76.7",
"Stockholders Equity": "80.0",
"ECR before LimitedLiability": "172",
"Other Assets": "25.5",
"Assets, Current": "-7.04",
"Liabilities, Non-Current": "3.96",
"Liabilities, Current": "46.1",
"Other Liabilities": "34.6",
"Selling, General and Administrative Expense": "11.6",
"Expenses": "26.7",
"Revenues": "39.9",
"Net Income": "66.8",
"Cost of Goods Sold": "3.74",
"Research and Development": "4.49",
"Other Expenses": "7.25",
"Other Revenues": "39.9",
"Other Net Income": "1.50",
"Comprehensive Net Income": "66.6",
"Economic Capital Ratio": "152"
},
"2021": {
"Assets, Current": "-37.0",
"Assets": "-1.31",
"Liabilities": "31.5",
"Stockholders Equity": "20.9",
"ECR before LimitedLiability": "29.6",
"Other Assets": "99.0",
"Property and Equipment": "-0.923",
"Intangible Assets": "-8.69",
"Liabilities, Current": "16.2",
"Other Liabilities": "25.6",
"Liabilities, Non-Current": "-10.5",
"Selling, General and Administrative Expense": "3.29",
"Expenses": "-15.4",
"Revenues": "1.92",
"Net Income": "-12.9",
"Other Expenses": "5.62",
"Research and Development": "-25.8",
"Cost of Goods Sold": "1.77",
"Other Revenues": "1.92",
"Comprehensive Net Income": "-12.9",
"Economic Capital Ratio": "21.9"
},
"2022": {
"Intangible Assets": "-13.8",
"Assets": "-4.71",
"Liabilities": "-60.4",
"Stockholders Equity": "-52.5",
"ECR before LimitedLiability": "-34.9",
"Assets, Current": "-5.34",
"Other Assets": "19.5",
"Property and Equipment": "-2.60",
"Other Liabilities": "-86.7",
"Liabilities, Current": "22.2",
"Other Expenses": "5.83",
"Expenses": "15.3",
"Revenues": "0.500",
"Net Income": "13.8",
"Selling, General and Administrative Expense": "9.08",
"Cost of Goods Sold": "2.66",
"Research and Development": "-2.39",
"Other Revenues": "0.500",
"Comprehensive Net Income": "13.6",
"Other Net Income": "-1.97",
"Economic Capital Ratio": "-55.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001597264_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "170,416",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,640",
"Liabilities, Non-Current": "0",
"Other Assets": "1,821",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,125",
"Other Revenues": "11,400",
"Property and Equipment": "6,661",
"Research and Development": "48,588",
"Selling, General and Administrative Expense": "14,456"
},
"output_variables": {
"Assets": "178,898",
"Liabilities": "18,640",
"Expenses": "63,044",
"Revenues": "11,400",
"Stockholders Equity": "160,258",
"Net Income": "-52,769",
"Comprehensive Net Income": "-52,769",
"BaseVar": "136,554",
"ECR before LimitedLiability": "300%",
"Economic Capital Ratio": "369%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "220,425",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,512",
"Liabilities, Non-Current": "0",
"Other Assets": "56,182",
"Other Compr. Net Income": "-18",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "82",
"Other Revenues": "27,772",
"Property and Equipment": "6,188",
"Research and Development": "81,131",
"Selling, General and Administrative Expense": "19,218"
},
"output_variables": {
"Assets": "282,795",
"Liabilities": "28,512",
"Expenses": "100,349",
"Revenues": "27,772",
"Stockholders Equity": "254,283",
"Net Income": "-72,495",
"Comprehensive Net Income": "-72,504",
"BaseVar": "219,764",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "375%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "685,505",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "42,890",
"Liabilities, Non-Current": "0",
"Other Assets": "5,869",
"Other Compr. Net Income": "-251",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,128",
"Other Revenues": "21,426",
"Property and Equipment": "24,363",
"Research and Development": "144,687",
"Selling, General and Administrative Expense": "27,986"
},
"output_variables": {
"Assets": "715,737",
"Liabilities": "42,890",
"Expenses": "172,673",
"Revenues": "21,426",
"Stockholders Equity": "672,847",
"Net Income": "-148,119",
"Comprehensive Net Income": "-148,244",
"BaseVar": "478,052",
"ECR before LimitedLiability": "348%",
"Economic Capital Ratio": "401%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "499,787",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "60,323",
"Liabilities, Non-Current": "42,759",
"Other Assets": "10,710",
"Other Compr. Net Income": "-250",
"Other Expenses": "0",
"Other Liabilities": "18,033",
"Other Net Income": "46,676",
"Other Revenues": "41,585",
"Property and Equipment": "29,627",
"Research and Development": "738,230",
"Selling, General and Administrative Expense": "127,367"
},
"output_variables": {
"Assets": "540,124",
"Liabilities": "121,115",
"Expenses": "865,597",
"Revenues": "41,585",
"Stockholders Equity": "419,009",
"Net Income": "-777,336",
"Comprehensive Net Income": "-777,461",
"BaseVar": "807,674",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "516,786",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "106,482",
"Liabilities, Non-Current": "136,853",
"Other Assets": "152,547",
"Other Compr. Net Income": "86",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "20,866",
"Other Revenues": "84,654",
"Property and Equipment": "38,361",
"Research and Development": "770,112",
"Selling, General and Administrative Expense": "338,687"
},
"output_variables": {
"Assets": "707,694",
"Liabilities": "243,335",
"Expenses": "1,108,799",
"Revenues": "84,654",
"Stockholders Equity": "464,359",
"Net Income": "-1,003,279",
"Comprehensive Net Income": "-1,003,236",
"BaseVar": "1,082,717",
"ECR before LimitedLiability": "1.9%",
"Economic Capital Ratio": "143%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "927,759",
"Cost of Goods Sold": "425",
"Intangible Assets": "0",
"Liabilities, Current": "130,802",
"Liabilities, Non-Current": "117,503",
"Other Assets": "756,505",
"Other Compr. Net Income": "-2,674",
"Other Expenses": "1,058",
"Other Liabilities": "0",
"Other Net Income": "2,784",
"Other Revenues": "4,409,515",
"Property and Equipment": "34,129",
"Research and Development": "317,020",
"Selling, General and Administrative Expense": "464,399"
},
"output_variables": {
"Assets": "1,718,393",
"Liabilities": "248,305",
"Expenses": "782,902",
"Revenues": "4,409,515",
"Stockholders Equity": "1,470,088",
"Net Income": "3,629,396",
"Comprehensive Net Income": "3,628,059",
"BaseVar": "3,582,286",
"ECR before LimitedLiability": "695%",
"Economic Capital Ratio": "698%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "554,025",
"Cost of Goods Sold": "105,479",
"Intangible Assets": "0",
"Liabilities, Current": "149,765",
"Liabilities, Non-Current": "131,725",
"Other Assets": "667,500",
"Other Compr. Net Income": "418",
"Other Expenses": "59,522",
"Other Liabilities": "0",
"Other Net Income": "-4,052",
"Other Revenues": "550,927",
"Property and Equipment": "30,700",
"Research and Development": "1,097,422",
"Selling, General and Administrative Expense": "360,397"
},
"output_variables": {
"Assets": "1,252,225",
"Liabilities": "281,490",
"Expenses": "1,622,820",
"Revenues": "550,927",
"Stockholders Equity": "970,735",
"Net Income": "-1,075,945",
"Comprehensive Net Income": "-1,075,736",
"BaseVar": "1,855,966",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "257%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,046,651",
"Cost of Goods Sold": "17,811",
"Intangible Assets": "0",
"Liabilities, Current": "183,234",
"Liabilities, Non-Current": "116,714",
"Other Assets": "269,907",
"Other Compr. Net Income": "1,067",
"Other Expenses": "16,904",
"Other Liabilities": "535,277",
"Other Net Income": "-77,722",
"Other Revenues": "195,931",
"Property and Equipment": "33,344",
"Research and Development": "495,292",
"Selling, General and Administrative Expense": "438,589"
},
"output_variables": {
"Assets": "1,349,902",
"Liabilities": "835,225",
"Expenses": "968,596",
"Revenues": "195,931",
"Stockholders Equity": "514,677",
"Net Income": "-850,387",
"Comprehensive Net Income": "-849,853",
"BaseVar": "1,714,222",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "165%"
}
}
},
"top_rated": false,
"trend": -72.0,
"value": 1.894769562092917,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001597264.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001597264.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001597264.svg"
},
{
"company_id": "0001082038",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001082038.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001082038.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001082038.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001082038_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001082038_main_keyfigs.svg",
"name": "Durect CORP",
"rank": 302,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001082038.svg",
"report_text": "The relative strengths and weaknesses of Durect 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 Durect CORP compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Durect CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 91% points.
The company's Economic Capital Ratio, given in the ranking table, is 185%, being 60% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001082038_2023_Durect_CORP.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-1.07",
"Assets": "-2.76",
"Liabilities": "137",
"Stockholders Equity": "75.4",
"ECR before LimitedLiability": "280",
"Intangible Assets": "0.581",
"Other Assets": "-2.33",
"Liabilities, Current": "68.4",
"Other Liabilities": "65.6",
"Liabilities, Non-Current": "32.8",
"Selling, General and Administrative Expense": "12.5",
"Expenses": "25.5",
"Revenues": "95.5",
"Net Income": "123",
"Research and Development": "-8.30",
"Other Expenses": "14.4",
"Cost of Goods Sold": "7.01",
"Other Revenues": "95.5",
"Comprehensive Net Income": "123",
"Other Net Income": "3.87",
"Economic Capital Ratio": "207"
},
"2013": {
"Other Assets": "2.68",
"Assets": "3.00",
"Liabilities": "83.7",
"Stockholders Equity": "73.6",
"ECR before LimitedLiability": "98.4",
"Intangible Assets": "7.37",
"Property and Equipment": "-1.18",
"Assets, Current": "-5.28",
"Liabilities, Non-Current": "17.4",
"Liabilities, Current": "25.8",
"Other Liabilities": "46.2",
"Selling, General and Administrative Expense": "-4.58",
"Expenses": "-21.0",
"Revenues": "15.3",
"Net Income": "-4.95",
"Other Expenses": "1.78",
"Research and Development": "-21.7",
"Cost of Goods Sold": "3.49",
"Other Revenues": "15.3",
"Comprehensive Net Income": "-5.26",
"Economic Capital Ratio": "70.4"
},
"2014": {
"Other Assets": "-3.84",
"Assets": "-0.863",
"Liabilities": "79.2",
"Stockholders Equity": "57.2",
"ECR before LimitedLiability": "116",
"Property and Equipment": "-1.25",
"Assets, Current": "1.80",
"Intangible Assets": "2.64",
"Other Liabilities": "40.2",
"Liabilities, Current": "28.5",
"Liabilities, Non-Current": "17.3",
"Selling, General and Administrative Expense": "1.35",
"Expenses": "-15.5",
"Revenues": "22.2",
"Net Income": "6.40",
"Cost of Goods Sold": "2.57",
"Other Expenses": "0.679",
"Research and Development": "-20.1",
"Other Revenues": "22.2",
"Comprehensive Net Income": "6.72",
"Economic Capital Ratio": "83.0"
},
"2015": {
"Property and Equipment": "-2.26",
"Assets": "-10.7",
"Liabilities": "78.0",
"Stockholders Equity": "33.3",
"ECR before LimitedLiability": "79.9",
"Other Assets": "-8.05",
"Intangible Assets": "1.93",
"Assets, Current": "-2.67",
"Other Liabilities": "41.0",
"Liabilities, Non-Current": "19.4",
"Liabilities, Current": "23.3",
"Other Expenses": "5.09",
"Expenses": "-17.6",
"Revenues": "25.1",
"Net Income": "1.92",
"Cost of Goods Sold": "2.30",
"Research and Development": "-25.1",
"Other Revenues": "25.1",
"Other Net Income": "-5.22",
"Comprehensive Net Income": "1.90",
"Economic Capital Ratio": "60.9"
},
"2016": {
"Other Assets": "-0.924",
"Assets": "-55.0",
"Liabilities": "-24.8",
"Stockholders Equity": "-104",
"Assets, Current": "-29.8",
"Property and Equipment": "-0.532",
"Other Liabilities": "2.86",
"Liabilities, Non-Current": "1.47",
"Liabilities, Current": "-92.8",
"Research and Development": "-6.78",
"Expenses": "-0.672",
"Revenues": "0.892",
"Net Income": "-0.499",
"Selling, General and Administrative Expense": "0.362",
"Other Expenses": "0.296",
"Cost of Goods Sold": "0.206",
"Other Revenues": "0.892",
"ECR before LimitedLiability": "-82.0",
"Comprehensive Net Income": "-0.499",
"Other Net Income": "-0.287",
"Economic Capital Ratio": "-104"
},
"2017": {
"Other Assets": "-12.2",
"Assets": "-32.5",
"Liabilities": "74.7",
"Stockholders Equity": "-32.4",
"ECR before LimitedLiability": "86.9",
"Intangible Assets": "-4.27",
"Assets, Current": "-16.4",
"Property and Equipment": "-5.86",
"Other Liabilities": "49.9",
"Liabilities, Non-Current": "28.5",
"Selling, General and Administrative Expense": "9.76",
"Expenses": "-3.15",
"Revenues": "74.3",
"Net Income": "67.1",
"Research and Development": "-17.5",
"Other Expenses": "0.856",
"Cost of Goods Sold": "3.81",
"Other Revenues": "74.3",
"Comprehensive Net Income": "66.8",
"Other Net Income": "-3.22",
"Economic Capital Ratio": "67.4"
},
"2018": {
"Assets, Current": "6.25",
"Assets": "-5.00",
"Liabilities": "80.1",
"Stockholders Equity": "49.9",
"ECR before LimitedLiability": "92.0",
"Other Assets": "-7.13",
"Property and Equipment": "-4.70",
"Liabilities, Current": "22.2",
"Other Liabilities": "34.7",
"Liabilities, Non-Current": "29.5",
"Research and Development": "-21.1",
"Expenses": "-14.8",
"Revenues": "22.5",
"Net Income": "3.18",
"Cost of Goods Sold": "-4.83",
"Other Expenses": "9.35",
"Selling, General and Administrative Expense": "1.78",
"Other Revenues": "22.5",
"Other Net Income": "-4.26",
"Comprehensive Net Income": "3.01",
"Economic Capital Ratio": "74.4"
},
"2019": {
"Other Assets": "-2.96",
"Assets": "2.24",
"Liabilities": "-5.10",
"Stockholders Equity": "-0.559",
"ECR before LimitedLiability": "50.8",
"Property and Equipment": "-6.52",
"Assets, Current": "17.2",
"Intangible Assets": "-3.51",
"Liabilities, Current": "-65.7",
"Other Liabilities": "25.4",
"Liabilities, Non-Current": "28.0",
"Other Expenses": "9.32",
"Expenses": "14.9",
"Revenues": "17.1",
"Net Income": "31.0",
"Selling, General and Administrative Expense": "8.70",
"Research and Development": "-2.74",
"Other Revenues": "17.1",
"Comprehensive Net Income": "30.5",
"Other Net Income": "-1.56",
"Economic Capital Ratio": "23.6"
},
"2020": {
"Assets": "-3.23",
"Liabilities": "94.1",
"Stockholders Equity": "53.0",
"ECR before LimitedLiability": "150",
"Other Assets": "-0.570",
"Property and Equipment": "-2.31",
"Assets, Current": "-0.537",
"Liabilities, Non-Current": "37.9",
"Liabilities, Current": "32.0",
"Other Liabilities": "38.2",
"Selling, General and Administrative Expense": "5.08",
"Expenses": "4.27",
"Revenues": "28.6",
"Net Income": "52.3",
"Cost of Goods Sold": "2.14",
"Research and Development": "-11.6",
"Other Expenses": "8.48",
"Other Revenues": "28.6",
"Other Net Income": "20.1",
"Comprehensive Net Income": "52.3",
"Economic Capital Ratio": "130"
},
"2021": {
"Assets, Current": "19.0",
"Assets": "10.3",
"Liabilities": "64.9",
"Stockholders Equity": "72.4",
"ECR before LimitedLiability": "87.2",
"Other Assets": "-4.66",
"Property and Equipment": "-2.34",
"Liabilities, Current": "16.4",
"Other Liabilities": "27.3",
"Liabilities, Non-Current": "26.9",
"Selling, General and Administrative Expense": "0.987",
"Expenses": "-7.55",
"Revenues": "4.68",
"Net Income": "-4.85",
"Other Expenses": "6.29",
"Research and Development": "-15.6",
"Cost of Goods Sold": "0.686",
"Other Revenues": "4.68",
"Comprehensive Net Income": "-4.90",
"Other Net Income": "-2.00",
"Economic Capital Ratio": "79.5"
},
"2022": {
"Intangible Assets": "4.37",
"Assets": "-41.2",
"Liabilities": "-23.1",
"Stockholders Equity": "-69.1",
"ECR before LimitedLiability": "-39.8",
"Assets, Current": "-21.0",
"Other Assets": "-20.0",
"Property and Equipment": "-8.90",
"Other Liabilities": "31.2",
"Liabilities, Current": "-91.1",
"Liabilities, Non-Current": "27.8",
"Other Expenses": "8.78",
"Expenses": "-9.02",
"Revenues": "17.1",
"Net Income": "6.17",
"Selling, General and Administrative Expense": "5.00",
"Cost of Goods Sold": "2.10",
"Research and Development": "-24.1",
"Other Revenues": "17.1",
"Comprehensive Net Income": "6.34",
"Economic Capital Ratio": "-60.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001082038_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "36,355",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,435",
"Liabilities, Current": "6,927",
"Liabilities, Non-Current": "0",
"Other Assets": "688",
"Other Compr. Net Income": "1.0",
"Other Expenses": "4,654",
"Other Liabilities": "0",
"Other Net Income": "144",
"Other Revenues": "53,070",
"Property and Equipment": "2,457",
"Research and Development": "20,265",
"Selling, General and Administrative Expense": "12,095"
},
"output_variables": {
"Assets": "45,935",
"Liabilities": "6,927",
"Expenses": "37,014",
"Revenues": "53,070",
"Stockholders Equity": "39,008",
"Net Income": "16,200",
"Comprehensive Net Income": "16,200",
"BaseVar": "71,546",
"ECR before LimitedLiability": "383%",
"Economic Capital Ratio": "427%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "28,328",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,417",
"Liabilities, Current": "7,185",
"Liabilities, Non-Current": "0",
"Other Assets": "4,090",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "4,837",
"Other Liabilities": "0",
"Other Net Income": "-290",
"Other Revenues": "15,326",
"Property and Equipment": "1,985",
"Research and Development": "18,945",
"Selling, General and Administrative Expense": "12,706"
},
"output_variables": {
"Assets": "40,820",
"Liabilities": "7,185",
"Expenses": "36,488",
"Revenues": "15,326",
"Stockholders Equity": "33,635",
"Net Income": "-21,452",
"Comprehensive Net Income": "-21,454",
"BaseVar": "50,057",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "313%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "39,494",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,399",
"Liabilities, Current": "6,968",
"Liabilities, Non-Current": "0",
"Other Assets": "2,442",
"Other Compr. Net Income": "86",
"Other Expenses": "5,686",
"Other Liabilities": "0",
"Other Net Income": "-1,112",
"Other Revenues": "19,401",
"Property and Equipment": "1,749",
"Research and Development": "22,429",
"Selling, General and Administrative Expense": "12,284"
},
"output_variables": {
"Assets": "50,084",
"Liabilities": "6,968",
"Expenses": "40,399",
"Revenues": "19,401",
"Stockholders Equity": "43,116",
"Net Income": "-22,110",
"Comprehensive Net Income": "-22,067",
"BaseVar": "59,025",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "337%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "38,321",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,399",
"Liabilities, Current": "7,447",
"Liabilities, Non-Current": "0",
"Other Assets": "486",
"Other Compr. Net Income": "86",
"Other Expenses": "3,944",
"Other Liabilities": "0",
"Other Net Income": "-6,431",
"Other Revenues": "19,220",
"Property and Equipment": "1,566",
"Research and Development": "24,213",
"Selling, General and Administrative Expense": "11,528"
},
"output_variables": {
"Assets": "46,772",
"Liabilities": "7,447",
"Expenses": "39,685",
"Revenues": "19,220",
"Stockholders Equity": "39,325",
"Net Income": "-26,895",
"Comprehensive Net Income": "-26,852",
"BaseVar": "59,821",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "314%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "32,426",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,399",
"Liabilities, Current": "28,750",
"Liabilities, Non-Current": "0",
"Other Assets": "386",
"Other Compr. Net Income": "-71",
"Other Expenses": "5,146",
"Other Liabilities": "0",
"Other Net Income": "-2,419",
"Other Revenues": "15,797",
"Property and Equipment": "1,297",
"Research and Development": "29,102",
"Selling, General and Administrative Expense": "11,838"
},
"output_variables": {
"Assets": "40,508",
"Liabilities": "28,750",
"Expenses": "46,086",
"Revenues": "15,797",
"Stockholders Equity": "11,758",
"Net Income": "-32,708",
"Comprehensive Net Income": "-32,744",
"BaseVar": "66,815",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "141%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "45,358",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,399",
"Liabilities, Current": "15,828",
"Liabilities, Non-Current": "0",
"Other Assets": "427",
"Other Compr. Net Income": "6.4",
"Other Expenses": "6,581",
"Other Liabilities": "0",
"Other Net Income": "-434",
"Other Revenues": "36,171",
"Property and Equipment": "929",
"Research and Development": "31,589",
"Selling, General and Administrative Expense": "13,238"
},
"output_variables": {
"Assets": "53,113",
"Liabilities": "15,828",
"Expenses": "51,408",
"Revenues": "36,171",
"Stockholders Equity": "37,285",
"Net Income": "-15,671",
"Comprehensive Net Income": "-15,668",
"BaseVar": "78,480",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "296%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "41,740",
"Cost of Goods Sold": "4,263",
"Intangible Assets": "6,399",
"Liabilities, Current": "7,662",
"Liabilities, Non-Current": "0",
"Other Assets": "1,255",
"Other Compr. Net Income": "1.5",
"Other Expenses": "1,698",
"Other Liabilities": "0",
"Other Net Income": "-1,870",
"Other Revenues": "31,311",
"Property and Equipment": "605",
"Research and Development": "25,733",
"Selling, General and Administrative Expense": "12,384"
},
"output_variables": {
"Assets": "49,999",
"Liabilities": "7,662",
"Expenses": "44,078",
"Revenues": "31,311",
"Stockholders Equity": "42,337",
"Net Income": "-14,638",
"Comprehensive Net Income": "-14,637",
"BaseVar": "67,461",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "71,829",
"Cost of Goods Sold": "4,146",
"Intangible Assets": "6,399",
"Liabilities, Current": "36,768",
"Liabilities, Non-Current": "0",
"Other Assets": "7,323",
"Other Compr. Net Income": "-1.1",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,268",
"Other Revenues": "25,257",
"Property and Equipment": "469",
"Research and Development": "29,802",
"Selling, General and Administrative Expense": "14,432"
},
"output_variables": {
"Assets": "86,020",
"Liabilities": "36,768",
"Expenses": "48,381",
"Revenues": "25,257",
"Stockholders Equity": "49,252",
"Net Income": "-24,392",
"Comprehensive Net Income": "-24,392",
"BaseVar": "98,847",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "63,061",
"Cost of Goods Sold": "1,433",
"Intangible Assets": "6,169",
"Liabilities, Current": "10,703",
"Liabilities, Non-Current": "0",
"Other Assets": "6,160",
"Other Compr. Net Income": "-2.5",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "78,598",
"Other Revenues": "29,901",
"Property and Equipment": "251",
"Research and Development": "27,963",
"Selling, General and Administrative Expense": "13,593"
},
"output_variables": {
"Assets": "75,641",
"Liabilities": "10,703",
"Expenses": "42,989",
"Revenues": "29,901",
"Stockholders Equity": "64,938",
"Net Income": "65,510",
"Comprehensive Net Income": "65,509",
"BaseVar": "118,917",
"ECR before LimitedLiability": "480%",
"Economic Capital Ratio": "502%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "81,737",
"Cost of Goods Sold": "1,921",
"Intangible Assets": "6,169",
"Liabilities, Current": "10,056",
"Liabilities, Non-Current": "0",
"Other Assets": "3,857",
"Other Compr. Net Income": "-3.5",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "11,815",
"Other Revenues": "20,190",
"Property and Equipment": "227",
"Research and Development": "31,365",
"Selling, General and Administrative Expense": "14,466"
},
"output_variables": {
"Assets": "91,990",
"Liabilities": "10,056",
"Expenses": "47,752",
"Revenues": "20,190",
"Stockholders Equity": "81,934",
"Net Income": "-15,746",
"Comprehensive Net Income": "-15,748",
"BaseVar": "90,903",
"ECR before LimitedLiability": "319%",
"Economic Capital Ratio": "382%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "51,394",
"Cost of Goods Sold": "1,613",
"Intangible Assets": "6,169",
"Liabilities, Current": "34,004",
"Liabilities, Non-Current": "0",
"Other Assets": "2,349",
"Other Compr. Net Income": "-4.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-899",
"Other Revenues": "17,270",
"Property and Equipment": "188",
"Research and Development": "36,452",
"Selling, General and Administrative Expense": "15,957"
},
"output_variables": {
"Assets": "60,100",
"Liabilities": "34,004",
"Expenses": "54,021",
"Revenues": "17,270",
"Stockholders Equity": "26,096",
"Net Income": "-37,650",
"Comprehensive Net Income": "-37,652",
"BaseVar": "83,149",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
}
},
"top_rated": false,
"trend": -167.0,
"value": 1.8450968949109436,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001082038.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001082038.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001082038.svg"
},
{
"company_id": "0000109657",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000109657.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000109657.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000109657_main_keyfigs.svg",
"name": "GT Biopharma Inc",
"rank": 303,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000109657.svg",
"report_text": "The relative strengths and weaknesses of GT Biopharma 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 GT Biopharma Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 41% points.The greatest weakness of GT Biopharma Inc is the variable Net Income, reducing the Economic Capital Ratio by 81% points.
The company's Economic Capital Ratio, given in the ranking table, is 182%, being 63% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000109657_2023_GT_Biopharma_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "379",
"Assets": "36.8",
"Liabilities": "102",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "147",
"Intangible Assets": "-5.96",
"Assets, Current": "-27.6",
"Property and Equipment": "-2.85",
"Liabilities, Current": "58.7",
"Other Liabilities": "36.2",
"Liabilities, Non-Current": "20.8",
"Selling, General and Administrative Expense": "-50.4",
"Expenses": "-10.1",
"Revenues": "-15.7",
"Net Income": "-30.6",
"Research and Development": "26.8",
"Other Expenses": "8.71",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-30.7",
"Other Net Income": "-4.34",
"Economic Capital Ratio": "127"
},
"2020": {
"Intangible Assets": "-12.9",
"Assets": "-76.6",
"Liabilities": "-57.9",
"Stockholders Equity": "-270",
"ECR before LimitedLiability": "-149",
"Other Assets": "-14.4",
"Property and Equipment": "-6.62",
"Assets, Current": "-52.5",
"Liabilities, Non-Current": "4.24",
"Liabilities, Current": "-218",
"Other Liabilities": "4.27",
"Expenses": "19.2",
"Revenues": "-7.91",
"Net Income": "44.5",
"Cost of Goods Sold": "1.87",
"Research and Development": "13.0",
"Other Expenses": "3.63",
"Other Revenues": "-7.91",
"Other Net Income": "35.1",
"Comprehensive Net Income": "44.5",
"Economic Capital Ratio": "-168"
},
"2022": {
"Intangible Assets": "-19.4",
"Assets": "-31.7",
"Liabilities": "41.2",
"Stockholders Equity": "5.00",
"ECR before LimitedLiability": "-42.2",
"Assets, Current": "31.4",
"Other Assets": "-28.1",
"Property and Equipment": "-10.8",
"Other Liabilities": "34.7",
"Liabilities, Current": "-17.1",
"Liabilities, Non-Current": "29.8",
"Other Expenses": "9.89",
"Expenses": "-64.3",
"Revenues": "-21.9",
"Net Income": "-81.2",
"Selling, General and Administrative Expense": "-58.8",
"Cost of Goods Sold": "5.81",
"Research and Development": "-21.5",
"Other Revenues": "-21.9",
"Comprehensive Net Income": "-81.0",
"Economic Capital Ratio": "-62.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000109657_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "576",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,679",
"Liabilities, Non-Current": "0",
"Other Assets": "253,786",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-7,677",
"Other Revenues": "0",
"Property and Equipment": "6.0",
"Research and Development": "1,068",
"Selling, General and Administrative Expense": "134,502"
},
"output_variables": {
"Assets": "254,368",
"Liabilities": "2,679",
"Expenses": "135,570",
"Revenues": "0",
"Stockholders Equity": "251,689",
"Net Income": "-143,247",
"Comprehensive Net Income": "-143,247",
"BaseVar": "200,147",
"ECR before LimitedLiability": "315%",
"Economic Capital Ratio": "379%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,661",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,094",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "21,532",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "485",
"Selling, General and Administrative Expense": "6,279"
},
"output_variables": {
"Assets": "5,661",
"Liabilities": "35,094",
"Expenses": "6,764",
"Revenues": "0",
"Stockholders Equity": "-29,433",
"Net Income": "14,768",
"Comprehensive Net Income": "14,768",
"BaseVar": "34,526",
"ECR before LimitedLiability": "-242%",
"Economic Capital Ratio": "88%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,562",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,938",
"Liabilities, Non-Current": "64",
"Other Assets": "174",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "373",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "8,811",
"Selling, General and Administrative Expense": "12,446"
},
"output_variables": {
"Assets": "16,736",
"Liabilities": "5,002",
"Expenses": "21,257",
"Revenues": "0",
"Stockholders Equity": "11,734",
"Net Income": "-20,884",
"Comprehensive Net Income": "-20,884",
"BaseVar": "21,684",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "182%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.8216313303221305,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000109657.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000109657.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000109657.svg"
},
{
"company_id": "0000855654",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000855654.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000855654.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000855654.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000855654_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000855654_main_keyfigs.svg",
"name": "Immunogen Inc",
"rank": 304,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000855654.svg",
"report_text": "The relative strengths and weaknesses of Immunogen 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 Immunogen Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Immunogen Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 70% points.
The company's Economic Capital Ratio, given in the ranking table, is 182%, being 63% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000855654_2023_Immunogen_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-6.46",
"Assets": "73.4",
"Liabilities": "-23.6",
"Stockholders Equity": "69.3",
"ECR before LimitedLiability": "121",
"Intangible Assets": "-10.5",
"Assets, Current": "118",
"Other Liabilities": "-65.6",
"Liabilities, Non-Current": "5.01",
"Liabilities, Current": "30.0",
"Research and Development": "-3.78",
"Expenses": "22.6",
"Revenues": "-14.1",
"Net Income": "10.6",
"Other Expenses": "8.43",
"Cost of Goods Sold": "2.97",
"Selling, General and Administrative Expense": "14.8",
"Other Revenues": "-14.1",
"Comprehensive Net Income": "10.3",
"Other Net Income": "2.72",
"Economic Capital Ratio": "45.9"
},
"2012": {
"Assets": "65.5",
"Liabilities": "-51.5",
"Stockholders Equity": "20.1",
"ECR before LimitedLiability": "66.3",
"Assets, Current": "74.1",
"Intangible Assets": "-15.0",
"Other Assets": "-8.65",
"Liabilities, Current": "32.4",
"Other Liabilities": "-99.5",
"Liabilities, Non-Current": "7.09",
"Selling, General and Administrative Expense": "14.8",
"Expenses": "21.3",
"Revenues": "-15.7",
"Net Income": "6.72",
"Research and Development": "-13.5",
"Other Expenses": "16.3",
"Cost of Goods Sold": "4.11",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "6.88",
"Other Net Income": "2.02",
"Economic Capital Ratio": "-6.73"
},
"2013": {
"Other Assets": "-8.92",
"Assets": "30.9",
"Liabilities": "-17.4",
"Stockholders Equity": "24.6",
"ECR before LimitedLiability": "35.6",
"Intangible Assets": "-13.0",
"Assets, Current": "69.5",
"Liabilities, Non-Current": "7.33",
"Liabilities, Current": "35.3",
"Other Liabilities": "-66.4",
"Selling, General and Administrative Expense": "14.1",
"Expenses": "10.5",
"Revenues": "-4.21",
"Net Income": "7.58",
"Other Expenses": "12.3",
"Research and Development": "-17.9",
"Cost of Goods Sold": "2.79",
"Other Revenues": "-4.21",
"Comprehensive Net Income": "7.38",
"Other Net Income": "1.44",
"Economic Capital Ratio": "7.63"
},
"2014": {
"Other Assets": "-17.7",
"Assets": "-26.8",
"Liabilities": "-33.9",
"Stockholders Equity": "-59.8",
"ECR before LimitedLiability": "-12.1",
"Property and Equipment": "6.76",
"Assets, Current": "5.61",
"Intangible Assets": "-21.1",
"Other Liabilities": "-79.8",
"Liabilities, Current": "31.8",
"Liabilities, Non-Current": "8.05",
"Selling, General and Administrative Expense": "16.3",
"Expenses": "-2.65",
"Revenues": "15.4",
"Net Income": "15.2",
"Cost of Goods Sold": "2.80",
"Other Expenses": "15.2",
"Research and Development": "-34.6",
"Other Revenues": "15.4",
"Comprehensive Net Income": "15.5",
"Economic Capital Ratio": "-45.4"
},
"2015": {
"Property and Equipment": "-1.14",
"Assets": "-34.3",
"Liabilities": "-122",
"Stockholders Equity": "-124",
"Other Assets": "-15.5",
"Intangible Assets": "-26.1",
"Assets, Current": "6.34",
"Other Liabilities": "-176",
"Liabilities, Non-Current": "6.36",
"Liabilities, Current": "6.83",
"Other Expenses": "6.42",
"Expenses": "7.04",
"Revenues": "6.34",
"Net Income": "7.48",
"Cost of Goods Sold": "2.25",
"Selling, General and Administrative Expense": "6.51",
"Research and Development": "-3.86",
"Other Revenues": "6.34",
"ECR before LimitedLiability": "-96.7",
"Comprehensive Net Income": "7.42",
"Economic Capital Ratio": "-116"
},
"2017": {
"Other Assets": "-1.83",
"Assets": "-32.0",
"Liabilities": "-80.9",
"Stockholders Equity": "-126",
"Intangible Assets": "-2.10",
"Assets, Current": "-1.42",
"Property and Equipment": "-0.521",
"Liabilities, Current": "2.27",
"Other Liabilities": "-133",
"Liabilities, Non-Current": "1.53",
"Selling, General and Administrative Expense": "2.66",
"Expenses": "2.34",
"Revenues": "1.76",
"Net Income": "4.79",
"Research and Development": "-0.499",
"Other Expenses": "-0.0493",
"Cost of Goods Sold": "0.369",
"Other Revenues": "1.76",
"ECR before LimitedLiability": "-93.4",
"Comprehensive Net Income": "4.76",
"Economic Capital Ratio": "-113"
},
"2018": {
"Assets, Current": "-0.223",
"Assets": "-11.3",
"Liabilities": "-73.3",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-93.6",
"Other Assets": "-1.96",
"Intangible Assets": "-2.46",
"Property and Equipment": "-0.564",
"Liabilities, Current": "0.464",
"Other Liabilities": "-27.1",
"Liabilities, Non-Current": "-2.70",
"Research and Development": "-1.78",
"Expenses": "1.28",
"Revenues": "-0.361",
"Net Income": "0.939",
"Cost of Goods Sold": "0.618",
"Other Expenses": "0.594",
"Selling, General and Administrative Expense": "2.63",
"Other Revenues": "-0.361",
"Comprehensive Net Income": "0.916",
"Economic Capital Ratio": "-111"
},
"2019": {
"Other Assets": "-3.17",
"Assets": "-10.5",
"Liabilities": "-58.0",
"Stockholders Equity": "-117",
"ECR before LimitedLiability": "-80.4",
"Property and Equipment": "-2.03",
"Assets, Current": "-7.10",
"Intangible Assets": "-5.61",
"Liabilities, Current": "0.133",
"Other Liabilities": "-6.27",
"Liabilities, Non-Current": "-10.5",
"Other Expenses": "-0.503",
"Expenses": "4.69",
"Revenues": "1.50",
"Net Income": "6.94",
"Cost of Goods Sold": "1.18",
"Selling, General and Administrative Expense": "4.02",
"Other Revenues": "1.50",
"Comprehensive Net Income": "6.81",
"Other Net Income": "0.415",
"Economic Capital Ratio": "-108"
},
"2020": {
"Intangible Assets": "-17.0",
"Assets": "-36.6",
"Liabilities": "-75.2",
"Stockholders Equity": "-97.6",
"ECR before LimitedLiability": "-49.7",
"Other Assets": "-6.54",
"Property and Equipment": "-5.70",
"Assets, Current": "-11.8",
"Liabilities, Non-Current": "-47.0",
"Liabilities, Current": "-23.4",
"Other Liabilities": "-2.23",
"Selling, General and Administrative Expense": "15.5",
"Expenses": "20.5",
"Revenues": "20.2",
"Net Income": "43.5",
"Cost of Goods Sold": "4.34",
"Other Expenses": "1.30",
"Other Revenues": "20.2",
"Other Net Income": "1.55",
"Comprehensive Net Income": "43.4",
"Economic Capital Ratio": "-69.3"
},
"2021": {
"Assets, Current": "33.5",
"Assets": "7.29",
"Liabilities": "-25.1",
"Stockholders Equity": "-6.85",
"ECR before LimitedLiability": "5.45",
"Other Assets": "-8.06",
"Property and Equipment": "-2.91",
"Intangible Assets": "-8.74",
"Liabilities, Current": "-10.5",
"Other Liabilities": "1.74",
"Liabilities, Non-Current": "-15.9",
"Selling, General and Administrative Expense": "9.50",
"Expenses": "9.57",
"Revenues": "1.41",
"Net Income": "11.3",
"Other Expenses": "3.17",
"Research and Development": "-5.98",
"Cost of Goods Sold": "2.94",
"Other Revenues": "1.41",
"Comprehensive Net Income": "11.3",
"Economic Capital Ratio": "-2.22"
},
"2022": {
"Intangible Assets": "-17.9",
"Assets": "-44.7",
"Liabilities": "-17.8",
"Stockholders Equity": "-69.7",
"ECR before LimitedLiability": "-42.3",
"Assets, Current": "-20.9",
"Other Assets": "-5.13",
"Property and Equipment": "-7.22",
"Other Liabilities": "14.0",
"Liabilities, Current": "-23.3",
"Liabilities, Non-Current": "-9.00",
"Other Expenses": "7.15",
"Expenses": "-14.1",
"Revenues": "15.9",
"Net Income": "1.34",
"Selling, General and Administrative Expense": "-2.36",
"Cost of Goods Sold": "5.31",
"Research and Development": "-23.6",
"Other Revenues": "15.9",
"Comprehensive Net Income": "1.51",
"Economic Capital Ratio": "-62.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000855654_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "201,525",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,566",
"Liabilities, Non-Current": "3,978",
"Other Assets": "2,707",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "59,128",
"Other Net Income": "1,914",
"Other Revenues": "19,305",
"Property and Equipment": "13,409",
"Research and Development": "63,453",
"Selling, General and Administrative Expense": "16,040"
},
"output_variables": {
"Assets": "217,641",
"Liabilities": "77,672",
"Expenses": "79,493",
"Revenues": "19,305",
"Stockholders Equity": "139,969",
"Net Income": "-58,274",
"Comprehensive Net Income": "-58,274",
"BaseVar": "198,012",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "280%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "166,270",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,254",
"Liabilities, Non-Current": "3,798",
"Other Assets": "2,405",
"Other Compr. Net Income": "-62",
"Other Expenses": "0",
"Other Liabilities": "76,366",
"Other Net Income": "0",
"Other Revenues": "16,357",
"Property and Equipment": "11,633",
"Research and Development": "69,192",
"Selling, General and Administrative Expense": "20,422"
},
"output_variables": {
"Assets": "180,308",
"Liabilities": "96,418",
"Expenses": "89,614",
"Revenues": "16,357",
"Stockholders Equity": "83,890",
"Net Income": "-73,257",
"Comprehensive Net Income": "-73,288",
"BaseVar": "191,380",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "213%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "200,684",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,173",
"Liabilities, Non-Current": "3,566",
"Other Assets": "2,129",
"Other Compr. Net Income": "198",
"Other Expenses": "0",
"Other Liabilities": "69,010",
"Other Net Income": "0",
"Other Revenues": "35,535",
"Property and Equipment": "10,783",
"Research and Development": "87,073",
"Selling, General and Administrative Expense": "21,471"
},
"output_variables": {
"Assets": "213,596",
"Liabilities": "91,749",
"Expenses": "108,544",
"Revenues": "35,535",
"Stockholders Equity": "121,847",
"Net Income": "-73,009",
"Comprehensive Net Income": "-72,910",
"BaseVar": "224,811",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "250%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "150,756",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,254",
"Liabilities, Non-Current": "3,717",
"Other Assets": "213",
"Other Compr. Net Income": "175",
"Other Expenses": "0",
"Other Liabilities": "64,648",
"Other Net Income": "0",
"Other Revenues": "81,178",
"Property and Equipment": "14,349",
"Research and Development": "111,555",
"Selling, General and Administrative Expense": "25,639"
},
"output_variables": {
"Assets": "165,318",
"Liabilities": "89,619",
"Expenses": "137,194",
"Revenues": "81,178",
"Stockholders Equity": "75,699",
"Net Income": "-56,016",
"Comprehensive Net Income": "-55,928",
"BaseVar": "236,742",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "292,180",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,810",
"Liabilities, Non-Current": "3,997",
"Other Assets": "5,389",
"Other Compr. Net Income": "-36,950",
"Other Expenses": "0",
"Other Liabilities": "238,912",
"Other Net Income": "0",
"Other Revenues": "140,284",
"Property and Equipment": "16,254",
"Research and Development": "112,913",
"Selling, General and Administrative Expense": "29,925"
},
"output_variables": {
"Assets": "313,823",
"Liabilities": "278,719",
"Expenses": "142,837",
"Revenues": "140,284",
"Stockholders Equity": "35,104",
"Net Income": "-2,553",
"Comprehensive Net Income": "-21,028",
"BaseVar": "456,307",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "159%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "276,341",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "55,770",
"Liabilities, Non-Current": "4,236",
"Other Assets": "3,797",
"Other Compr. Net Income": "27",
"Other Expenses": "40,416",
"Other Liabilities": "252,565",
"Other Net Income": "1,711",
"Other Revenues": "143,284",
"Property and Equipment": "14,538",
"Research and Development": "146,356",
"Selling, General and Administrative Expense": "36,306"
},
"output_variables": {
"Assets": "294,676",
"Liabilities": "312,571",
"Expenses": "223,078",
"Revenues": "143,284",
"Stockholders Equity": "-17,895",
"Net Income": "-78,084",
"Comprehensive Net Income": "-78,070",
"BaseVar": "487,673",
"ECR before LimitedLiability": "-39%",
"Economic Capital Ratio": "139%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "278,781",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "70,660",
"Liabilities, Non-Current": "84,665",
"Other Assets": "3,709",
"Other Compr. Net Income": "0",
"Other Expenses": "25,716",
"Other Liabilities": "129,084",
"Other Net Income": "3,251",
"Other Revenues": "67,883",
"Property and Equipment": "12,891",
"Research and Development": "192,146",
"Selling, General and Administrative Expense": "38,055"
},
"output_variables": {
"Assets": "295,381",
"Liabilities": "284,409",
"Expenses": "255,917",
"Revenues": "67,883",
"Stockholders Equity": "10,972",
"Net Income": "-184,783",
"Comprehensive Net Income": "-184,783",
"BaseVar": "453,421",
"ECR before LimitedLiability": "-55%",
"Economic Capital Ratio": "138%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "208,898",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "77,410",
"Liabilities, Non-Current": "149,628",
"Other Assets": "19,371",
"Other Compr. Net Income": "0",
"Other Expenses": "26,305",
"Other Liabilities": "84,345",
"Other Net Income": "4,953",
"Other Revenues": "74,028",
"Property and Equipment": "6,993",
"Research and Development": "116,168",
"Selling, General and Administrative Expense": "39,320"
},
"output_variables": {
"Assets": "235,262",
"Liabilities": "311,383",
"Expenses": "181,793",
"Revenues": "74,028",
"Stockholders Equity": "-76,121",
"Net Income": "-102,812",
"Comprehensive Net Income": "-102,812",
"BaseVar": "403,709",
"ECR before LimitedLiability": "-98%",
"Economic Capital Ratio": "131%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "324,254",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "122,323",
"Liabilities, Non-Current": "102,097",
"Other Assets": "25,058",
"Other Compr. Net Income": "0",
"Other Expenses": "31,220",
"Other Liabilities": "41,082",
"Other Net Income": "2,303",
"Other Revenues": "125,350",
"Property and Equipment": "5,760",
"Research and Development": "114,591",
"Selling, General and Administrative Expense": "38,652"
},
"output_variables": {
"Assets": "355,072",
"Liabilities": "265,502",
"Expenses": "184,463",
"Revenues": "125,350",
"Stockholders Equity": "89,570",
"Net Income": "-56,809",
"Comprehensive Net Income": "-56,809",
"BaseVar": "466,345",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "183%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "499,999",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "100,945",
"Liabilities, Non-Current": "64,267",
"Other Assets": "21,103",
"Other Compr. Net Income": "0",
"Other Expenses": "17,817",
"Other Liabilities": "34,967",
"Other Net Income": "-1,213",
"Other Revenues": "88,955",
"Property and Equipment": "4,663",
"Research and Development": "150,449",
"Selling, General and Administrative Expense": "46,289"
},
"output_variables": {
"Assets": "525,765",
"Liabilities": "200,179",
"Expenses": "214,556",
"Revenues": "88,955",
"Stockholders Equity": "325,586",
"Net Income": "-126,814",
"Comprehensive Net Income": "-126,814",
"BaseVar": "515,334",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "275%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "304,121",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "121,858",
"Liabilities, Non-Current": "47,803",
"Other Assets": "40,438",
"Other Compr. Net Income": "0",
"Other Expenses": "8,380",
"Other Liabilities": "23,449",
"Other Net Income": "2,533",
"Other Revenues": "95,729",
"Property and Equipment": "4,377",
"Research and Development": "226,817",
"Selling, General and Administrative Expense": "475,281"
},
"output_variables": {
"Assets": "348,936",
"Liabilities": "193,110",
"Expenses": "710,478",
"Revenues": "95,729",
"Stockholders Equity": "155,826",
"Net Income": "-612,216",
"Comprehensive Net Income": "-612,216",
"BaseVar": "675,393",
"ECR before LimitedLiability": "-101%",
"Economic Capital Ratio": "130%"
}
}
},
"top_rated": false,
"trend": -45.0,
"value": 1.8205371658282858,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000855654.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000855654.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000855654.svg"
},
{
"company_id": "0000874015",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000874015.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000874015.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000874015.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000874015_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000874015_main_keyfigs.svg",
"name": "Ionis Pharmaceuticals INC",
"rank": 305,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000874015.svg",
"report_text": "The relative strengths and weaknesses of Ionis Pharmaceuticals 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 Ionis Pharmaceuticals INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Ionis Pharmaceuticals INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 182%, being 63% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000874015_2023_Ionis_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "-6.94",
"Assets": "23.7",
"Liabilities": "-62.7",
"Stockholders Equity": "-18.0",
"ECR before LimitedLiability": "-42.9",
"Assets, Current": "97.4",
"Property and Equipment": "-8.26",
"Intangible Assets": "-28.1",
"Liabilities, Current": "-8.38",
"Other Liabilities": "-78.8",
"Liabilities, Non-Current": "21.3",
"Selling, General and Administrative Expense": "17.0",
"Expenses": "15.3",
"Revenues": "-18.2",
"Net Income": "-3.10",
"Research and Development": "-14.0",
"Cost of Goods Sold": "4.48",
"Other Expenses": "8.21",
"Other Revenues": "-18.2",
"Comprehensive Net Income": "-3.09",
"Economic Capital Ratio": "-49.2"
},
"2011": {
"Other Assets": "-3.18",
"Assets": "47.2",
"Liabilities": "-84.1",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "49.1",
"Intangible Assets": "-17.1",
"Property and Equipment": "28.8",
"Assets, Current": "42.0",
"Other Liabilities": "-114",
"Liabilities, Non-Current": "11.0",
"Liabilities, Current": "12.6",
"Expenses": "35.3",
"Revenues": "-7.73",
"Net Income": "29.9",
"Other Expenses": "6.78",
"Cost of Goods Sold": "3.65",
"Selling, General and Administrative Expense": "25.3",
"Other Revenues": "-7.73",
"Comprehensive Net Income": "29.6",
"Other Net Income": "2.87",
"Economic Capital Ratio": "-26.4"
},
"2012": {
"Property and Equipment": "21.3",
"Assets": "53.1",
"Liabilities": "-82.0",
"Stockholders Equity": "-13.0",
"ECR before LimitedLiability": "62.3",
"Assets, Current": "49.0",
"Intangible Assets": "-14.7",
"Liabilities, Current": "20.5",
"Other Liabilities": "-125",
"Liabilities, Non-Current": "12.3",
"Selling, General and Administrative Expense": "24.2",
"Expenses": "42.6",
"Revenues": "-6.04",
"Net Income": "38.0",
"Research and Development": "-2.51",
"Other Expenses": "15.7",
"Cost of Goods Sold": "3.96",
"Other Revenues": "-6.04",
"Comprehensive Net Income": "39.9",
"Other Net Income": "1.95",
"Economic Capital Ratio": "-10.8"
},
"2013": {
"Other Assets": "-5.05",
"Assets": "42.2",
"Liabilities": "-60.3",
"Stockholders Equity": "2.58",
"ECR before LimitedLiability": "29.0",
"Intangible Assets": "-11.8",
"Property and Equipment": "9.05",
"Assets, Current": "57.1",
"Liabilities, Non-Current": "10.5",
"Liabilities, Current": "22.3",
"Other Liabilities": "-103",
"Selling, General and Administrative Expense": "20.1",
"Expenses": "34.0",
"Revenues": "-1.85",
"Net Income": "33.3",
"Other Expenses": "-10.6",
"Research and Development": "21.9",
"Cost of Goods Sold": "2.43",
"Other Revenues": "-1.85",
"Comprehensive Net Income": "33.1",
"Other Net Income": "1.25",
"Economic Capital Ratio": "1.02"
},
"2014": {
"Other Assets": "-9.14",
"Assets": "4.64",
"Liabilities": "-103",
"Stockholders Equity": "-68.4",
"ECR before LimitedLiability": "-19.8",
"Property and Equipment": "9.18",
"Assets, Current": "26.6",
"Intangible Assets": "-17.0",
"Other Liabilities": "-148",
"Liabilities, Current": "21.3",
"Liabilities, Non-Current": "10.7",
"Selling, General and Administrative Expense": "23.3",
"Expenses": "38.7",
"Revenues": "5.57",
"Net Income": "46.5",
"Cost of Goods Sold": "2.15",
"Other Expenses": "-14.1",
"Research and Development": "27.3",
"Other Revenues": "5.57",
"Comprehensive Net Income": "47.8",
"Economic Capital Ratio": "-53.1"
},
"2015": {
"Property and Equipment": "8.09",
"Assets": "-27.9",
"Liabilities": "-101",
"Stockholders Equity": "-103",
"ECR before LimitedLiability": "-66.9",
"Other Assets": "-11.4",
"Intangible Assets": "-23.3",
"Other Liabilities": "-144",
"Liabilities, Non-Current": "13.3",
"Liabilities, Current": "18.7",
"Other Expenses": "-23.9",
"Expenses": "33.5",
"Revenues": "10.0",
"Net Income": "36.3",
"Selling, General and Administrative Expense": "23.3",
"Research and Development": "33.5",
"Other Revenues": "10.0",
"Other Net Income": "2.29",
"Comprehensive Net Income": "36.2",
"Other Compr. Net Income": "-2.74",
"Economic Capital Ratio": "-86.0"
},
"2016": {
"Other Assets": "-14.4",
"Assets": "-32.6",
"Liabilities": "-115",
"Stockholders Equity": "-118",
"Assets, Current": "-1.22",
"Property and Equipment": "7.87",
"Intangible Assets": "-25.6",
"Other Liabilities": "-171",
"Liabilities, Non-Current": "13.9",
"Liabilities, Current": "14.0",
"Research and Development": "14.7",
"Expenses": "14.6",
"Revenues": "14.0",
"Net Income": "16.1",
"Selling, General and Administrative Expense": "14.1",
"Other Expenses": "-27.5",
"Cost of Goods Sold": "2.51",
"Other Revenues": "14.0",
"ECR before LimitedLiability": "-67.3",
"Comprehensive Net Income": "16.0",
"Economic Capital Ratio": "-89.7"
},
"2017": {
"Other Assets": "-15.2",
"Assets": "-11.9",
"Liabilities": "-71.6",
"Stockholders Equity": "-65.6",
"ECR before LimitedLiability": "-17.5",
"Intangible Assets": "-17.2",
"Assets, Current": "17.8",
"Property and Equipment": "6.29",
"Liabilities, Current": "14.7",
"Other Liabilities": "-112",
"Liabilities, Non-Current": "17.1",
"Selling, General and Administrative Expense": "18.3",
"Expenses": "33.1",
"Revenues": "20.5",
"Net Income": "55.2",
"Research and Development": "33.4",
"Other Expenses": "-20.3",
"Cost of Goods Sold": "2.83",
"Other Revenues": "20.5",
"Comprehensive Net Income": "55.5",
"Economic Capital Ratio": "-37.0"
},
"2018": {
"Assets, Current": "31.0",
"Assets": "23.1",
"Liabilities": "-69.4",
"Stockholders Equity": "-18.0",
"ECR before LimitedLiability": "26.2",
"Other Assets": "5.89",
"Intangible Assets": "-11.5",
"Liabilities, Current": "18.6",
"Other Liabilities": "-45.2",
"Liabilities, Non-Current": "-41.5",
"Research and Development": "26.0",
"Expenses": "42.9",
"Revenues": "7.67",
"Net Income": "52.5",
"Cost of Goods Sold": "3.28",
"Selling, General and Administrative Expense": "12.0",
"Other Revenues": "7.67",
"Other Net Income": "0.813",
"Comprehensive Net Income": "53.6",
"Other Compr. Net Income": "0.920",
"Economic Capital Ratio": "8.50"
},
"2019": {
"Other Assets": "1.19",
"Assets": "17.2",
"Liabilities": "-33.9",
"Stockholders Equity": "1.72",
"ECR before LimitedLiability": "68.5",
"Assets, Current": "28.6",
"Intangible Assets": "-9.55",
"Liabilities, Current": "31.5",
"Other Liabilities": "-50.5",
"Liabilities, Non-Current": "-18.8",
"Other Expenses": "-8.63",
"Expenses": "36.5",
"Revenues": "18.0",
"Net Income": "57.5",
"Cost of Goods Sold": "3.55",
"Selling, General and Administrative Expense": "13.0",
"Research and Development": "28.2",
"Other Revenues": "18.0",
"Comprehensive Net Income": "57.0",
"Other Net Income": "0.975",
"Economic Capital Ratio": "41.3"
},
"2020": {
"Intangible Assets": "-13.6",
"Assets": "-27.8",
"Liabilities": "-55.3",
"Stockholders Equity": "-75.0",
"ECR before LimitedLiability": "-31.4",
"Other Assets": "-14.0",
"Property and Equipment": "6.19",
"Assets, Current": "-8.11",
"Liabilities, Non-Current": "-20.1",
"Other Liabilities": "-33.1",
"Selling, General and Administrative Expense": "10.4",
"Expenses": "14.6",
"Revenues": "13.9",
"Net Income": "32.6",
"Cost of Goods Sold": "3.68",
"Research and Development": "32.4",
"Other Expenses": "-29.3",
"Other Revenues": "13.9",
"Other Net Income": "3.20",
"Comprehensive Net Income": "33.4",
"Economic Capital Ratio": "-51.0"
},
"2021": {
"Assets, Current": "-5.77",
"Assets": "-26.4",
"Liabilities": "-92.4",
"Stockholders Equity": "-95.2",
"ECR before LimitedLiability": "-58.4",
"Other Assets": "-16.4",
"Property and Equipment": "5.83",
"Intangible Assets": "-11.5",
"Liabilities, Current": "25.0",
"Other Liabilities": "-110",
"Liabilities, Non-Current": "-12.0",
"Selling, General and Administrative Expense": "14.4",
"Expenses": "28.1",
"Revenues": "16.5",
"Net Income": "47.1",
"Other Expenses": "-17.4",
"Research and Development": "28.8",
"Cost of Goods Sold": "3.06",
"Other Revenues": "16.5",
"Comprehensive Net Income": "46.8",
"Economic Capital Ratio": "-66.1"
},
"2022": {
"Intangible Assets": "-14.0",
"Assets": "-15.9",
"Liabilities": "-91.9",
"Stockholders Equity": "-84.8",
"ECR before LimitedLiability": "-42.3",
"Assets, Current": "3.96",
"Other Assets": "-3.95",
"Other Liabilities": "-96.6",
"Liabilities, Current": "26.4",
"Liabilities, Non-Current": "-23.8",
"Other Expenses": "-26.5",
"Expenses": "35.2",
"Revenues": "7.86",
"Net Income": "41.0",
"Selling, General and Administrative Expense": "22.5",
"Cost of Goods Sold": "3.49",
"Research and Development": "37.6",
"Other Revenues": "7.86",
"Comprehensive Net Income": "41.0",
"Other Net Income": "5.72",
"Economic Capital Ratio": "-62.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000874015_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "483,137",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "105,890",
"Liabilities, Non-Current": "0",
"Other Assets": "31,637",
"Other Compr. Net Income": "0",
"Other Expenses": "13,324",
"Other Liabilities": "200,045",
"Other Net Income": "429",
"Other Revenues": "108,473",
"Property and Equipment": "35,703",
"Research and Development": "145,160",
"Selling, General and Administrative Expense": "11,669"
},
"output_variables": {
"Assets": "550,477",
"Liabilities": "305,935",
"Expenses": "170,153",
"Revenues": "108,473",
"Stockholders Equity": "244,542",
"Net Income": "-61,251",
"Comprehensive Net Income": "-61,251",
"BaseVar": "567,734",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "238%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "360,139",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "76,112",
"Liabilities, Non-Current": "0",
"Other Assets": "28,140",
"Other Compr. Net Income": "0",
"Other Expenses": "16,743",
"Other Liabilities": "237,348",
"Other Net Income": "3,042",
"Other Revenues": "99,086",
"Property and Equipment": "96,615",
"Research and Development": "157,397",
"Selling, General and Administrative Expense": "12,789"
},
"output_variables": {
"Assets": "484,894",
"Liabilities": "313,460",
"Expenses": "186,929",
"Revenues": "99,086",
"Stockholders Equity": "171,434",
"Net Income": "-84,801",
"Comprehensive Net Income": "-84,801",
"BaseVar": "543,706",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "208%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "423,438",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "74,322",
"Liabilities, Non-Current": "0",
"Other Assets": "31,164",
"Other Compr. Net Income": "16,696",
"Other Expenses": "0",
"Other Liabilities": "288,598",
"Other Net Income": "0",
"Other Revenues": "102,049",
"Property and Equipment": "91,084",
"Research and Development": "158,458",
"Selling, General and Administrative Expense": "12,515"
},
"output_variables": {
"Assets": "545,686",
"Liabilities": "362,920",
"Expenses": "170,973",
"Revenues": "102,049",
"Stockholders Equity": "182,766",
"Net Income": "-68,924",
"Comprehensive Net Income": "-60,576",
"BaseVar": "599,162",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "209%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "735,510",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "97,812",
"Liabilities, Non-Current": "0",
"Other Assets": "25,448",
"Other Compr. Net Income": "16,534",
"Other Expenses": "43",
"Other Liabilities": "370,954",
"Other Net Income": "0",
"Other Revenues": "144,056",
"Property and Equipment": "86,198",
"Research and Development": "-13,111",
"Selling, General and Administrative Expense": "15,150"
},
"output_variables": {
"Assets": "847,156",
"Liabilities": "468,766",
"Expenses": "2,082",
"Revenues": "144,056",
"Stockholders Equity": "378,390",
"Net Income": "141,974",
"Comprehensive Net Income": "150,241",
"BaseVar": "739,297",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "267%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "836,597",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "115,332",
"Liabilities, Non-Current": "0",
"Other Assets": "30,254",
"Other Compr. Net Income": "-329",
"Other Expenses": "270,696",
"Other Liabilities": "582,697",
"Other Net Income": "-3,050",
"Other Revenues": "258,052",
"Property and Equipment": "88,958",
"Research and Development": "0",
"Selling, General and Administrative Expense": "21,225"
},
"output_variables": {
"Assets": "955,809",
"Liabilities": "698,029",
"Expenses": "291,921",
"Revenues": "258,052",
"Stockholders Equity": "257,780",
"Net Income": "-36,919",
"Comprehensive Net Income": "-37,084",
"BaseVar": "1,103,595",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "200%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "837,003",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "148,876",
"Liabilities, Non-Current": "0",
"Other Assets": "28,869",
"Other Compr. Net Income": "18,597",
"Other Expenses": "436,699",
"Other Liabilities": "606,439",
"Other Net Income": "-4,300",
"Other Revenues": "309,324",
"Property and Equipment": "90,233",
"Research and Development": "0",
"Selling, General and Administrative Expense": "66,698"
},
"output_variables": {
"Assets": "956,105",
"Liabilities": "755,315",
"Expenses": "503,398",
"Revenues": "309,324",
"Stockholders Equity": "200,790",
"Net Income": "-198,374",
"Comprehensive Net Income": "-189,075",
"BaseVar": "1,273,519",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "169%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "797,932",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "133,784",
"Liabilities, Non-Current": "0",
"Other Assets": "21,690",
"Other Compr. Net Income": "-36,316",
"Other Expenses": "401,717",
"Other Liabilities": "679,118",
"Other Net Income": "19,761",
"Other Revenues": "394,664",
"Property and Equipment": "92,845",
"Research and Development": "0",
"Selling, General and Administrative Expense": "68,692"
},
"output_variables": {
"Assets": "912,467",
"Liabilities": "812,902",
"Expenses": "470,409",
"Revenues": "394,664",
"Stockholders Equity": "99,565",
"Net Income": "-55,984",
"Comprehensive Net Income": "-74,142",
"BaseVar": "1,323,260",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "157%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,167,984",
"Cost of Goods Sold": "0",
"Intangible Assets": "22,004",
"Liabilities, Current": "224,741",
"Liabilities, Non-Current": "0",
"Other Assets": "10,129",
"Other Compr. Net Income": "991",
"Other Expenses": "435,977",
"Other Liabilities": "678,564",
"Other Net Income": "864",
"Other Revenues": "862,584",
"Property and Equipment": "121,907",
"Research and Development": "0",
"Selling, General and Administrative Expense": "407,363"
},
"output_variables": {
"Assets": "1,322,024",
"Liabilities": "903,305",
"Expenses": "843,340",
"Revenues": "862,584",
"Stockholders Equity": "418,719",
"Net Income": "20,109",
"Comprehensive Net Income": "20,604",
"BaseVar": "1,966,554",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "217%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,207,886",
"Cost of Goods Sold": "1,820",
"Intangible Assets": "24,032",
"Liabilities, Current": "280,294",
"Liabilities, Non-Current": "567,359",
"Other Assets": "303,706",
"Other Compr. Net Income": "47,737",
"Other Expenses": "94,330",
"Other Liabilities": "632,971",
"Other Net Income": "18,572",
"Other Revenues": "754,812",
"Property and Equipment": "132,160",
"Research and Development": "0",
"Selling, General and Administrative Expense": "924,997"
},
"output_variables": {
"Assets": "2,667,784",
"Liabilities": "1,480,624",
"Expenses": "1,021,148",
"Revenues": "754,812",
"Stockholders Equity": "1,187,160",
"Net Income": "-247,763",
"Comprehensive Net Income": "-223,895",
"BaseVar": "2,995,339",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "241%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,720,597",
"Cost of Goods Sold": "17,188",
"Intangible Assets": "25,674",
"Liabilities, Current": "273,005",
"Liabilities, Non-Current": "490,060",
"Other Assets": "333,190",
"Other Compr. Net Income": "18,630",
"Other Expenses": "354,311",
"Other Liabilities": "785,500",
"Other Net Income": "29,747",
"Other Revenues": "3,729,489",
"Property and Equipment": "153,651",
"Research and Development": "0",
"Selling, General and Administrative Expense": "356,709"
},
"output_variables": {
"Assets": "3,233,112",
"Liabilities": "1,548,565",
"Expenses": "728,208",
"Revenues": "3,729,489",
"Stockholders Equity": "1,684,547",
"Net Income": "3,031,029",
"Comprehensive Net Income": "3,040,343",
"BaseVar": "4,643,876",
"ECR before LimitedLiability": "281%",
"Economic Capital Ratio": "356%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,130,707",
"Cost of Goods Sold": "49,746",
"Intangible Assets": "27,937",
"Liabilities, Current": "583,250",
"Liabilities, Non-Current": "424,046",
"Other Assets": "50,034",
"Other Compr. Net Income": "23,972",
"Other Expenses": "969,728",
"Other Liabilities": "539,112",
"Other Net Income": "42,393",
"Other Revenues": "834,885",
"Property and Equipment": "181,077",
"Research and Development": "0",
"Selling, General and Administrative Expense": "496,334"
},
"output_variables": {
"Assets": "2,389,755",
"Liabilities": "1,546,408",
"Expenses": "1,515,808",
"Revenues": "834,885",
"Stockholders Equity": "843,347",
"Net Income": "-638,530",
"Comprehensive Net Income": "-626,544",
"BaseVar": "3,176,611",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "198%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,345,049",
"Cost of Goods Sold": "10,505",
"Intangible Assets": "29,005",
"Liabilities, Current": "240,550",
"Liabilities, Non-Current": "351,879",
"Other Assets": "59,567",
"Other Compr. Net Income": "10,029",
"Other Expenses": "673,216",
"Other Liabilities": "1,247,524",
"Other Net Income": "24,410",
"Other Revenues": "790,983",
"Property and Equipment": "178,069",
"Research and Development": "0",
"Selling, General and Administrative Expense": "139,479"
},
"output_variables": {
"Assets": "2,611,690",
"Liabilities": "1,839,953",
"Expenses": "823,200",
"Revenues": "790,983",
"Stockholders Equity": "771,737",
"Net Income": "-7,807",
"Comprehensive Net Income": "-2,792",
"BaseVar": "3,050,133",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "210%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,202,694",
"Cost of Goods Sold": "14,820",
"Intangible Assets": "0",
"Liabilities, Current": "311,561",
"Liabilities, Non-Current": "473,835",
"Other Assets": "256,888",
"Other Compr. Net Income": "-20,264",
"Other Expenses": "820,597",
"Other Liabilities": "1,175,593",
"Other Net Income": "10,622",
"Other Revenues": "645,064",
"Property and Equipment": "74,294",
"Research and Development": "0",
"Selling, General and Administrative Expense": "140,335"
},
"output_variables": {
"Assets": "2,533,876",
"Liabilities": "1,960,989",
"Expenses": "975,752",
"Revenues": "645,064",
"Stockholders Equity": "572,887",
"Net Income": "-320,065",
"Comprehensive Net Income": "-330,197",
"BaseVar": "3,073,283",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
}
},
"top_rated": false,
"trend": 30.0,
"value": 1.8199125393752194,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000874015.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000874015.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000874015.svg"
},
{
"company_id": "0001682639",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001682639.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001682639.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001682639.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001682639_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001682639_main_keyfigs.svg",
"name": "Hyperion DEFI INC",
"rank": 306,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001682639.svg",
"report_text": "The relative strengths and weaknesses of Hyperion DEFI 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 Hyperion DEFI INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 23% points.The greatest weakness of Hyperion DEFI INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 182%, being 63% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001682639_2023_Hyperion_DEFI_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-3.58",
"Assets": "22.4",
"Liabilities": "84.8",
"Stockholders Equity": "114",
"ECR before LimitedLiability": "65.2",
"Intangible Assets": "-13.7",
"Assets, Current": "64.9",
"Property and Equipment": "-5.97",
"Liabilities, Current": "32.4",
"Other Liabilities": "37.0",
"Liabilities, Non-Current": "20.9",
"Selling, General and Administrative Expense": "-2.35",
"Expenses": "-39.3",
"Revenues": "-18.0",
"Net Income": "-57.3",
"Research and Development": "-49.8",
"Other Expenses": "10.3",
"Cost of Goods Sold": "2.88",
"Other Revenues": "-18.0",
"Comprehensive Net Income": "-57.4",
"Economic Capital Ratio": "45.7"
},
"2018": {
"Assets, Current": "83.6",
"Assets": "22.5",
"Liabilities": "58.8",
"Stockholders Equity": "86.1",
"ECR before LimitedLiability": "49.2",
"Other Assets": "-10.5",
"Intangible Assets": "-14.4",
"Property and Equipment": "-6.71",
"Liabilities, Current": "9.01",
"Other Liabilities": "27.9",
"Liabilities, Non-Current": "24.2",
"Research and Development": "-33.1",
"Expenses": "-30.8",
"Revenues": "-17.6",
"Net Income": "-48.0",
"Cost of Goods Sold": "4.37",
"Other Expenses": "8.33",
"Selling, General and Administrative Expense": "-10.1",
"Other Revenues": "-17.6",
"Comprehensive Net Income": "-48.1",
"Economic Capital Ratio": "31.5"
},
"2019": {
"Other Assets": "-27.9",
"Assets": "-28.5",
"Liabilities": "49.0",
"Stockholders Equity": "47.5",
"ECR before LimitedLiability": "-22.3",
"Property and Equipment": "-11.3",
"Assets, Current": "47.5",
"Intangible Assets": "-27.9",
"Liabilities, Current": "19.4",
"Other Liabilities": "33.8",
"Liabilities, Non-Current": "38.3",
"Other Expenses": "15.4",
"Expenses": "-85.1",
"Revenues": "-28.9",
"Net Income": "-107",
"Cost of Goods Sold": "7.34",
"Selling, General and Administrative Expense": "-29.3",
"Research and Development": "-78.6",
"Other Revenues": "-28.9",
"Comprehensive Net Income": "-108",
"Economic Capital Ratio": "-49.5"
},
"2020": {
"Intangible Assets": "-16.2",
"Assets": "-9.65",
"Liabilities": "-43.5",
"Stockholders Equity": "-45.8",
"ECR before LimitedLiability": "-46.9",
"Other Assets": "-17.5",
"Property and Equipment": "-5.90",
"Assets, Current": "37.5",
"Liabilities, Non-Current": "24.8",
"Liabilities, Current": "-98.3",
"Other Liabilities": "21.7",
"Expenses": "-5.20",
"Revenues": "-10.8",
"Net Income": "-14.6",
"Cost of Goods Sold": "1.45",
"Research and Development": "-13.7",
"Other Expenses": "8.10",
"Other Revenues": "-10.8",
"Other Net Income": "1.28",
"Comprehensive Net Income": "-14.7",
"Economic Capital Ratio": "-66.5"
},
"2021": {
"Assets, Current": "-42.1",
"Assets": "-39.0",
"Liabilities": "20.6",
"Stockholders Equity": "-57.8",
"ECR before LimitedLiability": "-0.665",
"Other Assets": "21.8",
"Intangible Assets": "-12.7",
"Liabilities, Current": "-43.5",
"Other Liabilities": "30.1",
"Liabilities, Non-Current": "29.9",
"Selling, General and Administrative Expense": "-10.1",
"Expenses": "-18.7",
"Revenues": "30.4",
"Net Income": "12.9",
"Other Expenses": "7.05",
"Research and Development": "-14.5",
"Cost of Goods Sold": "-1.12",
"Other Revenues": "30.4",
"Comprehensive Net Income": "12.8",
"Other Net Income": "2.50",
"Economic Capital Ratio": "-8.33"
},
"2022": {
"Intangible Assets": "-16.2",
"Assets": "-8.21",
"Liabilities": "-10.7",
"Stockholders Equity": "-18.6",
"ECR before LimitedLiability": "-42.7",
"Assets, Current": "21.5",
"Other Assets": "-11.3",
"Property and Equipment": "1.02",
"Other Liabilities": "-54.1",
"Liabilities, Current": "22.8",
"Liabilities, Non-Current": "17.2",
"Other Expenses": "2.46",
"Expenses": "-25.8",
"Revenues": "-18.1",
"Net Income": "-42.5",
"Selling, General and Administrative Expense": "-21.3",
"Cost of Goods Sold": "4.77",
"Research and Development": "-11.8",
"Other Revenues": "-18.1",
"Comprehensive Net Income": "-42.4",
"Economic Capital Ratio": "-63.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001682639_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "5,287",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "553",
"Liabilities, Non-Current": "0",
"Other Assets": "329",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2.4",
"Other Revenues": "0",
"Property and Equipment": "28",
"Research and Development": "3,817",
"Selling, General and Administrative Expense": "1,316"
},
"output_variables": {
"Assets": "5,643",
"Liabilities": "553",
"Expenses": "5,132",
"Revenues": "0",
"Stockholders Equity": "5,091",
"Net Income": "-5,130",
"Comprehensive Net Income": "-5,130",
"BaseVar": "5,665",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "297%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "19,861",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,099",
"Liabilities, Non-Current": "0",
"Other Assets": "118",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "42",
"Other Net Income": "3.3",
"Other Revenues": "0",
"Property and Equipment": "37",
"Research and Development": "11,119",
"Selling, General and Administrative Expense": "6,137"
},
"output_variables": {
"Assets": "20,015",
"Liabilities": "3,140",
"Expenses": "17,256",
"Revenues": "0",
"Stockholders Equity": "16,875",
"Net Income": "-17,253",
"Comprehensive Net Income": "-17,253",
"BaseVar": "20,208",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "281%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "14,349",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,912",
"Liabilities, Non-Current": "0",
"Other Assets": "118",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "45",
"Other Net Income": "152",
"Other Revenues": "0",
"Property and Equipment": "231",
"Research and Development": "14,102",
"Selling, General and Administrative Expense": "7,206"
},
"output_variables": {
"Assets": "14,698",
"Liabilities": "2,957",
"Expenses": "21,309",
"Revenues": "0",
"Stockholders Equity": "11,741",
"Net Income": "-21,157",
"Comprehensive Net Income": "-21,157",
"BaseVar": "19,557",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "188%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "33,391",
"Cost of Goods Sold": "800",
"Intangible Assets": "0",
"Liabilities, Current": "18,198",
"Liabilities, Non-Current": "0",
"Other Assets": "119",
"Other Compr. Net Income": "0",
"Other Expenses": "0.39",
"Other Liabilities": "404",
"Other Net Income": "100",
"Other Revenues": "2,000",
"Property and Equipment": "396",
"Research and Development": "12,046",
"Selling, General and Administrative Expense": "8,161"
},
"output_variables": {
"Assets": "33,907",
"Liabilities": "18,603",
"Expenses": "21,007",
"Revenues": "2,000",
"Stockholders Equity": "15,304",
"Net Income": "-18,907",
"Comprehensive Net Income": "-18,907",
"BaseVar": "37,809",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "193%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "22,002",
"Cost of Goods Sold": "5,504",
"Intangible Assets": "0",
"Liabilities, Current": "11,172",
"Liabilities, Non-Current": "0",
"Other Assets": "8,386",
"Other Compr. Net Income": "0",
"Other Expenses": "2,241",
"Other Liabilities": "20",
"Other Net Income": "37",
"Other Revenues": "74,000",
"Property and Equipment": "1,271",
"Research and Development": "16,203",
"Selling, General and Administrative Expense": "13,958"
},
"output_variables": {
"Assets": "31,659",
"Liabilities": "11,192",
"Expenses": "37,907",
"Revenues": "74,000",
"Stockholders Equity": "20,467",
"Net Income": "36,130",
"Comprehensive Net Income": "36,130",
"BaseVar": "77,398",
"ECR before LimitedLiability": "377%",
"Economic Capital Ratio": "422%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "27,643",
"Cost of Goods Sold": "550",
"Intangible Assets": "0",
"Liabilities, Current": "4,512",
"Liabilities, Non-Current": "908",
"Other Assets": "2,099",
"Other Compr. Net Income": "0",
"Other Expenses": "6,342",
"Other Liabilities": "8,382",
"Other Net Income": "392",
"Other Revenues": "12,924",
"Property and Equipment": "1,295",
"Research and Development": "11,992",
"Selling, General and Administrative Expense": "17,533"
},
"output_variables": {
"Assets": "31,036",
"Liabilities": "13,802",
"Expenses": "36,417",
"Revenues": "12,924",
"Stockholders Equity": "17,235",
"Net Income": "-23,101",
"Comprehensive Net Income": "-23,101",
"BaseVar": "47,285",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "201%"
}
}
},
"top_rated": false,
"trend": -40.0,
"value": 1.8165339480524099,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001682639.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001682639.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001682639.svg"
},
{
"company_id": "0001540159",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001540159.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001540159.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001540159.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001540159_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001540159_main_keyfigs.svg",
"name": "Edesa Biotech Inc",
"rank": 307,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001540159.svg",
"report_text": "The relative strengths and weaknesses of Edesa Biotech 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 Edesa Biotech Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Edesa Biotech Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 186% points.
The company's Economic Capital Ratio, given in the ranking table, is 181%, being 63% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001540159_2023_Edesa_Biotech_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-14.3",
"Assets": "22.6",
"Liabilities": "-41.8",
"Stockholders Equity": "-9.07",
"ECR before LimitedLiability": "-7.78",
"Property and Equipment": "-3.00",
"Assets, Current": "71.8",
"Intangible Assets": "-17.1",
"Other Liabilities": "-86.6",
"Liabilities, Current": "26.6",
"Liabilities, Non-Current": "11.6",
"Selling, General and Administrative Expense": "3.50",
"Expenses": "20.7",
"Revenues": "-16.5",
"Net Income": "-15.5",
"Other Expenses": "5.95",
"Research and Development": "8.55",
"Other Revenues": "-16.5",
"Other Net Income": "-18.6",
"Comprehensive Net Income": "-15.3",
"Economic Capital Ratio": "-41.1"
},
"2015": {
"Assets": "16.4",
"Liabilities": "27.4",
"Stockholders Equity": "51.1",
"ECR before LimitedLiability": "77.5",
"Other Assets": "-6.87",
"Intangible Assets": "-9.79",
"Assets, Current": "42.2",
"Other Liabilities": "31.0",
"Liabilities, Non-Current": "14.5",
"Liabilities, Current": "-19.7",
"Other Expenses": "7.82",
"Expenses": "5.86",
"Revenues": "-8.31",
"Net Income": "13.2",
"Cost of Goods Sold": "-4.29",
"Selling, General and Administrative Expense": "-12.3",
"Research and Development": "14.8",
"Other Revenues": "-8.31",
"Other Net Income": "15.7",
"Comprehensive Net Income": "13.2",
"Economic Capital Ratio": "58.5"
},
"2016": {
"Other Assets": "-3.51",
"Assets": "31.9",
"Liabilities": "85.6",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "161",
"Assets, Current": "50.0",
"Property and Equipment": "1.46",
"Intangible Assets": "-5.38",
"Other Liabilities": "32.1",
"Liabilities, Non-Current": "19.3",
"Liabilities, Current": "45.0",
"Research and Development": "12.0",
"Expenses": "2.54",
"Revenues": "-2.85",
"Net Income": "-1.09",
"Selling, General and Administrative Expense": "-11.3",
"Other Expenses": "7.95",
"Cost of Goods Sold": "-6.39",
"Other Revenues": "-2.85",
"Comprehensive Net Income": "-1.09",
"Economic Capital Ratio": "139"
},
"2017": {
"Other Assets": "-6.10",
"Assets": "27.9",
"Liabilities": "98.4",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "120",
"Intangible Assets": "-8.48",
"Assets, Current": "42.7",
"Property and Equipment": "7.86",
"Liabilities, Current": "50.5",
"Other Liabilities": "37.5",
"Liabilities, Non-Current": "21.5",
"Selling, General and Administrative Expense": "-24.3",
"Expenses": "-23.3",
"Revenues": "-13.1",
"Net Income": "-33.7",
"Research and Development": "-2.38",
"Other Expenses": "4.78",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-33.9",
"Other Net Income": "2.90",
"Economic Capital Ratio": "101"
},
"2018": {
"Assets, Current": "50.8",
"Assets": "38.3",
"Liabilities": "82.6",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "149",
"Other Assets": "-3.75",
"Intangible Assets": "-5.30",
"Property and Equipment": "4.53",
"Liabilities, Current": "41.2",
"Other Liabilities": "28.0",
"Liabilities, Non-Current": "23.8",
"Other Revenues": "-12.3",
"Revenues": "-12.3",
"Net Income": "-12.1",
"Cost of Goods Sold": "2.06",
"Comprehensive Net Income": "-12.2",
"Research and Development": "3.59",
"Other Net Income": "0.179",
"Other Expenses": "3.23",
"Selling, General and Administrative Expense": "-8.93",
"Economic Capital Ratio": "132"
},
"2020": {
"Intangible Assets": "24.8",
"Assets": "22.9",
"Liabilities": "57.7",
"Stockholders Equity": "87.8",
"ECR before LimitedLiability": "77.5",
"Other Assets": "-6.87",
"Property and Equipment": "-3.70",
"Assets, Current": "10.4",
"Liabilities, Non-Current": "23.3",
"Liabilities, Current": "12.0",
"Other Liabilities": "25.6",
"Selling, General and Administrative Expense": "-15.5",
"Expenses": "-16.4",
"Revenues": "-10.8",
"Net Income": "-25.8",
"Cost of Goods Sold": "3.19",
"Research and Development": "-10.5",
"Other Expenses": "6.57",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "-25.6",
"Economic Capital Ratio": "57.9"
},
"2022": {
"Intangible Assets": "-22.0",
"Assets": "-44.8",
"Liabilities": "43.1",
"Stockholders Equity": "33.4",
"ECR before LimitedLiability": "-42.9",
"Assets, Current": "-36.1",
"Other Assets": "27.0",
"Property and Equipment": "-11.9",
"Other Liabilities": "38.2",
"Liabilities, Current": "25.0",
"Liabilities, Non-Current": "35.2",
"Other Expenses": "11.3",
"Expenses": "49.6",
"Revenues": "-25.0",
"Net Income": "-116",
"Selling, General and Administrative Expense": "40.5",
"Research and Development": "41.0",
"Other Revenues": "-25.0",
"Comprehensive Net Income": "-116",
"Other Net Income": "-186",
"Economic Capital Ratio": "-63.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001540159_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "14,071",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,421",
"Liabilities, Non-Current": "0",
"Other Assets": "16",
"Other Compr. Net Income": "0",
"Other Expenses": "787",
"Other Liabilities": "5,353",
"Other Net Income": "-2,694",
"Other Revenues": "372",
"Property and Equipment": "387",
"Research and Development": "2,459",
"Selling, General and Administrative Expense": "2,871"
},
"output_variables": {
"Assets": "14,474",
"Liabilities": "6,773",
"Expenses": "6,118",
"Revenues": "372",
"Stockholders Equity": "7,701",
"Net Income": "-8,440",
"Comprehensive Net Income": "-8,440",
"BaseVar": "15,216",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "213%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,867",
"Cost of Goods Sold": "581",
"Intangible Assets": "0",
"Liabilities, Current": "2,381",
"Liabilities, Non-Current": "0",
"Other Assets": "16",
"Other Compr. Net Income": "0",
"Other Expenses": "296",
"Other Liabilities": "0",
"Other Net Income": "1,532",
"Other Revenues": "759",
"Property and Equipment": "503",
"Research and Development": "1,029",
"Selling, General and Administrative Expense": "3,228"
},
"output_variables": {
"Assets": "10,386",
"Liabilities": "2,381",
"Expenses": "5,134",
"Revenues": "759",
"Stockholders Equity": "8,005",
"Net Income": "-2,843",
"Comprehensive Net Income": "-2,843",
"BaseVar": "10,096",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "322%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "12,100",
"Cost of Goods Sold": "819",
"Intangible Assets": "0",
"Liabilities, Current": "624",
"Liabilities, Non-Current": "0",
"Other Assets": "82",
"Other Compr. Net Income": "0",
"Other Expenses": "316",
"Other Liabilities": "0",
"Other Net Income": "-111",
"Other Revenues": "1,272",
"Property and Equipment": "756",
"Research and Development": "1,729",
"Selling, General and Administrative Expense": "3,323"
},
"output_variables": {
"Assets": "12,938",
"Liabilities": "624",
"Expenses": "6,187",
"Revenues": "1,272",
"Stockholders Equity": "12,314",
"Net Income": "-5,026",
"Comprehensive Net Income": "-5,026",
"BaseVar": "10,565",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "383%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "6,758",
"Cost of Goods Sold": "246",
"Intangible Assets": "0",
"Liabilities, Current": "321",
"Liabilities, Non-Current": "0",
"Other Assets": "82",
"Other Compr. Net Income": "0",
"Other Expenses": "295",
"Other Liabilities": "0",
"Other Net Income": "54",
"Other Revenues": "500",
"Property and Equipment": "880",
"Research and Development": "1,889",
"Selling, General and Administrative Expense": "2,893"
},
"output_variables": {
"Assets": "7,720",
"Liabilities": "321",
"Expenses": "5,322",
"Revenues": "500",
"Stockholders Equity": "7,399",
"Net Income": "-4,768",
"Comprehensive Net Income": "-4,768",
"BaseVar": "6,959",
"ECR before LimitedLiability": "283%",
"Economic Capital Ratio": "357%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,656",
"Cost of Goods Sold": "121",
"Intangible Assets": "0",
"Liabilities, Current": "493",
"Liabilities, Non-Current": "0",
"Other Assets": "62",
"Other Compr. Net Income": "0",
"Other Expenses": "304",
"Other Liabilities": "0",
"Other Net Income": "111",
"Other Revenues": "213",
"Property and Equipment": "1,062",
"Research and Development": "2,048",
"Selling, General and Administrative Expense": "2,730"
},
"output_variables": {
"Assets": "11,780",
"Liabilities": "493",
"Expenses": "5,203",
"Revenues": "213",
"Stockholders Equity": "11,287",
"Net Income": "-4,878",
"Comprehensive Net Income": "-4,878",
"BaseVar": "8,900",
"ECR before LimitedLiability": "321%",
"Economic Capital Ratio": "383%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "8,104",
"Cost of Goods Sold": "5.5",
"Intangible Assets": "2,484",
"Liabilities, Current": "1,530",
"Liabilities, Non-Current": "94",
"Other Assets": "160",
"Other Compr. Net Income": "55",
"Other Expenses": "101",
"Other Liabilities": "30",
"Other Net Income": "39",
"Other Revenues": "317",
"Property and Equipment": "15",
"Research and Development": "2,903",
"Selling, General and Administrative Expense": "3,474"
},
"output_variables": {
"Assets": "10,762",
"Liabilities": "1,654",
"Expenses": "6,484",
"Revenues": "317",
"Stockholders Equity": "9,108",
"Net Income": "-6,128",
"Comprehensive Net Income": "-6,100",
"BaseVar": "9,656",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "317%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "9,092",
"Cost of Goods Sold": "-1.8",
"Intangible Assets": "0",
"Liabilities, Current": "2,141",
"Liabilities, Non-Current": "0",
"Other Assets": "2,471",
"Other Compr. Net Income": "-8.3",
"Other Expenses": "0.80",
"Other Liabilities": "44",
"Other Net Income": "-9,457",
"Other Revenues": "32",
"Property and Equipment": "13",
"Research and Development": "1,004",
"Selling, General and Administrative Expense": "-470"
},
"output_variables": {
"Assets": "11,576",
"Liabilities": "2,184",
"Expenses": "533",
"Revenues": "32",
"Stockholders Equity": "9,391",
"Net Income": "-9,959",
"Comprehensive Net Income": "-9,963",
"BaseVar": "11,895",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "270%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.8146969712453789,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001540159.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001540159.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001540159.svg"
},
{
"company_id": "0001787306",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001787306.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001787306.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001787306_main_keyfigs.svg",
"name": "Arcutis Biotherapeutics Inc",
"rank": 308,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001787306.svg",
"report_text": "The relative strengths and weaknesses of Arcutis Biotherapeutics 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 Arcutis Biotherapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 40% points.The greatest weakness of Arcutis Biotherapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 116% points.
The company's Economic Capital Ratio, given in the ranking table, is 181%, being 64% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001787306_2023_Arcutis_Biotherapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-4.98",
"Assets": "35.4",
"Liabilities": "68.1",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "118",
"Other Assets": "-4.60",
"Property and Equipment": "-1.90",
"Assets, Current": "61.1",
"Liabilities, Non-Current": "19.0",
"Liabilities, Current": "29.7",
"Other Liabilities": "25.7",
"Selling, General and Administrative Expense": "9.81",
"Expenses": "-5.57",
"Revenues": "-13.0",
"Net Income": "-17.4",
"Cost of Goods Sold": "3.03",
"Research and Development": "-24.6",
"Other Expenses": "5.89",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "-17.4",
"Economic Capital Ratio": "98.2"
},
"2021": {
"Assets, Current": "56.2",
"Assets": "18.8",
"Liabilities": "3.13",
"Stockholders Equity": "30.8",
"ECR before LimitedLiability": "14.9",
"Other Assets": "-11.4",
"Property and Equipment": "-3.13",
"Intangible Assets": "-8.25",
"Liabilities, Current": "21.0",
"Other Liabilities": "21.7",
"Liabilities, Non-Current": "-43.7",
"Selling, General and Administrative Expense": "1.45",
"Expenses": "-5.68",
"Revenues": "-12.0",
"Net Income": "-17.0",
"Other Expenses": "5.71",
"Research and Development": "-15.5",
"Cost of Goods Sold": "2.91",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-17.1",
"Economic Capital Ratio": "7.23"
},
"2022": {
"Intangible Assets": "-11.3",
"Assets": "4.30",
"Liabilities": "-42.6",
"Stockholders Equity": "-31.3",
"ECR before LimitedLiability": "-43.2",
"Assets, Current": "40.5",
"Other Assets": "-22.0",
"Property and Equipment": "-7.12",
"Other Liabilities": "25.7",
"Liabilities, Current": "34.8",
"Liabilities, Non-Current": "-116",
"Other Revenues": "-15.3",
"Revenues": "-15.3",
"Net Income": "-20.5",
"Comprehensive Net Income": "-20.5",
"Other Expenses": "7.05",
"Cost of Goods Sold": "4.27",
"Selling, General and Administrative Expense": "-2.87",
"Other Net Income": "-3.38",
"Research and Development": "-10.2",
"Economic Capital Ratio": "-63.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001787306_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "292,826",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,602",
"Liabilities, Non-Current": "5,046",
"Other Assets": "3,427",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "967",
"Other Revenues": "0",
"Property and Equipment": "2,016",
"Research and Development": "115,308",
"Selling, General and Administrative Expense": "21,337"
},
"output_variables": {
"Assets": "298,269",
"Liabilities": "27,648",
"Expenses": "136,645",
"Revenues": "0",
"Stockholders Equity": "270,621",
"Net Income": "-135,678",
"Comprehensive Net Income": "-135,678",
"BaseVar": "231,765",
"ECR before LimitedLiability": "279%",
"Economic Capital Ratio": "355%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "402,773",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "33,326",
"Liabilities, Non-Current": "77,149",
"Other Assets": "3,118",
"Other Compr. Net Income": "-253",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "173",
"Other Revenues": "0",
"Property and Equipment": "2,261",
"Research and Development": "145,558",
"Selling, General and Administrative Expense": "60,971"
},
"output_variables": {
"Assets": "408,152",
"Liabilities": "110,475",
"Expenses": "206,529",
"Revenues": "0",
"Stockholders Equity": "297,677",
"Net Income": "-206,356",
"Comprehensive Net Income": "-206,482",
"BaseVar": "362,791",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "282%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "437,406",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,188",
"Liabilities, Current": "37,807",
"Liabilities, Non-Current": "201,886",
"Other Assets": "2,799",
"Other Compr. Net Income": "-831",
"Other Expenses": "754",
"Other Liabilities": "0",
"Other Net Income": "-9,831",
"Other Revenues": "3,686",
"Property and Equipment": "1,881",
"Research and Development": "182,435",
"Selling, General and Administrative Expense": "122,124"
},
"output_variables": {
"Assets": "449,274",
"Liabilities": "239,693",
"Expenses": "305,313",
"Revenues": "3,686",
"Stockholders Equity": "209,581",
"Net Income": "-311,458",
"Comprehensive Net Income": "-311,874",
"BaseVar": "504,314",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "181%"
}
}
},
"top_rated": false,
"trend": -61.0,
"value": 1.8115774955429176,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001787306.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001787306.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001787306.svg"
},
{
"company_id": "0000818686",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000818686.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000818686.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000818686.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000818686_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000818686_main_keyfigs.svg",
"name": "TEVA Pharmaceutical Industries LTD",
"rank": 309,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000818686.svg",
"report_text": "The relative strengths and weaknesses of TEVA Pharmaceutical Industries 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 TEVA Pharmaceutical Industries LTD compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 50% points.The greatest weakness of TEVA Pharmaceutical Industries LTD is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 121% points.
The company's Economic Capital Ratio, given in the ranking table, is 181%, being 64% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000818686_2023_TEVA_Pharmaceutical_Industries_LTD.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-71.9",
"Assets": "-9.11",
"Liabilities": "-93.6",
"Stockholders Equity": "-77.2",
"ECR before LimitedLiability": "-34.6",
"Other Assets": "-12.8",
"Intangible Assets": "67.4",
"Property and Equipment": "11.6",
"Liabilities, Current": "-5.18",
"Other Liabilities": "23.6",
"Liabilities, Non-Current": "-118",
"Research and Development": "32.0",
"Expenses": "39.8",
"Revenues": "14.1",
"Net Income": "53.1",
"Cost of Goods Sold": "-12.8",
"Other Expenses": "-4.15",
"Selling, General and Administrative Expense": "25.2",
"Other Revenues": "14.1",
"Comprehensive Net Income": "52.6",
"Economic Capital Ratio": "-52.3"
},
"2019": {
"Other Assets": "-13.6",
"Assets": "3.41",
"Liabilities": "-88.9",
"Stockholders Equity": "-61.5",
"ECR before LimitedLiability": "-10.4",
"Property and Equipment": "12.0",
"Assets, Current": "-64.7",
"Intangible Assets": "70.1",
"Liabilities, Current": "-3.72",
"Other Liabilities": "21.4",
"Liabilities, Non-Current": "-112",
"Expenses": "42.8",
"Revenues": "11.6",
"Net Income": "54.4",
"Cost of Goods Sold": "-11.6",
"Selling, General and Administrative Expense": "23.5",
"Research and Development": "31.5",
"Other Revenues": "11.6",
"Comprehensive Net Income": "54.1",
"Other Net Income": "-1.18",
"Economic Capital Ratio": "-37.6"
},
"2020": {
"Intangible Assets": "54.3",
"Assets": "-29.7",
"Liabilities": "-88.6",
"Stockholders Equity": "-97.4",
"ECR before LimitedLiability": "-53.5",
"Other Assets": "-12.2",
"Property and Equipment": "17.1",
"Assets, Current": "-86.5",
"Liabilities, Non-Current": "-114",
"Liabilities, Current": "-4.34",
"Other Liabilities": "24.3",
"Selling, General and Administrative Expense": "23.4",
"Expenses": "28.5",
"Revenues": "16.1",
"Net Income": "42.2",
"Cost of Goods Sold": "-13.5",
"Research and Development": "29.6",
"Other Expenses": "-9.85",
"Other Revenues": "16.1",
"Comprehensive Net Income": "42.2",
"Economic Capital Ratio": "-73.1"
},
"2021": {
"Assets, Current": "-82.9",
"Assets": "-33.1",
"Liabilities": "-103",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-71.3",
"Other Assets": "-16.0",
"Property and Equipment": "17.6",
"Intangible Assets": "63.6",
"Liabilities, Current": "-7.60",
"Other Liabilities": "21.9",
"Liabilities, Non-Current": "-123",
"Selling, General and Administrative Expense": "20.2",
"Expenses": "32.6",
"Revenues": "18.4",
"Net Income": "51.1",
"Other Expenses": "-1.54",
"Research and Development": "27.7",
"Cost of Goods Sold": "-13.3",
"Other Revenues": "18.4",
"Comprehensive Net Income": "50.6",
"Economic Capital Ratio": "-79.0"
},
"2022": {
"Intangible Assets": "49.8",
"Assets": "-20.0",
"Liabilities": "-95.7",
"Stockholders Equity": "-91.4",
"ECR before LimitedLiability": "-43.7",
"Assets, Current": "-79.6",
"Other Assets": "-13.4",
"Property and Equipment": "19.3",
"Other Liabilities": "24.8",
"Liabilities, Current": "-5.09",
"Liabilities, Non-Current": "-121",
"Other Expenses": "-7.92",
"Expenses": "39.6",
"Revenues": "18.6",
"Net Income": "40.0",
"Selling, General and Administrative Expense": "26.3",
"Cost of Goods Sold": "-13.9",
"Research and Development": "35.9",
"Other Revenues": "18.6",
"Comprehensive Net Income": "40.0",
"Economic Capital Ratio": "-64.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000818686_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "13,794,000",
"Cost of Goods Sold": "10,558,000",
"Intangible Assets": "38,922,000",
"Liabilities, Current": "14,322,000",
"Liabilities, Non-Current": "30,567,000",
"Other Assets": "1,099,000",
"Other Compr. Net Income": "-289,000",
"Other Expenses": "7,518,000",
"Other Liabilities": "0",
"Other Net Income": "-1,030,000",
"Other Revenues": "19,145,000",
"Property and Equipment": "6,868,000",
"Research and Development": "1,213,000",
"Selling, General and Administrative Expense": "1,298,000"
},
"output_variables": {
"Assets": "60,683,000",
"Liabilities": "44,889,000",
"Expenses": "20,587,000",
"Revenues": "19,145,000",
"Stockholders Equity": "15,794,000",
"Net Income": "-2,472,000",
"Comprehensive Net Income": "-2,616,500",
"BaseVar": "73,311,500",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "197%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "13,464,000",
"Cost of Goods Sold": "9,351,000",
"Intangible Assets": "36,078,000",
"Liabilities, Current": "13,674,000",
"Liabilities, Non-Current": "28,733,000",
"Other Assets": "1,492,000",
"Other Compr. Net Income": "148,000",
"Other Expenses": "5,576,000",
"Other Liabilities": "0",
"Other Net Income": "-759,000",
"Other Revenues": "16,887,000",
"Property and Equipment": "6,436,000",
"Research and Development": "1,010,000",
"Selling, General and Administrative Expense": "1,192,000"
},
"output_variables": {
"Assets": "57,470,000",
"Liabilities": "42,407,000",
"Expenses": "17,129,000",
"Revenues": "16,887,000",
"Stockholders Equity": "15,063,000",
"Net Income": "-1,001,000",
"Comprehensive Net Income": "-927,000",
"BaseVar": "67,400,000",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "200%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "13,005,000",
"Cost of Goods Sold": "8,933,000",
"Intangible Assets": "29,547,000",
"Liabilities, Current": "13,164,000",
"Liabilities, Non-Current": "26,414,000",
"Other Assets": "1,792,000",
"Other Compr. Net Income": "23,000",
"Other Expenses": "8,999,000",
"Other Liabilities": "1,000",
"Other Net Income": "-656,000",
"Other Revenues": "16,659,000",
"Property and Equipment": "6,296,000",
"Research and Development": "997,000",
"Selling, General and Administrative Expense": "1,173,000"
},
"output_variables": {
"Assets": "50,640,000",
"Liabilities": "39,579,000",
"Expenses": "20,102,000",
"Revenues": "16,659,000",
"Stockholders Equity": "11,061,000",
"Net Income": "-4,099,000",
"Comprehensive Net Income": "-4,087,500",
"BaseVar": "63,829,500",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "183%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "12,573,000",
"Cost of Goods Sold": "8,346,099",
"Intangible Assets": "27,506,000",
"Liabilities, Current": "11,027,000",
"Liabilities, Non-Current": "25,395,000",
"Other Assets": "1,605,000",
"Other Compr. Net Income": "-208,973",
"Other Expenses": "5,873,286",
"Other Liabilities": "0",
"Other Net Income": "-892,715",
"Other Revenues": "15,958,200",
"Property and Equipment": "5,982,000",
"Research and Development": "971,156",
"Selling, General and Administrative Expense": "1,104,423"
},
"output_variables": {
"Assets": "47,666,000",
"Liabilities": "36,422,000",
"Expenses": "16,294,964",
"Revenues": "15,958,200",
"Stockholders Equity": "11,244,000",
"Net Income": "-1,229,479",
"Comprehensive Net Income": "-1,333,965",
"BaseVar": "58,721,426",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "193%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "12,051,000",
"Cost of Goods Sold": "7,983,144",
"Intangible Assets": "23,903,000",
"Liabilities, Current": "11,469,000",
"Liabilities, Non-Current": "23,846,000",
"Other Assets": "2,313,000",
"Other Compr. Net Income": "-180,261",
"Other Expenses": "5,672,709",
"Other Liabilities": "0",
"Other Net Income": "-861,031",
"Other Revenues": "15,021,181",
"Property and Equipment": "5,739,000",
"Research and Development": "855,614",
"Selling, General and Administrative Expense": "1,173,837"
},
"output_variables": {
"Assets": "44,006,000",
"Liabilities": "35,315,000",
"Expenses": "15,685,304",
"Revenues": "15,021,181",
"Stockholders Equity": "8,691,000",
"Net Income": "-1,525,153",
"Comprehensive Net Income": "-1,615,283",
"BaseVar": "55,534,388",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "183%"
}
}
},
"top_rated": false,
"trend": 39.0,
"value": 1.8068778734109907,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000818686.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000818686.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000818686.svg"
},
{
"company_id": "0001526119",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001526119.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001526119.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001526119.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001526119_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001526119_main_keyfigs.svg",
"name": "Verastem Inc",
"rank": 310,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001526119.svg",
"report_text": "The relative strengths and weaknesses of Verastem 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 Verastem Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 39% points.The greatest weakness of Verastem Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 48% points.
The company's Economic Capital Ratio, given in the ranking table, is 180%, being 64% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001526119_2023_Verastem_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-1.65",
"Assets": "38.1",
"Liabilities": "62.5",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "105",
"Other Assets": "-5.10",
"Intangible Assets": "-7.36",
"Assets, Current": "72.4",
"Other Liabilities": "30.3",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "22.9",
"Other Expenses": "10.1",
"Expenses": "-7.40",
"Revenues": "-15.2",
"Net Income": "-22.5",
"Cost of Goods Sold": "1.60",
"Selling, General and Administrative Expense": "0.696",
"Research and Development": "-20.0",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-22.5",
"Economic Capital Ratio": "85.9"
},
"2017": {
"Other Assets": "-14.0",
"Assets": "17.0",
"Liabilities": "1.33",
"Stockholders Equity": "21.8",
"ECR before LimitedLiability": "-5.99",
"Intangible Assets": "-19.3",
"Assets, Current": "85.2",
"Property and Equipment": "-7.65",
"Liabilities, Current": "1.79",
"Other Liabilities": "32.3",
"Liabilities, Non-Current": "-35.0",
"Selling, General and Administrative Expense": "-1.35",
"Expenses": "-16.4",
"Revenues": "-17.9",
"Net Income": "-33.2",
"Research and Development": "-27.0",
"Other Expenses": "9.78",
"Cost of Goods Sold": "2.92",
"Other Revenues": "-17.9",
"Comprehensive Net Income": "-33.4",
"Economic Capital Ratio": "-25.5"
},
"2018": {
"Assets, Current": "41.6",
"Assets": "7.27",
"Liabilities": "-55.3",
"Stockholders Equity": "-32.7",
"ECR before LimitedLiability": "-7.80",
"Other Assets": "-13.1",
"Intangible Assets": "-5.20",
"Property and Equipment": "-7.67",
"Liabilities, Current": "17.0",
"Other Liabilities": "-99.7",
"Liabilities, Non-Current": "19.1",
"Research and Development": "15.0",
"Expenses": "21.1",
"Revenues": "2.76",
"Net Income": "24.7",
"Cost of Goods Sold": "4.06",
"Other Expenses": "5.49",
"Selling, General and Administrative Expense": "-3.71",
"Other Revenues": "2.76",
"Comprehensive Net Income": "24.6",
"Economic Capital Ratio": "-25.5"
},
"2019": {
"Other Assets": "8.20",
"Assets": "-9.61",
"Liabilities": "-9.56",
"Stockholders Equity": "-77.0",
"ECR before LimitedLiability": "-79.5",
"Property and Equipment": "-3.07",
"Assets, Current": "-11.2",
"Liabilities, Current": "3.73",
"Other Liabilities": "-60.6",
"Liabilities, Non-Current": "3.76",
"Other Expenses": "-0.718",
"Expenses": "-3.50",
"Revenues": "-2.47",
"Net Income": "-5.08",
"Cost of Goods Sold": "1.26",
"Selling, General and Administrative Expense": "-5.88",
"Research and Development": "2.92",
"Other Revenues": "-2.47",
"Comprehensive Net Income": "-5.16",
"Other Net Income": "0.568",
"Economic Capital Ratio": "-107"
},
"2020": {
"Intangible Assets": "-12.2",
"Assets": "-33.2",
"Liabilities": "76.7",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "58.8",
"Other Assets": "-6.97",
"Property and Equipment": "-5.99",
"Assets, Current": "-14.1",
"Liabilities, Non-Current": "31.0",
"Liabilities, Current": "51.2",
"Other Liabilities": "-2.73",
"Selling, General and Administrative Expense": "-13.7",
"Expenses": "-26.0",
"Revenues": "42.8",
"Net Income": "14.5",
"Cost of Goods Sold": "4.97",
"Research and Development": "7.79",
"Other Expenses": "-24.9",
"Other Revenues": "42.8",
"Comprehensive Net Income": "14.4",
"Economic Capital Ratio": "39.2"
},
"2021": {
"Assets, Current": "41.3",
"Assets": "9.00",
"Liabilities": "35.1",
"Stockholders Equity": "42.4",
"ECR before LimitedLiability": "24.4",
"Other Assets": "-9.86",
"Property and Equipment": "-3.83",
"Intangible Assets": "-8.65",
"Liabilities, Current": "-5.35",
"Other Liabilities": "23.7",
"Liabilities, Non-Current": "17.1",
"Selling, General and Administrative Expense": "-5.58",
"Expenses": "-21.7",
"Revenues": "-11.2",
"Net Income": "-32.0",
"Other Expenses": "-4.17",
"Research and Development": "-15.4",
"Cost of Goods Sold": "3.24",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "-32.0",
"Economic Capital Ratio": "16.7"
},
"2022": {
"Intangible Assets": "-15.7",
"Assets": "-7.39",
"Liabilities": "-27.6",
"Stockholders Equity": "-31.6",
"ECR before LimitedLiability": "-43.9",
"Assets, Current": "39.5",
"Other Assets": "-20.5",
"Property and Equipment": "-8.42",
"Other Liabilities": "-48.3",
"Liabilities, Current": "-1.50",
"Liabilities, Non-Current": "20.3",
"Other Expenses": "5.04",
"Expenses": "-14.3",
"Revenues": "-14.3",
"Net Income": "-27.4",
"Cost of Goods Sold": "4.59",
"Research and Development": "-23.1",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "-27.3",
"Other Net Income": "0.736",
"Economic Capital Ratio": "-64.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001526119_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "110,843",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,109",
"Liabilities, Non-Current": "0",
"Other Assets": "203",
"Other Compr. Net Income": "32",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "334",
"Other Revenues": "0",
"Property and Equipment": "2,048",
"Research and Development": "40,565",
"Selling, General and Administrative Expense": "17,634"
},
"output_variables": {
"Assets": "113,094",
"Liabilities": "10,109",
"Expenses": "58,199",
"Revenues": "0",
"Stockholders Equity": "102,985",
"Net Income": "-57,865",
"Comprehensive Net Income": "-57,849",
"BaseVar": "90,884",
"ECR before LimitedLiability": "271%",
"Economic Capital Ratio": "349%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "87,787",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,128",
"Liabilities, Non-Current": "14,979",
"Other Assets": "1,143",
"Other Compr. Net Income": "-31",
"Other Expenses": "559",
"Other Liabilities": "0",
"Other Net Income": "561",
"Other Revenues": "0",
"Property and Equipment": "861",
"Research and Development": "46,423",
"Selling, General and Administrative Expense": "21,381"
},
"output_variables": {
"Assets": "89,791",
"Liabilities": "32,107",
"Expenses": "68,363",
"Revenues": "0",
"Stockholders Equity": "57,684",
"Net Income": "-67,802",
"Comprehensive Net Income": "-67,818",
"BaseVar": "95,426",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "226%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "253,259",
"Cost of Goods Sold": "165",
"Intangible Assets": "21,577",
"Liabilities, Current": "37,077",
"Liabilities, Non-Current": "1,123",
"Other Assets": "1,031",
"Other Compr. Net Income": "129",
"Other Expenses": "6,233",
"Other Liabilities": "114,737",
"Other Net Income": "2,603",
"Other Revenues": "52,274",
"Property and Equipment": "1,369",
"Research and Development": "43,648",
"Selling, General and Administrative Expense": "77,265"
},
"output_variables": {
"Assets": "277,236",
"Liabilities": "152,937",
"Expenses": "127,311",
"Revenues": "52,274",
"Stockholders Equity": "124,299",
"Net Income": "-72,434",
"Comprehensive Net Income": "-72,370",
"BaseVar": "306,245",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "84,961",
"Cost of Goods Sold": "161",
"Intangible Assets": "20,008",
"Liabilities, Current": "29,890",
"Liabilities, Non-Current": "4,359",
"Other Assets": "39,130",
"Other Compr. Net Income": "129",
"Other Expenses": "109,303",
"Other Liabilities": "103,623",
"Other Net Income": "5,562",
"Other Revenues": "33,201",
"Property and Equipment": "947",
"Research and Development": "45,750",
"Selling, General and Administrative Expense": "120,359"
},
"output_variables": {
"Assets": "145,046",
"Liabilities": "137,872",
"Expenses": "275,574",
"Revenues": "33,201",
"Stockholders Equity": "7,174",
"Net Income": "-236,811",
"Comprehensive Net Income": "-236,747",
"BaseVar": "298,691",
"ECR before LimitedLiability": "-156%",
"Economic Capital Ratio": "116%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "144,938",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,093",
"Liabilities, Non-Current": "2,931",
"Other Assets": "8,995",
"Other Compr. Net Income": "-96",
"Other Expenses": "181,280",
"Other Liabilities": "19,051",
"Other Net Income": "811",
"Other Revenues": "17,700",
"Property and Equipment": "416",
"Research and Development": "41,457",
"Selling, General and Administrative Expense": "55,656"
},
"output_variables": {
"Assets": "154,349",
"Liabilities": "39,075",
"Expenses": "278,392",
"Revenues": "17,700",
"Stockholders Equity": "115,274",
"Net Income": "-259,881",
"Comprehensive Net Income": "-259,929",
"BaseVar": "245,212",
"ECR before LimitedLiability": "-8.9%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "105,740",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,590",
"Liabilities, Non-Current": "2,264",
"Other Assets": "2,712",
"Other Compr. Net Income": "19",
"Other Expenses": "23,278",
"Other Liabilities": "249",
"Other Net Income": "-643",
"Other Revenues": "88,362",
"Property and Equipment": "210",
"Research and Development": "39,373",
"Selling, General and Administrative Expense": "217"
},
"output_variables": {
"Assets": "108,662",
"Liabilities": "21,103",
"Expenses": "62,869",
"Revenues": "88,362",
"Stockholders Equity": "87,559",
"Net Income": "24,851",
"Comprehensive Net Income": "24,860",
"BaseVar": "140,829",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "92,870",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,663",
"Liabilities, Non-Current": "1,470",
"Other Assets": "2,088",
"Other Compr. Net Income": "-25",
"Other Expenses": "2,649",
"Other Liabilities": "24,526",
"Other Net Income": "984",
"Other Revenues": "2,363",
"Property and Equipment": "92",
"Research and Development": "50,269",
"Selling, General and Administrative Expense": "25,338"
},
"output_variables": {
"Assets": "95,050",
"Liabilities": "47,659",
"Expenses": "78,257",
"Revenues": "2,363",
"Stockholders Equity": "47,391",
"Net Income": "-74,910",
"Comprehensive Net Income": "-74,923",
"BaseVar": "112,169",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "179%"
}
}
},
"top_rated": false,
"trend": -76.0,
"value": 1.804535825765543,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001526119.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001526119.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001526119.svg"
},
{
"company_id": "0001355250",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001355250.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001355250.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001355250.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001355250_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001355250_main_keyfigs.svg",
"name": "Innovation Pharmaceuticals Inc",
"rank": 311,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001355250.svg",
"report_text": "The relative strengths and weaknesses of Innovation Pharmaceuticals 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 Innovation Pharmaceuticals Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Innovation Pharmaceuticals Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 76% points.
The company's Economic Capital Ratio, given in the ranking table, is 180%, being 65% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001355250_2023_Innovation_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-9.51",
"Assets": "-43.1",
"Liabilities": "-51.8",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "-133",
"Intangible Assets": "-11.8",
"Property and Equipment": "-7.08",
"Assets, Current": "-25.4",
"Liabilities, Non-Current": "1.49",
"Liabilities, Current": "-62.5",
"Other Liabilities": "3.96",
"Selling, General and Administrative Expense": "7.23",
"Expenses": "7.01",
"Revenues": "-8.67",
"Net Income": "-2.52",
"Other Expenses": "-1.78",
"Cost of Goods Sold": "1.11",
"Other Revenues": "-8.67",
"Comprehensive Net Income": "-2.62",
"Other Net Income": "-0.910",
"Economic Capital Ratio": "-161"
},
"2014": {
"Other Assets": "-1.78",
"Assets": "-2.78",
"Liabilities": "-70.1",
"Stockholders Equity": "-80.5",
"ECR before LimitedLiability": "-82.9",
"Property and Equipment": "-1.34",
"Assets, Current": "-25.7",
"Intangible Assets": "23.6",
"Other Liabilities": "3.38",
"Liabilities, Current": "-126",
"Liabilities, Non-Current": "1.31",
"Selling, General and Administrative Expense": "3.16",
"Expenses": "0.198",
"Revenues": "-2.23",
"Net Income": "-2.09",
"Cost of Goods Sold": "0.327",
"Other Expenses": "0.787",
"Research and Development": "-2.62",
"Other Revenues": "-2.23",
"Comprehensive Net Income": "-2.07",
"Economic Capital Ratio": "-116"
},
"2015": {
"Property and Equipment": "-12.5",
"Assets": "-20.6",
"Liabilities": "-36.7",
"Stockholders Equity": "-53.3",
"Other Assets": "-12.2",
"Intangible Assets": "23.0",
"Assets, Current": "-47.1",
"Other Liabilities": "19.8",
"Liabilities, Non-Current": "14.8",
"Liabilities, Current": "-91.2",
"Other Expenses": "4.98",
"Expenses": "-26.9",
"Revenues": "-23.1",
"Net Income": "-50.2",
"Cost of Goods Sold": "2.53",
"Selling, General and Administrative Expense": "19.6",
"Research and Development": "-52.1",
"Other Revenues": "-23.1",
"ECR before LimitedLiability": "-83.5",
"Comprehensive Net Income": "-50.1",
"Economic Capital Ratio": "-102"
},
"2016": {
"Other Assets": "-2.03",
"Assets": "-4.46",
"Liabilities": "-11.9",
"Stockholders Equity": "-60.1",
"ECR before LimitedLiability": "-85.8",
"Assets, Current": "-20.5",
"Property and Equipment": "-2.07",
"Intangible Assets": "17.1",
"Other Liabilities": "4.07",
"Liabilities, Non-Current": "2.29",
"Liabilities, Current": "-74.3",
"Research and Development": "-4.12",
"Expenses": "-3.00",
"Revenues": "-2.78",
"Net Income": "-4.41",
"Selling, General and Administrative Expense": "2.31",
"Cost of Goods Sold": "0.416",
"Other Revenues": "-2.78",
"Comprehensive Net Income": "-4.41",
"Other Net Income": "-0.205",
"Economic Capital Ratio": "-108"
},
"2017": {
"Other Assets": "-10.6",
"Assets": "-33.6",
"Liabilities": "-21.1",
"Stockholders Equity": "-80.7",
"ECR before LimitedLiability": "-127",
"Intangible Assets": "29.9",
"Assets, Current": "-34.4",
"Property and Equipment": "-6.68",
"Liabilities, Current": "-33.2",
"Other Liabilities": "6.63",
"Liabilities, Non-Current": "3.77",
"Selling, General and Administrative Expense": "8.16",
"Expenses": "-15.4",
"Revenues": "-8.15",
"Net Income": "-22.5",
"Research and Development": "-23.0",
"Cost of Goods Sold": "1.34",
"Other Revenues": "-8.15",
"Comprehensive Net Income": "-22.5",
"Other Net Income": "-0.801",
"Economic Capital Ratio": "-146"
},
"2019": {
"Other Assets": "20.3",
"Assets": "-109",
"Liabilities": "1.34",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "-185",
"Property and Equipment": "-9.99",
"Assets, Current": "-109",
"Intangible Assets": "-20.2",
"Liabilities, Current": "2.54",
"Liabilities, Non-Current": "-0.469",
"Other Expenses": "-15.2",
"Expenses": "-4.63",
"Revenues": "-8.20",
"Net Income": "-55.3",
"Cost of Goods Sold": "1.75",
"Selling, General and Administrative Expense": "6.12",
"Other Revenues": "-8.20",
"Comprehensive Net Income": "-55.6",
"Other Net Income": "-34.7",
"Other Compr. Net Income": "-0.167",
"Economic Capital Ratio": "-212"
},
"2020": {
"Intangible Assets": "11.4",
"Assets": "-14.3",
"Liabilities": "-57.4",
"Stockholders Equity": "-92.9",
"Other Assets": "-1.54",
"Property and Equipment": "-0.907",
"Assets, Current": "-31.8",
"Liabilities, Non-Current": "1.34",
"Liabilities, Current": "-110",
"Other Liabilities": "2.49",
"Selling, General and Administrative Expense": "1.18",
"Expenses": "-0.552",
"Revenues": "-1.10",
"Net Income": "-1.38",
"Cost of Goods Sold": "0.443",
"Research and Development": "0.152",
"Other Expenses": "-1.56",
"Other Revenues": "-1.10",
"ECR before LimitedLiability": "-97.6",
"Comprehensive Net Income": "-1.38",
"Economic Capital Ratio": "-117"
},
"2022": {
"Intangible Assets": "-14.5",
"Assets": "6.30",
"Liabilities": "-46.6",
"Stockholders Equity": "-32.5",
"ECR before LimitedLiability": "-44.4",
"Assets, Current": "-65.1",
"Other Assets": "63.4",
"Property and Equipment": "-7.96",
"Other Liabilities": "25.4",
"Liabilities, Current": "-76.4",
"Other Expenses": "-2.88",
"Expenses": "-1.11",
"Revenues": "-15.9",
"Net Income": "-19.2",
"Selling, General and Administrative Expense": "15.3",
"Cost of Goods Sold": "4.21",
"Research and Development": "-17.0",
"Other Revenues": "-15.9",
"Comprehensive Net Income": "-19.1",
"Other Net Income": "-2.40",
"Economic Capital Ratio": "-64.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001355250_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "2,960",
"Cost of Goods Sold": "0",
"Intangible Assets": "10",
"Liabilities, Current": "8,140",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,074",
"Other Liabilities": "0",
"Other Net Income": "-241",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,510",
"Selling, General and Administrative Expense": "399"
},
"output_variables": {
"Assets": "2,970",
"Liabilities": "8,140",
"Expenses": "2,983",
"Revenues": "0",
"Stockholders Equity": "-5,170",
"Net Income": "-3,224",
"Comprehensive Net Income": "-3,224",
"BaseVar": "7,167",
"ECR before LimitedLiability": "-261%",
"Economic Capital Ratio": "82%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,556",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,962",
"Liabilities, Current": "9,646",
"Liabilities, Non-Current": "0",
"Other Assets": "295",
"Other Compr. Net Income": "0",
"Other Expenses": "822",
"Other Liabilities": "0",
"Other Net Income": "-209",
"Other Revenues": "0",
"Property and Equipment": "39",
"Research and Development": "6,344",
"Selling, General and Administrative Expense": "872"
},
"output_variables": {
"Assets": "10,852",
"Liabilities": "9,646",
"Expenses": "8,038",
"Revenues": "0",
"Stockholders Equity": "1,206",
"Net Income": "-8,247",
"Comprehensive Net Income": "-8,247",
"BaseVar": "14,372",
"ECR before LimitedLiability": "-55%",
"Economic Capital Ratio": "138%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "8,769",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,018",
"Liabilities, Current": "7,295",
"Liabilities, Non-Current": "0",
"Other Assets": "494",
"Other Compr. Net Income": "0",
"Other Expenses": "1,248",
"Other Liabilities": "0",
"Other Net Income": "-189",
"Other Revenues": "0",
"Property and Equipment": "38",
"Research and Development": "10,531",
"Selling, General and Administrative Expense": "1,177"
},
"output_variables": {
"Assets": "14,319",
"Liabilities": "7,295",
"Expenses": "12,956",
"Revenues": "0",
"Stockholders Equity": "7,024",
"Net Income": "-13,145",
"Comprehensive Net Income": "-13,145",
"BaseVar": "17,380",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "161%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "6,608",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,311",
"Liabilities, Current": "8,481",
"Liabilities, Non-Current": "0",
"Other Assets": "436",
"Other Compr. Net Income": "0",
"Other Expenses": "1,703",
"Other Liabilities": "0",
"Other Net Income": "-197",
"Other Revenues": "0",
"Property and Equipment": "90",
"Research and Development": "7,507",
"Selling, General and Administrative Expense": "5,785"
},
"output_variables": {
"Assets": "11,445",
"Liabilities": "8,481",
"Expenses": "14,995",
"Revenues": "0",
"Stockholders Equity": "2,964",
"Net Income": "-15,192",
"Comprehensive Net Income": "-15,192",
"BaseVar": "17,559",
"ECR before LimitedLiability": "-88%",
"Economic Capital Ratio": "133%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,475",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,212",
"Liabilities, Current": "10,576",
"Liabilities, Non-Current": "0",
"Other Assets": "305",
"Other Compr. Net Income": "0",
"Other Expenses": "1,344",
"Other Liabilities": "0",
"Other Net Income": "-200",
"Other Revenues": "0",
"Property and Equipment": "120",
"Research and Development": "14,627",
"Selling, General and Administrative Expense": "1,262"
},
"output_variables": {
"Assets": "9,112",
"Liabilities": "10,576",
"Expenses": "17,233",
"Revenues": "0",
"Stockholders Equity": "-1,464",
"Net Income": "-17,433",
"Comprehensive Net Income": "-17,433",
"BaseVar": "18,561",
"ECR before LimitedLiability": "-210%",
"Economic Capital Ratio": "99%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "625",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,296",
"Liabilities, Non-Current": "0",
"Other Assets": "3,420",
"Other Compr. Net Income": "0",
"Other Expenses": "4,605",
"Other Liabilities": "879",
"Other Net Income": "-7,410",
"Other Revenues": "0",
"Property and Equipment": "1.0",
"Research and Development": "1,584",
"Selling, General and Administrative Expense": "1,174"
},
"output_variables": {
"Assets": "4,046",
"Liabilities": "8,175",
"Expenses": "7,363",
"Revenues": "0",
"Stockholders Equity": "-4,129",
"Net Income": "-14,773",
"Comprehensive Net Income": "-14,773",
"BaseVar": "13,497",
"ECR before LimitedLiability": "-389%",
"Economic Capital Ratio": "42%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "6,110",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,060",
"Liabilities, Current": "7,369",
"Liabilities, Non-Current": "417",
"Other Assets": "78",
"Other Compr. Net Income": "0",
"Other Expenses": "3,809",
"Other Liabilities": "0",
"Other Net Income": "-8,247",
"Other Revenues": "423",
"Property and Equipment": "0",
"Research and Development": "2,374",
"Selling, General and Administrative Expense": "1,438"
},
"output_variables": {
"Assets": "9,248",
"Liabilities": "7,786",
"Expenses": "7,620",
"Revenues": "423",
"Stockholders Equity": "1,462",
"Net Income": "-15,444",
"Comprehensive Net Income": "-15,444",
"BaseVar": "16,662",
"ECR before LimitedLiability": "-144%",
"Economic Capital Ratio": "120%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,952",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,808",
"Liabilities, Non-Current": "841",
"Other Assets": "6,427",
"Other Compr. Net Income": "0",
"Other Expenses": "1,478",
"Other Liabilities": "0",
"Other Net Income": "-93",
"Other Revenues": "18",
"Property and Equipment": "0",
"Research and Development": "5,347",
"Selling, General and Administrative Expense": "1,216"
},
"output_variables": {
"Assets": "10,379",
"Liabilities": "5,649",
"Expenses": "8,041",
"Revenues": "18",
"Stockholders Equity": "4,730",
"Net Income": "-8,116",
"Comprehensive Net Income": "-8,116",
"BaseVar": "12,090",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "168%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.7998930741404497,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001355250.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001355250.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001355250.svg"
},
{
"company_id": "0001262104",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001262104.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001262104.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001262104.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001262104_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001262104_main_keyfigs.svg",
"name": "Lite Strategy Inc",
"rank": 312,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001262104.svg",
"report_text": "The relative strengths and weaknesses of Lite Strategy 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 Lite Strategy Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Lite Strategy Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 115% points.
The company's Economic Capital Ratio, given in the ranking table, is 179%, being 66% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001262104_2023_Lite_Strategy_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-5.15",
"Assets": "-5.85",
"Liabilities": "-2.83",
"Stockholders Equity": "-7.27",
"ECR before LimitedLiability": "-25.9",
"Intangible Assets": "-6.24",
"Property and Equipment": "-4.12",
"Assets, Current": "19.1",
"Other Liabilities": "6.20",
"Liabilities, Non-Current": "2.57",
"Liabilities, Current": "-8.22",
"Research and Development": "-1.37",
"Expenses": "-7.96",
"Revenues": "-6.91",
"Net Income": "-43.8",
"Other Expenses": "3.68",
"Cost of Goods Sold": "1.24",
"Selling, General and Administrative Expense": "-8.41",
"Other Revenues": "-6.91",
"Comprehensive Net Income": "-44.2",
"Economic Capital Ratio": "-101"
},
"2012": {
"Liabilities, Current": "1.56",
"Liabilities": "57.3",
"Stockholders Equity": "57.3",
"ECR before LimitedLiability": "51.3",
"Other Liabilities": "44.4",
"Liabilities, Non-Current": "20.8",
"Selling, General and Administrative Expense": "-27.7",
"Expenses": "-56.7",
"Net Income": "-67.7",
"Research and Development": "-53.4",
"Other Expenses": "18.6",
"Cost of Goods Sold": "6.95",
"Other Revenues": "-41.2",
"Revenues": "-41.2",
"Assets, Current": "59.0",
"Intangible Assets": "-25.4",
"Other Assets": "-18.8",
"Property and Equipment": "-17.5",
"Comprehensive Net Income": "-67.5",
"Other Net Income": "31.9",
"Economic Capital Ratio": "-21.8"
},
"2013": {
"Other Assets": "-2.70",
"Assets": "51.3",
"Liabilities": "80.8",
"Stockholders Equity": "193",
"ECR before LimitedLiability": "181",
"Intangible Assets": "-2.65",
"Property and Equipment": "-1.93",
"Assets, Current": "79.9",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "42.3",
"Other Liabilities": "35.0",
"Expenses": "10.9",
"Revenues": "-17.9",
"Net Income": "-5.36",
"Other Expenses": "9.78",
"Research and Development": "-2.25",
"Cost of Goods Sold": "2.26",
"Other Revenues": "-17.9",
"Comprehensive Net Income": "-5.57",
"Other Net Income": "1.30",
"Economic Capital Ratio": "153"
},
"2016": {
"Other Assets": "-5.12",
"Assets": "48.9",
"Liabilities": "50.1",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "123",
"Assets, Current": "92.1",
"Property and Equipment": "-3.56",
"Intangible Assets": "-6.31",
"Other Liabilities": "26.4",
"Liabilities, Non-Current": "15.7",
"Liabilities, Current": "11.1",
"Research and Development": "-7.92",
"Expenses": "3.73",
"Revenues": "-13.6",
"Net Income": "-9.23",
"Other Expenses": "9.69",
"Cost of Goods Sold": "1.63",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "-9.23",
"Other Net Income": "0.643",
"Economic Capital Ratio": "101"
},
"2017": {
"Other Assets": "-2.97",
"Assets": "8.89",
"Liabilities": "97.3",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "188",
"Intangible Assets": "-3.36",
"Assets, Current": "24.5",
"Property and Equipment": "-1.68",
"Liabilities, Current": "42.0",
"Other Liabilities": "45.2",
"Liabilities, Non-Current": "26.3",
"Selling, General and Administrative Expense": "6.11",
"Expenses": "22.7",
"Revenues": "36.1",
"Net Income": "58.0",
"Research and Development": "15.5",
"Other Expenses": "-1.57",
"Cost of Goods Sold": "2.91",
"Other Revenues": "36.1",
"Comprehensive Net Income": "57.9",
"Economic Capital Ratio": "169"
},
"2018": {
"Assets, Current": "80.2",
"Assets": "35.0",
"Liabilities": "-60.3",
"Stockholders Equity": "-9.73",
"ECR before LimitedLiability": "-11.3",
"Other Assets": "-12.6",
"Intangible Assets": "-15.7",
"Property and Equipment": "-7.73",
"Liabilities, Current": "26.5",
"Other Liabilities": "-117",
"Liabilities, Non-Current": "18.1",
"Research and Development": "10.7",
"Expenses": "29.3",
"Revenues": "-13.3",
"Net Income": "5.04",
"Other Expenses": "4.63",
"Selling, General and Administrative Expense": "13.0",
"Other Revenues": "-13.3",
"Other Net Income": "-9.48",
"Comprehensive Net Income": "4.91",
"Economic Capital Ratio": "-28.9"
},
"2019": {
"Other Assets": "-14.5",
"Assets": "-3.87",
"Liabilities": "2.23",
"Stockholders Equity": "-4.34",
"ECR before LimitedLiability": "56.5",
"Property and Equipment": "-6.98",
"Assets, Current": "42.4",
"Intangible Assets": "-13.2",
"Liabilities, Current": "17.5",
"Other Liabilities": "-49.1",
"Liabilities, Non-Current": "29.2",
"Other Expenses": "9.63",
"Expenses": "12.4",
"Revenues": "-12.7",
"Net Income": "37.1",
"Selling, General and Administrative Expense": "8.73",
"Research and Development": "-5.30",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "36.6",
"Other Net Income": "37.9",
"Economic Capital Ratio": "29.3"
},
"2020": {
"Intangible Assets": "-13.2",
"Assets": "2.74",
"Liabilities": "-70.9",
"Stockholders Equity": "-49.8",
"ECR before LimitedLiability": "-28.6",
"Other Assets": "-14.8",
"Property and Equipment": "-5.82",
"Assets, Current": "47.1",
"Liabilities, Non-Current": "22.1",
"Liabilities, Current": "23.9",
"Other Liabilities": "-131",
"Selling, General and Administrative Expense": "13.6",
"Expenses": "33.4",
"Revenues": "-0.813",
"Net Income": "22.1",
"Cost of Goods Sold": "2.23",
"Research and Development": "9.58",
"Other Expenses": "6.95",
"Other Revenues": "-0.813",
"Other Net Income": "-9.49",
"Comprehensive Net Income": "22.1",
"Economic Capital Ratio": "-48.2"
},
"2021": {
"Assets, Current": "-14.2",
"Assets": "-46.4",
"Liabilities": "-85.0",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-84.1",
"Other Assets": "-17.0",
"Property and Equipment": "-6.24",
"Intangible Assets": "-16.6",
"Liabilities, Current": "23.7",
"Other Liabilities": "-133",
"Liabilities, Non-Current": "13.3",
"Selling, General and Administrative Expense": "10.1",
"Expenses": "11.7",
"Revenues": "4.17",
"Net Income": "29.0",
"Other Expenses": "7.97",
"Research and Development": "-9.41",
"Other Revenues": "4.17",
"Comprehensive Net Income": "28.9",
"Other Net Income": "12.5",
"Economic Capital Ratio": "-91.8"
},
"2022": {
"Intangible Assets": "-16.0",
"Assets": "-33.5",
"Liabilities": "-64.0",
"Stockholders Equity": "-86.8",
"ECR before LimitedLiability": "-45.6",
"Other Assets": "-16.2",
"Property and Equipment": "-6.94",
"Other Liabilities": "-115",
"Liabilities, Current": "29.1",
"Liabilities, Non-Current": "12.8",
"Other Expenses": "7.92",
"Expenses": "15.9",
"Revenues": "6.39",
"Net Income": "35.1",
"Selling, General and Administrative Expense": "13.8",
"Cost of Goods Sold": "4.66",
"Research and Development": "-10.3",
"Other Revenues": "6.39",
"Comprehensive Net Income": "35.3",
"Other Net Income": "11.9",
"Economic Capital Ratio": "-66.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001262104_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "4,130",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,374",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1.0",
"Other Liabilities": "0",
"Other Net Income": "-329",
"Other Revenues": "0",
"Property and Equipment": "38",
"Research and Development": "2,115",
"Selling, General and Administrative Expense": "4,336"
},
"output_variables": {
"Assets": "4,168",
"Liabilities": "2,374",
"Expenses": "6,452",
"Revenues": "0",
"Stockholders Equity": "1,794",
"Net Income": "-6,781",
"Comprehensive Net Income": "-6,781",
"BaseVar": "6,662",
"ECR before LimitedLiability": "-88%",
"Economic Capital Ratio": "133%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "6,348",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,774",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "407",
"Other Liabilities": "0",
"Other Net Income": "1,278",
"Other Revenues": "0",
"Property and Equipment": "25",
"Research and Development": "4,915",
"Selling, General and Administrative Expense": "3,479"
},
"output_variables": {
"Assets": "6,373",
"Liabilities": "1,774",
"Expenses": "8,801",
"Revenues": "0",
"Stockholders Equity": "4,599",
"Net Income": "-7,523",
"Comprehensive Net Income": "-7,523",
"BaseVar": "9,113",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "198%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "36,029",
"Cost of Goods Sold": "0",
"Intangible Assets": "470",
"Liabilities, Current": "1,675",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1.0",
"Other Liabilities": "0",
"Other Net Income": "37",
"Other Revenues": "0",
"Property and Equipment": "48",
"Research and Development": "6,084",
"Selling, General and Administrative Expense": "5,138"
},
"output_variables": {
"Assets": "36,547",
"Liabilities": "1,675",
"Expenses": "11,223",
"Revenues": "0",
"Stockholders Equity": "34,872",
"Net Income": "-11,186",
"Comprehensive Net Income": "-11,186",
"BaseVar": "24,741",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "395%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "46,749",
"Cost of Goods Sold": "0",
"Intangible Assets": "366",
"Liabilities, Current": "5,512",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1.0",
"Other Liabilities": "0",
"Other Net Income": "100",
"Other Revenues": "0",
"Property and Equipment": "49",
"Research and Development": "26,351",
"Selling, General and Administrative Expense": "7,139"
},
"output_variables": {
"Assets": "47,164",
"Liabilities": "5,512",
"Expenses": "33,491",
"Revenues": "0",
"Stockholders Equity": "41,652",
"Net Income": "-33,391",
"Comprehensive Net Income": "-33,391",
"BaseVar": "43,134",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "314%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "55,323",
"Cost of Goods Sold": "0",
"Intangible Assets": "331",
"Liabilities, Current": "4,866",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,282",
"Other Liabilities": "0",
"Other Net Income": "230",
"Other Revenues": "23,249",
"Property and Equipment": "50",
"Research and Development": "9,478",
"Selling, General and Administrative Expense": "8,541"
},
"output_variables": {
"Assets": "55,704",
"Liabilities": "4,866",
"Expenses": "21,302",
"Revenues": "23,249",
"Stockholders Equity": "50,838",
"Net Income": "2,177",
"Comprehensive Net Income": "2,177",
"BaseVar": "52,675",
"ECR before LimitedLiability": "373%",
"Economic Capital Ratio": "419%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "104,329",
"Cost of Goods Sold": "3,383",
"Intangible Assets": "296",
"Liabilities, Current": "7,885",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,313",
"Other Liabilities": "46,313",
"Other Net Income": "-1,885",
"Other Revenues": "19,305",
"Property and Equipment": "32",
"Research and Development": "9,345",
"Selling, General and Administrative Expense": "9,734"
},
"output_variables": {
"Assets": "104,657",
"Liabilities": "54,198",
"Expenses": "25,774",
"Revenues": "19,305",
"Stockholders Equity": "50,459",
"Net Income": "-8,354",
"Comprehensive Net Income": "-8,354",
"BaseVar": "102,909",
"ECR before LimitedLiability": "128%",
"Economic Capital Ratio": "252%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "82,198",
"Cost of Goods Sold": "4,572",
"Intangible Assets": "261",
"Liabilities, Current": "14,301",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "428",
"Other Liabilities": "20,432",
"Other Net Income": "-9,100",
"Other Revenues": "3,649",
"Property and Equipment": "204",
"Research and Development": "37,777",
"Selling, General and Administrative Expense": "15,349"
},
"output_variables": {
"Assets": "82,663",
"Liabilities": "34,733",
"Expenses": "58,125",
"Revenues": "3,649",
"Stockholders Equity": "47,930",
"Net Income": "-63,576",
"Comprehensive Net Income": "-63,576",
"BaseVar": "94,135",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "205%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "208,644",
"Cost of Goods Sold": "2,435",
"Intangible Assets": "0",
"Liabilities, Current": "23,304",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1.0",
"Other Liabilities": "108,206",
"Other Net Income": "29,399",
"Other Revenues": "20,855",
"Property and Equipment": "1,084",
"Research and Development": "34,464",
"Selling, General and Administrative Expense": "17,486"
},
"output_variables": {
"Assets": "209,728",
"Liabilities": "131,510",
"Expenses": "54,386",
"Revenues": "20,855",
"Stockholders Equity": "78,218",
"Net Income": "-4,132",
"Comprehensive Net Income": "-4,132",
"BaseVar": "222,940",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "228%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "164,817",
"Cost of Goods Sold": "1,003",
"Intangible Assets": "0",
"Liabilities, Current": "20,211",
"Liabilities, Non-Current": "7,370",
"Other Assets": "7,774",
"Other Compr. Net Income": "0",
"Other Expenses": "0.16",
"Other Liabilities": "97,051",
"Other Net Income": "-21,395",
"Other Revenues": "33,727",
"Property and Equipment": "1,507",
"Research and Development": "86,414",
"Selling, General and Administrative Expense": "32,593"
},
"output_variables": {
"Assets": "174,098",
"Liabilities": "124,632",
"Expenses": "120,010",
"Revenues": "33,727",
"Stockholders Equity": "49,466",
"Net Income": "-107,677",
"Comprehensive Net Income": "-107,677",
"BaseVar": "236,931",
"ECR before LimitedLiability": "0.11%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "167,126",
"Cost of Goods Sold": "-685",
"Intangible Assets": "0",
"Liabilities, Current": "24,443",
"Liabilities, Non-Current": "8,771",
"Other Assets": "9,054",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "92,213",
"Other Net Income": "20,028",
"Other Revenues": "39,730",
"Property and Equipment": "1,660",
"Research and Development": "97,480",
"Selling, General and Administrative Expense": "40,999"
},
"output_variables": {
"Assets": "177,840",
"Liabilities": "125,427",
"Expenses": "137,794",
"Revenues": "39,730",
"Stockholders Equity": "52,413",
"Net Income": "-78,036",
"Comprehensive Net Income": "-78,036",
"BaseVar": "250,410",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "164%"
}
}
},
"top_rated": false,
"trend": 50.0,
"value": 1.7874431830824529,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001262104.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001262104.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001262104.svg"
},
{
"company_id": "0001674365",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001674365.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001674365.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001674365.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001674365_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001674365_main_keyfigs.svg",
"name": "Aptinyx Inc",
"rank": 313,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001674365.svg",
"report_text": "The relative strengths and weaknesses of Aptinyx 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 Aptinyx Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Aptinyx Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 79% points.
The company's Economic Capital Ratio, given in the ranking table, is 178%, being 66% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001674365_2023_Aptinyx_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "61.6",
"Assets": "34.7",
"Liabilities": "84.0",
"Stockholders Equity": "160",
"ECR before LimitedLiability": "161",
"Other Assets": "-3.26",
"Intangible Assets": "-4.52",
"Property and Equipment": "-1.47",
"Liabilities, Current": "43.4",
"Other Liabilities": "28.6",
"Liabilities, Non-Current": "23.2",
"Research and Development": "-15.1",
"Expenses": "6.24",
"Revenues": "-8.97",
"Net Income": "-1.53",
"Cost of Goods Sold": "3.54",
"Other Expenses": "6.69",
"Selling, General and Administrative Expense": "10.8",
"Other Revenues": "-8.97",
"Comprehensive Net Income": "-1.65",
"Economic Capital Ratio": "144"
},
"2019": {
"Other Assets": "-6.34",
"Assets": "36.0",
"Liabilities": "93.4",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "153",
"Property and Equipment": "-2.24",
"Assets, Current": "74.3",
"Intangible Assets": "-6.07",
"Liabilities, Current": "47.7",
"Other Liabilities": "27.7",
"Liabilities, Non-Current": "29.3",
"Other Expenses": "8.26",
"Expenses": "-10.6",
"Revenues": "-12.2",
"Net Income": "-20.1",
"Cost of Goods Sold": "3.98",
"Research and Development": "-23.5",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "-20.5",
"Other Net Income": "2.75",
"Economic Capital Ratio": "126"
},
"2020": {
"Intangible Assets": "-2.90",
"Assets": "32.3",
"Liabilities": "90.4",
"Stockholders Equity": "166",
"ECR before LimitedLiability": "163",
"Other Assets": "-3.22",
"Property and Equipment": "-1.11",
"Assets, Current": "52.4",
"Liabilities, Non-Current": "27.4",
"Liabilities, Current": "48.2",
"Other Liabilities": "27.9",
"Expenses": "3.01",
"Revenues": "-11.7",
"Net Income": "-7.11",
"Cost of Goods Sold": "3.04",
"Research and Development": "-7.01",
"Other Expenses": "5.90",
"Other Revenues": "-11.7",
"Other Net Income": "1.49",
"Comprehensive Net Income": "-7.15",
"Economic Capital Ratio": "143"
},
"2021": {
"Assets, Current": "50.2",
"Assets": "12.3",
"Liabilities": "39.4",
"Stockholders Equity": "51.9",
"ECR before LimitedLiability": "31.5",
"Other Assets": "-12.2",
"Property and Equipment": "-3.64",
"Intangible Assets": "-8.14",
"Liabilities, Current": "35.4",
"Other Liabilities": "24.3",
"Liabilities, Non-Current": "-21.6",
"Selling, General and Administrative Expense": "-0.698",
"Expenses": "-21.2",
"Revenues": "-12.1",
"Net Income": "-32.8",
"Other Expenses": "6.22",
"Research and Development": "-29.6",
"Cost of Goods Sold": "3.17",
"Other Revenues": "-12.1",
"Comprehensive Net Income": "-32.9",
"Economic Capital Ratio": "23.9"
},
"2022": {
"Intangible Assets": "-17.1",
"Assets": "-14.0",
"Liabilities": "-2.10",
"Stockholders Equity": "-17.8",
"ECR before LimitedLiability": "-45.9",
"Assets, Current": "37.4",
"Other Assets": "-18.6",
"Property and Equipment": "-9.29",
"Other Liabilities": "29.7",
"Liabilities, Current": "37.4",
"Liabilities, Non-Current": "-79.3",
"Other Expenses": "2.60",
"Expenses": "-33.0",
"Revenues": "-18.9",
"Net Income": "-49.9",
"Selling, General and Administrative Expense": "-3.88",
"Cost of Goods Sold": "4.99",
"Research and Development": "-36.3",
"Other Revenues": "-18.9",
"Comprehensive Net Income": "-49.7",
"Economic Capital Ratio": "-66.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001674365_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "153,251",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,885",
"Liabilities, Non-Current": "418",
"Other Assets": "673",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,607",
"Other Revenues": "6,574",
"Property and Equipment": "1,690",
"Research and Development": "48,788",
"Selling, General and Administrative Expense": "12,674"
},
"output_variables": {
"Assets": "155,614",
"Liabilities": "6,303",
"Expenses": "61,462",
"Revenues": "6,574",
"Stockholders Equity": "149,311",
"Net Income": "-53,281",
"Comprehensive Net Income": "-53,281",
"BaseVar": "115,780",
"ECR before LimitedLiability": "336%",
"Economic Capital Ratio": "393%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "105,109",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,896",
"Liabilities, Non-Current": "272",
"Other Assets": "166",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,203",
"Other Revenues": "3,669",
"Property and Equipment": "1,204",
"Research and Development": "44,330",
"Selling, General and Administrative Expense": "18,952"
},
"output_variables": {
"Assets": "106,479",
"Liabilities": "5,168",
"Expenses": "63,282",
"Revenues": "3,669",
"Stockholders Equity": "101,311",
"Net Income": "-57,410",
"Comprehensive Net Income": "-57,410",
"BaseVar": "90,400",
"ECR before LimitedLiability": "293%",
"Economic Capital Ratio": "364%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "149,604",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,583",
"Liabilities, Non-Current": "114",
"Other Assets": "92",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "712",
"Other Revenues": "1,564",
"Property and Equipment": "910",
"Research and Development": "32,835",
"Selling, General and Administrative Expense": "19,494"
},
"output_variables": {
"Assets": "150,606",
"Liabilities": "4,697",
"Expenses": "52,329",
"Revenues": "1,564",
"Stockholders Equity": "145,909",
"Net Income": "-50,053",
"Comprehensive Net Income": "-50,053",
"BaseVar": "104,954",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "400%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "114,743",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,686",
"Liabilities, Non-Current": "14,486",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-853",
"Other Revenues": "1,098",
"Property and Equipment": "185",
"Research and Development": "52,187",
"Selling, General and Administrative Expense": "20,509"
},
"output_variables": {
"Assets": "114,928",
"Liabilities": "20,172",
"Expenses": "72,696",
"Revenues": "1,098",
"Stockholders Equity": "94,756",
"Net Income": "-72,451",
"Comprehensive Net Income": "-72,451",
"BaseVar": "104,873",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "301%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "64,030",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,291",
"Liabilities, Non-Current": "22,108",
"Other Assets": "2,622",
"Other Compr. Net Income": "0",
"Other Expenses": "3,019",
"Other Liabilities": "0",
"Other Net Income": "830",
"Other Revenues": "166",
"Property and Equipment": "32",
"Research and Development": "45,160",
"Selling, General and Administrative Expense": "19,630"
},
"output_variables": {
"Assets": "66,684",
"Liabilities": "28,399",
"Expenses": "67,809",
"Revenues": "166",
"Stockholders Equity": "38,285",
"Net Income": "-66,812",
"Comprehensive Net Income": "-66,812",
"BaseVar": "81,944",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "175%"
}
}
},
"top_rated": false,
"trend": -90.0,
"value": 1.7847808517877826,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001674365.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001674365.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001674365.svg"
},
{
"company_id": "0001279704",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001279704.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001279704.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001279704_main_keyfigs.svg",
"name": "Cellectar Biosciences Inc",
"rank": 314,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001279704.svg",
"report_text": "The relative strengths and weaknesses of Cellectar Biosciences 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 Cellectar Biosciences Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Cellectar Biosciences Inc is the variable Net Income, reducing the Economic Capital Ratio by 91% points.
The company's Economic Capital Ratio, given in the ranking table, is 177%, being 68% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001279704_2023_Cellectar_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-19.1",
"Assets": "-33.9",
"Liabilities": "27.4",
"Stockholders Equity": "11.9",
"ECR before LimitedLiability": "-51.5",
"Intangible Assets": "-4.00",
"Property and Equipment": "39.1",
"Assets, Current": "-34.0",
"Other Liabilities": "11.8",
"Liabilities, Non-Current": "1.62",
"Liabilities, Current": "19.1",
"Research and Development": "-96.9",
"Expenses": "-135",
"Revenues": "-24.6",
"Net Income": "-198",
"Other Expenses": "6.27",
"Cost of Goods Sold": "3.78",
"Selling, General and Administrative Expense": "-21.6",
"Other Revenues": "-24.6",
"Comprehensive Net Income": "-199",
"Economic Capital Ratio": "-127"
},
"2012": {
"Property and Equipment": "29.6",
"Assets": "72.1",
"Liabilities": "70.7",
"Stockholders Equity": "167",
"ECR before LimitedLiability": "161",
"Assets, Current": "-4.02",
"Intangible Assets": "10.5",
"Other Assets": "19.1",
"Liabilities, Current": "44.1",
"Other Liabilities": "33.2",
"Liabilities, Non-Current": "-3.81",
"Selling, General and Administrative Expense": "-11.6",
"Expenses": "-18.1",
"Revenues": "-25.1",
"Net Income": "-41.7",
"Research and Development": "-26.0",
"Other Expenses": "15.8",
"Cost of Goods Sold": "4.02",
"Other Revenues": "-25.1",
"Comprehensive Net Income": "-41.5",
"Economic Capital Ratio": "88.1"
},
"2013": {
"Other Assets": "-7.49",
"Assets": "-22.6",
"Liabilities": "-3.37",
"Stockholders Equity": "-43.4",
"ECR before LimitedLiability": "-88.8",
"Intangible Assets": "7.76",
"Property and Equipment": "28.1",
"Assets, Current": "-58.8",
"Liabilities, Current": "-11.1",
"Other Liabilities": "8.95",
"Selling, General and Administrative Expense": "-5.76",
"Expenses": "-13.6",
"Revenues": "-8.67",
"Net Income": "-14.4",
"Other Expenses": "1.32",
"Research and Development": "-12.0",
"Cost of Goods Sold": "1.33",
"Other Revenues": "-8.67",
"Comprehensive Net Income": "-14.4",
"Other Net Income": "7.82",
"Economic Capital Ratio": "-117"
},
"2014": {
"Other Assets": "-9.70",
"Assets": "17.9",
"Liabilities": "42.0",
"Stockholders Equity": "63.4",
"ECR before LimitedLiability": "75.3",
"Property and Equipment": "17.2",
"Assets, Current": "6.54",
"Intangible Assets": "4.89",
"Other Liabilities": "32.6",
"Liabilities, Current": "9.12",
"Selling, General and Administrative Expense": "-5.69",
"Expenses": "-16.4",
"Revenues": "-19.2",
"Net Income": "-18.8",
"Cost of Goods Sold": "2.22",
"Other Expenses": "10.1",
"Research and Development": "-22.7",
"Other Revenues": "-19.2",
"Other Net Income": "17.3",
"Comprehensive Net Income": "-18.6",
"Economic Capital Ratio": "42.0"
},
"2015": {
"Property and Equipment": "4.86",
"Assets": "-69.0",
"Liabilities": "-36.7",
"Stockholders Equity": "-132",
"Other Assets": "-0.884",
"Intangible Assets": "1.20",
"Assets, Current": "-81.2",
"Other Liabilities": "3.31",
"Liabilities, Non-Current": "0.657",
"Liabilities, Current": "-96.3",
"Other Expenses": "1.35",
"Expenses": "-0.853",
"Revenues": "-2.08",
"Net Income": "-0.251",
"Selling, General and Administrative Expense": "-0.600",
"Research and Development": "-3.18",
"Other Revenues": "-2.08",
"ECR before LimitedLiability": "-104",
"Other Net Income": "5.44",
"Comprehensive Net Income": "-0.243",
"Economic Capital Ratio": "-123"
},
"2016": {
"Other Assets": "-5.98",
"Assets": "20.1",
"Liabilities": "70.9",
"Stockholders Equity": "99.3",
"ECR before LimitedLiability": "128",
"Assets, Current": "20.2",
"Property and Equipment": "4.79",
"Other Liabilities": "32.8",
"Liabilities, Non-Current": "15.8",
"Liabilities, Current": "28.6",
"Research and Development": "-4.72",
"Expenses": "-2.78",
"Revenues": "-17.0",
"Net Income": "5.88",
"Selling, General and Administrative Expense": "-12.2",
"Other Expenses": "12.1",
"Cost of Goods Sold": "2.03",
"Other Revenues": "-17.0",
"Comprehensive Net Income": "5.87",
"Other Net Income": "25.5",
"Economic Capital Ratio": "106"
},
"2017": {
"Other Assets": "-16.0",
"Assets": "7.08",
"Liabilities": "72.0",
"Stockholders Equity": "76.7",
"ECR before LimitedLiability": "22.3",
"Intangible Assets": "3.67",
"Assets, Current": "32.1",
"Property and Equipment": "-6.06",
"Liabilities, Current": "14.7",
"Other Liabilities": "38.7",
"Liabilities, Non-Current": "21.7",
"Selling, General and Administrative Expense": "-10.6",
"Expenses": "-49.3",
"Revenues": "-20.3",
"Net Income": "-67.9",
"Research and Development": "-53.2",
"Other Expenses": "11.9",
"Cost of Goods Sold": "3.30",
"Other Revenues": "-20.3",
"Comprehensive Net Income": "-68.0",
"Economic Capital Ratio": "2.82"
},
"2018": {
"Assets, Current": "57.9",
"Assets": "22.0",
"Liabilities": "72.4",
"Stockholders Equity": "99.9",
"ECR before LimitedLiability": "61.1",
"Other Assets": "-5.58",
"Intangible Assets": "-13.6",
"Property and Equipment": "-1.37",
"Liabilities, Current": "26.0",
"Other Liabilities": "29.5",
"Liabilities, Non-Current": "21.0",
"Research and Development": "-21.8",
"Expenses": "-34.4",
"Revenues": "-17.7",
"Net Income": "-51.3",
"Cost of Goods Sold": "4.40",
"Other Expenses": "-5.22",
"Selling, General and Administrative Expense": "-12.0",
"Other Revenues": "-17.7",
"Comprehensive Net Income": "-51.5",
"Economic Capital Ratio": "43.4"
},
"2019": {
"Other Assets": "-16.4",
"Assets": "-3.56",
"Liabilities": "52.3",
"Stockholders Equity": "45.5",
"ECR before LimitedLiability": "-2.44",
"Property and Equipment": "-3.94",
"Assets, Current": "53.2",
"Intangible Assets": "-22.0",
"Liabilities, Current": "1.50",
"Other Liabilities": "30.1",
"Liabilities, Non-Current": "22.1",
"Other Expenses": "12.6",
"Expenses": "-52.9",
"Revenues": "-23.9",
"Net Income": "-72.9",
"Cost of Goods Sold": "6.03",
"Selling, General and Administrative Expense": "-21.3",
"Research and Development": "-49.8",
"Other Revenues": "-23.9",
"Comprehensive Net Income": "-73.3",
"Economic Capital Ratio": "-29.6"
},
"2020": {
"Intangible Assets": "-2.98",
"Assets": "38.5",
"Liabilities": "70.5",
"Stockholders Equity": "155",
"ECR before LimitedLiability": "155",
"Other Assets": "-2.98",
"Assets, Current": "58.8",
"Liabilities, Non-Current": "22.8",
"Liabilities, Current": "30.8",
"Other Liabilities": "25.2",
"Selling, General and Administrative Expense": "5.54",
"Expenses": "11.8",
"Revenues": "-12.0",
"Net Income": "1.31",
"Cost of Goods Sold": "2.77",
"Research and Development": "-1.80",
"Other Expenses": "5.38",
"Other Revenues": "-12.0",
"Other Net Income": "1.20",
"Comprehensive Net Income": "1.27",
"Economic Capital Ratio": "135"
},
"2021": {
"Assets, Current": "47.7",
"Assets": "17.0",
"Liabilities": "59.2",
"Stockholders Equity": "79.2",
"ECR before LimitedLiability": "56.0",
"Other Assets": "-9.43",
"Property and Equipment": "-2.14",
"Intangible Assets": "-6.83",
"Liabilities, Current": "14.7",
"Other Liabilities": "25.1",
"Liabilities, Non-Current": "23.1",
"Selling, General and Administrative Expense": "-1.76",
"Expenses": "-23.6",
"Revenues": "-13.0",
"Net Income": "-36.1",
"Other Expenses": "6.11",
"Research and Development": "-31.1",
"Cost of Goods Sold": "3.12",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "-36.1",
"Economic Capital Ratio": "48.4"
},
"2022": {
"Intangible Assets": "-20.4",
"Assets": "-35.6",
"Liabilities": "36.4",
"Stockholders Equity": "8.12",
"ECR before LimitedLiability": "-47.3",
"Assets, Current": "16.1",
"Other Assets": "-25.2",
"Property and Equipment": "-6.18",
"Other Liabilities": "35.6",
"Liabilities, Current": "-2.96",
"Liabilities, Non-Current": "23.6",
"Other Expenses": "10.7",
"Expenses": "-72.2",
"Revenues": "-22.8",
"Net Income": "-91.1",
"Selling, General and Administrative Expense": "-21.6",
"Cost of Goods Sold": "6.04",
"Research and Development": "-67.5",
"Other Revenues": "-22.8",
"Comprehensive Net Income": "-91.0",
"Economic Capital Ratio": "-67.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001279704_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "5,816",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,675",
"Liabilities, Current": "504",
"Liabilities, Non-Current": "578",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "799",
"Other Liabilities": "0",
"Other Net Income": "-214",
"Other Revenues": "0",
"Property and Equipment": "3,045",
"Research and Development": "20,805",
"Selling, General and Administrative Expense": "9,663"
},
"output_variables": {
"Assets": "10,563",
"Liabilities": "1,082",
"Expenses": "31,267",
"Revenues": "0",
"Stockholders Equity": "9,481",
"Net Income": "-31,480",
"Comprehensive Net Income": "-31,480",
"BaseVar": "21,563",
"ECR before LimitedLiability": "-186%",
"Economic Capital Ratio": "107%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "5,130",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,675",
"Liabilities, Current": "733",
"Liabilities, Non-Current": "587",
"Other Assets": "2,027",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-42",
"Other Revenues": "0",
"Property and Equipment": "2,645",
"Research and Development": "5,123",
"Selling, General and Administrative Expense": "3,632"
},
"output_variables": {
"Assets": "11,478",
"Liabilities": "1,320",
"Expenses": "8,755",
"Revenues": "0",
"Stockholders Equity": "10,158",
"Net Income": "-8,797",
"Comprehensive Net Income": "-8,797",
"BaseVar": "10,797",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "308%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "2,768",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,675",
"Liabilities, Current": "4,523",
"Liabilities, Non-Current": "593",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "1,097",
"Other Liabilities": "0",
"Other Net Income": "1,620",
"Other Revenues": "0",
"Property and Equipment": "2,361",
"Research and Development": "6,860",
"Selling, General and Administrative Expense": "4,445"
},
"output_variables": {
"Assets": "6,816",
"Liabilities": "5,116",
"Expenses": "12,402",
"Revenues": "0",
"Stockholders Equity": "1,700",
"Net Income": "-10,782",
"Comprehensive Net Income": "-10,782",
"BaseVar": "12,977",
"ECR before LimitedLiability": "-119%",
"Economic Capital Ratio": "126%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,698",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,675",
"Liabilities, Current": "2,185",
"Liabilities, Non-Current": "489",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "1,089",
"Other Liabilities": "0",
"Other Net Income": "1,822",
"Other Revenues": "0",
"Property and Equipment": "2,034",
"Research and Development": "6,283",
"Selling, General and Administrative Expense": "3,955"
},
"output_variables": {
"Assets": "13,420",
"Liabilities": "2,674",
"Expenses": "11,327",
"Revenues": "0",
"Stockholders Equity": "10,746",
"Net Income": "-9,505",
"Comprehensive Net Income": "-9,505",
"BaseVar": "14,621",
"ECR before LimitedLiability": "173%",
"Economic Capital Ratio": "284%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,181",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,675",
"Liabilities, Current": "5,703",
"Liabilities, Non-Current": "244",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "213",
"Other Liabilities": "0",
"Other Net Income": "3,802",
"Other Revenues": "0",
"Property and Equipment": "1,728",
"Research and Development": "5,445",
"Selling, General and Administrative Expense": "3,499"
},
"output_variables": {
"Assets": "7,596",
"Liabilities": "5,947",
"Expenses": "9,157",
"Revenues": "0",
"Stockholders Equity": "1,650",
"Net Income": "-5,355",
"Comprehensive Net Income": "-5,355",
"BaseVar": "13,251",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "140%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "12,193",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,675",
"Liabilities, Current": "1,633",
"Liabilities, Non-Current": "152",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "109",
"Other Liabilities": "0",
"Other Net Income": "3,271",
"Other Revenues": "0",
"Property and Equipment": "1,444",
"Research and Development": "4,895",
"Selling, General and Administrative Expense": "4,260"
},
"output_variables": {
"Assets": "15,325",
"Liabilities": "1,785",
"Expenses": "9,264",
"Revenues": "0",
"Stockholders Equity": "13,540",
"Net Income": "-5,994",
"Comprehensive Net Income": "-5,994",
"BaseVar": "14,822",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "352%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "10,939",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,675",
"Liabilities, Current": "2,115",
"Liabilities, Non-Current": "2.2",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-529",
"Other Revenues": "0",
"Property and Equipment": "245",
"Research and Development": "7,789",
"Selling, General and Administrative Expense": "4,325"
},
"output_variables": {
"Assets": "12,871",
"Liabilities": "2,117",
"Expenses": "12,114",
"Revenues": "0",
"Stockholders Equity": "10,754",
"Net Income": "-12,643",
"Comprehensive Net Income": "-12,643",
"BaseVar": "13,816",
"ECR before LimitedLiability": "144%",
"Economic Capital Ratio": "264%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,952",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,622",
"Liabilities, Non-Current": "171",
"Other Assets": "559",
"Other Compr. Net Income": "0",
"Other Expenses": "793",
"Other Liabilities": "0",
"Other Net Income": "94",
"Other Revenues": "0",
"Property and Equipment": "543",
"Research and Development": "7,772",
"Selling, General and Administrative Expense": "4,589"
},
"output_variables": {
"Assets": "15,054",
"Liabilities": "1,793",
"Expenses": "13,154",
"Revenues": "0",
"Stockholders Equity": "13,261",
"Net Income": "-13,060",
"Comprehensive Net Income": "-13,060",
"BaseVar": "15,047",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "294%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "11,386",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,770",
"Liabilities, Non-Current": "422",
"Other Assets": "430",
"Other Compr. Net Income": "0",
"Other Expenses": "1,149",
"Other Liabilities": "0",
"Other Net Income": "85",
"Other Revenues": "0",
"Property and Equipment": "435",
"Research and Development": "8,223",
"Selling, General and Administrative Expense": "5,061"
},
"output_variables": {
"Assets": "12,251",
"Liabilities": "3,191",
"Expenses": "14,432",
"Revenues": "0",
"Stockholders Equity": "9,059",
"Net Income": "-14,347",
"Comprehensive Net Income": "-14,347",
"BaseVar": "14,980",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "206%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "57,940",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,563",
"Liabilities, Non-Current": "302",
"Other Assets": "364",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "200",
"Other Revenues": "0",
"Property and Equipment": "356",
"Research and Development": "9,735",
"Selling, General and Administrative Expense": "5,161"
},
"output_variables": {
"Assets": "58,659",
"Liabilities": "3,865",
"Expenses": "14,896",
"Revenues": "0",
"Stockholders Equity": "54,795",
"Net Income": "-14,696",
"Comprehensive Net Income": "-14,696",
"BaseVar": "38,810",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "393%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "36,571",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,990",
"Liabilities, Non-Current": "166",
"Other Assets": "286",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1.9",
"Other Revenues": "0",
"Property and Equipment": "344",
"Research and Development": "15,005",
"Selling, General and Administrative Expense": "6,077"
},
"output_variables": {
"Assets": "37,202",
"Liabilities": "4,157",
"Expenses": "21,082",
"Revenues": "0",
"Stockholders Equity": "33,045",
"Net Income": "-21,080",
"Comprehensive Net Income": "-21,080",
"BaseVar": "31,221",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "20,530",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,529",
"Liabilities, Non-Current": "553",
"Other Assets": "642",
"Other Compr. Net Income": "0",
"Other Expenses": "-36",
"Other Liabilities": "0",
"Other Net Income": "158",
"Other Revenues": "0",
"Property and Equipment": "419",
"Research and Development": "18,700",
"Selling, General and Administrative Expense": "8,635"
},
"output_variables": {
"Assets": "21,590",
"Liabilities": "6,082",
"Expenses": "27,300",
"Revenues": "0",
"Stockholders Equity": "15,508",
"Net Income": "-27,142",
"Comprehensive Net Income": "-27,142",
"BaseVar": "27,565",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "187%"
}
}
},
"top_rated": false,
"trend": -128.0,
"value": 1.77079598048994,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001279704.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001279704.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001279704.svg"
},
{
"company_id": "0001267565",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001267565.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001267565.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001267565.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001267565_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001267565_main_keyfigs.svg",
"name": "Collegium Pharmaceutical INC",
"rank": 315,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001267565.svg",
"report_text": "The relative strengths and weaknesses of Collegium Pharmaceutical 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 Collegium Pharmaceutical INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 51% points.The greatest weakness of Collegium Pharmaceutical INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 101% points.
The company's Economic Capital Ratio, given in the ranking table, is 177%, being 68% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001267565_2023_Collegium_Pharmaceutical_INC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-1.98",
"Assets": "48.1",
"Liabilities": "37.0",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "116",
"Other Assets": "-4.00",
"Intangible Assets": "-5.72",
"Assets, Current": "82.1",
"Other Liabilities": "9.71",
"Liabilities, Non-Current": "12.5",
"Liabilities, Current": "16.9",
"Other Expenses": "8.60",
"Expenses": "14.3",
"Revenues": "-12.9",
"Net Income": "0.906",
"Cost of Goods Sold": "1.36",
"Selling, General and Administrative Expense": "-6.15",
"Research and Development": "10.5",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "0.969",
"Economic Capital Ratio": "96.6"
},
"2016": {
"Other Assets": "-5.59",
"Assets": "42.2",
"Liabilities": "40.5",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "87.8",
"Assets, Current": "90.2",
"Property and Equipment": "-4.47",
"Intangible Assets": "-9.98",
"Other Liabilities": "23.9",
"Liabilities, Non-Current": "16.0",
"Liabilities, Current": "1.93",
"Research and Development": "17.7",
"Expenses": "-5.91",
"Revenues": "-13.6",
"Net Income": "-19.2",
"Selling, General and Administrative Expense": "-35.3",
"Other Expenses": "10.5",
"Cost of Goods Sold": "1.79",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "-19.2",
"Economic Capital Ratio": "65.3"
},
"2017": {
"Other Assets": "-11.6",
"Assets": "5.85",
"Liabilities": "46.7",
"Stockholders Equity": "47.0",
"ECR before LimitedLiability": "58.0",
"Intangible Assets": "-14.2",
"Assets, Current": "53.7",
"Property and Equipment": "-5.15",
"Liabilities, Current": "-9.65",
"Other Liabilities": "36.3",
"Liabilities, Non-Current": "20.5",
"Selling, General and Administrative Expense": "-48.5",
"Expenses": "-13.5",
"Revenues": "5.33",
"Net Income": "-8.09",
"Research and Development": "26.0",
"Other Expenses": "8.12",
"Cost of Goods Sold": "2.86",
"Other Revenues": "5.33",
"Comprehensive Net Income": "-8.24",
"Economic Capital Ratio": "38.4"
},
"2018": {
"Assets, Current": "-57.4",
"Assets": "-77.9",
"Liabilities": "-18.6",
"Stockholders Equity": "-132",
"ECR before LimitedLiability": "-30.2",
"Other Assets": "2.32",
"Intangible Assets": "-29.9",
"Property and Equipment": "-9.49",
"Liabilities, Current": "-87.5",
"Other Liabilities": "29.2",
"Liabilities, Non-Current": "31.0",
"Research and Development": "52.2",
"Expenses": "1.35",
"Revenues": "60.9",
"Net Income": "61.0",
"Cost of Goods Sold": "-47.7",
"Other Expenses": "5.99",
"Selling, General and Administrative Expense": "-2.27",
"Other Revenues": "60.9",
"Comprehensive Net Income": "61.0",
"Economic Capital Ratio": "-47.8"
},
"2019": {
"Other Assets": "-7.34",
"Assets": "-71.7",
"Liabilities": "-16.1",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "-10.4",
"Property and Equipment": "-7.50",
"Assets, Current": "-47.9",
"Intangible Assets": "-25.7",
"Liabilities, Current": "-82.5",
"Other Liabilities": "28.2",
"Liabilities, Non-Current": "30.4",
"Other Expenses": "14.4",
"Expenses": "7.84",
"Revenues": "59.7",
"Net Income": "60.1",
"Cost of Goods Sold": "-52.5",
"Selling, General and Administrative Expense": "1.90",
"Research and Development": "51.7",
"Other Revenues": "59.7",
"Comprehensive Net Income": "60.1",
"Economic Capital Ratio": "-37.6"
},
"2020": {
"Intangible Assets": "-15.0",
"Assets": "-32.7",
"Liabilities": "-65.2",
"Stockholders Equity": "-88.1",
"ECR before LimitedLiability": "-24.0",
"Other Assets": "73.8",
"Property and Equipment": "-2.81",
"Assets, Current": "-65.8",
"Liabilities, Non-Current": "22.7",
"Liabilities, Current": "-30.6",
"Other Liabilities": "-57.8",
"Selling, General and Administrative Expense": "8.05",
"Expenses": "26.0",
"Revenues": "30.5",
"Net Income": "60.1",
"Cost of Goods Sold": "-15.2",
"Research and Development": "30.4",
"Other Expenses": "3.55",
"Other Revenues": "30.5",
"Comprehensive Net Income": "60.1",
"Economic Capital Ratio": "-43.6"
},
"2021": {
"Assets, Current": "-59.2",
"Assets": "-28.2",
"Liabilities": "-90.3",
"Stockholders Equity": "-96.6",
"ECR before LimitedLiability": "-47.7",
"Other Assets": "79.0",
"Property and Equipment": "-1.50",
"Intangible Assets": "-12.7",
"Liabilities, Current": "-54.2",
"Other Liabilities": "-52.8",
"Liabilities, Non-Current": "19.1",
"Selling, General and Administrative Expense": "4.61",
"Expenses": "31.6",
"Revenues": "24.7",
"Net Income": "59.4",
"Other Expenses": "13.8",
"Research and Development": "27.2",
"Cost of Goods Sold": "-13.7",
"Other Revenues": "24.7",
"Comprehensive Net Income": "59.3",
"Economic Capital Ratio": "-55.4"
},
"2022": {
"Intangible Assets": "50.9",
"Assets": "-27.9",
"Liabilities": "-97.6",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "-47.7",
"Assets, Current": "-75.9",
"Other Assets": "-18.6",
"Property and Equipment": "-4.98",
"Other Liabilities": "-89.8",
"Liabilities, Current": "-29.1",
"Liabilities, Non-Current": "21.3",
"Other Expenses": "2.12",
"Expenses": "35.6",
"Revenues": "23.6",
"Net Income": "36.4",
"Selling, General and Administrative Expense": "14.8",
"Cost of Goods Sold": "-17.1",
"Research and Development": "35.6",
"Other Revenues": "23.6",
"Comprehensive Net Income": "36.4",
"Economic Capital Ratio": "-68.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001267565_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "96,883",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,432",
"Liabilities, Non-Current": "0",
"Other Assets": "97",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "4,214",
"Other Net Income": "-348",
"Other Revenues": "0",
"Property and Equipment": "738",
"Research and Development": "7,975",
"Selling, General and Administrative Expense": "18,932"
},
"output_variables": {
"Assets": "97,718",
"Liabilities": "12,646",
"Expenses": "26,907",
"Revenues": "0",
"Stockholders Equity": "85,072",
"Net Income": "-27,255",
"Comprehensive Net Income": "-27,255",
"BaseVar": "68,810",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "158,575",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,596",
"Liabilities, Non-Current": "0",
"Other Assets": "2,404",
"Other Compr. Net Income": "0",
"Other Expenses": "213",
"Other Liabilities": "1,513",
"Other Net Income": "-94",
"Other Revenues": "1,711",
"Property and Equipment": "1,038",
"Research and Development": "14,948",
"Selling, General and Administrative Expense": "80,632"
},
"output_variables": {
"Assets": "162,017",
"Liabilities": "27,109",
"Expenses": "95,793",
"Revenues": "1,711",
"Stockholders Equity": "134,908",
"Net Income": "-94,176",
"Comprehensive Net Income": "-94,176",
"BaseVar": "143,362",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "310%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "133,484",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,488",
"Liabilities, Non-Current": "0",
"Other Assets": "258",
"Other Compr. Net Income": "0",
"Other Expenses": "2,595",
"Other Liabilities": "0",
"Other Net Income": "582",
"Other Revenues": "28,476",
"Property and Equipment": "1,826",
"Research and Development": "8,572",
"Selling, General and Administrative Expense": "92,756"
},
"output_variables": {
"Assets": "135,568",
"Liabilities": "31,488",
"Expenses": "103,923",
"Revenues": "28,476",
"Stockholders Equity": "104,080",
"Net Income": "-74,865",
"Comprehensive Net Income": "-74,865",
"BaseVar": "150,018",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "290%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "237,512",
"Cost of Goods Sold": "165,677",
"Intangible Assets": "0",
"Liabilities, Current": "189,126",
"Liabilities, Non-Current": "676",
"Other Assets": "44,459",
"Other Compr. Net Income": "0",
"Other Expenses": "107,805",
"Other Liabilities": "9,858",
"Other Net Income": "7,212",
"Other Revenues": "1,540,098",
"Property and Equipment": "9,274",
"Research and Development": "8,668",
"Selling, General and Administrative Expense": "164,838"
},
"output_variables": {
"Assets": "291,245",
"Liabilities": "199,660",
"Expenses": "446,988",
"Revenues": "1,540,098",
"Stockholders Equity": "91,585",
"Net Income": "1,100,322",
"Comprehensive Net Income": "1,100,322",
"BaseVar": "1,242,601",
"ECR before LimitedLiability": "530%",
"Economic Capital Ratio": "545%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "255,720",
"Cost of Goods Sold": "199,346",
"Intangible Assets": "0",
"Liabilities, Current": "201,765",
"Liabilities, Non-Current": "9,438",
"Other Assets": "38,728",
"Other Compr. Net Income": "0",
"Other Expenses": "17,110",
"Other Liabilities": "7,667",
"Other Net Income": "2,269",
"Other Revenues": "300,029",
"Property and Equipment": "11,854",
"Research and Development": "10,467",
"Selling, General and Administrative Expense": "110,643"
},
"output_variables": {
"Assets": "306,302",
"Liabilities": "218,870",
"Expenses": "337,565",
"Revenues": "300,029",
"Stockholders Equity": "87,432",
"Net Income": "-35,267",
"Comprehensive Net Income": "-35,267",
"BaseVar": "582,518",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "196%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "277,888",
"Cost of Goods Sold": "123,025",
"Intangible Assets": "0",
"Liabilities, Current": "239,451",
"Liabilities, Non-Current": "8,765",
"Other Assets": "346,965",
"Other Compr. Net Income": "0",
"Other Expenses": "952",
"Other Liabilities": "209,594",
"Other Net Income": "-697",
"Other Revenues": "312,788",
"Property and Equipment": "18,988",
"Research and Development": "9,734",
"Selling, General and Administrative Expense": "112,371"
},
"output_variables": {
"Assets": "643,841",
"Liabilities": "457,810",
"Expenses": "246,083",
"Revenues": "312,788",
"Stockholders Equity": "186,031",
"Net Income": "66,009",
"Comprehensive Net Income": "66,009",
"BaseVar": "830,609",
"ECR before LimitedLiability": "86%",
"Economic Capital Ratio": "219%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "315,543",
"Cost of Goods Sold": "125,832",
"Intangible Assets": "0",
"Liabilities, Current": "279,566",
"Liabilities, Non-Current": "7,951",
"Other Assets": "357,043",
"Other Compr. Net Income": "0",
"Other Expenses": "29,660",
"Other Liabilities": "201,632",
"Other Net Income": "-50",
"Other Revenues": "270,316",
"Property and Equipment": "19,491",
"Research and Development": "9,429",
"Selling, General and Administrative Expense": "121,788"
},
"output_variables": {
"Assets": "692,077",
"Liabilities": "489,149",
"Expenses": "286,709",
"Revenues": "270,316",
"Stockholders Equity": "202,928",
"Net Income": "-16,442",
"Comprehensive Net Income": "-16,442",
"BaseVar": "869,150",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "207%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "419,989",
"Cost of Goods Sold": "265,702",
"Intangible Assets": "701,163",
"Liabilities, Current": "433,726",
"Liabilities, Non-Current": "7,112",
"Other Assets": "33,458",
"Other Compr. Net Income": "0",
"Other Expenses": "-49,260",
"Other Liabilities": "538,451",
"Other Net Income": "1,259",
"Other Revenues": "477,573",
"Property and Equipment": "19,521",
"Research and Development": "3,539",
"Selling, General and Administrative Expense": "207,845"
},
"output_variables": {
"Assets": "1,174,131",
"Liabilities": "979,289",
"Expenses": "427,826",
"Revenues": "477,573",
"Stockholders Equity": "194,842",
"Net Income": "51,006",
"Comprehensive Net Income": "51,006",
"BaseVar": "1,530,039",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "183%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.7662785933229355,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001267565.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001267565.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001267565.svg"
},
{
"company_id": "0001680048",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001680048.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001680048.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001680048.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001680048_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001680048_main_keyfigs.svg",
"name": "Mustang BIO INC",
"rank": 316,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001680048.svg",
"report_text": "The relative strengths and weaknesses of Mustang BIO 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 Mustang BIO INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Mustang BIO INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 173%, being 71% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001680048_2023_Mustang_BIO_INC.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-5.25",
"Assets": "48.8",
"Liabilities": "50.4",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "121",
"Assets, Current": "96.2",
"Property and Equipment": "-3.75",
"Intangible Assets": "-7.18",
"Other Liabilities": "26.5",
"Liabilities, Non-Current": "15.8",
"Liabilities, Current": "11.3",
"Research and Development": "15.2",
"Expenses": "7.95",
"Revenues": "-13.7",
"Net Income": "-11.0",
"Selling, General and Administrative Expense": "7.37",
"Other Expenses": "-16.4",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "-11.0",
"Other Net Income": "-5.25",
"Economic Capital Ratio": "98.8"
},
"2017": {
"Other Assets": "-2.68",
"Assets": "40.4",
"Liabilities": "80.3",
"Stockholders Equity": "154",
"ECR before LimitedLiability": "133",
"Intangible Assets": "-6.53",
"Assets, Current": "73.7",
"Property and Equipment": "-3.12",
"Liabilities, Current": "37.1",
"Other Liabilities": "33.1",
"Liabilities, Non-Current": "19.1",
"Selling, General and Administrative Expense": "-1.61",
"Expenses": "-5.68",
"Revenues": "-14.6",
"Net Income": "-19.7",
"Research and Development": "10.2",
"Other Expenses": "-16.7",
"Cost of Goods Sold": "2.30",
"Other Revenues": "-14.6",
"Comprehensive Net Income": "-19.8",
"Economic Capital Ratio": "114"
},
"2018": {
"Assets, Current": "35.7",
"Assets": "29.9",
"Liabilities": "55.1",
"Stockholders Equity": "95.5",
"ECR before LimitedLiability": "69.4",
"Other Assets": "16.8",
"Intangible Assets": "-11.8",
"Property and Equipment": "-5.69",
"Liabilities, Current": "13.5",
"Other Liabilities": "21.2",
"Liabilities, Non-Current": "23.1",
"Research and Development": "-27.5",
"Expenses": "-19.5",
"Revenues": "-16.1",
"Net Income": "-34.2",
"Cost of Goods Sold": "3.98",
"Other Expenses": "-1.68",
"Selling, General and Administrative Expense": "5.87",
"Other Revenues": "-16.1",
"Comprehensive Net Income": "-34.3",
"Economic Capital Ratio": "51.7"
},
"2019": {
"Other Assets": "9.77",
"Assets": "40.0",
"Liabilities": "12.6",
"Stockholders Equity": "62.0",
"ECR before LimitedLiability": "49.1",
"Property and Equipment": "-6.67",
"Assets, Current": "58.8",
"Intangible Assets": "-12.5",
"Liabilities, Current": "24.5",
"Other Liabilities": "-31.4",
"Liabilities, Non-Current": "17.5",
"Other Expenses": "8.43",
"Expenses": "-4.90",
"Revenues": "-16.3",
"Net Income": "-21.6",
"Cost of Goods Sold": "4.04",
"Selling, General and Administrative Expense": "8.61",
"Research and Development": "-25.1",
"Other Revenues": "-16.3",
"Comprehensive Net Income": "-22.0",
"Economic Capital Ratio": "21.9"
},
"2020": {
"Intangible Assets": "-5.97",
"Assets": "32.1",
"Liabilities": "67.8",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "102",
"Other Assets": "3.17",
"Property and Equipment": "-3.03",
"Assets, Current": "43.2",
"Liabilities, Non-Current": "19.3",
"Liabilities, Current": "27.9",
"Other Liabilities": "26.1",
"Selling, General and Administrative Expense": "9.02",
"Expenses": "-9.43",
"Revenues": "-13.5",
"Net Income": "-25.7",
"Cost of Goods Sold": "3.17",
"Research and Development": "-27.9",
"Other Expenses": "6.16",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "-25.7",
"Economic Capital Ratio": "82.3"
},
"2021": {
"Assets, Current": "33.1",
"Assets": "23.5",
"Liabilities": "57.6",
"Stockholders Equity": "92.7",
"ECR before LimitedLiability": "74.0",
"Other Assets": "2.42",
"Property and Equipment": "-2.62",
"Intangible Assets": "-5.57",
"Liabilities, Current": "19.4",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "18.9",
"Selling, General and Administrative Expense": "7.38",
"Expenses": "-13.8",
"Revenues": "-12.2",
"Net Income": "-25.2",
"Other Expenses": "5.71",
"Research and Development": "-30.0",
"Cost of Goods Sold": "2.92",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "-25.3",
"Economic Capital Ratio": "66.4"
},
"2022": {
"Intangible Assets": "-16.2",
"Assets": "-5.48",
"Liabilities": "-28.2",
"Stockholders Equity": "-30.3",
"ECR before LimitedLiability": "-50.9",
"Assets, Current": "13.6",
"Other Assets": "8.29",
"Property and Equipment": "-8.89",
"Other Liabilities": "-62.2",
"Liabilities, Current": "16.3",
"Liabilities, Non-Current": "14.4",
"Other Expenses": "7.89",
"Expenses": "-16.2",
"Revenues": "-17.7",
"Net Income": "-35.6",
"Selling, General and Administrative Expense": "15.8",
"Cost of Goods Sold": "4.64",
"Research and Development": "-42.0",
"Other Revenues": "-17.7",
"Comprehensive Net Income": "-35.4",
"Economic Capital Ratio": "-71.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001680048_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "27,499",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,223",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,079",
"Other Liabilities": "0",
"Other Net Income": "-1,291",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "2,468",
"Selling, General and Administrative Expense": "2,816"
},
"output_variables": {
"Assets": "27,499",
"Liabilities": "3,223",
"Expenses": "11,363",
"Revenues": "0",
"Stockholders Equity": "24,276",
"Net Income": "-12,654",
"Comprehensive Net Income": "-12,654",
"BaseVar": "21,688",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "344%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "61,361",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,611",
"Liabilities, Non-Current": "0",
"Other Assets": "2,132",
"Other Compr. Net Income": "0",
"Other Expenses": "12,433",
"Other Liabilities": "50",
"Other Net Income": "497",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "7,943",
"Selling, General and Administrative Expense": "11,409"
},
"output_variables": {
"Assets": "63,493",
"Liabilities": "3,661",
"Expenses": "31,785",
"Revenues": "0",
"Stockholders Equity": "59,832",
"Net Income": "-31,288",
"Comprehensive Net Income": "-31,288",
"BaseVar": "49,718",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "365%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "35,125",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,617",
"Liabilities, Non-Current": "0",
"Other Assets": "7,629",
"Other Compr. Net Income": "0",
"Other Expenses": "3,360",
"Other Liabilities": "741",
"Other Net Income": "561",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "21,104",
"Selling, General and Administrative Expense": "6,759"
},
"output_variables": {
"Assets": "42,754",
"Liabilities": "6,358",
"Expenses": "31,223",
"Revenues": "0",
"Stockholders Equity": "36,396",
"Net Income": "-30,662",
"Comprehensive Net Income": "-30,662",
"BaseVar": "40,448",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "301%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "63,063",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,771",
"Liabilities, Non-Current": "1,843",
"Other Assets": "10,382",
"Other Compr. Net Income": "0",
"Other Expenses": "-260",
"Other Liabilities": "12,179",
"Other Net Income": "-159",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "112,325",
"Selling, General and Administrative Expense": "8,956"
},
"output_variables": {
"Assets": "73,445",
"Liabilities": "21,793",
"Expenses": "121,021",
"Revenues": "0",
"Stockholders Equity": "51,652",
"Net Income": "-121,180",
"Comprehensive Net Income": "-121,180",
"BaseVar": "108,209",
"ECR before LimitedLiability": "-18%",
"Economic Capital Ratio": "141%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "99,534",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,515",
"Liabilities, Non-Current": "1,950",
"Other Assets": "10,366",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-3,520",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "102,079",
"Selling, General and Administrative Expense": "9,518"
},
"output_variables": {
"Assets": "109,900",
"Liabilities": "11,465",
"Expenses": "111,597",
"Revenues": "0",
"Stockholders Equity": "98,435",
"Net Income": "-115,117",
"Comprehensive Net Income": "-115,117",
"BaseVar": "118,241",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "278%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "111,706",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,815",
"Liabilities, Non-Current": "1,685",
"Other Assets": "13,464",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "270",
"Other Net Income": "-1,289",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "94,253",
"Selling, General and Administrative Expense": "10,703"
},
"output_variables": {
"Assets": "125,170",
"Liabilities": "12,770",
"Expenses": "104,956",
"Revenues": "0",
"Stockholders Equity": "112,400",
"Net Income": "-106,246",
"Comprehensive Net Income": "-106,246",
"BaseVar": "122,093",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "303%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "78,852",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,109",
"Liabilities, Non-Current": "3,334",
"Other Assets": "13,570",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "27,706",
"Other Net Income": "-691",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "101,878",
"Selling, General and Administrative Expense": "11,979"
},
"output_variables": {
"Assets": "92,422",
"Liabilities": "46,149",
"Expenses": "113,856",
"Revenues": "0",
"Stockholders Equity": "46,273",
"Net Income": "-114,548",
"Comprehensive Net Income": "-114,548",
"BaseVar": "126,559",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": -154.0,
"value": 1.7347294729603142,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001680048.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001680048.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001680048.svg"
},
{
"company_id": "0001401667",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001401667.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001401667.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001401667.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001401667_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001401667_main_keyfigs.svg",
"name": "PUMA Biotechnology INC",
"rank": 317,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001401667.svg",
"report_text": "The relative strengths and weaknesses of PUMA Biotechnology 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 PUMA Biotechnology INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 38% points.The greatest weakness of PUMA Biotechnology INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 159% points.
The company's Economic Capital Ratio, given in the ranking table, is 173%, being 72% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001401667_2023_PUMA_Biotechnology_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-0.788",
"Assets": "47.6",
"Liabilities": "80.4",
"Stockholders Equity": "226",
"ECR before LimitedLiability": "269",
"Intangible Assets": "-1.91",
"Assets, Current": "69.9",
"Other Liabilities": "25.5",
"Liabilities, Non-Current": "13.0",
"Liabilities, Current": "51.5",
"Research and Development": "21.7",
"Expenses": "28.1",
"Revenues": "-22.1",
"Net Income": "8.52",
"Other Expenses": "7.65",
"Cost of Goods Sold": "2.74",
"Selling, General and Administrative Expense": "-3.78",
"Other Revenues": "-22.1",
"Comprehensive Net Income": "8.31",
"Other Net Income": "1.47",
"Economic Capital Ratio": "193"
},
"2012": {
"Property and Equipment": "-3.93",
"Assets": "81.7",
"Liabilities": "45.1",
"Stockholders Equity": "160",
"ECR before LimitedLiability": "180",
"Assets, Current": "144",
"Intangible Assets": "-7.00",
"Other Assets": "-4.22",
"Liabilities, Current": "7.37",
"Other Liabilities": "26.3",
"Liabilities, Non-Current": "13.5",
"Selling, General and Administrative Expense": "3.15",
"Expenses": "4.77",
"Revenues": "-21.2",
"Net Income": "-14.7",
"Research and Development": "-14.7",
"Other Expenses": "13.1",
"Cost of Goods Sold": "3.35",
"Other Revenues": "-21.2",
"Comprehensive Net Income": "-14.5",
"Economic Capital Ratio": "107"
},
"2013": {
"Liabilities, Non-Current": "17.7",
"Liabilities": "65.2",
"Stockholders Equity": "65.2",
"ECR before LimitedLiability": "-8.94",
"Liabilities, Current": "25.5",
"Other Liabilities": "44.3",
"Selling, General and Administrative Expense": "-19.5",
"Expenses": "-77.2",
"Net Income": "-103",
"Other Expenses": "20.2",
"Research and Development": "-80.6",
"Cost of Goods Sold": "4.55",
"Other Revenues": "-33.7",
"Revenues": "-33.7",
"Intangible Assets": "-24.0",
"Property and Equipment": "-10.8",
"Other Assets": "-5.39",
"Assets, Current": "51.7",
"Comprehensive Net Income": "-104",
"Other Net Income": "2.61",
"Economic Capital Ratio": "-36.9"
},
"2016": {
"Other Assets": "-6.43",
"Assets": "8.49",
"Liabilities": "65.7",
"Stockholders Equity": "72.8",
"ECR before LimitedLiability": "25.5",
"Assets, Current": "57.3",
"Property and Equipment": "-6.61",
"Intangible Assets": "-19.4",
"Other Liabilities": "26.8",
"Liabilities, Non-Current": "20.2",
"Liabilities, Current": "21.5",
"Research and Development": "-67.7",
"Expenses": "-49.0",
"Revenues": "-20.9",
"Net Income": "-67.5",
"Selling, General and Administrative Expense": "3.15",
"Other Expenses": "15.7",
"Cost of Goods Sold": "2.59",
"Other Revenues": "-20.9",
"Comprehensive Net Income": "-67.4",
"Economic Capital Ratio": "3.04"
},
"2017": {
"Other Assets": "19.0",
"Assets": "-44.9",
"Liabilities": "-1.59",
"Stockholders Equity": "-63.1",
"ECR before LimitedLiability": "-108",
"Intangible Assets": "-11.6",
"Assets, Current": "-31.8",
"Property and Equipment": "-4.62",
"Liabilities, Current": "-0.133",
"Other Liabilities": "-6.27",
"Liabilities, Non-Current": "4.80",
"Selling, General and Administrative Expense": "-6.57",
"Expenses": "-16.1",
"Revenues": "-3.17",
"Net Income": "-16.7",
"Research and Development": "-15.5",
"Other Expenses": "3.83",
"Cost of Goods Sold": "1.34",
"Other Revenues": "-3.17",
"Comprehensive Net Income": "-16.8",
"Economic Capital Ratio": "-128"
},
"2018": {
"Assets, Current": "-84.6",
"Assets": "-109",
"Liabilities": "-26.7",
"Stockholders Equity": "-176",
"Other Assets": "0.506",
"Intangible Assets": "-28.4",
"Property and Equipment": "-2.83",
"Liabilities, Current": "1.61",
"Other Liabilities": "-99.2",
"Liabilities, Non-Current": "2.09",
"Research and Development": "-0.190",
"Expenses": "-0.214",
"Revenues": "7.89",
"Net Income": "5.16",
"Other Expenses": "0.823",
"Selling, General and Administrative Expense": "-0.255",
"Other Revenues": "7.89",
"ECR before LimitedLiability": "-91.1",
"Other Net Income": "-0.224",
"Comprehensive Net Income": "5.11",
"Economic Capital Ratio": "-109"
},
"2019": {
"Other Assets": "1.04",
"Assets": "-112",
"Liabilities": "-13.9",
"Stockholders Equity": "-174",
"Property and Equipment": "-2.65",
"Assets, Current": "-93.7",
"Intangible Assets": "-23.8",
"Liabilities, Current": "0.488",
"Other Liabilities": "-49.3",
"Liabilities, Non-Current": "1.14",
"Expenses": "0.225",
"Revenues": "10.7",
"Net Income": "8.56",
"Cost of Goods Sold": "0.412",
"Selling, General and Administrative Expense": "-0.286",
"Research and Development": "0.293",
"Other Revenues": "10.7",
"ECR before LimitedLiability": "-70.1",
"Comprehensive Net Income": "8.41",
"Other Net Income": "-0.309",
"Economic Capital Ratio": "-97.3"
},
"2020": {
"Intangible Assets": "-2.55",
"Assets": "-102",
"Liabilities": "-39.2",
"Stockholders Equity": "-183",
"Other Assets": "7.58",
"Property and Equipment": "-0.699",
"Assets, Current": "-103",
"Liabilities, Non-Current": "-29.8",
"Liabilities, Current": "-0.747",
"Other Liabilities": "0.507",
"Selling, General and Administrative Expense": "-0.458",
"Expenses": "0.310",
"Revenues": "8.39",
"Net Income": "7.30",
"Cost of Goods Sold": "0.480",
"Research and Development": "0.693",
"Other Revenues": "8.39",
"ECR before LimitedLiability": "-96.7",
"Other Net Income": "-0.554",
"Comprehensive Net Income": "7.29",
"Economic Capital Ratio": "-116"
},
"2022": {
"Intangible Assets": "-20.7",
"Assets": "-87.4",
"Liabilities": "-56.9",
"Stockholders Equity": "-159",
"ECR before LimitedLiability": "-51.2",
"Assets, Current": "-89.9",
"Other Assets": "32.3",
"Property and Equipment": "-10.5",
"Other Liabilities": "22.9",
"Liabilities, Current": "3.33",
"Liabilities, Non-Current": "-87.7",
"Other Expenses": "6.94",
"Expenses": "21.4",
"Revenues": "34.8",
"Net Income": "37.6",
"Selling, General and Administrative Expense": "1.88",
"Cost of Goods Sold": "-17.7",
"Research and Development": "31.5",
"Other Revenues": "34.8",
"Comprehensive Net Income": "37.6",
"Economic Capital Ratio": "-71.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001401667_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "53,663",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "586",
"Liabilities, Non-Current": "0",
"Other Assets": "1,053",
"Other Compr. Net Income": "0",
"Other Expenses": "11",
"Other Liabilities": "439",
"Other Net Income": "-76",
"Other Revenues": "0",
"Property and Equipment": "682",
"Research and Development": "826",
"Selling, General and Administrative Expense": "9,320"
},
"output_variables": {
"Assets": "55,398",
"Liabilities": "1,026",
"Expenses": "10,157",
"Revenues": "0",
"Stockholders Equity": "54,373",
"Net Income": "-10,233",
"Comprehensive Net Income": "-10,233",
"BaseVar": "33,328",
"ECR before LimitedLiability": "384%",
"Economic Capital Ratio": "427%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "148,972",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,701",
"Liabilities, Non-Current": "0",
"Other Assets": "1,248",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,089",
"Other Net Income": "98",
"Other Revenues": "0",
"Property and Equipment": "1,479",
"Research and Development": "49,636",
"Selling, General and Administrative Expense": "24,814"
},
"output_variables": {
"Assets": "151,699",
"Liabilities": "22,790",
"Expenses": "74,450",
"Revenues": "0",
"Stockholders Equity": "128,909",
"Net Income": "-74,352",
"Comprehensive Net Income": "-74,352",
"BaseVar": "124,518",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "327%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "96,396",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,271",
"Liabilities, Non-Current": "0",
"Other Assets": "6,294",
"Other Compr. Net Income": "3.0",
"Other Expenses": "0",
"Other Liabilities": "1,116",
"Other Net Income": "196",
"Other Revenues": "0",
"Property and Equipment": "1,684",
"Research and Development": "95,508",
"Selling, General and Administrative Expense": "43,939"
},
"output_variables": {
"Assets": "104,374",
"Liabilities": "20,387",
"Expenses": "139,447",
"Revenues": "0",
"Stockholders Equity": "83,987",
"Net Income": "-139,251",
"Comprehensive Net Income": "-139,250",
"BaseVar": "132,204",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "206%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "236,474",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "37,461",
"Liabilities, Non-Current": "0",
"Other Assets": "11,163",
"Other Compr. Net Income": "134",
"Other Expenses": "0",
"Other Liabilities": "5,505",
"Other Net Income": "620",
"Other Revenues": "0",
"Property and Equipment": "5,153",
"Research and Development": "349,759",
"Selling, General and Administrative Expense": "69,245"
},
"output_variables": {
"Assets": "252,790",
"Liabilities": "42,966",
"Expenses": "419,004",
"Revenues": "0",
"Stockholders Equity": "209,824",
"Net Income": "-418,384",
"Comprehensive Net Income": "-418,317",
"BaseVar": "357,757",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "167%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "106,394",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "58,340",
"Liabilities, Non-Current": "0",
"Other Assets": "54,661",
"Other Compr. Net Income": "110",
"Other Expenses": "5,572",
"Other Liabilities": "53,883",
"Other Net Income": "468",
"Other Revenues": "27,685",
"Property and Equipment": "4,470",
"Research and Development": "207,536",
"Selling, General and Administrative Expense": "370,249"
},
"output_variables": {
"Assets": "165,525",
"Liabilities": "112,223",
"Expenses": "583,357",
"Revenues": "27,685",
"Stockholders Equity": "53,302",
"Net Income": "-555,204",
"Comprehensive Net Income": "-555,149",
"BaseVar": "444,684",
"ECR before LimitedLiability": "-316%",
"Economic Capital Ratio": "63%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "203,003",
"Cost of Goods Sold": "34,621",
"Intangible Assets": "0",
"Liabilities, Current": "67,115",
"Liabilities, Non-Current": "0",
"Other Assets": "52,156",
"Other Compr. Net Income": "-4.7",
"Other Expenses": "5,572",
"Other Liabilities": "157,701",
"Other Net Income": "-113,819",
"Other Revenues": "1,367,355",
"Property and Equipment": "3,963",
"Research and Development": "162,662",
"Selling, General and Administrative Expense": "270,877"
},
"output_variables": {
"Assets": "259,122",
"Liabilities": "224,816",
"Expenses": "473,732",
"Revenues": "1,367,355",
"Stockholders Equity": "34,306",
"Net Income": "779,804",
"Comprehensive Net Income": "779,801",
"BaseVar": "1,219,425",
"ECR before LimitedLiability": "353%",
"Economic Capital Ratio": "405%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "166,296",
"Cost of Goods Sold": "33,978",
"Intangible Assets": "0",
"Liabilities, Current": "90,837",
"Liabilities, Non-Current": "22,643",
"Other Assets": "65,305",
"Other Compr. Net Income": "46",
"Other Expenses": "46",
"Other Liabilities": "103,962",
"Other Net Income": "-104,827",
"Other Revenues": "278,114",
"Property and Equipment": "3,304",
"Research and Development": "129,096",
"Selling, General and Administrative Expense": "136,318"
},
"output_variables": {
"Assets": "234,905",
"Liabilities": "217,442",
"Expenses": "299,438",
"Revenues": "278,114",
"Stockholders Equity": "17,463",
"Net Income": "-126,151",
"Comprehensive Net Income": "-126,128",
"BaseVar": "567,386",
"ECR before LimitedLiability": "-39%",
"Economic Capital Ratio": "139%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "146,139",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "114,255",
"Liabilities, Non-Current": "103,574",
"Other Assets": "95,600",
"Other Compr. Net Income": "-0.11",
"Other Expenses": "39,342",
"Other Liabilities": "32,342",
"Other Net Income": "-26,069",
"Other Revenues": "213,738",
"Property and Equipment": "2,481",
"Research and Development": "91,542",
"Selling, General and Administrative Expense": "88,936"
},
"output_variables": {
"Assets": "244,220",
"Liabilities": "250,171",
"Expenses": "219,820",
"Revenues": "213,738",
"Stockholders Equity": "-5,951",
"Net Income": "-32,151",
"Comprehensive Net Income": "-32,151",
"BaseVar": "477,009",
"ECR before LimitedLiability": "-18%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "134,281",
"Cost of Goods Sold": "36,155",
"Intangible Assets": "0",
"Liabilities, Current": "77,484",
"Liabilities, Non-Current": "110,141",
"Other Assets": "86,632",
"Other Compr. Net Income": "-18",
"Other Expenses": "10,223",
"Other Liabilities": "12,826",
"Other Net Income": "12,378",
"Other Revenues": "228,699",
"Property and Equipment": "1,146",
"Research and Development": "44,815",
"Selling, General and Administrative Expense": "60,062"
},
"output_variables": {
"Assets": "222,059",
"Liabilities": "200,451",
"Expenses": "151,254",
"Revenues": "228,699",
"Stockholders Equity": "21,608",
"Net Income": "89,823",
"Comprehensive Net Income": "89,814",
"BaseVar": "407,430",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "201%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.731119873519987,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001401667.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001401667.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001401667.svg"
},
{
"company_id": "0001583648",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001583648.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001583648.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001583648.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001583648_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001583648_main_keyfigs.svg",
"name": "Palvella Therapeutics INC",
"rank": 318,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001583648.svg",
"report_text": "The relative strengths and weaknesses of Palvella Therapeutics 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 Palvella Therapeutics INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Palvella Therapeutics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 94% points.
The company's Economic Capital Ratio, given in the ranking table, is 173%, being 72% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001583648_2023_Palvella_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-8.32",
"Assets": "11.7",
"Liabilities": "53.1",
"Stockholders Equity": "63.3",
"ECR before LimitedLiability": "101",
"Property and Equipment": "6.28",
"Assets, Current": "30.1",
"Intangible Assets": "-10.0",
"Other Liabilities": "29.5",
"Liabilities, Current": "11.6",
"Liabilities, Non-Current": "14.7",
"Selling, General and Administrative Expense": "-9.72",
"Expenses": "3.56",
"Cost of Goods Sold": "2.25",
"Other Expenses": "12.1",
"Research and Development": "-1.02",
"Other Revenues": "7.76",
"Revenues": "7.76",
"Economic Capital Ratio": "67.6",
"Other Net Income": "-11.6",
"Other Compr. Net Income": "0.479"
},
"2015": {
"Property and Equipment": "2.49",
"Assets": "28.4",
"Liabilities": "70.5",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "119",
"Other Assets": "-4.58",
"Intangible Assets": "-6.82",
"Assets, Current": "46.9",
"Other Liabilities": "32.6",
"Liabilities, Non-Current": "15.6",
"Liabilities, Current": "29.2",
"Other Expenses": "10.00",
"Expenses": "-2.52",
"Revenues": "-5.42",
"Net Income": "-8.86",
"Cost of Goods Sold": "1.70",
"Selling, General and Administrative Expense": "-9.55",
"Research and Development": "-4.75",
"Other Revenues": "-5.42",
"Comprehensive Net Income": "-9.57",
"Economic Capital Ratio": "99.8"
},
"2016": {
"Other Assets": "-11.5",
"Assets": "6.19",
"Liabilities": "27.2",
"Stockholders Equity": "31.2",
"ECR before LimitedLiability": "40.4",
"Assets, Current": "43.6",
"Property and Equipment": "1.68",
"Intangible Assets": "-16.2",
"Other Liabilities": "18.8",
"Liabilities, Non-Current": "18.0",
"Liabilities, Current": "-9.63",
"Research and Development": "-27.0",
"Expenses": "-14.1",
"Net Income": "-13.4",
"Other Net Income": "0.794",
"Selling, General and Administrative Expense": "-1.74",
"Other Expenses": "13.3",
"Cost of Goods Sold": "2.29",
"Comprehensive Net Income": "-13.8",
"Other Compr. Net Income": "-0.372",
"Economic Capital Ratio": "18.0"
},
"2017": {
"Assets": "-24.2",
"Liabilities": "-117",
"Stockholders Equity": "-111",
"Intangible Assets": "-26.3",
"Assets, Current": "5.96",
"Property and Equipment": "-4.59",
"Liabilities, Current": "-49.2",
"Other Liabilities": "-79.9",
"Liabilities, Non-Current": "6.06",
"Selling, General and Administrative Expense": "5.98",
"Expenses": "7.07",
"Revenues": "5.71",
"Net Income": "7.33",
"Research and Development": "6.00",
"Other Expenses": "5.97",
"Cost of Goods Sold": "3.14",
"Other Revenues": "5.71",
"ECR before LimitedLiability": "-85.3",
"Comprehensive Net Income": "7.19",
"Other Net Income": "-2.31",
"Economic Capital Ratio": "-105"
},
"2018": {
"Assets, Current": "42.4",
"Assets": "-7.09",
"Liabilities": "-90.0",
"Stockholders Equity": "-74.1",
"ECR before LimitedLiability": "-43.3",
"Other Assets": "-15.4",
"Intangible Assets": "-21.1",
"Property and Equipment": "-3.51",
"Liabilities, Current": "-33.2",
"Other Liabilities": "-76.0",
"Liabilities, Non-Current": "20.0",
"Research and Development": "3.03",
"Expenses": "30.8",
"Revenues": "3.23",
"Net Income": "37.0",
"Cost of Goods Sold": "4.44",
"Other Expenses": "8.70",
"Selling, General and Administrative Expense": "13.9",
"Other Revenues": "3.23",
"Comprehensive Net Income": "37.5",
"Economic Capital Ratio": "-60.9"
},
"2019": {
"Other Assets": "-11.4",
"Assets": "-8.48",
"Liabilities": "-55.1",
"Stockholders Equity": "-51.4",
"Economic Capital Ratio": "-27.9",
"Property and Equipment": "16.8",
"Assets, Current": "7.13",
"Intangible Assets": "-17.7",
"Liabilities, Current": "12.1",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "-98.8",
"Other Expenses": "9.97",
"Expenses": "24.8",
"Revenues": "14.3",
"Net Income": "41.6",
"Cost of Goods Sold": "4.76",
"Selling, General and Administrative Expense": "14.3",
"Research and Development": "-4.58",
"Other Revenues": "14.3",
"Comprehensive Net Income": "41.5",
"Other Net Income": "1.37"
},
"2020": {
"Intangible Assets": "-18.6",
"Assets": "-40.5",
"Liabilities": "-64.5",
"Stockholders Equity": "-95.3",
"ECR before LimitedLiability": "-62.2",
"Other Assets": "-7.56",
"Property and Equipment": "33.6",
"Assets, Current": "-45.8",
"Liabilities, Non-Current": "-110",
"Liabilities, Current": "10.6",
"Other Liabilities": "26.5",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "10.4",
"Revenues": "10.8",
"Net Income": "19.4",
"Cost of Goods Sold": "4.62",
"Research and Development": "-13.6",
"Other Expenses": "8.86",
"Other Revenues": "10.8",
"Comprehensive Net Income": "20.3",
"Economic Capital Ratio": "-81.7"
},
"2021": {
"Assets, Current": "-26.4",
"Assets": "-38.6",
"Liabilities": "-78.5",
"Stockholders Equity": "-102",
"ECR before LimitedLiability": "-78.3",
"Other Assets": "-15.9",
"Property and Equipment": "19.1",
"Intangible Assets": "-15.8",
"Liabilities, Current": "-33.6",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "-68.6",
"Selling, General and Administrative Expense": "12.7",
"Expenses": "9.33",
"Revenues": "8.06",
"Net Income": "20.1",
"Other Expenses": "7.72",
"Research and Development": "-14.5",
"Cost of Goods Sold": "3.93",
"Other Revenues": "8.06",
"Comprehensive Net Income": "20.4",
"Economic Capital Ratio": "-85.9"
},
"2022": {
"Intangible Assets": "-17.2",
"Assets": "-42.6",
"Liabilities": "-58.9",
"Stockholders Equity": "-94.1",
"ECR before LimitedLiability": "-51.3",
"Assets, Current": "-37.0",
"Other Assets": "-17.3",
"Property and Equipment": "32.0",
"Other Liabilities": "29.0",
"Liabilities, Current": "-30.6",
"Liabilities, Non-Current": "-59.2",
"Other Expenses": "8.38",
"Expenses": "11.7",
"Revenues": "10.4",
"Net Income": "32.0",
"Selling, General and Administrative Expense": "15.4",
"Research and Development": "-16.4",
"Other Revenues": "10.4",
"Comprehensive Net Income": "32.0",
"Other Net Income": "10.8",
"Economic Capital Ratio": "-71.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001583648_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "19,805",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,544",
"Liabilities, Non-Current": "0",
"Other Assets": "27",
"Other Compr. Net Income": "113",
"Other Expenses": "-0.018",
"Other Liabilities": "334",
"Other Net Income": "-2,652",
"Other Revenues": "5,365",
"Property and Equipment": "2,052",
"Research and Development": "5,600",
"Selling, General and Administrative Expense": "6,963"
},
"output_variables": {
"Assets": "21,884",
"Liabilities": "3,878",
"Expenses": "12,563",
"Revenues": "5,365",
"Stockholders Equity": "18,006",
"Net Income": "-9,850",
"Comprehensive Net Income": "-9,793",
"BaseVar": "23,228",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "322%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "31,661",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,798",
"Liabilities, Non-Current": "0",
"Other Assets": "127",
"Other Compr. Net Income": "-429",
"Other Expenses": "204",
"Other Liabilities": "24",
"Other Net Income": "-174",
"Other Revenues": "2,932",
"Property and Equipment": "2,163",
"Research and Development": "8,245",
"Selling, General and Administrative Expense": "8,368"
},
"output_variables": {
"Assets": "33,950",
"Liabilities": "2,822",
"Expenses": "16,817",
"Revenues": "2,932",
"Stockholders Equity": "31,128",
"Net Income": "-14,059",
"Comprehensive Net Income": "-14,273",
"BaseVar": "28,562",
"ECR before LimitedLiability": "291%",
"Economic Capital Ratio": "363%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "32,673",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,380",
"Liabilities, Non-Current": "47",
"Other Assets": "126",
"Other Compr. Net Income": "-229",
"Other Expenses": "162",
"Other Liabilities": "1,409",
"Other Net Income": "122",
"Other Revenues": "5,831",
"Property and Equipment": "2,264",
"Research and Development": "19,699",
"Selling, General and Administrative Expense": "8,891"
},
"output_variables": {
"Assets": "35,063",
"Liabilities": "9,836",
"Expenses": "28,752",
"Revenues": "5,831",
"Stockholders Equity": "25,227",
"Net Income": "-22,799",
"Comprehensive Net Income": "-22,914",
"BaseVar": "39,916",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "263%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "89,790",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "45,775",
"Liabilities, Non-Current": "37",
"Other Assets": "10,052",
"Other Compr. Net Income": "-250",
"Other Expenses": "192",
"Other Liabilities": "46,542",
"Other Net Income": "-1,253",
"Other Revenues": "84,792",
"Property and Equipment": "4,034",
"Research and Development": "24,289",
"Selling, General and Administrative Expense": "21,247"
},
"output_variables": {
"Assets": "103,876",
"Liabilities": "92,354",
"Expenses": "45,728",
"Revenues": "84,792",
"Stockholders Equity": "11,522",
"Net Income": "37,811",
"Comprehensive Net Income": "37,686",
"BaseVar": "164,127",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "201%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "135,382",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "48,076",
"Liabilities, Non-Current": "27",
"Other Assets": "910",
"Other Compr. Net Income": "-3,189",
"Other Expenses": "1,101",
"Other Liabilities": "53,303",
"Other Net Income": "-1,909",
"Other Revenues": "30,463",
"Property and Equipment": "5,049",
"Research and Development": "79,502",
"Selling, General and Administrative Expense": "18,628"
},
"output_variables": {
"Assets": "141,341",
"Liabilities": "101,406",
"Expenses": "99,232",
"Revenues": "30,463",
"Stockholders Equity": "39,935",
"Net Income": "-70,678",
"Comprehensive Net Income": "-72,272",
"BaseVar": "188,770",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "153%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "115,013",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,003",
"Liabilities, Non-Current": "62,742",
"Other Assets": "6,582",
"Other Compr. Net Income": "1,266",
"Other Expenses": "-131",
"Other Liabilities": "0",
"Other Net Income": "2,528",
"Other Revenues": "57,830",
"Property and Equipment": "19,502",
"Research and Development": "81,570",
"Selling, General and Administrative Expense": "18,440"
},
"output_variables": {
"Assets": "141,097",
"Liabilities": "89,745",
"Expenses": "99,879",
"Revenues": "57,830",
"Stockholders Equity": "51,352",
"Net Income": "-39,521",
"Comprehensive Net Income": "-38,888",
"BaseVar": "196,173",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "200%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "75,721",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,145",
"Liabilities, Non-Current": "51,838",
"Other Assets": "7,243",
"Other Compr. Net Income": "1,423",
"Other Expenses": "99",
"Other Liabilities": "0",
"Other Net Income": "-1,833",
"Other Revenues": "31,626",
"Property and Equipment": "22,046",
"Research and Development": "41,586",
"Selling, General and Administrative Expense": "16,341"
},
"output_variables": {
"Assets": "105,010",
"Liabilities": "73,983",
"Expenses": "58,026",
"Revenues": "31,626",
"Stockholders Equity": "31,027",
"Net Income": "-28,233",
"Comprehensive Net Income": "-27,521",
"BaseVar": "135,951",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "184%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "127,625",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "50,561",
"Liabilities, Non-Current": "52,244",
"Other Assets": "6,813",
"Other Compr. Net Income": "1,349",
"Other Expenses": "65",
"Other Liabilities": "0",
"Other Net Income": "153",
"Other Revenues": "34,103",
"Property and Equipment": "19,122",
"Research and Development": "69,505",
"Selling, General and Administrative Expense": "16,568"
},
"output_variables": {
"Assets": "153,560",
"Liabilities": "102,805",
"Expenses": "86,138",
"Revenues": "34,103",
"Stockholders Equity": "50,755",
"Net Income": "-51,882",
"Comprehensive Net Income": "-51,207",
"BaseVar": "189,054",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "185%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "73,424",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,583",
"Liabilities, Non-Current": "30,978",
"Other Assets": "5,074",
"Other Compr. Net Income": "-279",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "9,940",
"Other Revenues": "27,762",
"Property and Equipment": "16,992",
"Research and Development": "54,727",
"Selling, General and Administrative Expense": "16,352"
},
"output_variables": {
"Assets": "95,490",
"Liabilities": "67,561",
"Expenses": "71,079",
"Revenues": "27,762",
"Stockholders Equity": "27,929",
"Net Income": "-33,377",
"Comprehensive Net Income": "-33,516",
"BaseVar": "136,055",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "173%"
}
}
},
"top_rated": false,
"trend": 40.0,
"value": 1.7300940719208044,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001583648.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001583648.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001583648.svg"
},
{
"company_id": "0001599298",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001599298.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001599298.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001599298.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001599298_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001599298_main_keyfigs.svg",
"name": "Summit Therapeutics Inc",
"rank": 319,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001599298.svg",
"report_text": "The relative strengths and weaknesses of Summit Therapeutics 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 Summit Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Summit Therapeutics Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 198% points.
The company's Economic Capital Ratio, given in the ranking table, is 173%, being 72% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001599298_2023_Summit_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Non-Current": "18.9",
"Liabilities": "50.4",
"Stockholders Equity": "39.5",
"ECR before LimitedLiability": "60.8",
"Liabilities, Current": "4.23",
"Other Liabilities": "29.1",
"Selling, General and Administrative Expense": "2.59",
"Expenses": "-15.8",
"Net Income": "-9.04",
"Cost of Goods Sold": "3.83",
"Research and Development": "-28.6",
"Other Expenses": "6.78",
"Other Revenues": "5.48",
"Revenues": "5.48",
"Property and Equipment": "-3.97",
"Assets, Current": "8.03",
"Other Assets": "-10.0",
"Intangible Assets": "8.01",
"Other Net Income": "1.37",
"Comprehensive Net Income": "-8.57",
"Economic Capital Ratio": "41.2"
},
"2021": {
"Assets, Current": "-18.9",
"Assets": "-33.0",
"Liabilities": "39.2",
"Stockholders Equity": "-25.5",
"ECR before LimitedLiability": "-13.7",
"Other Assets": "-16.5",
"Property and Equipment": "-5.55",
"Intangible Assets": "4.85",
"Liabilities, Current": "-7.59",
"Other Liabilities": "30.0",
"Liabilities, Non-Current": "17.1",
"Selling, General and Administrative Expense": "2.00",
"Expenses": "-37.3",
"Revenues": "5.60",
"Net Income": "-33.8",
"Other Expenses": "8.53",
"Research and Development": "-50.8",
"Cost of Goods Sold": "4.34",
"Other Revenues": "5.60",
"Comprehensive Net Income": "-33.1",
"Economic Capital Ratio": "-21.4"
},
"2022": {
"Intangible Assets": "-11.1",
"Assets": "31.7",
"Liabilities": "-127",
"Stockholders Equity": "-67.3",
"ECR before LimitedLiability": "-51.6",
"Assets, Current": "34.6",
"Other Assets": "-17.2",
"Property and Equipment": "-6.05",
"Other Liabilities": "-198",
"Liabilities, Current": "29.8",
"Liabilities, Non-Current": "15.8",
"Other Expenses": "4.19",
"Expenses": "32.0",
"Revenues": "-10.2",
"Net Income": "31.7",
"Selling, General and Administrative Expense": "18.6",
"Cost of Goods Sold": "3.25",
"Research and Development": "21.2",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "31.7",
"Economic Capital Ratio": "-72.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001599298_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "87,674",
"Cost of Goods Sold": "0",
"Intangible Assets": "13,545",
"Liabilities, Current": "19,890",
"Liabilities, Non-Current": "3,155",
"Other Assets": "554",
"Other Compr. Net Income": "970",
"Other Expenses": "646",
"Other Liabilities": "0",
"Other Net Income": "283",
"Other Revenues": "20,172",
"Property and Equipment": "725",
"Research and Development": "53,274",
"Selling, General and Administrative Expense": "19,232"
},
"output_variables": {
"Assets": "102,498",
"Liabilities": "23,045",
"Expenses": "73,152",
"Revenues": "20,172",
"Stockholders Equity": "79,453",
"Net Income": "-52,697",
"Comprehensive Net Income": "-52,212",
"BaseVar": "110,060",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "298%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "97,312",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,408",
"Liabilities, Current": "25,623",
"Liabilities, Non-Current": "4,467",
"Other Assets": "2,960",
"Other Compr. Net Income": "1,597",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,416",
"Other Revenues": "22,777",
"Property and Equipment": "694",
"Research and Development": "85,352",
"Selling, General and Administrative Expense": "23,611"
},
"output_variables": {
"Assets": "113,374",
"Liabilities": "30,090",
"Expenses": "108,963",
"Revenues": "22,777",
"Stockholders Equity": "83,284",
"Net Income": "-88,602",
"Comprehensive Net Income": "-87,804",
"BaseVar": "139,608",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "254%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "656,712",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,798",
"Liabilities, Current": "38,782",
"Liabilities, Non-Current": "4,192",
"Other Assets": "4,752",
"Other Compr. Net Income": "304",
"Other Expenses": "8,468",
"Other Liabilities": "494,540",
"Other Net Income": "-6,693",
"Other Revenues": "15,121",
"Property and Equipment": "906",
"Research and Development": "51,999",
"Selling, General and Administrative Expense": "26,743"
},
"output_variables": {
"Assets": "664,168",
"Liabilities": "537,514",
"Expenses": "87,210",
"Revenues": "15,121",
"Stockholders Equity": "126,654",
"Net Income": "-78,782",
"Comprehensive Net Income": "-78,630",
"BaseVar": "655,505",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
}
},
"top_rated": false,
"trend": -35.0,
"value": 1.727003126791534,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001599298.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001599298.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001599298.svg"
},
{
"company_id": "0000318306",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000318306.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000318306.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000318306.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000318306_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000318306_main_keyfigs.svg",
"name": "Abeona Therapeutics INC",
"rank": 320,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000318306.svg",
"report_text": "The relative strengths and weaknesses of Abeona Therapeutics 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 Abeona Therapeutics INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Abeona Therapeutics INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 81% points.
The company's Economic Capital Ratio, given in the ranking table, is 173%, being 72% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000318306_2023_Abeona_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-12.7",
"Assets": "-71.2",
"Liabilities": "-52.6",
"Stockholders Equity": "-188",
"ECR before LimitedLiability": "-97.9",
"Intangible Assets": "-14.1",
"Property and Equipment": "-10.6",
"Assets, Current": "-55.0",
"Other Liabilities": "-14.9",
"Liabilities, Non-Current": "1.07",
"Liabilities, Current": "-18.1",
"Research and Development": "4.18",
"Expenses": "8.89",
"Revenues": "-8.79",
"Net Income": "14.2",
"Cost of Goods Sold": "1.66",
"Selling, General and Administrative Expense": "2.23",
"Other Revenues": "-8.79",
"Comprehensive Net Income": "14.1",
"Other Net Income": "13.6",
"Economic Capital Ratio": "-173"
},
"2012": {
"Property and Equipment": "-9.51",
"Assets": "-98.4",
"Liabilities": "6.88",
"Stockholders Equity": "-163",
"ECR before LimitedLiability": "-122",
"Assets, Current": "-76.5",
"Intangible Assets": "-14.0",
"Other Assets": "-9.45",
"Liabilities, Current": "0.804",
"Other Liabilities": "4.99",
"Liabilities, Non-Current": "-0.222",
"Selling, General and Administrative Expense": "-2.59",
"Expenses": "6.82",
"Revenues": "-0.161",
"Net Income": "-3.30",
"Research and Development": "4.73",
"Other Expenses": "3.56",
"Cost of Goods Sold": "1.26",
"Other Revenues": "-0.161",
"Comprehensive Net Income": "-3.24",
"Other Net Income": "-12.3",
"Economic Capital Ratio": "-195"
},
"2014": {
"Other Assets": "-7.47",
"Assets": "-18.0",
"Liabilities": "-7.20",
"Stockholders Equity": "-59.9",
"ECR before LimitedLiability": "-93.7",
"Property and Equipment": "-4.55",
"Assets, Current": "-14.1",
"Intangible Assets": "14.4",
"Other Liabilities": "-13.4",
"Liabilities, Current": "6.07",
"Liabilities, Non-Current": "2.88",
"Selling, General and Administrative Expense": "4.35",
"Expenses": "24.8",
"Revenues": "-5.65",
"Net Income": "-14.0",
"Other Expenses": "5.05",
"Research and Development": "11.8",
"Other Revenues": "-5.65",
"Other Net Income": "-60.1",
"Comprehensive Net Income": "-14.0",
"Economic Capital Ratio": "-127"
},
"2015": {
"Property and Equipment": "-2.27",
"Assets": "41.9",
"Liabilities": "30.6",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "117",
"Other Assets": "-4.04",
"Intangible Assets": "55.2",
"Other Liabilities": "-30.0",
"Liabilities, Non-Current": "12.7",
"Liabilities, Current": "43.0",
"Other Expenses": "7.95",
"Expenses": "19.2",
"Revenues": "-11.6",
"Net Income": "13.3",
"Cost of Goods Sold": "1.38",
"Selling, General and Administrative Expense": "-3.68",
"Research and Development": "13.6",
"Other Revenues": "-11.6",
"Other Net Income": "5.56",
"Comprehensive Net Income": "13.4",
"Economic Capital Ratio": "97.6"
},
"2016": {
"Other Assets": "-3.24",
"Assets": "49.9",
"Liabilities": "45.3",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "157",
"Assets, Current": "17.1",
"Property and Equipment": "-1.88",
"Intangible Assets": "30.3",
"Other Liabilities": "11.5",
"Liabilities, Non-Current": "15.1",
"Liabilities, Current": "21.9",
"Research and Development": "11.2",
"Expenses": "23.0",
"Revenues": "-11.3",
"Net Income": "14.4",
"Selling, General and Administrative Expense": "2.72",
"Other Expenses": "7.79",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "14.4",
"Other Net Income": "2.47",
"Economic Capital Ratio": "135"
},
"2017": {
"Other Assets": "-2.19",
"Assets": "39.6",
"Liabilities": "71.8",
"Stockholders Equity": "181",
"ECR before LimitedLiability": "182",
"Intangible Assets": "7.81",
"Assets, Current": "29.8",
"Property and Equipment": "-0.955",
"Liabilities, Current": "40.0",
"Other Liabilities": "22.7",
"Liabilities, Non-Current": "17.7",
"Selling, General and Administrative Expense": "9.30",
"Expenses": "25.9",
"Revenues": "-11.7",
"Net Income": "14.9",
"Research and Development": "8.81",
"Other Expenses": "6.29",
"Cost of Goods Sold": "1.93",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "14.8",
"Economic Capital Ratio": "163"
},
"2018": {
"Assets, Current": "-1.73",
"Assets": "48.0",
"Liabilities": "10.8",
"Stockholders Equity": "83.7",
"ECR before LimitedLiability": "83.5",
"Other Assets": "-6.31",
"Intangible Assets": "60.8",
"Property and Equipment": "2.13",
"Liabilities, Current": "9.20",
"Other Liabilities": "-18.2",
"Liabilities, Non-Current": "18.7",
"Expenses": "13.8",
"Revenues": "-10.8",
"Net Income": "3.52",
"Cost of Goods Sold": "3.10",
"Other Expenses": "4.42",
"Selling, General and Administrative Expense": "6.63",
"Other Revenues": "-10.8",
"Other Net Income": "0.697",
"Comprehensive Net Income": "3.41",
"Economic Capital Ratio": "65.8"
},
"2019": {
"Other Assets": "-3.08",
"Assets": "56.8",
"Liabilities": "24.4",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "114",
"Property and Equipment": "2.91",
"Assets, Current": "13.5",
"Intangible Assets": "34.4",
"Liabilities, Current": "-9.59",
"Other Liabilities": "20.6",
"Liabilities, Non-Current": "13.1",
"Other Expenses": "2.51",
"Expenses": "13.4",
"Revenues": "-12.4",
"Net Income": "0.978",
"Cost of Goods Sold": "3.15",
"Selling, General and Administrative Expense": "8.05",
"Research and Development": "-0.380",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "0.687",
"Economic Capital Ratio": "86.4"
},
"2020": {
"Intangible Assets": "29.5",
"Assets": "10.1",
"Liabilities": "11.8",
"Stockholders Equity": "23.7",
"ECR before LimitedLiability": "23.4",
"Other Assets": "-4.28",
"Property and Equipment": "6.74",
"Assets, Current": "-16.1",
"Liabilities, Non-Current": "14.8",
"Liabilities, Current": "-27.2",
"Other Liabilities": "22.7",
"Selling, General and Administrative Expense": "4.67",
"Expenses": "-10.2",
"Revenues": "-7.07",
"Net Income": "-16.2",
"Cost of Goods Sold": "3.63",
"Research and Development": "4.80",
"Other Expenses": "-22.8",
"Other Revenues": "-7.07",
"Comprehensive Net Income": "-16.2",
"Economic Capital Ratio": "3.83"
},
"2021": {
"Assets, Current": "-68.2",
"Assets": "-64.4",
"Liabilities": "22.8",
"Stockholders Equity": "-71.7",
"ECR before LimitedLiability": "-79.0",
"Other Assets": "-2.39",
"Property and Equipment": "32.6",
"Intangible Assets": "-17.4",
"Liabilities, Current": "4.80",
"Other Liabilities": "17.1",
"Selling, General and Administrative Expense": "-4.99",
"Expenses": "-62.5",
"Revenues": "-14.0",
"Net Income": "-64.3",
"Other Expenses": "-50.8",
"Research and Development": "-13.7",
"Cost of Goods Sold": "5.36",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "-64.4",
"Other Net Income": "12.3",
"Economic Capital Ratio": "-86.7"
},
"2022": {
"Intangible Assets": "-15.4",
"Assets": "-3.79",
"Liabilities": "-52.2",
"Stockholders Equity": "-47.2",
"ECR before LimitedLiability": "-51.7",
"Assets, Current": "7.46",
"Other Assets": "-6.90",
"Property and Equipment": "13.0",
"Other Liabilities": "-81.3",
"Liabilities, Current": "26.2",
"Other Expenses": "16.0",
"Expenses": "4.32",
"Revenues": "-14.0",
"Net Income": "-9.84",
"Selling, General and Administrative Expense": "-1.47",
"Cost of Goods Sold": "4.37",
"Research and Development": "-14.0",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "-13.1",
"Other Compr. Net Income": "-3.38",
"Economic Capital Ratio": "-72.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000318306_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,313",
"Cost of Goods Sold": "0",
"Intangible Assets": "362",
"Liabilities, Current": "12,190",
"Liabilities, Non-Current": "0",
"Other Assets": "59",
"Other Compr. Net Income": "0",
"Other Expenses": "1,466",
"Other Liabilities": "9,201",
"Other Net Income": "5,361",
"Other Revenues": "1,848",
"Property and Equipment": "51",
"Research and Development": "4,200",
"Selling, General and Administrative Expense": "4,075"
},
"output_variables": {
"Assets": "3,785",
"Liabilities": "21,391",
"Expenses": "9,741",
"Revenues": "1,848",
"Stockholders Equity": "-17,606",
"Net Income": "-2,532",
"Comprehensive Net Income": "-2,532",
"BaseVar": "21,063",
"ECR before LimitedLiability": "-325%",
"Economic Capital Ratio": "61%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,681",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,629",
"Liabilities, Non-Current": "0",
"Other Assets": "42",
"Other Compr. Net Income": "0",
"Other Expenses": "686",
"Other Liabilities": "12,177",
"Other Net Income": "-6,216",
"Other Revenues": "4,404",
"Property and Equipment": "7.0",
"Research and Development": "2,010",
"Selling, General and Administrative Expense": "6,024"
},
"output_variables": {
"Assets": "1,730",
"Liabilities": "18,806",
"Expenses": "8,720",
"Revenues": "4,404",
"Stockholders Equity": "-17,076",
"Net Income": "-10,532",
"Comprehensive Net Income": "-10,532",
"BaseVar": "19,938",
"ECR before LimitedLiability": "-465%",
"Economic Capital Ratio": "25%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "11,555",
"Cost of Goods Sold": "0",
"Intangible Assets": "4,991",
"Liabilities, Current": "2,898",
"Liabilities, Non-Current": "0",
"Other Assets": "32",
"Other Compr. Net Income": "0",
"Other Expenses": "11",
"Other Liabilities": "8,868",
"Other Net Income": "-23,647",
"Other Revenues": "925",
"Property and Equipment": "4.0",
"Research and Development": "333",
"Selling, General and Administrative Expense": "3,712"
},
"output_variables": {
"Assets": "16,582",
"Liabilities": "11,766",
"Expenses": "4,056",
"Revenues": "925",
"Stockholders Equity": "4,816",
"Net Income": "-26,778",
"Comprehensive Net Income": "-26,778",
"BaseVar": "28,488",
"ECR before LimitedLiability": "-115%",
"Economic Capital Ratio": "127%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "40,568",
"Cost of Goods Sold": "0",
"Intangible Assets": "39,075",
"Liabilities, Current": "1,477",
"Liabilities, Non-Current": "0",
"Other Assets": "62",
"Other Compr. Net Income": "0",
"Other Expenses": "375",
"Other Liabilities": "10,857",
"Other Net Income": "-23,575",
"Other Revenues": "1,068",
"Property and Equipment": "350",
"Research and Development": "2,770",
"Selling, General and Administrative Expense": "9,704"
},
"output_variables": {
"Assets": "80,055",
"Liabilities": "12,334",
"Expenses": "12,849",
"Revenues": "1,068",
"Stockholders Equity": "67,721",
"Net Income": "-35,356",
"Comprehensive Net Income": "-35,356",
"BaseVar": "64,941",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "331%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "69,421",
"Cost of Goods Sold": "0",
"Intangible Assets": "40,850",
"Liabilities, Current": "8,296",
"Liabilities, Non-Current": "0",
"Other Assets": "66",
"Other Compr. Net Income": "0",
"Other Expenses": "748",
"Other Liabilities": "3,664",
"Other Net Income": "2,685",
"Other Revenues": "852",
"Property and Equipment": "721",
"Research and Development": "12,265",
"Selling, General and Administrative Expense": "13,461"
},
"output_variables": {
"Assets": "111,058",
"Liabilities": "11,960",
"Expenses": "26,474",
"Revenues": "852",
"Stockholders Equity": "99,098",
"Net Income": "-22,936",
"Comprehensive Net Income": "-22,936",
"BaseVar": "76,515",
"ECR before LimitedLiability": "314%",
"Economic Capital Ratio": "378%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "140,592",
"Cost of Goods Sold": "0",
"Intangible Assets": "36,443",
"Liabilities, Current": "5,607",
"Liabilities, Non-Current": "0",
"Other Assets": "357",
"Other Compr. Net Income": "0",
"Other Expenses": "765",
"Other Liabilities": "3,061",
"Other Net Income": "1,015",
"Other Revenues": "824",
"Property and Equipment": "1,374",
"Research and Development": "25,476",
"Selling, General and Administrative Expense": "11,301"
},
"output_variables": {
"Assets": "178,766",
"Liabilities": "8,668",
"Expenses": "37,542",
"Revenues": "824",
"Stockholders Equity": "170,098",
"Net Income": "-35,702",
"Comprehensive Net Income": "-35,702",
"BaseVar": "113,408",
"ECR before LimitedLiability": "358%",
"Economic Capital Ratio": "408%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "88,851",
"Cost of Goods Sold": "0",
"Intangible Assets": "75,508",
"Liabilities, Current": "20,354",
"Liabilities, Non-Current": "0",
"Other Assets": "597",
"Other Compr. Net Income": "0",
"Other Expenses": "1,879",
"Other Liabilities": "20,000",
"Other Net Income": "1,175",
"Other Revenues": "3,505",
"Property and Equipment": "9,443",
"Research and Development": "147,056",
"Selling, General and Administrative Expense": "17,868"
},
"output_variables": {
"Assets": "174,399",
"Liabilities": "40,354",
"Expenses": "166,803",
"Revenues": "3,505",
"Stockholders Equity": "134,045",
"Net Income": "-162,122",
"Comprehensive Net Income": "-162,122",
"BaseVar": "193,118",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "247%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "132,390",
"Cost of Goods Sold": "0",
"Intangible Assets": "68,644",
"Liabilities, Current": "38,701",
"Liabilities, Non-Current": "6,251",
"Other Assets": "9,191",
"Other Compr. Net Income": "0",
"Other Expenses": "37,367",
"Other Liabilities": "0",
"Other Net Income": "504",
"Other Revenues": "1,185",
"Property and Equipment": "13,157",
"Research and Development": "66,171",
"Selling, General and Administrative Expense": "20,614"
},
"output_variables": {
"Assets": "223,382",
"Liabilities": "44,952",
"Expenses": "124,152",
"Revenues": "1,185",
"Stockholders Equity": "178,430",
"Net Income": "-122,462",
"Comprehensive Net Income": "-122,462",
"BaseVar": "197,088",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "302%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "97,742",
"Cost of Goods Sold": "0",
"Intangible Assets": "33,966",
"Liabilities, Current": "41,959",
"Liabilities, Non-Current": "5,260",
"Other Assets": "8,168",
"Other Compr. Net Income": "-10.0",
"Other Expenses": "208,548",
"Other Liabilities": "1,428",
"Other Net Income": "0",
"Other Revenues": "7,276",
"Property and Equipment": "11,322",
"Research and Development": "21,685",
"Selling, General and Administrative Expense": "23,329"
},
"output_variables": {
"Assets": "151,198",
"Liabilities": "48,647",
"Expenses": "253,562",
"Revenues": "7,276",
"Stockholders Equity": "102,551",
"Net Income": "-246,285",
"Comprehensive Net Income": "-246,290",
"BaseVar": "230,347",
"ECR before LimitedLiability": "-23%",
"Economic Capital Ratio": "140%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "55,401",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,384",
"Liabilities, Current": "16,623",
"Liabilities, Non-Current": "7,760",
"Other Assets": "10,462",
"Other Compr. Net Income": "-30",
"Other Expenses": "39,106",
"Other Liabilities": "3,828",
"Other Net Income": "4,488",
"Other Revenues": "7,578",
"Property and Equipment": "12,339",
"Research and Development": "34,984",
"Selling, General and Administrative Expense": "22,943"
},
"output_variables": {
"Assets": "79,586",
"Liabilities": "28,211",
"Expenses": "97,034",
"Revenues": "7,578",
"Stockholders Equity": "51,375",
"Net Income": "-84,967",
"Comprehensive Net Income": "-84,982",
"BaseVar": "108,464",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "188%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "53,099",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,779",
"Liabilities, Non-Current": "5,854",
"Other Assets": "5,374",
"Other Compr. Net Income": "-22,464",
"Other Expenses": "-15,202",
"Other Liabilities": "23,820",
"Other Net Income": "2,598",
"Other Revenues": "2,419",
"Property and Equipment": "5,741",
"Research and Development": "28,287",
"Selling, General and Administrative Expense": "17,994"
},
"output_variables": {
"Assets": "64,214",
"Liabilities": "37,453",
"Expenses": "31,079",
"Revenues": "2,419",
"Stockholders Equity": "26,761",
"Net Income": "-26,062",
"Comprehensive Net Income": "-37,293",
"BaseVar": "80,113",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "181%"
}
}
},
"top_rated": false,
"trend": 40.0,
"value": 1.7268894210030916,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000318306.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000318306.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000318306.svg"
},
{
"company_id": "0001878313",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001878313.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001878313.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001878313_main_keyfigs.svg",
"name": "MAIA Biotechnology Inc",
"rank": 321,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001878313.svg",
"report_text": "The relative strengths and weaknesses of MAIA Biotechnology 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 MAIA Biotechnology Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 32% points.The greatest weakness of MAIA Biotechnology Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 90% points.
The company's Economic Capital Ratio, given in the ranking table, is 173%, being 72% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001878313_2023_MAIA_Biotechnology_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-21.4",
"Assets": "-44.2",
"Liabilities": "32.2",
"Stockholders Equity": "-2.67",
"ECR before LimitedLiability": "-51.7",
"Assets, Current": "16.5",
"Other Assets": "-29.3",
"Property and Equipment": "-11.9",
"Other Liabilities": "30.1",
"Liabilities, Current": "-5.42",
"Liabilities, Non-Current": "31.6",
"Expenses": "-71.0",
"Revenues": "-23.6",
"Net Income": "-87.6",
"Selling, General and Administrative Expense": "-29.3",
"Cost of Goods Sold": "6.26",
"Research and Development": "-48.2",
"Other Revenues": "-23.6",
"Comprehensive Net Income": "-89.7",
"Other Net Income": "3.69",
"Economic Capital Ratio": "-72.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001878313_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "11,808",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,269",
"Liabilities, Non-Current": "0",
"Other Assets": "214",
"Other Compr. Net Income": "-467",
"Other Expenses": "1,099",
"Other Liabilities": "245",
"Other Net Income": "407",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "8,933",
"Selling, General and Administrative Expense": "6,144"
},
"output_variables": {
"Assets": "12,022",
"Liabilities": "3,514",
"Expenses": "16,176",
"Revenues": "0",
"Stockholders Equity": "8,508",
"Net Income": "-15,769",
"Comprehensive Net Income": "-16,003",
"BaseVar": "16,293",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.7259669730684086,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001878313.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001878313.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001878313.svg"
},
{
"company_id": "0001360214",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001360214.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001360214.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001360214.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001360214_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001360214_main_keyfigs.svg",
"name": "Harrow INC",
"rank": 322,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001360214.svg",
"report_text": "The relative strengths and weaknesses of Harrow 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 Harrow INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 32% points.The greatest weakness of Harrow INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 148% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 73% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001360214_2023_Harrow_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-8.93",
"Assets": "-80.9",
"Liabilities": "9.11",
"Stockholders Equity": "-146",
"ECR before LimitedLiability": "-133",
"Intangible Assets": "-12.0",
"Property and Equipment": "-7.38",
"Assets, Current": "-55.5",
"Other Liabilities": "-0.296",
"Liabilities, Current": "13.5",
"Research and Development": "7.01",
"Expenses": "13.6",
"Revenues": "-7.68",
"Net Income": "-7.17",
"Other Expenses": "2.15",
"Cost of Goods Sold": "0.875",
"Selling, General and Administrative Expense": "6.02",
"Other Revenues": "-7.68",
"Comprehensive Net Income": "-7.26",
"Other Net Income": "-21.2",
"Economic Capital Ratio": "-208"
},
"2012": {
"Property and Equipment": "-3.76",
"Assets": "72.7",
"Liabilities": "75.8",
"Stockholders Equity": "199",
"ECR before LimitedLiability": "213",
"Assets, Current": "133",
"Intangible Assets": "-5.44",
"Other Assets": "-3.96",
"Liabilities, Current": "36.8",
"Other Liabilities": "31.6",
"Liabilities, Non-Current": "15.0",
"Selling, General and Administrative Expense": "22.6",
"Expenses": "49.1",
"Revenues": "-22.3",
"Net Income": "-19.8",
"Research and Development": "23.5",
"Cost of Goods Sold": "3.48",
"Other Revenues": "-22.3",
"Comprehensive Net Income": "-19.6",
"Other Net Income": "-48.4",
"Economic Capital Ratio": "140"
},
"2014": {
"Other Assets": "-16.3",
"Assets": "-14.1",
"Liabilities": "63.0",
"Stockholders Equity": "32.1",
"ECR before LimitedLiability": "28.1",
"Property and Equipment": "-5.00",
"Assets, Current": "12.2",
"Intangible Assets": "-3.55",
"Other Liabilities": "22.4",
"Liabilities, Current": "26.5",
"Liabilities, Non-Current": "16.6",
"Selling, General and Administrative Expense": "-60.0",
"Expenses": "-50.9",
"Revenues": "-5.85",
"Net Income": "-53.5",
"Other Expenses": "-25.7",
"Research and Development": "35.4",
"Other Revenues": "-5.85",
"Other Net Income": "3.01",
"Comprehensive Net Income": "-53.3",
"Economic Capital Ratio": "-5.18"
},
"2015": {
"Property and Equipment": "6.69",
"Assets": "-74.1",
"Liabilities": "-12.9",
"Stockholders Equity": "-156",
"ECR before LimitedLiability": "-120",
"Other Assets": "-8.72",
"Intangible Assets": "14.3",
"Assets, Current": "-84.1",
"Other Liabilities": "-16.2",
"Liabilities, Non-Current": "3.65",
"Liabilities, Current": "1.36",
"Other Expenses": "-11.6",
"Expenses": "-9.16",
"Revenues": "8.66",
"Net Income": "-4.31",
"Selling, General and Administrative Expense": "-8.88",
"Research and Development": "14.5",
"Other Revenues": "8.66",
"Other Net Income": "-1.94",
"Comprehensive Net Income": "-4.28",
"Economic Capital Ratio": "-139"
},
"2016": {
"Other Assets": "-11.5",
"Assets": "-92.7",
"Liabilities": "-13.0",
"Stockholders Equity": "-145",
"Assets, Current": "-97.4",
"Property and Equipment": "5.07",
"Intangible Assets": "0.0610",
"Other Liabilities": "-39.8",
"Liabilities, Non-Current": "1.58",
"Research and Development": "6.51",
"Expenses": "-0.433",
"Revenues": "5.12",
"Net Income": "1.80",
"Selling, General and Administrative Expense": "-5.91",
"Other Expenses": "-28.0",
"Cost of Goods Sold": "0.204",
"Other Revenues": "5.12",
"ECR before LimitedLiability": "-81.7",
"Comprehensive Net Income": "1.80",
"Other Net Income": "-0.420",
"Economic Capital Ratio": "-104"
},
"2017": {
"Other Assets": "-0.409",
"Assets": "-116",
"Liabilities": "-0.847",
"Stockholders Equity": "-181",
"Intangible Assets": "-0.272",
"Assets, Current": "-123",
"Property and Equipment": "4.34",
"Liabilities, Current": "3.74",
"ECR before LimitedLiability": "-92.1",
"Other Liabilities": "-80.2",
"Liabilities, Non-Current": "2.35",
"Selling, General and Administrative Expense": "-0.869",
"Expenses": "-0.863",
"Revenues": "12.2",
"Net Income": "6.31",
"Research and Development": "8.05",
"Other Expenses": "-37.9",
"Cost of Goods Sold": "0.390",
"Other Revenues": "12.2",
"Comprehensive Net Income": "6.26",
"Economic Capital Ratio": "-112"
},
"2018": {
"Assets, Current": "-44.0",
"Assets": "-47.7",
"Liabilities": "27.7",
"Stockholders Equity": "-96.7",
"ECR before LimitedLiability": "60.4",
"Intangible Assets": "-7.87",
"Property and Equipment": "5.48",
"Liabilities, Current": "23.8",
"Other Liabilities": "-33.0",
"Liabilities, Non-Current": "33.8",
"Research and Development": "46.0",
"Expenses": "13.9",
"Revenues": "54.7",
"Net Income": "116",
"Cost of Goods Sold": "-24.0",
"Other Expenses": "11.5",
"Selling, General and Administrative Expense": "-16.8",
"Other Revenues": "54.7",
"Other Net Income": "37.5",
"Comprehensive Net Income": "116",
"Economic Capital Ratio": "42.7"
},
"2019": {
"Other Assets": "14.0",
"Assets": "-47.2",
"Liabilities": "16.6",
"Stockholders Equity": "-73.0",
"ECR before LimitedLiability": "43.5",
"Assets, Current": "-47.9",
"Intangible Assets": "-13.3",
"Liabilities, Current": "31.3",
"Other Liabilities": "-25.9",
"Liabilities, Non-Current": "9.56",
"Other Expenses": "6.15",
"Expenses": "8.37",
"Revenues": "63.6",
"Net Income": "83.3",
"Cost of Goods Sold": "-20.7",
"Selling, General and Administrative Expense": "-18.3",
"Research and Development": "44.8",
"Other Revenues": "63.6",
"Comprehensive Net Income": "82.6",
"Other Net Income": "7.91",
"Economic Capital Ratio": "16.3"
},
"2021": {
"Assets, Current": "-108",
"Assets": "-106",
"Liabilities": "-82.9",
"Stockholders Equity": "-194",
"Property and Equipment": "-5.05",
"Intangible Assets": "6.24",
"Liabilities, Current": "7.59",
"Other Liabilities": "-162",
"Liabilities, Non-Current": "6.33",
"Selling, General and Administrative Expense": "-9.88",
"Expenses": "6.42",
"Revenues": "8.84",
"Net Income": "8.78",
"Other Expenses": "6.25",
"Research and Development": "7.03",
"Cost of Goods Sold": "-13.6",
"Other Revenues": "8.84",
"ECR before LimitedLiability": "-120",
"Comprehensive Net Income": "8.77",
"Other Net Income": "-19.2",
"Economic Capital Ratio": "-128"
},
"2022": {
"Intangible Assets": "13.4",
"Assets": "-53.6",
"Liabilities": "-76.9",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "-52.9",
"Assets, Current": "-48.4",
"Other Assets": "-14.6",
"Property and Equipment": "-5.28",
"Other Liabilities": "-148",
"Liabilities, Current": "30.5",
"Liabilities, Non-Current": "15.5",
"Other Expenses": "8.42",
"Expenses": "30.4",
"Revenues": "30.5",
"Net Income": "31.8",
"Cost of Goods Sold": "-11.3",
"Research and Development": "30.6",
"Other Revenues": "30.5",
"Comprehensive Net Income": "31.8",
"Other Net Income": "-11.1",
"Economic Capital Ratio": "-73.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001360214_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "161",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,861",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "15",
"Other Liabilities": "0",
"Other Net Income": "-939",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "161",
"Liabilities": "1,861",
"Expenses": "15",
"Revenues": "0",
"Stockholders Equity": "-1,700",
"Net Income": "-954",
"Comprehensive Net Income": "-954",
"BaseVar": "1,488",
"ECR before LimitedLiability": "-461%",
"Economic Capital Ratio": "26%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "10,693",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "710",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,205",
"Other Liabilities": "0",
"Other Net Income": "-4,179",
"Other Revenues": "0",
"Property and Equipment": "13",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "10,706",
"Liabilities": "710",
"Expenses": "1,205",
"Revenues": "0",
"Stockholders Equity": "9,996",
"Net Income": "-5,384",
"Comprehensive Net Income": "-5,384",
"BaseVar": "8,400",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "9,056",
"Cost of Goods Sold": "0",
"Intangible Assets": "943",
"Liabilities, Current": "1,560",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,483",
"Other Liabilities": "532",
"Other Net Income": "29",
"Other Revenues": "1,660",
"Property and Equipment": "243",
"Research and Development": "237",
"Selling, General and Administrative Expense": "8,087"
},
"output_variables": {
"Assets": "10,242",
"Liabilities": "2,092",
"Expenses": "11,807",
"Revenues": "1,660",
"Stockholders Equity": "8,150",
"Net Income": "-10,118",
"Comprehensive Net Income": "-10,118",
"BaseVar": "12,915",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "249%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5,873",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,601",
"Liabilities, Current": "5,374",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "52,742",
"Other Liabilities": "10,142",
"Other Net Income": "-1,019",
"Other Revenues": "49,982",
"Property and Equipment": "2,657",
"Research and Development": "396",
"Selling, General and Administrative Expense": "17,560"
},
"output_variables": {
"Assets": "14,131",
"Liabilities": "15,516",
"Expenses": "70,698",
"Revenues": "49,982",
"Stockholders Equity": "-1,385",
"Net Income": "-21,735",
"Comprehensive Net Income": "-21,735",
"BaseVar": "75,673",
"ECR before LimitedLiability": "-167%",
"Economic Capital Ratio": "113%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "14,753",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,199",
"Liabilities, Current": "9,905",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "38,760",
"Other Liabilities": "10,910",
"Other Net Income": "-3,259",
"Other Revenues": "71,029",
"Property and Equipment": "7,295",
"Research and Development": "2,450",
"Selling, General and Administrative Expense": "26,895"
},
"output_variables": {
"Assets": "27,247",
"Liabilities": "20,815",
"Expenses": "68,104",
"Revenues": "71,029",
"Stockholders Equity": "6,432",
"Net Income": "-334",
"Comprehensive Net Income": "-334",
"BaseVar": "95,227",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "194%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,806",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,087",
"Liabilities, Current": "5,774",
"Liabilities, Non-Current": "0",
"Other Assets": "3,809",
"Other Compr. Net Income": "0",
"Other Expenses": "24,160",
"Other Liabilities": "15,528",
"Other Net Income": "-1,035",
"Other Revenues": "57,199",
"Property and Equipment": "6,215",
"Research and Development": "490",
"Selling, General and Administrative Expense": "18,403"
},
"output_variables": {
"Assets": "23,917",
"Liabilities": "21,302",
"Expenses": "43,053",
"Revenues": "57,199",
"Stockholders Equity": "2,615",
"Net Income": "13,110",
"Comprehensive Net Income": "13,110",
"BaseVar": "73,253",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "217%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "32,843",
"Cost of Goods Sold": "16,521",
"Intangible Assets": "5,286",
"Liabilities, Current": "11,901",
"Liabilities, Non-Current": "0",
"Other Assets": "4,947",
"Other Compr. Net Income": "0",
"Other Expenses": "-9,725",
"Other Liabilities": "12,799",
"Other Net Income": "121,382",
"Other Revenues": "114,284",
"Property and Equipment": "6,375",
"Research and Development": "656",
"Selling, General and Administrative Expense": "43,924"
},
"output_variables": {
"Assets": "49,451",
"Liabilities": "24,700",
"Expenses": "51,376",
"Revenues": "114,284",
"Stockholders Equity": "24,751",
"Net Income": "184,291",
"Comprehensive Net Income": "184,291",
"BaseVar": "180,597",
"ECR before LimitedLiability": "643%",
"Economic Capital Ratio": "648%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "36,767",
"Cost of Goods Sold": "16,752",
"Intangible Assets": "2,669",
"Liabilities, Current": "12,284",
"Liabilities, Non-Current": "6,338",
"Other Assets": "14,274",
"Other Compr. Net Income": "0",
"Other Expenses": "3,726",
"Other Liabilities": "13,045",
"Other Net Income": "10,540",
"Other Revenues": "92,639",
"Property and Equipment": "5,375",
"Research and Development": "3,928",
"Selling, General and Administrative Expense": "36,233"
},
"output_variables": {
"Assets": "59,085",
"Liabilities": "31,667",
"Expenses": "60,639",
"Revenues": "92,639",
"Stockholders Equity": "27,418",
"Net Income": "42,541",
"Comprehensive Net Income": "42,541",
"BaseVar": "127,285",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "319%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "60,662",
"Cost of Goods Sold": "18,234",
"Intangible Assets": "16,145",
"Liabilities, Current": "9,722",
"Liabilities, Non-Current": "6,012",
"Other Assets": "18,381",
"Other Compr. Net Income": "0",
"Other Expenses": "658",
"Other Liabilities": "71,664",
"Other Net Income": "-12,737",
"Other Revenues": "125,094",
"Property and Equipment": "3,141",
"Research and Development": "12,668",
"Selling, General and Administrative Expense": "47,351"
},
"output_variables": {
"Assets": "98,329",
"Liabilities": "87,398",
"Expenses": "78,911",
"Revenues": "125,094",
"Stockholders Equity": "10,931",
"Net Income": "33,446",
"Comprehensive Net Income": "33,446",
"BaseVar": "201,235",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "198%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "118,260",
"Cost of Goods Sold": "25,775",
"Intangible Assets": "24,057",
"Liabilities, Current": "18,632",
"Liabilities, Non-Current": "7,332",
"Other Assets": "11,575",
"Other Compr. Net Income": "0",
"Other Expenses": "97",
"Other Liabilities": "104,174",
"Other Net Income": "-16,700",
"Other Revenues": "127,389",
"Property and Equipment": "3,486",
"Research and Development": "8,600",
"Selling, General and Administrative Expense": "99,726"
},
"output_variables": {
"Assets": "157,378",
"Liabilities": "130,138",
"Expenses": "134,198",
"Revenues": "127,389",
"Stockholders Equity": "27,240",
"Net Income": "-23,509",
"Comprehensive Net Income": "-23,509",
"BaseVar": "282,901",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "165%"
}
}
},
"top_rated": false,
"trend": 64.0,
"value": 1.7144087688568395,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001360214.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001360214.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001360214.svg"
},
{
"company_id": "0001106644",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001106644.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001106644.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001106644.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001106644_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001106644_main_keyfigs.svg",
"name": "China Pharma Holdings INC",
"rank": 323,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001106644.svg",
"report_text": "The relative strengths and weaknesses of China Pharma 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 China Pharma Holdings INC compared to the market average is the variable Property and Equipment, increasing the Economic Capital Ratio by 49% points.The greatest weakness of China Pharma Holdings INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 122% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 74% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001106644_2023_China_Pharma_Holdings_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Assets": "26.6",
"Liabilities": "85.4",
"Stockholders Equity": "164",
"ECR before LimitedLiability": "271",
"Assets, Current": "14.0",
"Intangible Assets": "-2.21",
"Other Assets": "9.99",
"Liabilities, Current": "38.9",
"Other Liabilities": "39.6",
"Liabilities, Non-Current": "19.2",
"Selling, General and Administrative Expense": "23.4",
"Expenses": "33.5",
"Revenues": "18.3",
"Net Income": "52.8",
"Research and Development": "26.9",
"Other Expenses": "10.2",
"Cost of Goods Sold": "-27.9",
"Other Revenues": "18.3",
"Comprehensive Net Income": "52.9",
"Other Net Income": "2.00",
"Economic Capital Ratio": "197"
},
"2017": {
"Other Assets": "55.4",
"Assets": "16.1",
"Liabilities": "21.3",
"Stockholders Equity": "43.0",
"ECR before LimitedLiability": "66.3",
"Intangible Assets": "-11.3",
"Assets, Current": "-41.5",
"Property and Equipment": "64.4",
"Liabilities, Current": "11.4",
"Other Liabilities": "-8.52",
"Liabilities, Non-Current": "18.3",
"Selling, General and Administrative Expense": "19.8",
"Expenses": "6.45",
"Revenues": "7.47",
"Net Income": "12.9",
"Research and Development": "28.9",
"Other Expenses": "-24.4",
"Cost of Goods Sold": "-16.2",
"Other Revenues": "7.47",
"Comprehensive Net Income": "12.7",
"Economic Capital Ratio": "46.8"
},
"2018": {
"Assets, Current": "-47.7",
"Assets": "8.41",
"Liabilities": "5.87",
"Stockholders Equity": "18.0",
"ECR before LimitedLiability": "55.9",
"Other Assets": "53.5",
"Intangible Assets": "-12.2",
"Property and Equipment": "76.1",
"Liabilities, Current": "-9.31",
"Other Liabilities": "-8.29",
"Liabilities, Non-Current": "22.6",
"Research and Development": "30.7",
"Expenses": "14.9",
"Revenues": "11.8",
"Net Income": "25.8",
"Cost of Goods Sold": "-19.2",
"Other Expenses": "-15.4",
"Selling, General and Administrative Expense": "20.5",
"Other Revenues": "11.8",
"Comprehensive Net Income": "23.1",
"Economic Capital Ratio": "38.2"
},
"2019": {
"Other Assets": "-33.0",
"Assets": "-86.4",
"Liabilities": "0.124",
"Stockholders Equity": "-103",
"Property and Equipment": "77.8",
"Assets, Current": "-126",
"Intangible Assets": "-30.0",
"Liabilities, Current": "-29.8",
"Liabilities, Non-Current": "1.76",
"Other Expenses": "-80.4",
"Expenses": "-38.6",
"Revenues": "1.14",
"Net Income": "-13.5",
"Cost of Goods Sold": "-39.6",
"Selling, General and Administrative Expense": "1.62",
"Research and Development": "4.48",
"Other Revenues": "1.14",
"ECR before LimitedLiability": "-69.8",
"Comprehensive Net Income": "-14.9",
"Other Compr. Net Income": "-0.0107",
"Economic Capital Ratio": "-97.0"
},
"2020": {
"Intangible Assets": "-14.7",
"Assets": "-43.0",
"Liabilities": "-32.9",
"Stockholders Equity": "-84.7",
"ECR before LimitedLiability": "-16.6",
"Other Assets": "-17.6",
"Property and Equipment": "108",
"Assets, Current": "-83.9",
"Liabilities, Non-Current": "29.2",
"Liabilities, Current": "-76.6",
"Other Liabilities": "8.81",
"Selling, General and Administrative Expense": "19.7",
"Expenses": "11.4",
"Revenues": "33.8",
"Net Income": "46.2",
"Cost of Goods Sold": "-36.0",
"Research and Development": "33.6",
"Other Expenses": "-2.19",
"Other Revenues": "33.8",
"Comprehensive Net Income": "48.2",
"Economic Capital Ratio": "-36.2"
},
"2021": {
"Assets, Current": "-86.3",
"Assets": "-55.4",
"Liabilities": "-81.2",
"Stockholders Equity": "-126",
"ECR before LimitedLiability": "-79.2",
"Other Assets": "-24.3",
"Property and Equipment": "64.1",
"Intangible Assets": "-15.9",
"Liabilities, Current": "-62.8",
"Other Liabilities": "-42.7",
"Liabilities, Non-Current": "24.4",
"Selling, General and Administrative Expense": "18.7",
"Expenses": "15.6",
"Revenues": "27.0",
"Net Income": "41.9",
"Other Expenses": "2.61",
"Research and Development": "33.7",
"Cost of Goods Sold": "-36.0",
"Other Revenues": "27.0",
"Comprehensive Net Income": "42.4",
"Economic Capital Ratio": "-86.8"
},
"2022": {
"Intangible Assets": "2.93",
"Assets": "-49.8",
"Liabilities": "-65.3",
"Stockholders Equity": "-107",
"ECR before LimitedLiability": "-53.2",
"Assets, Current": "-91.9",
"Other Assets": "-27.2",
"Property and Equipment": "49.5",
"Other Liabilities": "19.5",
"Liabilities, Current": "-122",
"Liabilities, Non-Current": "26.2",
"Expenses": "23.4",
"Revenues": "29.7",
"Net Income": "30.6",
"Selling, General and Administrative Expense": "23.8",
"Cost of Goods Sold": "-43.5",
"Research and Development": "30.4",
"Other Revenues": "29.7",
"Comprehensive Net Income": "30.5",
"Other Net Income": "-3.46",
"Economic Capital Ratio": "-73.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001106644_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "112,531",
"Cost of Goods Sold": "38,661",
"Intangible Assets": "2,413",
"Liabilities, Current": "14,627",
"Liabilities, Non-Current": "0",
"Other Assets": "39,264",
"Other Compr. Net Income": "-13",
"Other Expenses": "6,770",
"Other Liabilities": "96",
"Other Net Income": "0",
"Other Revenues": "54,649",
"Property and Equipment": "9,032",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,313"
},
"output_variables": {
"Assets": "163,240",
"Liabilities": "14,723",
"Expenses": "48,744",
"Revenues": "54,649",
"Stockholders Equity": "148,517",
"Net Income": "5,905",
"Comprehensive Net Income": "5,898",
"BaseVar": "140,685",
"ECR before LimitedLiability": "370%",
"Economic Capital Ratio": "418%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "12,290",
"Cost of Goods Sold": "10,744",
"Intangible Assets": "399",
"Liabilities, Current": "9,227",
"Liabilities, Non-Current": "0",
"Other Assets": "23,723",
"Other Compr. Net Income": "0",
"Other Expenses": "19,161",
"Other Liabilities": "7,654",
"Other Net Income": "-475",
"Other Revenues": "13,212",
"Property and Equipment": "23,541",
"Research and Development": "90",
"Selling, General and Administrative Expense": "2,020"
},
"output_variables": {
"Assets": "59,953",
"Liabilities": "16,882",
"Expenses": "32,015",
"Revenues": "13,212",
"Stockholders Equity": "43,071",
"Net Income": "-19,278",
"Comprehensive Net Income": "-19,278",
"BaseVar": "61,268",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "299%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "8,747",
"Cost of Goods Sold": "10,356",
"Intangible Assets": "266",
"Liabilities, Current": "10,051",
"Liabilities, Non-Current": "0",
"Other Assets": "17,070",
"Other Compr. Net Income": "-2,122",
"Other Expenses": "10,190",
"Other Liabilities": "5,127",
"Other Net Income": "-413",
"Other Revenues": "12,331",
"Property and Equipment": "19,294",
"Research and Development": "172",
"Selling, General and Administrative Expense": "1,950"
},
"output_variables": {
"Assets": "45,377",
"Liabilities": "15,179",
"Expenses": "22,668",
"Revenues": "12,331",
"Stockholders Equity": "30,199",
"Net Income": "-10,750",
"Comprehensive Net Income": "-11,811",
"BaseVar": "49,045",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "288%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "5,579",
"Cost of Goods Sold": "9,437",
"Intangible Assets": "206",
"Liabilities, Current": "10,045",
"Liabilities, Non-Current": "49",
"Other Assets": "137",
"Other Compr. Net Income": "-1,606",
"Other Expenses": "15,024",
"Other Liabilities": "2,904",
"Other Net Income": "-305",
"Other Revenues": "10,913",
"Property and Equipment": "16,314",
"Research and Development": "390",
"Selling, General and Administrative Expense": "2,291"
},
"output_variables": {
"Assets": "22,235",
"Liabilities": "12,998",
"Expenses": "27,142",
"Revenues": "10,913",
"Stockholders Equity": "9,238",
"Net Income": "-16,534",
"Comprehensive Net Income": "-17,337",
"BaseVar": "37,599",
"ECR before LimitedLiability": "16%",
"Economic Capital Ratio": "157%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,322",
"Cost of Goods Sold": "8,911",
"Intangible Assets": "182",
"Liabilities, Current": "11,404",
"Liabilities, Non-Current": "0",
"Other Assets": "50",
"Other Compr. Net Income": "557",
"Other Expenses": "17,525",
"Other Liabilities": "1,710",
"Other Net Income": "-289",
"Other Revenues": "10,866",
"Property and Equipment": "15,564",
"Research and Development": "1,117",
"Selling, General and Administrative Expense": "1,826"
},
"output_variables": {
"Assets": "21,118",
"Liabilities": "13,113",
"Expenses": "29,379",
"Revenues": "10,866",
"Stockholders Equity": "8,005",
"Net Income": "-18,802",
"Comprehensive Net Income": "-18,523",
"BaseVar": "37,661",
"ECR before LimitedLiability": "-6.3%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "9,093",
"Cost of Goods Sold": "9,295",
"Intangible Assets": "148",
"Liabilities, Current": "10,513",
"Liabilities, Non-Current": "44",
"Other Assets": "128",
"Other Compr. Net Income": "343",
"Other Expenses": "1,619",
"Other Liabilities": "6,074",
"Other Net Income": "-517",
"Other Revenues": "9,632",
"Property and Equipment": "13,281",
"Research and Development": "294",
"Selling, General and Administrative Expense": "1,651"
},
"output_variables": {
"Assets": "22,650",
"Liabilities": "16,632",
"Expenses": "12,859",
"Revenues": "9,632",
"Stockholders Equity": "6,018",
"Net Income": "-3,744",
"Comprehensive Net Income": "-3,573",
"BaseVar": "31,316",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "187%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "5,965",
"Cost of Goods Sold": "8,595",
"Intangible Assets": "1,807",
"Liabilities, Current": "12,739",
"Liabilities, Non-Current": "0",
"Other Assets": "39",
"Other Compr. Net Income": "-780",
"Other Expenses": "1,067",
"Other Liabilities": "755",
"Other Net Income": "-441",
"Other Revenues": "8,091",
"Property and Equipment": "9,973",
"Research and Development": "78",
"Selling, General and Administrative Expense": "1,892"
},
"output_variables": {
"Assets": "17,784",
"Liabilities": "13,494",
"Expenses": "11,633",
"Revenues": "8,091",
"Stockholders Equity": "4,290",
"Net Income": "-3,982",
"Comprehensive Net Income": "-4,372",
"BaseVar": "26,111",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "172%"
}
}
},
"top_rated": false,
"trend": 38.0,
"value": 1.7118037020243801,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001106644.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001106644.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001106644.svg"
},
{
"company_id": "0001659323",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001659323.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001659323.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001659323.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001659323_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001659323_main_keyfigs.svg",
"name": "Iterum Therapeutics plc",
"rank": 324,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001659323.svg",
"report_text": "The relative strengths and weaknesses of Iterum Therapeutics plc 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 Iterum Therapeutics plc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Iterum Therapeutics plc is the variable Liabilities, reducing the Economic Capital Ratio by 56% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 74% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001659323_2023_Iterum_Therapeutics_plc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "69.7",
"Assets": "19.9",
"Liabilities": "22.9",
"Stockholders Equity": "46.2",
"ECR before LimitedLiability": "19.4",
"Other Assets": "-6.08",
"Intangible Assets": "-16.7",
"Property and Equipment": "-6.89",
"Liabilities, Current": "19.5",
"Other Liabilities": "27.0",
"Liabilities, Non-Current": "-24.9",
"Research and Development": "-46.9",
"Expenses": "-20.7",
"Revenues": "-16.5",
"Net Income": "-36.8",
"Cost of Goods Sold": "4.40",
"Other Expenses": "7.81",
"Selling, General and Administrative Expense": "16.6",
"Other Revenues": "-16.5",
"Comprehensive Net Income": "-36.9",
"Economic Capital Ratio": "1.75"
},
"2019": {
"Other Assets": "13.1",
"Assets": "-97.8",
"Liabilities": "-2.04",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-175",
"Property and Equipment": "-8.87",
"Assets, Current": "-93.3",
"Intangible Assets": "-20.6",
"Liabilities, Current": "-1.95",
"Other Liabilities": "0.450",
"Liabilities, Non-Current": "-0.601",
"Other Expenses": "3.85",
"Expenses": "-36.1",
"Revenues": "-9.07",
"Net Income": "-48.7",
"Cost of Goods Sold": "2.01",
"Selling, General and Administrative Expense": "4.72",
"Research and Development": "-51.8",
"Other Revenues": "-9.07",
"Comprehensive Net Income": "-48.9",
"Economic Capital Ratio": "-202"
},
"2020": {
"Intangible Assets": "-11.8",
"Assets": "-58.7",
"Liabilities": "-43.6",
"Stockholders Equity": "-148",
"ECR before LimitedLiability": "-161",
"Other Assets": "8.93",
"Property and Equipment": "-5.14",
"Assets, Current": "-56.2",
"Liabilities, Non-Current": "-12.1",
"Liabilities, Current": "-15.1",
"Other Liabilities": "-3.18",
"Selling, General and Administrative Expense": "3.17",
"Expenses": "6.75",
"Revenues": "-6.76",
"Net Income": "-10.7",
"Cost of Goods Sold": "1.57",
"Other Expenses": "2.62",
"Other Revenues": "-6.76",
"Other Net Income": "-10.8",
"Comprehensive Net Income": "-10.7",
"Economic Capital Ratio": "-181"
},
"2021": {
"Assets, Current": "-15.5",
"Assets": "-47.5",
"Liabilities": "-19.8",
"Stockholders Equity": "-72.8",
"ECR before LimitedLiability": "-100",
"Other Assets": "-18.6",
"Property and Equipment": "-9.43",
"Intangible Assets": "-11.4",
"Liabilities, Current": "17.9",
"Other Liabilities": "-32.1",
"Liabilities, Non-Current": "-6.65",
"Selling, General and Administrative Expense": "9.59",
"Expenses": "26.7",
"Revenues": "-19.3",
"Net Income": "-62.0",
"Other Expenses": "8.35",
"Research and Development": "23.5",
"Other Revenues": "-19.3",
"Comprehensive Net Income": "-62.1",
"Other Net Income": "-83.0",
"Economic Capital Ratio": "-108"
},
"2022": {
"Other Liabilities": "-52.4",
"Liabilities": "-55.5",
"Stockholders Equity": "-42.6",
"ECR before LimitedLiability": "-53.3",
"Liabilities, Current": "20.7",
"Liabilities, Non-Current": "-24.6",
"Other Expenses": "6.70",
"Expenses": "24.9",
"Net Income": "-17.1",
"Selling, General and Administrative Expense": "6.78",
"Cost of Goods Sold": "4.26",
"Research and Development": "6.62",
"Other Revenues": "-16.3",
"Revenues": "-16.3",
"Intangible Assets": "-9.52",
"Other Assets": "-15.9",
"Property and Equipment": "-8.02",
"Assets, Current": "30.3",
"Comprehensive Net Income": "-17.2",
"Other Net Income": "-24.2",
"Economic Capital Ratio": "-73.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001659323_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "92,971",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,219",
"Liabilities, Non-Current": "14,030",
"Other Assets": "4,200",
"Other Compr. Net Income": "0",
"Other Expenses": "472",
"Other Liabilities": "0",
"Other Net Income": "-25",
"Other Revenues": "869",
"Property and Equipment": "700",
"Research and Development": "68,647",
"Selling, General and Administrative Expense": "8,781"
},
"output_variables": {
"Assets": "97,871",
"Liabilities": "26,249",
"Expenses": "77,900",
"Revenues": "869",
"Stockholders Equity": "71,622",
"Net Income": "-77,056",
"Comprehensive Net Income": "-77,056",
"BaseVar": "101,457",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "11,718",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,986",
"Liabilities, Non-Current": "15,003",
"Other Assets": "13,461",
"Other Compr. Net Income": "0",
"Other Expenses": "444",
"Other Liabilities": "0",
"Other Net Income": "-665",
"Other Revenues": "37",
"Property and Equipment": "572",
"Research and Development": "90,774",
"Selling, General and Administrative Expense": "11,284"
},
"output_variables": {
"Assets": "25,751",
"Liabilities": "51,989",
"Expenses": "102,502",
"Revenues": "37",
"Stockholders Equity": "-26,238",
"Net Income": "-103,130",
"Comprehensive Net Income": "-103,130",
"BaseVar": "90,472",
"ECR before LimitedLiability": "-412%",
"Economic Capital Ratio": "36%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "21,472",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "41,698",
"Liabilities, Non-Current": "28,264",
"Other Assets": "10,899",
"Other Compr. Net Income": "0",
"Other Expenses": "743",
"Other Liabilities": "13,389",
"Other Net Income": "-19,137",
"Other Revenues": "0",
"Property and Equipment": "421",
"Research and Development": "21,074",
"Selling, General and Administrative Expense": "11,052"
},
"output_variables": {
"Assets": "32,792",
"Liabilities": "83,351",
"Expenses": "32,869",
"Revenues": "0",
"Stockholders Equity": "-50,559",
"Net Income": "-52,006",
"Comprehensive Net Income": "-52,006",
"BaseVar": "84,074",
"ECR before LimitedLiability": "-279%",
"Economic Capital Ratio": "76%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "83,266",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,435",
"Liabilities, Current": "12,941",
"Liabilities, Non-Current": "10,366",
"Other Assets": "4,717",
"Other Compr. Net Income": "0",
"Other Expenses": "709",
"Other Liabilities": "17,968",
"Other Net Income": "-302,103",
"Other Revenues": "0",
"Property and Equipment": "91",
"Research and Development": "9,938",
"Selling, General and Administrative Expense": "14,742"
},
"output_variables": {
"Assets": "91,509",
"Liabilities": "41,275",
"Expenses": "25,389",
"Revenues": "0",
"Stockholders Equity": "50,234",
"Net Income": "-327,492",
"Comprehensive Net Income": "-327,492",
"BaseVar": "230,138",
"ECR before LimitedLiability": "-328%",
"Economic Capital Ratio": "60%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "62,444",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,719",
"Liabilities, Current": "9,064",
"Liabilities, Non-Current": "11,398",
"Other Assets": "2,601",
"Other Compr. Net Income": "-350",
"Other Expenses": "322",
"Other Liabilities": "18,372",
"Other Net Income": "-35,785",
"Other Revenues": "0",
"Property and Equipment": "69",
"Research and Development": "18,071",
"Selling, General and Administrative Expense": "12,509"
},
"output_variables": {
"Assets": "66,833",
"Liabilities": "38,834",
"Expenses": "30,902",
"Revenues": "0",
"Stockholders Equity": "27,999",
"Net Income": "-66,687",
"Comprehensive Net Income": "-66,862",
"BaseVar": "86,352",
"ECR before LimitedLiability": "-11%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": 50.0,
"value": 1.7105600418652152,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001659323.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001659323.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001659323.svg"
},
{
"company_id": "0000764195",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000764195.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000764195.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000764195.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000764195_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000764195_main_keyfigs.svg",
"name": "VBI Vaccines Inc BC",
"rank": 325,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000764195.svg",
"report_text": "The relative strengths and weaknesses of VBI Vaccines Inc BC 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 VBI Vaccines Inc BC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 35% points.The greatest weakness of VBI Vaccines Inc BC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 75% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 74% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000764195_2023_VBI_Vaccines_Inc_BC.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-4.23",
"Assets": "58.0",
"Liabilities": "12.3",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "114",
"Assets, Current": "-12.3",
"Property and Equipment": "-1.72",
"Intangible Assets": "123",
"Other Liabilities": "22.7",
"Liabilities, Non-Current": "-37.6",
"Liabilities, Current": "22.2",
"Research and Development": "11.7",
"Expenses": "23.7",
"Revenues": "-11.2",
"Net Income": "12.9",
"Selling, General and Administrative Expense": "4.40",
"Other Expenses": "9.92",
"Cost of Goods Sold": "-2.43",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "11.7",
"Economic Capital Ratio": "91.9"
},
"2017": {
"Other Assets": "-5.14",
"Assets": "49.9",
"Liabilities": "27.2",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "113",
"Intangible Assets": "64.0",
"Property and Equipment": "-1.77",
"Liabilities, Current": "17.2",
"Other Liabilities": "27.3",
"Liabilities, Non-Current": "-18.8",
"Selling, General and Administrative Expense": "8.37",
"Expenses": "19.1",
"Revenues": "-11.5",
"Net Income": "8.01",
"Research and Development": "5.64",
"Other Expenses": "7.17",
"Cost of Goods Sold": "-2.07",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "9.54",
"Other Compr. Net Income": "1.54",
"Economic Capital Ratio": "93.6"
},
"2018": {
"Assets, Current": "-19.3",
"Assets": "36.5",
"Liabilities": "4.26",
"Stockholders Equity": "54.3",
"ECR before LimitedLiability": "47.9",
"Other Assets": "-8.64",
"Intangible Assets": "93.1",
"Property and Equipment": "3.08",
"Liabilities, Current": "-2.09",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "-18.3",
"Research and Development": "-3.36",
"Expenses": "6.88",
"Revenues": "-11.8",
"Net Income": "-5.82",
"Other Expenses": "4.71",
"Selling, General and Administrative Expense": "5.53",
"Other Revenues": "-11.8",
"Comprehensive Net Income": "-7.98",
"Other Compr. Net Income": "-2.18",
"Economic Capital Ratio": "30.2"
},
"2019": {
"Other Assets": "-8.27",
"Assets": "45.4",
"Liabilities": "11.1",
"Stockholders Equity": "72.7",
"ECR before LimitedLiability": "76.9",
"Property and Equipment": "6.50",
"Assets, Current": "-20.7",
"Intangible Assets": "106",
"Liabilities, Current": "-25.2",
"Other Liabilities": "21.6",
"Liabilities, Non-Current": "13.0",
"Expenses": "8.09",
"Revenues": "-12.6",
"Net Income": "-4.79",
"Cost of Goods Sold": "-3.39",
"Selling, General and Administrative Expense": "8.23",
"Research and Development": "3.36",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "-3.63",
"Other Compr. Net Income": "1.17",
"Economic Capital Ratio": "49.7"
},
"2020": {
"Intangible Assets": "31.2",
"Assets": "45.4",
"Liabilities": "26.5",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "110",
"Other Assets": "-4.21",
"Property and Equipment": "2.56",
"Assets, Current": "10.6",
"Liabilities, Non-Current": "-16.2",
"Liabilities, Current": "20.1",
"Other Liabilities": "21.6",
"Selling, General and Administrative Expense": "4.58",
"Expenses": "16.8",
"Revenues": "-10.4",
"Net Income": "7.26",
"Cost of Goods Sold": "-2.34",
"Research and Development": "11.0",
"Other Expenses": "3.53",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "7.76",
"Economic Capital Ratio": "90.0"
},
"2021": {
"Assets, Current": "-6.89",
"Assets": "24.9",
"Liabilities": "-16.0",
"Stockholders Equity": "25.3",
"ECR before LimitedLiability": "18.1",
"Other Assets": "-8.56",
"Property and Equipment": "3.68",
"Intangible Assets": "44.1",
"Liabilities, Current": "-4.83",
"Other Liabilities": "20.0",
"Liabilities, Non-Current": "-33.0",
"Selling, General and Administrative Expense": "-2.85",
"Expenses": "8.88",
"Other Expenses": "-2.54",
"Research and Development": "11.7",
"Cost of Goods Sold": "2.67",
"Other Revenues": "-10.7",
"Revenues": "-10.7",
"Economic Capital Ratio": "10.5",
"Other Net Income": "1.99",
"Other Compr. Net Income": "-0.745"
},
"2022": {
"Intangible Assets": "35.3",
"Assets": "-18.6",
"Liabilities": "-45.0",
"Stockholders Equity": "-57.1",
"ECR before LimitedLiability": "-53.4",
"Assets, Current": "-62.4",
"Other Assets": "-20.0",
"Property and Equipment": "9.77",
"Other Liabilities": "27.5",
"Liabilities, Non-Current": "-75.5",
"Expenses": "20.6",
"Revenues": "-17.0",
"Net Income": "-18.5",
"Selling, General and Administrative Expense": "-10.3",
"Cost of Goods Sold": "4.68",
"Research and Development": "29.9",
"Other Revenues": "-17.0",
"Comprehensive Net Income": "-10.0",
"Other Net Income": "-21.1",
"Other Compr. Net Income": "8.95",
"Economic Capital Ratio": "-73.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000764195_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "34,358",
"Cost of Goods Sold": "3,671",
"Intangible Assets": "67,892",
"Liabilities, Current": "7,614",
"Liabilities, Non-Current": "13,409",
"Other Assets": "654",
"Other Compr. Net Income": "-2,233",
"Other Expenses": "-1,456",
"Other Liabilities": "0",
"Other Net Income": "189",
"Other Revenues": "548",
"Property and Equipment": "1,850",
"Research and Development": "9,966",
"Selling, General and Administrative Expense": "11,761"
},
"output_variables": {
"Assets": "104,754",
"Liabilities": "21,023",
"Expenses": "23,942",
"Revenues": "548",
"Stockholders Equity": "83,731",
"Net Income": "-23,205",
"Comprehensive Net Income": "-24,322",
"BaseVar": "76,344",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "337%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "70,426",
"Cost of Goods Sold": "5,193",
"Intangible Assets": "72,310",
"Liabilities, Current": "13,236",
"Liabilities, Non-Current": "12,633",
"Other Assets": "675",
"Other Compr. Net Income": "4,261",
"Other Expenses": "-431",
"Other Liabilities": "0",
"Other Net Income": "736",
"Other Revenues": "865",
"Property and Equipment": "2,245",
"Research and Development": "20,918",
"Selling, General and Administrative Expense": "12,034"
},
"output_variables": {
"Assets": "145,656",
"Liabilities": "25,869",
"Expenses": "37,714",
"Revenues": "865",
"Stockholders Equity": "119,787",
"Net Income": "-36,113",
"Comprehensive Net Income": "-33,982",
"BaseVar": "107,550",
"ECR before LimitedLiability": "265%",
"Economic Capital Ratio": "345%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "61,731",
"Cost of Goods Sold": "4,509",
"Intangible Assets": "66,514",
"Liabilities, Current": "23,377",
"Liabilities, Non-Current": "16,095",
"Other Assets": "835",
"Other Compr. Net Income": "-5,223",
"Other Expenses": "2,632",
"Other Liabilities": "0",
"Other Net Income": "-560",
"Other Revenues": "3,355",
"Property and Equipment": "8,525",
"Research and Development": "38,467",
"Selling, General and Administrative Expense": "20,787"
},
"output_variables": {
"Assets": "137,605",
"Liabilities": "39,472",
"Expenses": "66,395",
"Revenues": "3,355",
"Stockholders Equity": "98,133",
"Net Income": "-63,600",
"Comprehensive Net Income": "-66,212",
"BaseVar": "126,305",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "280%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "46,963",
"Cost of Goods Sold": "8,442",
"Intangible Assets": "62,964",
"Liabilities, Current": "29,757",
"Liabilities, Non-Current": "4,189",
"Other Assets": "2,079",
"Other Compr. Net Income": "-5,218",
"Other Expenses": "37,768",
"Other Liabilities": "0",
"Other Net Income": "-340",
"Other Revenues": "2,471",
"Property and Equipment": "10,195",
"Research and Development": "23,888",
"Selling, General and Administrative Expense": "15,417"
},
"output_variables": {
"Assets": "122,201",
"Liabilities": "33,946",
"Expenses": "85,515",
"Revenues": "2,471",
"Stockholders Equity": "88,255",
"Net Income": "-83,384",
"Comprehensive Net Income": "-85,993",
"BaseVar": "124,845",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "258%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "132,041",
"Cost of Goods Sold": "9,555",
"Intangible Assets": "64,417",
"Liabilities, Current": "17,348",
"Liabilities, Non-Current": "20,319",
"Other Assets": "2,193",
"Other Compr. Net Income": "2,842",
"Other Expenses": "4,061",
"Other Liabilities": "0",
"Other Net Income": "-2.5",
"Other Revenues": "1,136",
"Property and Equipment": "10,721",
"Research and Development": "9,041",
"Selling, General and Administrative Expense": "18,856"
},
"output_variables": {
"Assets": "209,372",
"Liabilities": "37,667",
"Expenses": "41,513",
"Revenues": "1,136",
"Stockholders Equity": "171,705",
"Net Income": "-40,379",
"Comprehensive Net Income": "-38,958",
"BaseVar": "146,266",
"ECR before LimitedLiability": "272%",
"Economic Capital Ratio": "350%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "130,284",
"Cost of Goods Sold": "1,350",
"Intangible Assets": "64,352",
"Liabilities, Current": "32,586",
"Liabilities, Non-Current": "33,808",
"Other Assets": "4,603",
"Other Compr. Net Income": "-182",
"Other Expenses": "2,770",
"Other Liabilities": "0",
"Other Net Income": "2,974",
"Other Revenues": "633",
"Property and Equipment": "11,037",
"Research and Development": "20,848",
"Selling, General and Administrative Expense": "39,524"
},
"output_variables": {
"Assets": "210,276",
"Liabilities": "66,394",
"Expenses": "64,492",
"Revenues": "633",
"Stockholders Equity": "143,882",
"Net Income": "-60,885",
"Comprehensive Net Income": "-60,976",
"BaseVar": "172,476",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "291%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "77,690",
"Cost of Goods Sold": "0",
"Intangible Assets": "60,472",
"Liabilities, Current": "36,942",
"Liabilities, Non-Current": "53,981",
"Other Assets": "4,671",
"Other Compr. Net Income": "-2,740",
"Other Expenses": "15,343",
"Other Liabilities": "0",
"Other Net Income": "2,976",
"Other Revenues": "1,071",
"Property and Equipment": "12,253",
"Research and Development": "14,576",
"Selling, General and Administrative Expense": "76,177"
},
"output_variables": {
"Assets": "155,086",
"Liabilities": "90,923",
"Expenses": "106,095",
"Revenues": "1,071",
"Stockholders Equity": "64,163",
"Net Income": "-102,049",
"Comprehensive Net Income": "-103,419",
"BaseVar": "179,446",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "170%"
}
}
},
"top_rated": false,
"trend": -85.0,
"value": 1.7092439281319805,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000764195.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000764195.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000764195.svg"
},
{
"company_id": "0001041024",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001041024.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001041024.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001041024.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001041024_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001041024_main_keyfigs.svg",
"name": "Rockwell Medical INC",
"rank": 326,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001041024.svg",
"report_text": "The relative strengths and weaknesses of Rockwell Medical 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 Rockwell Medical INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 44% points.The greatest weakness of Rockwell Medical INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 203% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 74% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001041024_2023_Rockwell_Medical_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-20.7",
"Assets": "-95.5",
"Liabilities": "74.1",
"Stockholders Equity": "-100",
"ECR before LimitedLiability": "55.8",
"Intangible Assets": "-30.9",
"Property and Equipment": "-14.1",
"Assets, Current": "-66.4",
"Other Liabilities": "65.4",
"Liabilities, Non-Current": "28.6",
"Liabilities, Current": "13.9",
"Research and Development": "20.0",
"Expenses": "-59.9",
"Revenues": "75.4",
"Net Income": "47.0",
"Other Expenses": "-113",
"Cost of Goods Sold": "9.63",
"Selling, General and Administrative Expense": "38.3",
"Other Revenues": "75.4",
"Comprehensive Net Income": "46.2",
"Economic Capital Ratio": "-19.8"
},
"2012": {
"Property and Equipment": "-19.0",
"Assets": "-159",
"Liabilities": "3.57",
"Stockholders Equity": "-183",
"ECR before LimitedLiability": "-92.1",
"Assets, Current": "-99.6",
"Intangible Assets": "-31.9",
"Other Assets": "-26.8",
"Liabilities, Current": "-5.71",
"Other Liabilities": "4.87",
"Selling, General and Administrative Expense": "13.3",
"Expenses": "-59.2",
"Revenues": "30.5",
"Net Income": "-14.8",
"Research and Development": "-36.4",
"Other Expenses": "-44.3",
"Cost of Goods Sold": "4.74",
"Other Revenues": "30.5",
"Comprehensive Net Income": "-14.4",
"Other Net Income": "2.69",
"Economic Capital Ratio": "-165"
},
"2013": {
"Other Assets": "-11.7",
"Assets": "-152",
"Liabilities": "18.2",
"Stockholders Equity": "-156",
"Intangible Assets": "-23.7",
"Property and Equipment": "-1.06",
"Assets, Current": "-119",
"Liabilities, Non-Current": "2.88",
"Liabilities, Current": "2.18",
"Other Liabilities": "10.1",
"Selling, General and Administrative Expense": "3.29",
"Expenses": "-102",
"Revenues": "21.9",
"Net Income": "-1.08",
"Other Expenses": "-86.8",
"Research and Development": "-29.7",
"Cost of Goods Sold": "0.772",
"Other Revenues": "21.9",
"ECR before LimitedLiability": "-74.8",
"Comprehensive Net Income": "-1.08",
"Economic Capital Ratio": "-103"
},
"2014": {
"Other Assets": "-5.71",
"Assets": "-2.68",
"Liabilities": "102",
"Stockholders Equity": "63.9",
"ECR before LimitedLiability": "159",
"Property and Equipment": "-2.36",
"Assets, Current": "14.9",
"Intangible Assets": "-6.38",
"Other Liabilities": "46.6",
"Liabilities, Current": "49.7",
"Liabilities, Non-Current": "20.5",
"Selling, General and Administrative Expense": "9.52",
"Expenses": "-4.94",
"Revenues": "42.6",
"Net Income": "35.6",
"Cost of Goods Sold": "2.83",
"Other Expenses": "-43.8",
"Research and Development": "24.7",
"Other Revenues": "42.6",
"Comprehensive Net Income": "35.7",
"Economic Capital Ratio": "126"
},
"2015": {
"Property and Equipment": "-2.32",
"Assets": "-7.99",
"Liabilities": "115",
"Stockholders Equity": "47.5",
"ECR before LimitedLiability": "146",
"Other Assets": "-5.04",
"Intangible Assets": "-6.72",
"Assets, Current": "6.78",
"Other Liabilities": "50.9",
"Liabilities, Non-Current": "24.8",
"Liabilities, Current": "57.6",
"Other Expenses": "-52.2",
"Expenses": "-10.8",
"Revenues": "53.1",
"Net Income": "43.4",
"Cost of Goods Sold": "2.63",
"Selling, General and Administrative Expense": "4.82",
"Research and Development": "31.2",
"Other Revenues": "53.1",
"Comprehensive Net Income": "43.0",
"Economic Capital Ratio": "127"
},
"2016": {
"Other Assets": "-4.87",
"Assets": "-9.39",
"Liabilities": "106",
"Stockholders Equity": "45.9",
"ECR before LimitedLiability": "146",
"Assets, Current": "8.73",
"Property and Equipment": "-3.71",
"Intangible Assets": "-8.58",
"Other Liabilities": "45.2",
"Liabilities, Non-Current": "27.4",
"Liabilities, Current": "48.1",
"Research and Development": "35.3",
"Expenses": "-9.32",
"Revenues": "52.4",
"Net Income": "44.9",
"Selling, General and Administrative Expense": "2.91",
"Other Expenses": "-52.6",
"Cost of Goods Sold": "2.80",
"Other Revenues": "52.4",
"Comprehensive Net Income": "44.9",
"Economic Capital Ratio": "123"
},
"2017": {
"Other Assets": "-3.87",
"Assets": "-40.8",
"Liabilities": "140",
"Stockholders Equity": "-23.4",
"ECR before LimitedLiability": "99.1",
"Intangible Assets": "-15.7",
"Assets, Current": "-26.6",
"Property and Equipment": "-4.13",
"Liabilities, Current": "60.1",
"Other Liabilities": "61.6",
"Liabilities, Non-Current": "35.6",
"Selling, General and Administrative Expense": "-1.91",
"Expenses": "-43.5",
"Revenues": "85.6",
"Net Income": "38.0",
"Research and Development": "41.7",
"Other Expenses": "-90.1",
"Cost of Goods Sold": "4.71",
"Other Revenues": "85.6",
"Comprehensive Net Income": "38.6",
"Economic Capital Ratio": "79.5"
},
"2018": {
"Assets, Current": "-78.5",
"Assets": "-106",
"Liabilities": "64.9",
"Stockholders Equity": "-149",
"ECR before LimitedLiability": "-25.9",
"Other Assets": "-23.8",
"Intangible Assets": "-35.5",
"Property and Equipment": "-10.2",
"Liabilities, Current": "42.0",
"Other Liabilities": "50.2",
"Liabilities, Non-Current": "-22.5",
"Research and Development": "62.6",
"Expenses": "-51.2",
"Revenues": "67.4",
"Net Income": "48.0",
"Cost of Goods Sold": "-114",
"Other Expenses": "13.2",
"Selling, General and Administrative Expense": "6.62",
"Other Revenues": "67.4",
"Comprehensive Net Income": "47.8",
"Economic Capital Ratio": "-43.6"
},
"2019": {
"Other Assets": "-29.5",
"Assets": "-134",
"Liabilities": "32.2",
"Stockholders Equity": "-167",
"ECR before LimitedLiability": "-41.0",
"Property and Equipment": "-12.7",
"Assets, Current": "-107",
"Intangible Assets": "-39.8",
"Liabilities, Current": "29.5",
"Other Liabilities": "29.3",
"Liabilities, Non-Current": "-14.4",
"Other Expenses": "-2.22",
"Expenses": "-69.1",
"Revenues": "39.5",
"Net Income": "29.2",
"Cost of Goods Sold": "-125",
"Selling, General and Administrative Expense": "8.59",
"Research and Development": "30.7",
"Other Revenues": "39.5",
"Comprehensive Net Income": "29.1",
"Economic Capital Ratio": "-68.2"
},
"2020": {
"Intangible Assets": "-20.3",
"Assets": "-81.1",
"Liabilities": "18.8",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "-29.6",
"Other Assets": "-14.9",
"Property and Equipment": "-5.38",
"Assets, Current": "-61.0",
"Liabilities, Non-Current": "-74.6",
"Liabilities, Current": "46.5",
"Other Liabilities": "38.3",
"Selling, General and Administrative Expense": "15.6",
"Expenses": "-23.2",
"Revenues": "65.5",
"Net Income": "36.1",
"Cost of Goods Sold": "-69.5",
"Research and Development": "38.1",
"Other Revenues": "65.5",
"Other Net Income": "-1.71",
"Comprehensive Net Income": "36.1",
"Economic Capital Ratio": "-49.1"
},
"2021": {
"Assets, Current": "-125",
"Assets": "-140",
"Liabilities": "-2.68",
"Stockholders Equity": "-248",
"Other Assets": "-1.75",
"Property and Equipment": "-0.854",
"Intangible Assets": "-3.18",
"ECR before LimitedLiability": "-130",
"Other Liabilities": "1.95",
"Liabilities, Non-Current": "-3.46",
"Selling, General and Administrative Expense": "2.30",
"Expenses": "-5.78",
"Revenues": "21.1",
"Net Income": "5.61",
"Other Expenses": "0.438",
"Research and Development": "8.56",
"Cost of Goods Sold": "-68.8",
"Other Revenues": "21.1",
"Comprehensive Net Income": "5.58",
"Other Net Income": "-0.428",
"Economic Capital Ratio": "-138"
},
"2022": {
"Intangible Assets": "-27.1",
"Assets": "-135",
"Liabilities": "30.0",
"Stockholders Equity": "-203",
"ECR before LimitedLiability": "-53.7",
"Assets, Current": "-121",
"Other Assets": "-16.6",
"Property and Equipment": "-7.76",
"Other Liabilities": "29.2",
"Liabilities, Current": "28.2",
"Liabilities, Non-Current": "-6.35",
"Other Expenses": "10.7",
"Expenses": "-39.5",
"Revenues": "43.7",
"Net Income": "34.0",
"Selling, General and Administrative Expense": "27.2",
"Cost of Goods Sold": "-128",
"Research and Development": "32.2",
"Other Revenues": "43.7",
"Comprehensive Net Income": "34.1",
"Economic Capital Ratio": "-74.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001041024_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "25,897",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,755",
"Liabilities, Current": "13,692",
"Liabilities, Non-Current": "0",
"Other Assets": "1,998",
"Other Compr. Net Income": "0",
"Other Expenses": "43,325",
"Other Liabilities": "0",
"Other Net Income": "242",
"Other Revenues": "48,966",
"Property and Equipment": "2,290",
"Research and Development": "17,805",
"Selling, General and Administrative Expense": "9,522"
},
"output_variables": {
"Assets": "31,940",
"Liabilities": "13,692",
"Expenses": "70,653",
"Revenues": "48,966",
"Stockholders Equity": "18,247",
"Net Income": "-21,445",
"Comprehensive Net Income": "-21,445",
"BaseVar": "82,747",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "214%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "13,149",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,587",
"Liabilities, Current": "26,987",
"Liabilities, Non-Current": "0",
"Other Assets": "430",
"Other Compr. Net Income": "281",
"Other Expenses": "43,149",
"Other Liabilities": "0",
"Other Net Income": "241",
"Other Revenues": "49,842",
"Property and Equipment": "1,858",
"Research and Development": "48,272",
"Selling, General and Administrative Expense": "12,684"
},
"output_variables": {
"Assets": "17,025",
"Liabilities": "26,987",
"Expenses": "104,104",
"Revenues": "49,842",
"Stockholders Equity": "-9,962",
"Net Income": "-54,022",
"Comprehensive Net Income": "-53,881",
"BaseVar": "99,240",
"ECR before LimitedLiability": "-344%",
"Economic Capital Ratio": "55%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "31,918",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,420",
"Liabilities, Current": "17,850",
"Liabilities, Non-Current": "0",
"Other Assets": "1,375",
"Other Compr. Net Income": "32",
"Other Expenses": "45,720",
"Other Liabilities": "0",
"Other Net Income": "-1,724",
"Other Revenues": "52,380",
"Property and Equipment": "1,649",
"Research and Development": "39,382",
"Selling, General and Administrative Expense": "14,336"
},
"output_variables": {
"Assets": "36,362",
"Liabilities": "17,850",
"Expenses": "99,439",
"Revenues": "52,380",
"Stockholders Equity": "18,512",
"Net Income": "-48,783",
"Comprehensive Net Income": "-48,767",
"BaseVar": "103,893",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "140%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "94,707",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,253",
"Liabilities, Current": "9,804",
"Liabilities, Non-Current": "0",
"Other Assets": "542",
"Other Compr. Net Income": "-222",
"Other Expenses": "45,644",
"Other Liabilities": "0",
"Other Net Income": "-13,896",
"Other Revenues": "54,227",
"Property and Equipment": "1,497",
"Research and Development": "-14,554",
"Selling, General and Administrative Expense": "21,007"
},
"output_variables": {
"Assets": "98,000",
"Liabilities": "9,804",
"Expenses": "52,096",
"Revenues": "54,227",
"Stockholders Equity": "88,195",
"Net Income": "-11,765",
"Comprehensive Net Income": "-11,876",
"BaseVar": "114,122",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "392%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "84,626",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,086",
"Liabilities, Current": "8,091",
"Liabilities, Non-Current": "0",
"Other Assets": "463",
"Other Compr. Net Income": "-1,366",
"Other Expenses": "46,409",
"Other Liabilities": "0",
"Other Net Income": "-1,199",
"Other Revenues": "55,376",
"Property and Equipment": "1,647",
"Research and Development": "3,886",
"Selling, General and Administrative Expense": "19,534"
},
"output_variables": {
"Assets": "87,822",
"Liabilities": "8,091",
"Expenses": "69,829",
"Revenues": "55,376",
"Stockholders Equity": "79,731",
"Net Income": "-15,652",
"Comprehensive Net Income": "-16,335",
"BaseVar": "111,842",
"ECR before LimitedLiability": "328%",
"Economic Capital Ratio": "388%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "78,509",
"Cost of Goods Sold": "0",
"Intangible Assets": "925",
"Liabilities, Current": "10,146",
"Liabilities, Non-Current": "0",
"Other Assets": "2,328",
"Other Compr. Net Income": "-247",
"Other Expenses": "46,934",
"Other Liabilities": "0",
"Other Net Income": "792",
"Other Revenues": "53,241",
"Property and Equipment": "1,392",
"Research and Development": "6,172",
"Selling, General and Administrative Expense": "22,403"
},
"output_variables": {
"Assets": "83,154",
"Liabilities": "10,146",
"Expenses": "75,509",
"Revenues": "53,241",
"Stockholders Equity": "73,008",
"Net Income": "-21,476",
"Comprehensive Net Income": "-21,599",
"BaseVar": "111,544",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "365%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "48,828",
"Cost of Goods Sold": "0",
"Intangible Assets": "925",
"Liabilities, Current": "9,143",
"Liabilities, Non-Current": "0",
"Other Assets": "6,478",
"Other Compr. Net Income": "1,427",
"Other Expenses": "53,583",
"Other Liabilities": "0",
"Other Net Income": "116",
"Other Revenues": "57,370",
"Property and Equipment": "2,549",
"Research and Development": "6,503",
"Selling, General and Administrative Expense": "24,807"
},
"output_variables": {
"Assets": "58,780",
"Liabilities": "9,143",
"Expenses": "84,893",
"Revenues": "57,370",
"Stockholders Equity": "49,636",
"Net Income": "-27,406",
"Comprehensive Net Income": "-26,693",
"BaseVar": "105,865",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "329%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "46,825",
"Cost of Goods Sold": "64,973",
"Intangible Assets": "921",
"Liabilities, Current": "13,205",
"Liabilities, Non-Current": "12,076",
"Other Assets": "2,174",
"Other Compr. Net Income": "202",
"Other Expenses": "9,985",
"Other Liabilities": "0",
"Other Net Income": "268",
"Other Revenues": "63,557",
"Property and Equipment": "2,638",
"Research and Development": "5,386",
"Selling, General and Administrative Expense": "22,941"
},
"output_variables": {
"Assets": "52,558",
"Liabilities": "25,281",
"Expenses": "103,285",
"Revenues": "63,557",
"Stockholders Equity": "27,277",
"Net Income": "-39,460",
"Comprehensive Net Income": "-39,359",
"BaseVar": "122,576",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "190%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "36,874",
"Cost of Goods Sold": "59,057",
"Intangible Assets": "921",
"Liabilities, Current": "12,374",
"Liabilities, Non-Current": "11,623",
"Other Assets": "4,088",
"Other Compr. Net Income": "-3.2",
"Other Expenses": "8,474",
"Other Liabilities": "0",
"Other Net Income": "385",
"Other Revenues": "61,257",
"Property and Equipment": "2,433",
"Research and Development": "7,354",
"Selling, General and Administrative Expense": "19,649"
},
"output_variables": {
"Assets": "44,316",
"Liabilities": "23,997",
"Expenses": "94,534",
"Revenues": "61,257",
"Stockholders Equity": "20,320",
"Net Income": "-32,892",
"Comprehensive Net Income": "-32,893",
"BaseVar": "112,247",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "69,469",
"Cost of Goods Sold": "59,380",
"Intangible Assets": "921",
"Liabilities, Current": "12,793",
"Liabilities, Non-Current": "30,785",
"Other Assets": "4,716",
"Other Compr. Net Income": "3.8",
"Other Expenses": "8,092",
"Other Liabilities": "0",
"Other Net Income": "-2,039",
"Other Revenues": "62,216",
"Property and Equipment": "2,642",
"Research and Development": "7,169",
"Selling, General and Administrative Expense": "12,199"
},
"output_variables": {
"Assets": "77,748",
"Liabilities": "43,578",
"Expenses": "86,840",
"Revenues": "62,216",
"Stockholders Equity": "34,170",
"Net Income": "-26,663",
"Comprehensive Net Income": "-26,661",
"BaseVar": "136,212",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "213%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "35,288",
"Cost of Goods Sold": "63,909",
"Intangible Assets": "921",
"Liabilities, Current": "20,966",
"Liabilities, Non-Current": "19,186",
"Other Assets": "9,879",
"Other Compr. Net Income": "-4.3",
"Other Expenses": "6,025",
"Other Liabilities": "5,887",
"Other Net Income": "-2,355",
"Other Revenues": "61,925",
"Property and Equipment": "2,486",
"Research and Development": "6,738",
"Selling, General and Administrative Expense": "14,762"
},
"output_variables": {
"Assets": "48,574",
"Liabilities": "46,039",
"Expenses": "91,435",
"Revenues": "61,925",
"Stockholders Equity": "2,535",
"Net Income": "-31,865",
"Comprehensive Net Income": "-31,867",
"BaseVar": "125,167",
"ECR before LimitedLiability": "-56%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "35,310",
"Cost of Goods Sold": "68,356",
"Intangible Assets": "921",
"Liabilities, Current": "17,691",
"Liabilities, Non-Current": "10,169",
"Other Assets": "8,210",
"Other Compr. Net Income": "102",
"Other Expenses": "2,587",
"Other Liabilities": "4,669",
"Other Net Income": "-1,955",
"Other Revenues": "73,025",
"Property and Equipment": "2,194",
"Research and Development": "1,718",
"Selling, General and Administrative Expense": "15,849"
},
"output_variables": {
"Assets": "46,635",
"Liabilities": "32,529",
"Expenses": "88,510",
"Revenues": "73,025",
"Stockholders Equity": "14,106",
"Net Income": "-17,440",
"Comprehensive Net Income": "-17,389",
"BaseVar": "121,378",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "174%"
}
}
},
"top_rated": false,
"trend": 88.0,
"value": 1.7063121948044702,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001041024.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001041024.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001041024.svg"
},
{
"company_id": "0001498382",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001498382.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001498382.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001498382_main_keyfigs.svg",
"name": "Tuhura Biosciences Inc NV",
"rank": 327,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001498382.svg",
"report_text": "The relative strengths and weaknesses of Tuhura Biosciences Inc NV are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tuhura Biosciences Inc NV compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Tuhura Biosciences Inc NV is the variable Net Income, reducing the Economic Capital Ratio by 103% points.
The company's Economic Capital Ratio, given in the ranking table, is 170%, being 74% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001498382_2023_Tuhura_Biosciences_Inc_NV.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "92.8",
"Assets": "-38.0",
"Liabilities": "-18.8",
"Stockholders Equity": "-49.2",
"ECR before LimitedLiability": "-117",
"Intangible Assets": "-14.9",
"Property and Equipment": "-9.06",
"Assets, Current": "-63.9",
"Liabilities, Non-Current": "2.69",
"Liabilities, Current": "10.7",
"Other Liabilities": "-39.4",
"Selling, General and Administrative Expense": "-13.5",
"Expenses": "-8.15",
"Revenues": "-11.9",
"Net Income": "-29.6",
"Other Expenses": "6.95",
"Research and Development": "-2.67",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "-29.6",
"Other Net Income": "-12.8",
"Economic Capital Ratio": "-145"
},
"2016": {
"Other Assets": "-11.8",
"Assets": "-14.7",
"Liabilities": "59.5",
"Stockholders Equity": "18.1",
"ECR before LimitedLiability": "65.9",
"Assets, Current": "26.6",
"Property and Equipment": "-8.51",
"Intangible Assets": "-15.3",
"Other Liabilities": "-7.94",
"Liabilities, Non-Current": "22.0",
"Liabilities, Current": "46.4",
"Research and Development": "-18.0",
"Expenses": "-19.3",
"Revenues": "-21.2",
"Net Income": "5.77",
"Selling, General and Administrative Expense": "-19.0",
"Other Expenses": "15.6",
"Other Revenues": "-21.2",
"Comprehensive Net Income": "5.77",
"Other Net Income": "49.5",
"Economic Capital Ratio": "43.5"
},
"2019": {
"Other Assets": "-10.9",
"Assets": "-39.5",
"Liabilities": "6.46",
"Stockholders Equity": "-16.1",
"ECR before LimitedLiability": "-85.9",
"Property and Equipment": "-6.21",
"Assets, Current": "-10.1",
"Intangible Assets": "-10.3",
"Liabilities, Current": "16.7",
"Other Liabilities": "-15.6",
"Liabilities, Non-Current": "7.65",
"Other Expenses": "4.85",
"Expenses": "-21.4",
"Revenues": "-8.00",
"Net Income": "-45.8",
"Selling, General and Administrative Expense": "-15.7",
"Research and Development": "-10.7",
"Other Revenues": "-8.00",
"Comprehensive Net Income": "-46.6",
"Other Net Income": "2.99",
"Economic Capital Ratio": "-113"
},
"2021": {
"Assets, Current": "-79.6",
"Assets": "-121",
"Liabilities": "21.5",
"Stockholders Equity": "-61.0",
"ECR before LimitedLiability": "-160",
"Other Assets": "-12.9",
"Property and Equipment": "-7.71",
"Intangible Assets": "-17.8",
"Liabilities, Current": "7.82",
"Other Liabilities": "8.41",
"Liabilities, Non-Current": "9.03",
"Selling, General and Administrative Expense": "-16.6",
"Expenses": "-129",
"Revenues": "-12.3",
"Net Income": "-160",
"Other Expenses": "-33.6",
"Research and Development": "-18.1",
"Cost of Goods Sold": "3.18",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-160",
"Economic Capital Ratio": "-168"
},
"2022": {
"Intangible Assets": "-22.0",
"Assets": "-43.2",
"Liabilities": "30.7",
"Stockholders Equity": "9.91",
"ECR before LimitedLiability": "-54.0",
"Assets, Current": "-24.0",
"Other Assets": "9.85",
"Property and Equipment": "-10.6",
"Other Liabilities": "29.4",
"Liabilities, Current": "1.09",
"Liabilities, Non-Current": "29.3",
"Other Expenses": "10.9",
"Expenses": "-83.1",
"Revenues": "-24.1",
"Net Income": "-103",
"Selling, General and Administrative Expense": "-25.0",
"Cost of Goods Sold": "6.40",
"Research and Development": "-76.0",
"Other Revenues": "-24.1",
"Comprehensive Net Income": "-103",
"Economic Capital Ratio": "-74.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001498382_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "249",
"Liabilities, Non-Current": "0",
"Other Assets": "4,319",
"Other Compr. Net Income": "21",
"Other Expenses": "0",
"Other Liabilities": "4,887",
"Other Net Income": "-1,996",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "2,343",
"Selling, General and Administrative Expense": "3,952"
},
"output_variables": {
"Assets": "4,319",
"Liabilities": "5,137",
"Expenses": "6,295",
"Revenues": "0",
"Stockholders Equity": "-818",
"Net Income": "-8,291",
"Comprehensive Net Income": "-8,280",
"BaseVar": "8,884",
"ECR before LimitedLiability": "-213%",
"Economic Capital Ratio": "98%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "6,320",
"Cost of Goods Sold": "0",
"Intangible Assets": "36",
"Liabilities, Current": "627",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "870",
"Other Net Income": "2,651",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,361",
"Selling, General and Administrative Expense": "2,853"
},
"output_variables": {
"Assets": "6,356",
"Liabilities": "1,497",
"Expenses": "6,214",
"Revenues": "0",
"Stockholders Equity": "4,859",
"Net Income": "-3,563",
"Comprehensive Net Income": "-3,563",
"BaseVar": "8,359",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "288%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,025",
"Cost of Goods Sold": "0",
"Intangible Assets": "12",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,070",
"Other Net Income": "350",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,662",
"Selling, General and Administrative Expense": "4,736"
},
"output_variables": {
"Assets": "4,037",
"Liabilities": "2,070",
"Expenses": "8,398",
"Revenues": "0",
"Stockholders Equity": "1,968",
"Net Income": "-8,048",
"Comprehensive Net Income": "-8,048",
"BaseVar": "7,428",
"ECR before LimitedLiability": "-123%",
"Economic Capital Ratio": "125%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "11,793",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,780",
"Liabilities, Non-Current": "0",
"Other Assets": "1,600",
"Other Compr. Net Income": "0",
"Other Expenses": "16,594",
"Other Liabilities": "182",
"Other Net Income": "-132",
"Other Revenues": "0",
"Property and Equipment": "150",
"Research and Development": "11,815",
"Selling, General and Administrative Expense": "9,757"
},
"output_variables": {
"Assets": "13,543",
"Liabilities": "2,962",
"Expenses": "38,166",
"Revenues": "0",
"Stockholders Equity": "10,581",
"Net Income": "-38,298",
"Comprehensive Net Income": "-38,298",
"BaseVar": "27,402",
"ECR before LimitedLiability": "-185%",
"Economic Capital Ratio": "107%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,258",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,990",
"Liabilities, Non-Current": "0",
"Other Assets": "2,600",
"Other Compr. Net Income": "0",
"Other Expenses": "16,286",
"Other Liabilities": "163",
"Other Net Income": "21",
"Other Revenues": "0",
"Property and Equipment": "90",
"Research and Development": "17,170",
"Selling, General and Administrative Expense": "7,956"
},
"output_variables": {
"Assets": "15,948",
"Liabilities": "4,153",
"Expenses": "41,411",
"Revenues": "0",
"Stockholders Equity": "11,795",
"Net Income": "-41,390",
"Comprehensive Net Income": "-41,390",
"BaseVar": "30,766",
"ECR before LimitedLiability": "-156%",
"Economic Capital Ratio": "116%"
}
}
},
"top_rated": false,
"trend": 115.0,
"value": 1.7037828411352733,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001498382.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001498382.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001498382.svg"
},
{
"company_id": "0001538210",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001538210.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001538210.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001538210.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001538210_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001538210_main_keyfigs.svg",
"name": "Neximmune Inc",
"rank": 328,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001538210.svg",
"report_text": "The relative strengths and weaknesses of Neximmune 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 Neximmune Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Neximmune Inc is the variable Net Income, reducing the Economic Capital Ratio by 107% points.
The company's Economic Capital Ratio, given in the ranking table, is 169%, being 75% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001538210_2023_Neximmune_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "38.3",
"Assets": "19.0",
"Liabilities": "69.4",
"Stockholders Equity": "95.2",
"ECR before LimitedLiability": "79.9",
"Other Assets": "-8.04",
"Property and Equipment": "2.35",
"Intangible Assets": "-5.57",
"Liabilities, Current": "24.5",
"Other Liabilities": "25.7",
"Liabilities, Non-Current": "25.5",
"Expenses": "-18.8",
"Revenues": "-12.9",
"Net Income": "-28.2",
"Other Expenses": "6.02",
"Research and Development": "-25.8",
"Cost of Goods Sold": "3.08",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "-28.2",
"Other Net Income": "3.72",
"Economic Capital Ratio": "72.2"
},
"2022": {
"Intangible Assets": "-22.6",
"Assets": "-47.7",
"Liabilities": "30.3",
"Stockholders Equity": "9.62",
"ECR before LimitedLiability": "-54.9",
"Assets, Current": "-18.9",
"Other Assets": "-28.4",
"Property and Equipment": "19.7",
"Other Liabilities": "28.5",
"Liabilities, Current": "6.07",
"Liabilities, Non-Current": "28.4",
"Other Expenses": "11.2",
"Expenses": "-87.4",
"Revenues": "-24.7",
"Net Income": "-107",
"Selling, General and Administrative Expense": "-10.2",
"Cost of Goods Sold": "6.57",
"Research and Development": "-93.1",
"Other Revenues": "-24.7",
"Comprehensive Net Income": "-106",
"Economic Capital Ratio": "-75.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001538210_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "86,281",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,216",
"Liabilities, Non-Current": "0",
"Other Assets": "324",
"Other Compr. Net Income": "3.0",
"Other Expenses": "0",
"Other Liabilities": "56",
"Other Net Income": "2,354",
"Other Revenues": "0",
"Property and Equipment": "4,427",
"Research and Development": "37,456",
"Selling, General and Administrative Expense": "15,799"
},
"output_variables": {
"Assets": "91,032",
"Liabilities": "7,271",
"Expenses": "53,256",
"Revenues": "0",
"Stockholders Equity": "83,761",
"Net Income": "-50,902",
"Comprehensive Net Income": "-50,900",
"BaseVar": "76,958",
"ECR before LimitedLiability": "268%",
"Economic Capital Ratio": "347%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "37,369",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,334",
"Liabilities, Non-Current": "426",
"Other Assets": "1,232",
"Other Compr. Net Income": "-3.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "577",
"Other Revenues": "0",
"Property and Equipment": "4,459",
"Research and Development": "47,148",
"Selling, General and Administrative Expense": "15,934"
},
"output_variables": {
"Assets": "43,060",
"Liabilities": "10,759",
"Expenses": "63,083",
"Revenues": "0",
"Stockholders Equity": "32,300",
"Net Income": "-62,506",
"Comprehensive Net Income": "-62,508",
"BaseVar": "58,741",
"ECR before LimitedLiability": "29%",
"Economic Capital Ratio": "169%"
}
}
},
"top_rated": false,
"trend": -180.0,
"value": 1.6946131651097651,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001538210.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001538210.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001538210.svg"
},
{
"company_id": "0001092662",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001092662.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001092662.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001092662.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001092662_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001092662_main_keyfigs.svg",
"name": "Chembio Diagnostics INC",
"rank": 329,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001092662.svg",
"report_text": "The relative strengths and weaknesses of Chembio Diagnostics 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 Chembio Diagnostics INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Chembio Diagnostics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 140% points.
The company's Economic Capital Ratio, given in the ranking table, is 169%, being 76% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001092662_2023_Chembio_Diagnostics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "13.1",
"Assets": "-6.42",
"Liabilities": "114",
"Stockholders Equity": "39.5",
"ECR before LimitedLiability": "253",
"Intangible Assets": "-5.81",
"Assets, Current": "-8.71",
"Other Liabilities": "57.2",
"Liabilities, Non-Current": "27.7",
"Liabilities, Current": "49.4",
"Research and Development": "17.3",
"Expenses": "23.4",
"Revenues": "94.8",
"Net Income": "121",
"Other Expenses": "-20.3",
"Cost of Goods Sold": "6.21",
"Selling, General and Administrative Expense": "19.8",
"Other Revenues": "94.8",
"Comprehensive Net Income": "120",
"Other Net Income": "3.70",
"Economic Capital Ratio": "177"
},
"2012": {
"Assets": "-24.5",
"Liabilities": "150",
"Stockholders Equity": "15.0",
"ECR before LimitedLiability": "222",
"Assets, Current": "-23.4",
"Intangible Assets": "-10.9",
"Other Assets": "14.6",
"Liabilities, Current": "73.0",
"Other Liabilities": "67.5",
"Liabilities, Non-Current": "34.0",
"Selling, General and Administrative Expense": "21.8",
"Expenses": "-10.5",
"Revenues": "115",
"Net Income": "108",
"Research and Development": "26.2",
"Other Expenses": "-70.6",
"Cost of Goods Sold": "8.12",
"Other Revenues": "115",
"Comprehensive Net Income": "108",
"Other Net Income": "4.01",
"Economic Capital Ratio": "149"
},
"2013": {
"Other Assets": "3.59",
"Assets": "-22.9",
"Liabilities": "143",
"Stockholders Equity": "8.36",
"ECR before LimitedLiability": "160",
"Intangible Assets": "-9.57",
"Assets, Current": "-18.4",
"Liabilities, Non-Current": "28.2",
"Liabilities, Current": "67.7",
"Other Liabilities": "70.8",
"Selling, General and Administrative Expense": "19.4",
"Expenses": "-18.3",
"Revenues": "97.4",
"Net Income": "81.7",
"Other Expenses": "-63.7",
"Research and Development": "17.7",
"Cost of Goods Sold": "5.14",
"Other Revenues": "97.4",
"Comprehensive Net Income": "81.2",
"Other Net Income": "2.72",
"Economic Capital Ratio": "132"
},
"2014": {
"Other Assets": "5.06",
"Assets": "-30.5",
"Liabilities": "105",
"Stockholders Equity": "-36.4",
"ECR before LimitedLiability": "132",
"Property and Equipment": "3.88",
"Assets, Current": "-28.0",
"Intangible Assets": "-11.8",
"Other Liabilities": "55.5",
"Liabilities, Current": "37.5",
"Liabilities, Non-Current": "24.4",
"Selling, General and Administrative Expense": "8.37",
"Expenses": "-17.7",
"Revenues": "91.3",
"Net Income": "75.8",
"Cost of Goods Sold": "3.57",
"Other Expenses": "-54.1",
"Research and Development": "22.8",
"Other Revenues": "91.3",
"Comprehensive Net Income": "76.1",
"Economic Capital Ratio": "99.0"
},
"2015": {
"Property and Equipment": "2.93",
"Assets": "-31.9",
"Liabilities": "136",
"Stockholders Equity": "-48.8",
"ECR before LimitedLiability": "125",
"Other Assets": "14.0",
"Intangible Assets": "-12.1",
"Assets, Current": "-32.5",
"Other Liabilities": "62.7",
"Liabilities, Non-Current": "30.8",
"Liabilities, Current": "64.3",
"Other Expenses": "-50.5",
"Expenses": "-31.5",
"Revenues": "104",
"Net Income": "71.0",
"Cost of Goods Sold": "3.43",
"Selling, General and Administrative Expense": "-0.735",
"Research and Development": "15.1",
"Other Revenues": "104",
"Comprehensive Net Income": "71.2",
"Economic Capital Ratio": "106"
},
"2016": {
"Other Assets": "-10.6",
"Assets": "-47.0",
"Liabilities": "127",
"Stockholders Equity": "-24.6",
"ECR before LimitedLiability": "80.7",
"Assets, Current": "-27.5",
"Intangible Assets": "-19.7",
"Other Liabilities": "52.3",
"Liabilities, Non-Current": "31.3",
"Liabilities, Current": "55.0",
"Research and Development": "9.70",
"Expenses": "-49.4",
"Revenues": "75.4",
"Net Income": "20.9",
"Selling, General and Administrative Expense": "0.294",
"Other Expenses": "-62.8",
"Cost of Goods Sold": "3.63",
"Other Revenues": "75.4",
"Comprehensive Net Income": "20.9",
"Other Net Income": "0.776",
"Economic Capital Ratio": "58.3"
},
"2018": {
"Assets, Current": "-21.9",
"Assets": "-23.3",
"Liabilities": "99.3",
"Stockholders Equity": "-0.919",
"ECR before LimitedLiability": "115",
"Other Assets": "-8.30",
"Intangible Assets": "6.95",
"Liabilities, Current": "39.2",
"Other Liabilities": "34.6",
"Liabilities, Non-Current": "36.9",
"Research and Development": "22.2",
"Expenses": "-12.8",
"Revenues": "67.2",
"Net Income": "53.6",
"Cost of Goods Sold": "-53.6",
"Other Expenses": "10.6",
"Selling, General and Administrative Expense": "6.66",
"Other Revenues": "67.2",
"Other Net Income": "-0.317",
"Comprehensive Net Income": "53.3",
"Economic Capital Ratio": "97.2"
},
"2019": {
"Assets": "-40.2",
"Liabilities": "-10.1",
"Stockholders Equity": "-65.0",
"ECR before LimitedLiability": "10.1",
"Property and Equipment": "7.64",
"Assets, Current": "-50.3",
"Intangible Assets": "9.08",
"Liabilities, Current": "45.4",
"Other Liabilities": "-61.6",
"Other Expenses": "11.9",
"Expenses": "7.45",
"Revenues": "42.3",
"Net Income": "49.1",
"Cost of Goods Sold": "-34.1",
"Selling, General and Administrative Expense": "3.78",
"Research and Development": "28.8",
"Other Revenues": "42.3",
"Comprehensive Net Income": "48.4",
"Other Net Income": "-1.40",
"Other Compr. Net Income": "-0.634",
"Economic Capital Ratio": "-17.0"
},
"2020": {
"Intangible Assets": "9.02",
"Assets": "-56.0",
"Liabilities": "-12.8",
"Stockholders Equity": "-88.8",
"ECR before LimitedLiability": "-32.3",
"Property and Equipment": "17.7",
"Assets, Current": "-67.7",
"Liabilities, Non-Current": "6.07",
"Liabilities, Current": "25.3",
"Other Liabilities": "-46.7",
"Selling, General and Administrative Expense": "-3.51",
"Expenses": "-6.72",
"Revenues": "33.6",
"Net Income": "22.7",
"Cost of Goods Sold": "-33.1",
"Research and Development": "23.3",
"Other Expenses": "8.97",
"Other Revenues": "33.6",
"Other Net Income": "-3.29",
"Comprehensive Net Income": "22.6",
"Economic Capital Ratio": "-51.9"
},
"2021": {
"Assets, Current": "-74.4",
"Assets": "-81.4",
"Liabilities": "-3.10",
"Stockholders Equity": "-134",
"ECR before LimitedLiability": "-59.9",
"Other Assets": "-14.7",
"Property and Equipment": "14.0",
"Intangible Assets": "-13.2",
"Liabilities, Current": "17.7",
"Other Liabilities": "-33.8",
"Liabilities, Non-Current": "11.5",
"Selling, General and Administrative Expense": "-4.00",
"Expenses": "-24.6",
"Revenues": "52.7",
"Net Income": "20.9",
"Research and Development": "25.7",
"Cost of Goods Sold": "-43.6",
"Other Revenues": "52.7",
"Comprehensive Net Income": "20.4",
"Other Net Income": "-3.37",
"Economic Capital Ratio": "-67.6"
},
"2022": {
"Intangible Assets": "-22.8",
"Assets": "-92.2",
"Liabilities": "-16.0",
"Stockholders Equity": "-140",
"ECR before LimitedLiability": "-55.1",
"Assets, Current": "-79.3",
"Other Assets": "-18.3",
"Property and Equipment": "16.6",
"Other Liabilities": "28.3",
"Liabilities, Current": "-73.8",
"Liabilities, Non-Current": "13.3",
"Other Expenses": "5.48",
"Expenses": "-5.92",
"Revenues": "30.1",
"Net Income": "29.1",
"Cost of Goods Sold": "-56.1",
"Research and Development": "28.6",
"Other Revenues": "30.1",
"Comprehensive Net Income": "29.1",
"Other Net Income": "-6.10",
"Economic Capital Ratio": "-75.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001092662_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "8,992",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,858",
"Liabilities, Non-Current": "0",
"Other Assets": "5,432",
"Other Compr. Net Income": "0",
"Other Expenses": "4,865",
"Other Liabilities": "133",
"Other Net Income": "-12",
"Other Revenues": "19,388",
"Property and Equipment": "1,062",
"Research and Development": "4,878",
"Selling, General and Administrative Expense": "3,424"
},
"output_variables": {
"Assets": "15,486",
"Liabilities": "2,991",
"Expenses": "13,167",
"Revenues": "19,388",
"Stockholders Equity": "12,495",
"Net Income": "6,209",
"Comprehensive Net Income": "6,209",
"BaseVar": "25,522",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "411%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "11,009",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,378",
"Liabilities, Non-Current": "0",
"Other Assets": "4,899",
"Other Compr. Net Income": "0",
"Other Expenses": "15,330",
"Other Liabilities": "82",
"Other Net Income": "-1.6",
"Other Revenues": "25,611",
"Property and Equipment": "1,428",
"Research and Development": "4,486",
"Selling, General and Administrative Expense": "4,852"
},
"output_variables": {
"Assets": "17,335",
"Liabilities": "3,461",
"Expenses": "24,668",
"Revenues": "25,611",
"Stockholders Equity": "13,875",
"Net Income": "941",
"Comprehensive Net Income": "941",
"BaseVar": "35,538",
"ECR before LimitedLiability": "300%",
"Economic Capital Ratio": "369%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "18,531",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,309",
"Liabilities, Non-Current": "0",
"Other Assets": "3,978",
"Other Compr. Net Income": "0",
"Other Expenses": "17,736",
"Other Liabilities": "0",
"Other Net Income": "13",
"Other Revenues": "29,550",
"Property and Equipment": "1,978",
"Research and Development": "5,834",
"Selling, General and Administrative Expense": "5,461"
},
"output_variables": {
"Assets": "24,487",
"Liabilities": "4,309",
"Expenses": "29,032",
"Revenues": "29,550",
"Stockholders Equity": "20,177",
"Net Income": "531",
"Comprehensive Net Income": "531",
"BaseVar": "43,695",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "375%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "17,658",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,286",
"Liabilities, Non-Current": "0",
"Other Assets": "4,554",
"Other Compr. Net Income": "0",
"Other Expenses": "15,021",
"Other Liabilities": "0",
"Other Net Income": "3.4",
"Other Revenues": "26,752",
"Property and Equipment": "2,798",
"Research and Development": "4,961",
"Selling, General and Administrative Expense": "9,513"
},
"output_variables": {
"Assets": "25,010",
"Liabilities": "5,286",
"Expenses": "29,495",
"Revenues": "26,752",
"Stockholders Equity": "19,724",
"Net Income": "-2,740",
"Comprehensive Net Income": "-2,740",
"BaseVar": "43,273",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "346%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "12,635",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,155",
"Liabilities, Non-Current": "0",
"Other Assets": "5,807",
"Other Compr. Net Income": "0",
"Other Expenses": "8,124",
"Other Liabilities": "0",
"Other Net Income": "-2.7",
"Other Revenues": "22,576",
"Property and Equipment": "2,374",
"Research and Development": "6,121",
"Selling, General and Administrative Expense": "7,748"
},
"output_variables": {
"Assets": "20,816",
"Liabilities": "3,155",
"Expenses": "21,993",
"Revenues": "22,576",
"Stockholders Equity": "17,662",
"Net Income": "580",
"Comprehensive Net Income": "580",
"BaseVar": "34,271",
"ECR before LimitedLiability": "326%",
"Economic Capital Ratio": "386%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "18,114",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,406",
"Liabilities, Non-Current": "0",
"Other Assets": "752",
"Other Compr. Net Income": "0",
"Other Expenses": "17,220",
"Other Liabilities": "0",
"Other Net Income": "18",
"Other Revenues": "14,108",
"Property and Equipment": "1,709",
"Research and Development": "8,286",
"Selling, General and Administrative Expense": "7,552"
},
"output_variables": {
"Assets": "20,575",
"Liabilities": "3,406",
"Expenses": "33,058",
"Revenues": "14,108",
"Stockholders Equity": "17,170",
"Net Income": "-18,931",
"Comprehensive Net Income": "-18,931",
"BaseVar": "35,582",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "271%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "28,452",
"Cost of Goods Sold": "21,427",
"Intangible Assets": "8,868",
"Liabilities, Current": "6,519",
"Liabilities, Non-Current": "0",
"Other Assets": "718",
"Other Compr. Net Income": "-67",
"Other Expenses": "-10,398",
"Other Liabilities": "1,064",
"Other Net Income": "46",
"Other Revenues": "41,415",
"Property and Equipment": "2,874",
"Research and Development": "8,520",
"Selling, General and Administrative Expense": "13,366"
},
"output_variables": {
"Assets": "40,911",
"Liabilities": "7,583",
"Expenses": "32,915",
"Revenues": "41,415",
"Stockholders Equity": "33,328",
"Net Income": "8,547",
"Comprehensive Net Income": "8,513",
"BaseVar": "61,469",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "392%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "32,224",
"Cost of Goods Sold": "22,440",
"Intangible Assets": "9,787",
"Liabilities, Current": "6,442",
"Liabilities, Non-Current": "6,970",
"Other Assets": "7,785",
"Other Compr. Net Income": "-141",
"Other Expenses": "211",
"Other Liabilities": "18,282",
"Other Net Income": "44",
"Other Revenues": "34,816",
"Property and Equipment": "5,934",
"Research and Development": "8,538",
"Selling, General and Administrative Expense": "30,196"
},
"output_variables": {
"Assets": "55,729",
"Liabilities": "31,694",
"Expenses": "61,384",
"Revenues": "34,816",
"Stockholders Equity": "24,035",
"Net Income": "-26,524",
"Comprehensive Net Income": "-26,594",
"BaseVar": "91,904",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "196%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "39,739",
"Cost of Goods Sold": "23,949",
"Intangible Assets": "9,610",
"Liabilities, Current": "12,351",
"Liabilities, Non-Current": "6,327",
"Other Assets": "6,855",
"Other Compr. Net Income": "-100",
"Other Expenses": "839",
"Other Liabilities": "18,437",
"Other Net Income": "-12,811",
"Other Revenues": "31,816",
"Property and Equipment": "8,688",
"Research and Development": "9,450",
"Selling, General and Administrative Expense": "38,239"
},
"output_variables": {
"Assets": "64,892",
"Liabilities": "37,116",
"Expenses": "72,477",
"Revenues": "31,816",
"Stockholders Equity": "27,776",
"Net Income": "-53,471",
"Comprehensive Net Income": "-53,521",
"BaseVar": "109,606",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "155%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "54,845",
"Cost of Goods Sold": "35,444",
"Intangible Assets": "3,023",
"Liabilities, Current": "15,282",
"Liabilities, Non-Current": "5,976",
"Other Assets": "6,828",
"Other Compr. Net Income": "-668",
"Other Expenses": "8,418",
"Other Liabilities": "17,729",
"Other Net Income": "-2,959",
"Other Revenues": "51,750",
"Property and Equipment": "8,557",
"Research and Development": "12,552",
"Selling, General and Administrative Expense": "36,904"
},
"output_variables": {
"Assets": "73,252",
"Liabilities": "38,987",
"Expenses": "93,318",
"Revenues": "51,750",
"Stockholders Equity": "34,265",
"Net Income": "-44,526",
"Comprehensive Net Income": "-44,860",
"BaseVar": "130,467",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "191%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "48,452",
"Cost of Goods Sold": "39,250",
"Intangible Assets": "0",
"Liabilities, Current": "39,300",
"Liabilities, Non-Current": "5,426",
"Other Assets": "6,005",
"Other Compr. Net Income": "-501",
"Other Expenses": "2,790",
"Other Liabilities": "87",
"Other Net Income": "-2,748",
"Other Revenues": "54,195",
"Property and Equipment": "8,155",
"Research and Development": "8,502",
"Selling, General and Administrative Expense": "23,189"
},
"output_variables": {
"Assets": "62,611",
"Liabilities": "44,813",
"Expenses": "73,730",
"Revenues": "54,195",
"Stockholders Equity": "17,798",
"Net Income": "-22,283",
"Comprehensive Net Income": "-22,533",
"BaseVar": "119,299",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "170%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 1.6920736434696484,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001092662.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001092662.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001092662.svg"
},
{
"company_id": "0001496671",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001496671.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001496671.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001496671.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001496671_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001496671_main_keyfigs.svg",
"name": "Calithera Biosciences Inc",
"rank": 330,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001496671.svg",
"report_text": "The relative strengths and weaknesses of Calithera Biosciences 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 Calithera Biosciences Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Calithera Biosciences Inc is the variable Net Income, reducing the Economic Capital Ratio by 94% points.
The company's Economic Capital Ratio, given in the ranking table, is 166%, being 78% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001496671_2023_Calithera_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-2.23",
"Assets": "41.8",
"Liabilities": "69.7",
"Stockholders Equity": "179",
"ECR before LimitedLiability": "190",
"Assets, Current": "64.6",
"Intangible Assets": "-2.68",
"Other Liabilities": "28.1",
"Liabilities, Current": "36.9",
"Liabilities, Non-Current": "12.5",
"Selling, General and Administrative Expense": "11.5",
"Expenses": "20.1",
"Revenues": "-14.4",
"Net Income": "7.63",
"Cost of Goods Sold": "1.61",
"Other Expenses": "8.60",
"Research and Development": "-1.50",
"Other Revenues": "-14.4",
"Other Net Income": "1.44",
"Comprehensive Net Income": "7.77",
"Economic Capital Ratio": "157"
},
"2015": {
"Property and Equipment": "-1.58",
"Assets": "38.8",
"Liabilities": "74.1",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "132",
"Other Assets": "-1.61",
"Intangible Assets": "-5.50",
"Assets, Current": "61.5",
"Other Liabilities": "30.4",
"Liabilities, Non-Current": "14.8",
"Liabilities, Current": "36.8",
"Other Expenses": "9.90",
"Expenses": "-1.68",
"Revenues": "-15.0",
"Net Income": "-16.6",
"Cost of Goods Sold": "1.57",
"Selling, General and Administrative Expense": "3.85",
"Research and Development": "-17.3",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-16.6",
"Economic Capital Ratio": "113"
},
"2016": {
"Other Assets": "-6.28",
"Assets": "37.5",
"Liabilities": "71.7",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "105",
"Assets, Current": "82.2",
"Property and Equipment": "-3.12",
"Intangible Assets": "-9.47",
"Other Liabilities": "27.0",
"Liabilities, Non-Current": "17.8",
"Liabilities, Current": "32.3",
"Research and Development": "-31.1",
"Expenses": "-18.4",
"Revenues": "-16.0",
"Net Income": "-33.4",
"Other Expenses": "11.4",
"Cost of Goods Sold": "1.92",
"Other Revenues": "-16.0",
"Comprehensive Net Income": "-33.3",
"Other Net Income": "1.06",
"Economic Capital Ratio": "82.5"
},
"2017": {
"Other Assets": "5.24",
"Assets": "36.0",
"Liabilities": "22.2",
"Stockholders Equity": "84.4",
"ECR before LimitedLiability": "107",
"Intangible Assets": "-7.58",
"Assets, Current": "47.0",
"Property and Equipment": "-2.77",
"Liabilities, Current": "-19.5",
"Other Liabilities": "23.6",
"Liabilities, Non-Current": "16.5",
"Selling, General and Administrative Expense": "12.0",
"Expenses": "20.8",
"Revenues": "1.46",
"Net Income": "23.1",
"Other Expenses": "7.39",
"Cost of Goods Sold": "2.07",
"Other Revenues": "1.46",
"Comprehensive Net Income": "22.9",
"Other Net Income": "0.810",
"Economic Capital Ratio": "87.4"
},
"2018": {
"Assets, Current": "54.0",
"Assets": "22.3",
"Liabilities": "69.3",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "123",
"Other Assets": "-5.48",
"Intangible Assets": "-7.79",
"Property and Equipment": "-2.84",
"Liabilities, Current": "24.2",
"Other Liabilities": "26.6",
"Liabilities, Non-Current": "25.2",
"Other Revenues": "2.45",
"Revenues": "2.45",
"Net Income": "3.28",
"Cost of Goods Sold": "3.93",
"Comprehensive Net Income": "3.21",
"Research and Development": "-25.8",
"Other Net Income": "1.92",
"Other Expenses": "7.44",
"Selling, General and Administrative Expense": "13.0",
"Economic Capital Ratio": "105"
},
"2019": {
"Other Assets": "-3.48",
"Assets": "45.0",
"Liabilities": "50.2",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "109",
"Property and Equipment": "-3.64",
"Assets, Current": "81.4",
"Intangible Assets": "-8.11",
"Liabilities, Current": "17.5",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "11.8",
"Other Expenses": "7.59",
"Expenses": "-3.49",
"Revenues": "-13.0",
"Net Income": "-16.3",
"Cost of Goods Sold": "3.65",
"Selling, General and Administrative Expense": "9.85",
"Research and Development": "-24.4",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "-16.6",
"Economic Capital Ratio": "81.9"
},
"2020": {
"Intangible Assets": "-9.49",
"Assets": "17.9",
"Liabilities": "52.0",
"Stockholders Equity": "72.2",
"ECR before LimitedLiability": "51.2",
"Other Assets": "-3.97",
"Property and Equipment": "-4.07",
"Assets, Current": "44.7",
"Liabilities, Non-Current": "13.8",
"Liabilities, Current": "13.4",
"Other Liabilities": "26.9",
"Selling, General and Administrative Expense": "3.11",
"Expenses": "-24.8",
"Revenues": "-14.0",
"Net Income": "-37.5",
"Cost of Goods Sold": "3.61",
"Research and Development": "-38.0",
"Other Expenses": "7.04",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "-37.5",
"Economic Capital Ratio": "31.7"
},
"2021": {
"Assets, Current": "-77.5",
"Assets": "-118",
"Liabilities": "9.83",
"Stockholders Equity": "-98.6",
"Other Assets": "-23.2",
"Property and Equipment": "-0.429",
"Intangible Assets": "-17.8",
"Liabilities, Current": "1.24",
"Other Liabilities": "3.34",
"Liabilities, Non-Current": "2.40",
"Selling, General and Administrative Expense": "-0.117",
"Expenses": "-130",
"Revenues": "-0.299",
"Net Income": "-135",
"Other Expenses": "-82.2",
"Research and Development": "-46.4",
"Cost of Goods Sold": "0.434",
"Other Revenues": "-0.299",
"ECR before LimitedLiability": "-127",
"Comprehensive Net Income": "-135",
"Economic Capital Ratio": "-135"
},
"2022": {
"Intangible Assets": "-23.1",
"Assets": "-56.6",
"Liabilities": "26.8",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "-58.1",
"Assets, Current": "-12.8",
"Other Assets": "-22.6",
"Property and Equipment": "-8.69",
"Other Liabilities": "25.3",
"Liabilities, Non-Current": "25.3",
"Other Expenses": "11.4",
"Expenses": "-82.1",
"Revenues": "-25.2",
"Net Income": "-93.9",
"Selling, General and Administrative Expense": "-22.6",
"Cost of Goods Sold": "6.69",
"Research and Development": "-77.8",
"Other Revenues": "-25.2",
"Comprehensive Net Income": "-93.7",
"Other Net Income": "11.2",
"Economic Capital Ratio": "-78.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001496671_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "103,863",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,121",
"Liabilities, Non-Current": "13",
"Other Assets": "46",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "270",
"Other Net Income": "0",
"Other Revenues": "9.0",
"Property and Equipment": "861",
"Research and Development": "16,367",
"Selling, General and Administrative Expense": "5,354"
},
"output_variables": {
"Assets": "104,770",
"Liabilities": "4,404",
"Expenses": "21,721",
"Revenues": "9.0",
"Stockholders Equity": "100,366",
"Net Income": "-21,712",
"Comprehensive Net Income": "-21,712",
"BaseVar": "65,452",
"ECR before LimitedLiability": "361%",
"Economic Capital Ratio": "411%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "72,495",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,833",
"Liabilities, Non-Current": "0",
"Other Assets": "2,324",
"Other Compr. Net Income": "-69",
"Other Expenses": "0",
"Other Liabilities": "129",
"Other Net Income": "175",
"Other Revenues": "0",
"Property and Equipment": "931",
"Research and Development": "23,748",
"Selling, General and Administrative Expense": "9,071"
},
"output_variables": {
"Assets": "75,750",
"Liabilities": "3,962",
"Expenses": "32,819",
"Revenues": "0",
"Stockholders Equity": "71,788",
"Net Income": "-32,644",
"Comprehensive Net Income": "-32,678",
"BaseVar": "56,388",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "376%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "53,561",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,453",
"Liabilities, Non-Current": "0",
"Other Assets": "336",
"Other Compr. Net Income": "56",
"Other Expenses": "0",
"Other Liabilities": "437",
"Other Net Income": "330",
"Other Revenues": "0",
"Property and Equipment": "899",
"Research and Development": "27,748",
"Selling, General and Administrative Expense": "10,586"
},
"output_variables": {
"Assets": "54,796",
"Liabilities": "4,890",
"Expenses": "38,334",
"Revenues": "0",
"Stockholders Equity": "49,906",
"Net Income": "-38,004",
"Comprehensive Net Income": "-37,976",
"BaseVar": "49,203",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "327%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "167,667",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "39,027",
"Liabilities, Non-Current": "0",
"Other Assets": "23,029",
"Other Compr. Net Income": "56",
"Other Expenses": "0",
"Other Liabilities": "3,121",
"Other Net Income": "9,489",
"Other Revenues": "25,955",
"Property and Equipment": "1,759",
"Research and Development": "66,346",
"Selling, General and Administrative Expense": "15,573"
},
"output_variables": {
"Assets": "192,455",
"Liabilities": "42,148",
"Expenses": "81,919",
"Revenues": "25,955",
"Stockholders Equity": "150,307",
"Net Income": "-46,475",
"Comprehensive Net Income": "-46,447",
"BaseVar": "176,011",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "329%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "140,252",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,881",
"Liabilities, Non-Current": "0",
"Other Assets": "1,009",
"Other Compr. Net Income": "-257",
"Other Expenses": "0",
"Other Liabilities": "1,130",
"Other Net Income": "3,810",
"Other Revenues": "22,716",
"Property and Equipment": "1,464",
"Research and Development": "176,784",
"Selling, General and Administrative Expense": "14,536"
},
"output_variables": {
"Assets": "142,725",
"Liabilities": "16,011",
"Expenses": "191,320",
"Revenues": "22,716",
"Stockholders Equity": "126,714",
"Net Income": "-164,794",
"Comprehensive Net Income": "-164,923",
"BaseVar": "188,420",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "261%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "159,796",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,624",
"Liabilities, Non-Current": "6,718",
"Other Assets": "7,980",
"Other Compr. Net Income": "156",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "454",
"Other Revenues": "3,708",
"Property and Equipment": "992",
"Research and Development": "97,365",
"Selling, General and Administrative Expense": "22,232"
},
"output_variables": {
"Assets": "168,768",
"Liabilities": "26,342",
"Expenses": "119,598",
"Revenues": "3,708",
"Stockholders Equity": "142,426",
"Net Income": "-115,436",
"Comprehensive Net Income": "-115,358",
"BaseVar": "159,513",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "302%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "118,703",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,401",
"Liabilities, Non-Current": "4,815",
"Other Assets": "6,194",
"Other Compr. Net Income": "41",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,234",
"Property and Equipment": "690",
"Research and Development": "63,274",
"Selling, General and Administrative Expense": "29,034"
},
"output_variables": {
"Assets": "125,587",
"Liabilities": "23,216",
"Expenses": "92,308",
"Revenues": "1,234",
"Stockholders Equity": "102,371",
"Net Income": "-91,074",
"Comprehensive Net Income": "-91,053",
"BaseVar": "121,193",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "287%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "61,452",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,006",
"Liabilities, Non-Current": "1,666",
"Other Assets": "2,748",
"Other Compr. Net Income": "-17",
"Other Expenses": "50,875",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "10,042",
"Property and Equipment": "556",
"Research and Development": "21,765",
"Selling, General and Administrative Expense": "21,596"
},
"output_variables": {
"Assets": "64,756",
"Liabilities": "15,672",
"Expenses": "94,235",
"Revenues": "10,042",
"Stockholders Equity": "49,084",
"Net Income": "-84,194",
"Comprehensive Net Income": "-84,202",
"BaseVar": "92,361",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "194%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "26,624",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,390",
"Liabilities, Non-Current": "136",
"Other Assets": "1,618",
"Other Compr. Net Income": "-1.1",
"Other Expenses": "49,930",
"Other Liabilities": "758",
"Other Net Income": "2,282",
"Other Revenues": "783",
"Property and Equipment": "434",
"Research and Development": "-44,290",
"Selling, General and Administrative Expense": "4,016"
},
"output_variables": {
"Assets": "28,676",
"Liabilities": "8,284",
"Expenses": "9,656",
"Revenues": "783",
"Stockholders Equity": "20,392",
"Net Income": "-6,591",
"Comprehensive Net Income": "-6,591",
"BaseVar": "24,841",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "306%"
}
}
},
"top_rated": false,
"trend": 66.0,
"value": 1.6628544751374204,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001496671.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001496671.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001496671.svg"
},
{
"company_id": "0000886744",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000886744.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000886744.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000886744.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000886744_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000886744_main_keyfigs.svg",
"name": "Geron CORP",
"rank": 331,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000886744.svg",
"report_text": "The relative strengths and weaknesses of Geron 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 Geron CORP compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 21% points.The greatest weakness of Geron CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 52% points.
The company's Economic Capital Ratio, given in the ranking table, is 162%, being 83% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000886744_2023_Geron_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "18.8",
"Assets": "67.3",
"Liabilities": "68.4",
"Stockholders Equity": "174",
"ECR before LimitedLiability": "182",
"Intangible Assets": "-7.84",
"Property and Equipment": "-4.27",
"Assets, Current": "58.9",
"Other Liabilities": "30.7",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "29.6",
"Research and Development": "-23.3",
"Expenses": "-7.96",
"Revenues": "-23.8",
"Net Income": "-31.0",
"Other Expenses": "5.07",
"Cost of Goods Sold": "3.33",
"Selling, General and Administrative Expense": "6.79",
"Other Revenues": "-23.8",
"Comprehensive Net Income": "-31.3",
"Economic Capital Ratio": "106"
},
"2012": {
"Property and Equipment": "-5.67",
"Assets": "62.8",
"Liabilities": "64.4",
"Stockholders Equity": "153",
"ECR before LimitedLiability": "160",
"Assets, Current": "133",
"Intangible Assets": "-9.63",
"Other Assets": "-6.54",
"Liabilities, Current": "18.7",
"Other Liabilities": "33.5",
"Liabilities, Non-Current": "15.7",
"Selling, General and Administrative Expense": "2.64",
"Expenses": "-13.5",
"Revenues": "-18.8",
"Net Income": "-30.2",
"Research and Development": "-32.3",
"Other Expenses": "12.5",
"Cost of Goods Sold": "4.07",
"Other Revenues": "-18.8",
"Comprehensive Net Income": "-29.9",
"Economic Capital Ratio": "87.0"
},
"2013": {
"Other Assets": "-5.76",
"Assets": "47.9",
"Liabilities": "69.6",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "118",
"Intangible Assets": "-7.63",
"Property and Equipment": "-4.37",
"Assets, Current": "97.4",
"Liabilities, Non-Current": "13.6",
"Liabilities, Current": "25.0",
"Other Liabilities": "36.1",
"Selling, General and Administrative Expense": "-4.60",
"Expenses": "-11.1",
"Revenues": "-16.4",
"Net Income": "-26.8",
"Other Expenses": "8.67",
"Research and Development": "-17.8",
"Cost of Goods Sold": "2.60",
"Other Revenues": "-16.4",
"Comprehensive Net Income": "-27.1",
"Economic Capital Ratio": "89.6"
},
"2014": {
"Other Assets": "6.34",
"Assets": "59.1",
"Liabilities": "-4.06",
"Stockholders Equity": "88.8",
"ECR before LimitedLiability": "103",
"Property and Equipment": "-2.98",
"Assets, Current": "68.4",
"Intangible Assets": "-6.62",
"Other Liabilities": "23.2",
"Liabilities, Current": "-42.1",
"Liabilities, Non-Current": "9.80",
"Selling, General and Administrative Expense": "6.73",
"Expenses": "21.6",
"Revenues": "-12.7",
"Net Income": "11.0",
"Other Expenses": "7.88",
"Research and Development": "5.43",
"Other Revenues": "-12.7",
"Other Net Income": "2.24",
"Comprehensive Net Income": "11.1",
"Economic Capital Ratio": "70.2"
},
"2015": {
"Property and Equipment": "-0.829",
"Assets": "11.6",
"Liabilities": "93.7",
"Stockholders Equity": "146",
"ECR before LimitedLiability": "194",
"Other Assets": "5.26",
"Intangible Assets": "-1.88",
"Assets, Current": "8.75",
"Other Liabilities": "39.3",
"Liabilities, Non-Current": "18.9",
"Liabilities, Current": "50.0",
"Other Expenses": "10.1",
"Expenses": "26.1",
"Revenues": "18.3",
"Net Income": "43.3",
"Cost of Goods Sold": "1.81",
"Selling, General and Administrative Expense": "5.08",
"Research and Development": "9.59",
"Other Revenues": "18.3",
"Comprehensive Net Income": "43.4",
"Economic Capital Ratio": "175"
},
"2016": {
"Other Assets": "3.82",
"Assets": "39.0",
"Liabilities": "70.3",
"Stockholders Equity": "161",
"ECR before LimitedLiability": "176",
"Assets, Current": "45.3",
"Property and Equipment": "-1.90",
"Intangible Assets": "-3.81",
"Other Liabilities": "28.9",
"Liabilities, Non-Current": "17.3",
"Liabilities, Current": "32.4",
"Research and Development": "7.32",
"Expenses": "18.7",
"Revenues": "-6.17",
"Net Income": "13.0",
"Selling, General and Administrative Expense": "0.335",
"Other Expenses": "9.54",
"Cost of Goods Sold": "1.63",
"Other Revenues": "-6.17",
"Comprehensive Net Income": "13.0",
"Economic Capital Ratio": "154"
},
"2017": {
"Other Assets": "4.96",
"Assets": "41.4",
"Liabilities": "72.5",
"Stockholders Equity": "166",
"ECR before LimitedLiability": "163",
"Intangible Assets": "-4.07",
"Assets, Current": "45.6",
"Property and Equipment": "-1.88",
"Liabilities, Current": "31.2",
"Other Liabilities": "31.8",
"Liabilities, Non-Current": "18.2",
"Selling, General and Administrative Expense": "-3.95",
"Expenses": "15.6",
"Revenues": "-10.2",
"Net Income": "5.35",
"Research and Development": "10.2",
"Other Expenses": "7.25",
"Cost of Goods Sold": "2.07",
"Other Revenues": "-10.2",
"Comprehensive Net Income": "5.15",
"Economic Capital Ratio": "144"
},
"2018": {
"Assets, Current": "38.9",
"Assets": "34.5",
"Liabilities": "74.9",
"Stockholders Equity": "179",
"ECR before LimitedLiability": "188",
"Other Assets": "2.60",
"Intangible Assets": "-2.49",
"Property and Equipment": "-1.17",
"Liabilities, Current": "35.9",
"Other Liabilities": "26.4",
"Liabilities, Non-Current": "22.5",
"Research and Development": "13.2",
"Expenses": "26.6",
"Revenues": "-9.50",
"Net Income": "17.9",
"Cost of Goods Sold": "3.09",
"Other Expenses": "5.73",
"Selling, General and Administrative Expense": "4.95",
"Other Revenues": "-9.50",
"Comprehensive Net Income": "17.8",
"Economic Capital Ratio": "170"
},
"2019": {
"Other Assets": "8.11",
"Assets": "48.4",
"Liabilities": "40.8",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "117",
"Property and Equipment": "-3.55",
"Assets, Current": "56.0",
"Intangible Assets": "-7.19",
"Liabilities, Current": "-5.37",
"Other Liabilities": "22.4",
"Liabilities, Non-Current": "24.7",
"Other Expenses": "7.06",
"Expenses": "6.05",
"Revenues": "-10.9",
"Net Income": "-4.91",
"Cost of Goods Sold": "3.42",
"Selling, General and Administrative Expense": "5.54",
"Research and Development": "-9.94",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "-5.12",
"Economic Capital Ratio": "90.0"
},
"2020": {
"Intangible Assets": "-5.62",
"Assets": "43.8",
"Liabilities": "16.7",
"Stockholders Equity": "86.0",
"ECR before LimitedLiability": "87.3",
"Other Assets": "26.4",
"Property and Equipment": "-2.59",
"Assets, Current": "22.5",
"Liabilities, Non-Current": "-16.9",
"Liabilities, Current": "11.1",
"Other Liabilities": "21.4",
"Selling, General and Administrative Expense": "5.87",
"Expenses": "12.4",
"Revenues": "-11.1",
"Net Income": "2.79",
"Cost of Goods Sold": "2.64",
"Other Expenses": "4.84",
"Other Revenues": "-11.1",
"Other Net Income": "1.55",
"Comprehensive Net Income": "2.74",
"Economic Capital Ratio": "67.7"
},
"2021": {
"Assets, Current": "8.22",
"Assets": "2.55",
"Liabilities": "-39.4",
"Stockholders Equity": "-26.7",
"ECR before LimitedLiability": "-39.0",
"Other Assets": "13.1",
"Property and Equipment": "-5.06",
"Intangible Assets": "-11.7",
"Liabilities, Current": "-11.2",
"Other Liabilities": "21.6",
"Liabilities, Non-Current": "-51.5",
"Selling, General and Administrative Expense": "5.57",
"Expenses": "-2.31",
"Revenues": "-12.7",
"Net Income": "-13.6",
"Other Expenses": "4.59",
"Research and Development": "-15.4",
"Cost of Goods Sold": "3.29",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "-13.7",
"Economic Capital Ratio": "-46.6"
},
"2022": {
"Intangible Assets": "-16.5",
"Assets": "-8.65",
"Liabilities": "-49.3",
"Stockholders Equity": "-50.6",
"ECR before LimitedLiability": "-62.3",
"Assets, Current": "21.4",
"Other Assets": "-15.5",
"Property and Equipment": "-8.10",
"Other Liabilities": "21.1",
"Liabilities, Current": "-51.9",
"Liabilities, Non-Current": "-25.5",
"Other Expenses": "3.39",
"Expenses": "-8.02",
"Revenues": "-17.1",
"Net Income": "-23.5",
"Selling, General and Administrative Expense": "3.88",
"Cost of Goods Sold": "4.59",
"Research and Development": "-19.4",
"Other Revenues": "-17.1",
"Comprehensive Net Income": "-23.4",
"Economic Capital Ratio": "-82.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000886744_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "125,625",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,444",
"Liabilities, Non-Current": "0",
"Other Assets": "33,181",
"Other Compr. Net Income": "0",
"Other Expenses": "5,686",
"Other Liabilities": "0",
"Other Net Income": "-1,524",
"Other Revenues": "3,462",
"Property and Equipment": "1,241",
"Research and Development": "69,316",
"Selling, General and Administrative Expense": "23,789"
},
"output_variables": {
"Assets": "160,047",
"Liabilities": "13,444",
"Expenses": "98,791",
"Revenues": "3,462",
"Stockholders Equity": "146,603",
"Net Income": "-96,853",
"Comprehensive Net Income": "-96,853",
"BaseVar": "138,634",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "340%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "98,417",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,148",
"Liabilities, Non-Current": "0",
"Other Assets": "410",
"Other Compr. Net Income": "131",
"Other Expenses": "2,935",
"Other Liabilities": "0",
"Other Net Income": "13",
"Other Revenues": "5,806",
"Property and Equipment": "974",
"Research and Development": "51,368",
"Selling, General and Administrative Expense": "20,397"
},
"output_variables": {
"Assets": "99,801",
"Liabilities": "14,148",
"Expenses": "74,700",
"Revenues": "5,806",
"Stockholders Equity": "85,653",
"Net Income": "-68,881",
"Comprehensive Net Income": "-68,816",
"BaseVar": "97,300",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "307%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "67,057",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,587",
"Liabilities, Non-Current": "0",
"Other Assets": "195",
"Other Compr. Net Income": "-54",
"Other Expenses": "1,518",
"Other Liabilities": "0",
"Other Net Income": "-316",
"Other Revenues": "2,234",
"Property and Equipment": "92",
"Research and Development": "23,155",
"Selling, General and Administrative Expense": "15,624"
},
"output_variables": {
"Assets": "67,344",
"Liabilities": "7,587",
"Expenses": "40,297",
"Revenues": "2,234",
"Stockholders Equity": "59,757",
"Net Income": "-38,379",
"Comprehensive Net Income": "-38,406",
"BaseVar": "58,916",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "332%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "153,406",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "41,799",
"Liabilities, Non-Current": "0",
"Other Assets": "18,932",
"Other Compr. Net Income": "-65",
"Other Expenses": "352",
"Other Liabilities": "0",
"Other Net Income": "596",
"Other Revenues": "-125",
"Property and Equipment": "173",
"Research and Development": "20,955",
"Selling, General and Administrative Expense": "16,640"
},
"output_variables": {
"Assets": "172,511",
"Liabilities": "41,799",
"Expenses": "37,947",
"Revenues": "-125",
"Stockholders Equity": "130,712",
"Net Income": "-37,476",
"Comprehensive Net Income": "-37,509",
"BaseVar": "126,522",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "323%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "115,892",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,634",
"Liabilities, Non-Current": "0",
"Other Assets": "32,661",
"Other Compr. Net Income": "-112",
"Other Expenses": "1,120",
"Other Liabilities": "0",
"Other Net Income": "820",
"Other Revenues": "786",
"Property and Equipment": "207",
"Research and Development": "18,120",
"Selling, General and Administrative Expense": "17,687"
},
"output_variables": {
"Assets": "148,760",
"Liabilities": "6,634",
"Expenses": "36,926",
"Revenues": "786",
"Stockholders Equity": "142,126",
"Net Income": "-35,320",
"Comprehensive Net Income": "-35,376",
"BaseVar": "97,019",
"ECR before LimitedLiability": "353%",
"Economic Capital Ratio": "405%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "116,112",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,869",
"Liabilities, Non-Current": "0",
"Other Assets": "13,954",
"Other Compr. Net Income": "26",
"Other Expenses": "379",
"Other Liabilities": "0",
"Other Net Income": "6.4",
"Other Revenues": "26,338",
"Property and Equipment": "183",
"Research and Development": "18,025",
"Selling, General and Administrative Expense": "18,663"
},
"output_variables": {
"Assets": "130,249",
"Liabilities": "7,869",
"Expenses": "37,068",
"Revenues": "26,338",
"Stockholders Equity": "122,380",
"Net Income": "-10,723",
"Comprehensive Net Income": "-10,710",
"BaseVar": "100,779",
"ECR before LimitedLiability": "371%",
"Economic Capital Ratio": "418%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "95,970",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,516",
"Liabilities, Non-Current": "0",
"Other Assets": "14,241",
"Other Compr. Net Income": "98",
"Other Expenses": "78",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,008",
"Property and Equipment": "102",
"Research and Development": "11,738",
"Selling, General and Administrative Expense": "19,234"
},
"output_variables": {
"Assets": "110,313",
"Liabilities": "6,516",
"Expenses": "31,051",
"Revenues": "4,008",
"Stockholders Equity": "103,797",
"Net Income": "-27,043",
"Comprehensive Net Income": "-26,993",
"BaseVar": "75,993",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "397%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "166,058",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,551",
"Liabilities, Non-Current": "0",
"Other Assets": "19,167",
"Other Compr. Net Income": "-76",
"Other Expenses": "137",
"Other Liabilities": "0",
"Other Net Income": "551",
"Other Revenues": "3,770",
"Property and Equipment": "59",
"Research and Development": "13,187",
"Selling, General and Administrative Expense": "18,765"
},
"output_variables": {
"Assets": "185,284",
"Liabilities": "7,551",
"Expenses": "32,090",
"Revenues": "3,770",
"Stockholders Equity": "177,733",
"Net Income": "-27,769",
"Comprehensive Net Income": "-27,806",
"BaseVar": "114,660",
"ECR before LimitedLiability": "373%",
"Economic Capital Ratio": "419%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "141,608",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,162",
"Liabilities, Non-Current": "0",
"Other Assets": "23,501",
"Other Compr. Net Income": "216",
"Other Expenses": "88",
"Other Liabilities": "0",
"Other Net Income": "287",
"Other Revenues": "4,580",
"Property and Equipment": "408",
"Research and Development": "48,620",
"Selling, General and Administrative Expense": "20,669"
},
"output_variables": {
"Assets": "165,517",
"Liabilities": "28,162",
"Expenses": "69,377",
"Revenues": "4,580",
"Stockholders Equity": "137,355",
"Net Income": "-64,510",
"Comprehensive Net Income": "-64,402",
"BaseVar": "134,070",
"ECR before LimitedLiability": "243%",
"Economic Capital Ratio": "331%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "199,857",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,940",
"Liabilities, Non-Current": "28,841",
"Other Assets": "70,213",
"Other Compr. Net Income": "116",
"Other Expenses": "608",
"Other Liabilities": "0",
"Other Net Income": "788",
"Other Revenues": "1,638",
"Property and Equipment": "658",
"Research and Development": "51,532",
"Selling, General and Administrative Expense": "25,260"
},
"output_variables": {
"Assets": "270,728",
"Liabilities": "59,781",
"Expenses": "77,399",
"Revenues": "1,638",
"Stockholders Equity": "210,947",
"Net Income": "-74,973",
"Comprehensive Net Income": "-74,915",
"BaseVar": "205,225",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "324%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "187,206",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "45,521",
"Liabilities, Non-Current": "54,097",
"Other Assets": "38,178",
"Other Compr. Net Income": "-201",
"Other Expenses": "3,170",
"Other Liabilities": "0",
"Other Net Income": "1,803",
"Other Revenues": "1,037",
"Property and Equipment": "650",
"Research and Development": "83,067",
"Selling, General and Administrative Expense": "29,432"
},
"output_variables": {
"Assets": "226,034",
"Liabilities": "99,618",
"Expenses": "115,669",
"Revenues": "1,037",
"Stockholders Equity": "126,416",
"Net Income": "-112,829",
"Comprehensive Net Income": "-112,930",
"BaseVar": "222,181",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "230%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "180,246",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "76,694",
"Liabilities, Non-Current": "33,883",
"Other Assets": "9,536",
"Other Compr. Net Income": "-104",
"Other Expenses": "6,778",
"Other Liabilities": "0",
"Other Net Income": "2,697",
"Other Revenues": "845",
"Property and Equipment": "793",
"Research and Development": "95,195",
"Selling, General and Administrative Expense": "43,991"
},
"output_variables": {
"Assets": "190,575",
"Liabilities": "110,577",
"Expenses": "145,964",
"Revenues": "845",
"Stockholders Equity": "79,998",
"Net Income": "-142,423",
"Comprehensive Net Income": "-142,475",
"BaseVar": "225,381",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "162%"
}
}
},
"top_rated": false,
"trend": -17.0,
"value": 1.6208857194758637,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000886744.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000886744.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000886744.svg"
},
{
"company_id": "0001742927",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001742927.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001742927.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001742927_main_keyfigs.svg",
"name": "Reviva Pharmaceuticals Holdings INC",
"rank": 332,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001742927.svg",
"report_text": "The relative strengths and weaknesses of Reviva Pharmaceuticals 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 Reviva Pharmaceuticals Holdings INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 158% points.The greatest weakness of Reviva Pharmaceuticals Holdings INC is the variable Assets, Current, reducing the Economic Capital Ratio by 133% points.
The company's Economic Capital Ratio, given in the ranking table, is 160%, being 84% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001742927_2023_Reviva_Pharmaceuticals_Holdings_INC.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-9.70",
"Assets": "30.5",
"Liabilities": "-17.5",
"Stockholders Equity": "25.2",
"ECR before LimitedLiability": "20.1",
"Other Assets": "236",
"Property and Equipment": "-4.94",
"Assets, Current": "-68.0",
"Liabilities, Non-Current": "21.8",
"Liabilities, Current": "17.6",
"Other Liabilities": "-62.3",
"Selling, General and Administrative Expense": "-7.06",
"Expenses": "22.2",
"Revenues": "-13.1",
"Net Income": "-7.24",
"Cost of Goods Sold": "3.13",
"Research and Development": "20.1",
"Other Expenses": "6.11",
"Other Revenues": "-13.1",
"Other Net Income": "-15.3",
"Comprehensive Net Income": "-7.28",
"Economic Capital Ratio": "0.487"
},
"2022": {
"Intangible Assets": "-21.3",
"Assets": "-38.5",
"Liabilities": "19.4",
"Stockholders Equity": "-13.8",
"Assets, Current": "-133",
"Other Assets": "158",
"Property and Equipment": "-11.8",
"Other Liabilities": "19.3",
"ECR before LimitedLiability": "-64.1",
"Liabilities, Current": "-23.3",
"Liabilities, Non-Current": "19.4",
"Other Expenses": "10.1",
"Expenses": "-65.9",
"Revenues": "-22.7",
"Net Income": "-86.0",
"Cost of Goods Sold": "6.01",
"Research and Development": "-79.8",
"Other Revenues": "-22.7",
"Comprehensive Net Income": "-85.8",
"Other Net Income": "-1.23",
"Economic Capital Ratio": "-84.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001742927_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,008",
"Liabilities, Non-Current": "0",
"Other Assets": "8,762",
"Other Compr. Net Income": "0",
"Other Expenses": "0.80",
"Other Liabilities": "2,288",
"Other Net Income": "-1,348",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "295",
"Selling, General and Administrative Expense": "2,140"
},
"output_variables": {
"Assets": "8,762",
"Liabilities": "3,297",
"Expenses": "2,435",
"Revenues": "0",
"Stockholders Equity": "5,466",
"Net Income": "-3,783",
"Comprehensive Net Income": "-3,783",
"BaseVar": "7,921",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,040",
"Liabilities, Non-Current": "0",
"Other Assets": "18,924",
"Other Compr. Net Income": "0",
"Other Expenses": "21",
"Other Liabilities": "567",
"Other Net Income": "-12",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "18,948",
"Selling, General and Administrative Expense": "5,359"
},
"output_variables": {
"Assets": "18,924",
"Liabilities": "6,607",
"Expenses": "24,327",
"Revenues": "0",
"Stockholders Equity": "12,316",
"Net Income": "-24,339",
"Comprehensive Net Income": "-24,339",
"BaseVar": "24,935",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "160%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.6027761230493534,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001742927.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001742927.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001742927.svg"
},
{
"company_id": "0001579428",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001579428.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001579428.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001579428_main_keyfigs.svg",
"name": "Axsome Therapeutics Inc",
"rank": 333,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001579428.svg",
"report_text": "The relative strengths and weaknesses of Axsome Therapeutics 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 Axsome Therapeutics Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 19% points.The greatest weakness of Axsome Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 77% points.
The company's Economic Capital Ratio, given in the ranking table, is 159%, being 85% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001579428_2023_Axsome_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-14.1",
"Assets": "19.4",
"Liabilities": "-26.8",
"ECR before LimitedLiability": "-14.7",
"Assets, Current": "67.3",
"Property and Equipment": "-10.0",
"Intangible Assets": "-19.9",
"Other Liabilities": "27.3",
"Liabilities, Non-Current": "-61.3",
"Liabilities, Current": "3.59",
"Research and Development": "-28.7",
"Expenses": "-7.09",
"Net Income": "-23.6",
"Selling, General and Administrative Expense": "7.18",
"Other Expenses": "13.6",
"Cost of Goods Sold": "2.26",
"Other Revenues": "-18.2",
"Revenues": "-18.2",
"Comprehensive Net Income": "-23.6",
"Other Net Income": "1.45",
"Economic Capital Ratio": "-37.2"
},
"2017": {
"Other Assets": "-21.0",
"Assets": "-4.14",
"Liabilities": "-38.6",
"Stockholders Equity": "-37.6",
"ECR before LimitedLiability": "-64.5",
"Intangible Assets": "-26.4",
"Assets, Current": "29.5",
"Property and Equipment": "-12.5",
"Liabilities, Current": "-37.1",
"Other Liabilities": "26.8",
"Liabilities, Non-Current": "-36.1",
"Selling, General and Administrative Expense": "5.83",
"Expenses": "-12.1",
"Revenues": "-20.5",
"Net Income": "-35.9",
"Research and Development": "-29.9",
"Other Expenses": "9.79",
"Other Revenues": "-20.5",
"Comprehensive Net Income": "-36.0",
"Other Net Income": "-4.26",
"Economic Capital Ratio": "-84.0"
},
"2018": {
"Assets, Current": "-23.7",
"Assets": "-36.0",
"Liabilities": "-13.2",
"Stockholders Equity": "-69.0",
"ECR before LimitedLiability": "-127",
"Other Assets": "-13.0",
"Intangible Assets": "-17.0",
"Property and Equipment": "-8.34",
"Liabilities, Current": "-16.1",
"Other Liabilities": "6.05",
"Liabilities, Non-Current": "-4.24",
"Research and Development": "-27.5",
"Expenses": "-22.8",
"Revenues": "-9.33",
"Net Income": "-30.1",
"Cost of Goods Sold": "2.38",
"Other Expenses": "10.8",
"Selling, General and Administrative Expense": "-5.69",
"Other Revenues": "-9.33",
"Comprehensive Net Income": "-30.2",
"Economic Capital Ratio": "-145"
},
"2019": {
"Other Assets": "-6.64",
"Assets": "58.8",
"Liabilities": "25.6",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "121",
"Property and Equipment": "-3.30",
"Assets, Current": "110",
"Intangible Assets": "-6.28",
"Liabilities, Current": "11.6",
"Other Liabilities": "20.4",
"Liabilities, Non-Current": "-6.20",
"Other Expenses": "6.37",
"Expenses": "16.3",
"Revenues": "-12.7",
"Net Income": "3.13",
"Cost of Goods Sold": "3.06",
"Selling, General and Administrative Expense": "10.9",
"Research and Development": "-4.06",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "2.85",
"Economic Capital Ratio": "94.2"
},
"2022": {
"Intangible Assets": "18.7",
"Assets": "-23.8",
"Liabilities": "-64.1",
"Stockholders Equity": "-76.7",
"Assets, Current": "-27.5",
"Other Assets": "-17.6",
"Property and Equipment": "-8.83",
"Other Liabilities": "3.08",
"Liabilities, Current": "-13.7",
"Liabilities, Non-Current": "-52.4",
"Other Expenses": "3.52",
"Expenses": "6.37",
"Revenues": "-0.917",
"Net Income": "1.98",
"Selling, General and Administrative Expense": "-22.4",
"Cost of Goods Sold": "4.68",
"Research and Development": "18.3",
"Other Revenues": "-0.917",
"ECR before LimitedLiability": "-65.0",
"Comprehensive Net Income": "2.13",
"Other Net Income": "-3.41",
"Economic Capital Ratio": "-85.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001579428_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "37,999",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,171",
"Liabilities, Non-Current": "9,470",
"Other Assets": "113",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "342",
"Other Revenues": "0",
"Property and Equipment": "101",
"Research and Development": "21,200",
"Selling, General and Administrative Expense": "6,344"
},
"output_variables": {
"Assets": "38,213",
"Liabilities": "16,641",
"Expenses": "27,544",
"Revenues": "0",
"Stockholders Equity": "21,571",
"Net Income": "-27,202",
"Comprehensive Net Income": "-27,202",
"BaseVar": "41,370",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "208%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "35,300",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,175",
"Liabilities, Non-Current": "6,663",
"Other Assets": "188",
"Other Compr. Net Income": "0",
"Other Expenses": "646",
"Other Liabilities": "0",
"Other Net Income": "-1,133",
"Other Revenues": "0",
"Property and Equipment": "68",
"Research and Development": "19,958",
"Selling, General and Administrative Expense": "7,207"
},
"output_variables": {
"Assets": "35,556",
"Liabilities": "18,838",
"Expenses": "27,810",
"Revenues": "0",
"Stockholders Equity": "16,717",
"Net Income": "-28,943",
"Comprehensive Net Income": "-28,943",
"BaseVar": "41,669",
"ECR before LimitedLiability": "28%",
"Economic Capital Ratio": "168%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "15,215",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,822",
"Liabilities, Non-Current": "3,619",
"Other Assets": "112",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,791",
"Other Liabilities": "0",
"Other Net Income": "-910",
"Other Revenues": "0",
"Property and Equipment": "52",
"Research and Development": "23,495",
"Selling, General and Administrative Expense": "9,352"
},
"output_variables": {
"Assets": "15,379",
"Liabilities": "14,441",
"Expenses": "30,056",
"Revenues": "0",
"Stockholders Equity": "938",
"Net Income": "-30,965",
"Comprehensive Net Income": "-30,965",
"BaseVar": "30,393",
"ECR before LimitedLiability": "-194%",
"Economic Capital Ratio": "104%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "220,379",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,495",
"Liabilities, Non-Current": "17,333",
"Other Assets": "140",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,524",
"Other Liabilities": "0",
"Other Net Income": "-1,048",
"Other Revenues": "0",
"Property and Equipment": "31",
"Research and Development": "59,554",
"Selling, General and Administrative Expense": "15,977"
},
"output_variables": {
"Assets": "220,550",
"Liabilities": "41,827",
"Expenses": "73,007",
"Revenues": "0",
"Stockholders Equity": "178,722",
"Net Income": "-74,055",
"Comprehensive Net Income": "-74,055",
"BaseVar": "168,216",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "329%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "245,641",
"Cost of Goods Sold": "0",
"Intangible Assets": "69,971",
"Liabilities, Current": "96,561",
"Liabilities, Non-Current": "94,259",
"Other Assets": "15,141",
"Other Compr. Net Income": "0",
"Other Expenses": "7,611",
"Other Liabilities": "31,100",
"Other Net Income": "-5,645",
"Other Revenues": "50,037",
"Property and Equipment": "723",
"Research and Development": "58,199",
"Selling, General and Administrative Expense": "211,020"
},
"output_variables": {
"Assets": "331,476",
"Liabilities": "221,920",
"Expenses": "276,830",
"Revenues": "50,037",
"Stockholders Equity": "109,556",
"Net Income": "-232,439",
"Comprehensive Net Income": "-232,439",
"BaseVar": "442,954",
"ECR before LimitedLiability": "2.3%",
"Economic Capital Ratio": "143%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.5933841368311241,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001579428.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001579428.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001579428.svg"
},
{
"company_id": "0001728328",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001728328.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001728328.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001728328_main_keyfigs.svg",
"name": "Inmed Pharmaceuticals Inc",
"rank": 334,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001728328.svg",
"report_text": "The relative strengths and weaknesses of Inmed Pharmaceuticals 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 Inmed Pharmaceuticals Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Inmed Pharmaceuticals Inc is the variable Net Income, reducing the Economic Capital Ratio by 103% points.
The company's Economic Capital Ratio, given in the ranking table, is 155%, being 90% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001728328_2023_Inmed_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "13.2",
"Assets": "-33.0",
"Liabilities": "63.3",
"Stockholders Equity": "10.4",
"ECR before LimitedLiability": "-26.6",
"Other Assets": "-21.7",
"Assets, Current": "-25.8",
"Liabilities, Non-Current": "23.3",
"Liabilities, Current": "8.64",
"Other Liabilities": "33.8",
"Selling, General and Administrative Expense": "-21.9",
"Expenses": "-62.7",
"Revenues": "-22.4",
"Net Income": "-77.7",
"Cost of Goods Sold": "5.45",
"Research and Development": "-55.4",
"Other Expenses": "8.70",
"Other Revenues": "-22.4",
"Other Net Income": "5.18",
"Comprehensive Net Income": "-80.7",
"Economic Capital Ratio": "-46.2"
},
"2021": {
"Assets, Current": "-13.6",
"Assets": "-29.3",
"Liabilities": "39.9",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "-37.3",
"Other Assets": "-16.8",
"Property and Equipment": "-7.42",
"Intangible Assets": "6.59",
"Liabilities, Current": "-11.7",
"Other Liabilities": "29.2",
"Liabilities, Non-Current": "22.5",
"Selling, General and Administrative Expense": "-29.8",
"Expenses": "-50.0",
"Revenues": "-18.0",
"Net Income": "-68.3",
"Other Expenses": "7.16",
"Research and Development": "-32.4",
"Cost of Goods Sold": "4.46",
"Other Revenues": "-18.0",
"Comprehensive Net Income": "-66.0",
"Economic Capital Ratio": "-44.9"
},
"2022": {
"Intangible Assets": "14.4",
"Assets": "-65.7",
"Liabilities": "17.0",
"Stockholders Equity": "-19.3",
"Assets, Current": "-60.8",
"Other Assets": "-17.2",
"Property and Equipment": "-13.9",
"Other Liabilities": "14.9",
"ECR before LimitedLiability": "-69.1",
"Liabilities, Current": "5.23",
"Liabilities, Non-Current": "14.3",
"Other Expenses": "-43.9",
"Expenses": "-90.1",
"Revenues": "-14.4",
"Net Income": "-103",
"Selling, General and Administrative Expense": "-31.1",
"Research and Development": "-22.7",
"Other Revenues": "-14.4",
"Comprehensive Net Income": "-102",
"Other Net Income": "-1.58",
"Economic Capital Ratio": "-89.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001728328_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "6,312",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,087",
"Liabilities, Current": "1,676",
"Liabilities, Non-Current": "248",
"Other Assets": "0",
"Other Compr. Net Income": "-420",
"Other Expenses": "112",
"Other Liabilities": "0",
"Other Net Income": "212",
"Other Revenues": "0",
"Property and Equipment": "403",
"Research and Development": "5,811",
"Selling, General and Administrative Expense": "3,227"
},
"output_variables": {
"Assets": "7,803",
"Liabilities": "1,924",
"Expenses": "9,151",
"Revenues": "0",
"Stockholders Equity": "5,878",
"Net Income": "-8,939",
"Comprehensive Net Income": "-9,149",
"BaseVar": "9,755",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "210%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "8,378",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,062",
"Liabilities, Current": "2,215",
"Liabilities, Non-Current": "189",
"Other Assets": "341",
"Other Compr. Net Income": "430",
"Other Expenses": "121",
"Other Liabilities": "0",
"Other Net Income": "-265",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "5,338",
"Selling, General and Administrative Expense": "4,479"
},
"output_variables": {
"Assets": "9,781",
"Liabilities": "2,405",
"Expenses": "9,938",
"Revenues": "0",
"Stockholders Equity": "7,377",
"Net Income": "-10,203",
"Comprehensive Net Income": "-9,988",
"BaseVar": "11,410",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "230%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "9,598",
"Cost of Goods Sold": "546",
"Intangible Assets": "2,109",
"Liabilities, Current": "3,320",
"Liabilities, Non-Current": "389",
"Other Assets": "1,081",
"Other Compr. Net Income": "0",
"Other Expenses": "4,973",
"Other Liabilities": "0",
"Other Net Income": "-21",
"Other Revenues": "1,089",
"Property and Equipment": "0",
"Research and Development": "7,283",
"Selling, General and Administrative Expense": "6,867"
},
"output_variables": {
"Assets": "12,788",
"Liabilities": "3,709",
"Expenses": "19,668",
"Revenues": "1,089",
"Stockholders Equity": "9,079",
"Net Income": "-18,600",
"Comprehensive Net Income": "-18,600",
"BaseVar": "18,638",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "155%"
}
}
},
"top_rated": false,
"trend": -22.0,
"value": 1.5525285488631961,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001728328.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001728328.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001728328.svg"
},
{
"company_id": "0001823857",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001823857.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001823857.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001823857_main_keyfigs.svg",
"name": "Viveon Health Acquisition Corp",
"rank": 335,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001823857.svg",
"report_text": "The relative strengths and weaknesses of Viveon Health Acquisition 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 Viveon Health Acquisition Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 103% points.The greatest weakness of Viveon Health Acquisition Corp is the variable Liabilities, reducing the Economic Capital Ratio by 158% points.
The company's Economic Capital Ratio, given in the ranking table, is 154%, being 91% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001823857_2023_Viveon_Health_Acquisition_Corp.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-11.8",
"Assets": "13.3",
"Liabilities": "-158",
"Stockholders Equity": "-87.9",
"ECR before LimitedLiability": "-70.5",
"Assets, Current": "-92.7",
"Other Assets": "103",
"Property and Equipment": "-6.41",
"Other Liabilities": "-22.7",
"Liabilities, Current": "-150",
"Liabilities, Non-Current": "12.8",
"Other Expenses": "5.20",
"Expenses": "15.2",
"Revenues": "-12.0",
"Net Income": "13.9",
"Selling, General and Administrative Expense": "12.9",
"Cost of Goods Sold": "3.13",
"Research and Development": "13.1",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "14.0",
"Economic Capital Ratio": "-90.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001823857_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "69",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "40,910",
"Liabilities, Non-Current": "0",
"Other Assets": "53,855",
"Other Compr. Net Income": "0",
"Other Expenses": "61",
"Other Liabilities": "9,680",
"Other Net Income": "-425",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "53,923",
"Liabilities": "50,590",
"Expenses": "61",
"Revenues": "0",
"Stockholders Equity": "3,334",
"Net Income": "-487",
"Comprehensive Net Income": "-487",
"BaseVar": "52,500",
"ECR before LimitedLiability": "13%",
"Economic Capital Ratio": "154%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.5383275646615395,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001823857.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001823857.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001823857.svg"
},
{
"company_id": "0001746466",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001746466.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001746466.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001746466_main_keyfigs.svg",
"name": "Equillium Inc",
"rank": 336,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001746466.svg",
"report_text": "The relative strengths and weaknesses of Equillium 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 Equillium Inc compared to the market average is the variable Liabilities, Non-Current, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Equillium Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 79% points.
The company's Economic Capital Ratio, given in the ranking table, is 153%, being 92% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001746466_2023_Equillium_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "62.4",
"Assets": "37.8",
"Liabilities": "76.8",
"Stockholders Equity": "185",
"ECR before LimitedLiability": "185",
"Other Assets": "-2.04",
"Intangible Assets": "-2.62",
"Liabilities, Current": "40.1",
"Other Liabilities": "26.0",
"Liabilities, Non-Current": "20.7",
"Research and Development": "12.8",
"Expenses": "32.2",
"Revenues": "-12.7",
"Net Income": "10.6",
"Cost of Goods Sold": "3.06",
"Other Expenses": "5.80",
"Selling, General and Administrative Expense": "11.1",
"Other Revenues": "-12.7",
"Other Net Income": "-9.94",
"Comprehensive Net Income": "10.5",
"Economic Capital Ratio": "168"
},
"2019": {
"Other Assets": "-9.77",
"Assets": "48.1",
"Liabilities": "19.3",
"Stockholders Equity": "85.2",
"ECR before LimitedLiability": "84.6",
"Property and Equipment": "-4.66",
"Assets, Current": "109",
"Intangible Assets": "-9.19",
"Liabilities, Current": "31.4",
"Other Liabilities": "-39.7",
"Liabilities, Non-Current": "23.2",
"Other Expenses": "7.35",
"Expenses": "4.98",
"Revenues": "-14.4",
"Net Income": "-7.22",
"Cost of Goods Sold": "3.53",
"Selling, General and Administrative Expense": "2.51",
"Research and Development": "-8.32",
"Other Revenues": "-14.4",
"Comprehensive Net Income": "-7.53",
"Economic Capital Ratio": "57.4"
},
"2020": {
"Intangible Assets": "-5.58",
"Assets": "41.5",
"Liabilities": "31.7",
"Stockholders Equity": "97.6",
"ECR before LimitedLiability": "93.6",
"Other Assets": "-6.25",
"Property and Equipment": "-2.53",
"Assets, Current": "75.0",
"Liabilities, Non-Current": "22.1",
"Liabilities, Current": "22.6",
"Other Liabilities": "-13.4",
"Selling, General and Administrative Expense": "3.55",
"Expenses": "6.83",
"Revenues": "-11.7",
"Net Income": "-4.49",
"Cost of Goods Sold": "2.75",
"Research and Development": "-4.83",
"Other Expenses": "5.36",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-4.73",
"Economic Capital Ratio": "74.1"
},
"2021": {
"Assets, Current": "55.8",
"Assets": "24.6",
"Liabilities": "14.9",
"Stockholders Equity": "51.9",
"ECR before LimitedLiability": "37.1",
"Other Assets": "-8.00",
"Property and Equipment": "-2.91",
"Intangible Assets": "-6.89",
"Liabilities, Current": "11.8",
"Other Liabilities": "-14.0",
"Liabilities, Non-Current": "16.4",
"Selling, General and Administrative Expense": "2.22",
"Expenses": "-1.47",
"Revenues": "-11.4",
"Net Income": "-14.0",
"Other Expenses": "5.40",
"Research and Development": "-11.8",
"Cost of Goods Sold": "2.76",
"Other Revenues": "-11.4",
"Comprehensive Net Income": "-13.9",
"Economic Capital Ratio": "29.5"
},
"2022": {
"Intangible Assets": "-20.1",
"Assets": "-47.5",
"Liabilities": "-30.9",
"Stockholders Equity": "-79.4",
"Assets, Current": "5.66",
"Other Assets": "-28.0",
"Property and Equipment": "-9.86",
"Other Liabilities": "-15.9",
"Liabilities, Current": "-41.4",
"Liabilities, Non-Current": "11.7",
"Other Expenses": "-25.9",
"Expenses": "-20.1",
"Revenues": "3.17",
"Net Income": "-18.6",
"Selling, General and Administrative Expense": "10.9",
"Cost of Goods Sold": "5.50",
"Research and Development": "-9.97",
"Other Revenues": "3.17",
"ECR before LimitedLiability": "-71.7",
"Comprehensive Net Income": "-18.2",
"Economic Capital Ratio": "-92.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001746466_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "67,099",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,028",
"Liabilities, Non-Current": "200",
"Other Assets": "0",
"Other Compr. Net Income": "5.3",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-4,635",
"Other Revenues": "0",
"Property and Equipment": "64",
"Research and Development": "4,943",
"Selling, General and Administrative Expense": "3,672"
},
"output_variables": {
"Assets": "67,163",
"Liabilities": "2,228",
"Expenses": "8,616",
"Revenues": "0",
"Stockholders Equity": "64,935",
"Net Income": "-13,250",
"Comprehensive Net Income": "-13,248",
"BaseVar": "41,323",
"ECR before LimitedLiability": "370%",
"Economic Capital Ratio": "417%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "55,431",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,883",
"Liabilities, Non-Current": "127",
"Other Assets": "15",
"Other Compr. Net Income": "16",
"Other Expenses": "0",
"Other Liabilities": "9,681",
"Other Net Income": "1,127",
"Other Revenues": "0",
"Property and Equipment": "93",
"Research and Development": "17,640",
"Selling, General and Administrative Expense": "9,087"
},
"output_variables": {
"Assets": "55,539",
"Liabilities": "13,691",
"Expenses": "26,727",
"Revenues": "0",
"Stockholders Equity": "41,848",
"Net Income": "-25,600",
"Comprehensive Net Income": "-25,592",
"BaseVar": "48,550",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "295%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "85,174",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,245",
"Liabilities, Non-Current": "54",
"Other Assets": "15",
"Other Compr. Net Income": "-318",
"Other Expenses": "0",
"Other Liabilities": "8,275",
"Other Net Income": "-265",
"Other Revenues": "0",
"Property and Equipment": "239",
"Research and Development": "19,384",
"Selling, General and Administrative Expense": "10,164"
},
"output_variables": {
"Assets": "85,428",
"Liabilities": "15,574",
"Expenses": "29,548",
"Revenues": "0",
"Stockholders Equity": "69,854",
"Net Income": "-29,813",
"Comprehensive Net Income": "-29,972",
"BaseVar": "65,566",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "330%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "83,370",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,915",
"Liabilities, Non-Current": "1,235",
"Other Assets": "1,798",
"Other Compr. Net Income": "-317",
"Other Expenses": "0",
"Other Liabilities": "8,750",
"Other Net Income": "-869",
"Other Revenues": "0",
"Property and Equipment": "237",
"Research and Development": "33,528",
"Selling, General and Administrative Expense": "13,220"
},
"output_variables": {
"Assets": "85,405",
"Liabilities": "18,900",
"Expenses": "46,749",
"Revenues": "0",
"Stockholders Equity": "66,505",
"Net Income": "-47,618",
"Comprehensive Net Income": "-47,776",
"BaseVar": "76,120",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "76,735",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "32,038",
"Liabilities, Non-Current": "824",
"Other Assets": "1,295",
"Other Compr. Net Income": "198",
"Other Expenses": "23,049",
"Other Liabilities": "13,617",
"Other Net Income": "-718",
"Other Revenues": "15,759",
"Property and Equipment": "391",
"Research and Development": "62,073",
"Selling, General and Administrative Expense": "30,749"
},
"output_variables": {
"Assets": "78,421",
"Liabilities": "46,479",
"Expenses": "115,870",
"Revenues": "15,759",
"Stockholders Equity": "31,942",
"Net Income": "-100,829",
"Comprehensive Net Income": "-100,730",
"BaseVar": "128,723",
"ECR before LimitedLiability": "-50%",
"Economic Capital Ratio": "138%"
}
}
},
"top_rated": false,
"trend": -118.0,
"value": 1.52602230476917,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001746466.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001746466.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001746466.svg"
},
{
"company_id": "0000748592",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000748592.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000748592.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000748592.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000748592_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000748592_main_keyfigs.svg",
"name": "Ernexa Therapeutics Inc",
"rank": 337,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000748592.svg",
"report_text": "The relative strengths and weaknesses of Ernexa Therapeutics 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 Ernexa Therapeutics Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Ernexa Therapeutics Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 152%, being 93% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000748592_2023_Ernexa_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "-91.0",
"Liabilities": "108",
"Stockholders Equity": "-125",
"ECR before LimitedLiability": "90.0",
"Intangible Assets": "-12.4",
"Property and Equipment": "39.9",
"Assets, Current": "-97.1",
"Other Liabilities": "46.6",
"Liabilities, Non-Current": "23.6",
"Liabilities, Current": "56.4",
"Research and Development": "96.6",
"Expenses": "-45.6",
"Revenues": "111",
"Net Income": "107",
"Other Expenses": "-31.2",
"Cost of Goods Sold": "9.72",
"Selling, General and Administrative Expense": "-100",
"Other Revenues": "111",
"Comprehensive Net Income": "106",
"Other Net Income": "6.08",
"Economic Capital Ratio": "14.4"
},
"2012": {
"Property and Equipment": "21.8",
"Assets": "-62.6",
"Liabilities": "135",
"Stockholders Equity": "-68.0",
"ECR before LimitedLiability": "146",
"Assets, Current": "-69.7",
"Intangible Assets": "-7.32",
"Other Assets": "9.50",
"Liabilities, Current": "71.2",
"Other Liabilities": "45.9",
"Liabilities, Non-Current": "30.2",
"Selling, General and Administrative Expense": "-80.1",
"Expenses": "-26.5",
"Revenues": "152",
"Net Income": "124",
"Research and Development": "67.8",
"Other Expenses": "-16.9",
"Cost of Goods Sold": "9.34",
"Other Revenues": "152",
"Comprehensive Net Income": "125",
"Economic Capital Ratio": "73.2"
},
"2013": {
"Other Assets": "5.95",
"Assets": "-64.2",
"Liabilities": "107",
"Stockholders Equity": "-86.2",
"ECR before LimitedLiability": "70.2",
"Intangible Assets": "-12.0",
"Property and Equipment": "14.2",
"Assets, Current": "-66.3",
"Liabilities, Non-Current": "26.3",
"Liabilities, Current": "64.3",
"Other Liabilities": "23.4",
"Selling, General and Administrative Expense": "-53.3",
"Expenses": "-28.4",
"Revenues": "125",
"Net Income": "91.1",
"Other Expenses": "-28.6",
"Research and Development": "52.8",
"Cost of Goods Sold": "5.69",
"Other Revenues": "125",
"Comprehensive Net Income": "89.9",
"Economic Capital Ratio": "42.3"
},
"2014": {
"Other Assets": "-3.87",
"Assets": "-75.5",
"Liabilities": "35.2",
"Stockholders Equity": "-122",
"ECR before LimitedLiability": "18.8",
"Property and Equipment": "12.7",
"Assets, Current": "-70.4",
"Intangible Assets": "-18.6",
"Liabilities, Current": "14.8",
"Liabilities, Non-Current": "21.3",
"Selling, General and Administrative Expense": "-37.1",
"Expenses": "-22.2",
"Revenues": "96.8",
"Net Income": "71.3",
"Cost of Goods Sold": "3.96",
"Other Expenses": "-34.7",
"Research and Development": "52.0",
"Other Revenues": "96.8",
"Other Net Income": "2.58",
"Comprehensive Net Income": "71.7",
"Economic Capital Ratio": "-14.5"
},
"2015": {
"Property and Equipment": "7.67",
"Assets": "-149",
"Liabilities": "7.00",
"Stockholders Equity": "-234",
"Other Assets": "-7.64",
"Intangible Assets": "-39.9",
"Assets, Current": "-143",
"Other Liabilities": "-54.1",
"Liabilities, Non-Current": "7.34",
"Liabilities, Current": "7.92",
"Other Expenses": "-56.4",
"Expenses": "-46.7",
"Revenues": "21.4",
"Net Income": "11.4",
"Cost of Goods Sold": "4.79",
"Selling, General and Administrative Expense": "-59.6",
"Research and Development": "11.6",
"Other Revenues": "21.4",
"ECR before LimitedLiability": "-96.1",
"Comprehensive Net Income": "11.3",
"Economic Capital Ratio": "-115"
},
"2016": {
"Other Assets": "-7.74",
"Assets": "-109",
"Liabilities": "-3.94",
"Stockholders Equity": "-176",
"ECR before LimitedLiability": "-42.4",
"Assets, Current": "-100",
"Property and Equipment": "16.4",
"Intangible Assets": "-28.9",
"Other Liabilities": "-40.6",
"Liabilities, Non-Current": "27.6",
"Liabilities, Current": "6.63",
"Research and Development": "40.0",
"Expenses": "-7.29",
"Revenues": "44.7",
"Net Income": "43.1",
"Selling, General and Administrative Expense": "-48.8",
"Other Expenses": "-24.8",
"Cost of Goods Sold": "4.24",
"Other Revenues": "44.7",
"Comprehensive Net Income": "43.1",
"Economic Capital Ratio": "-64.8"
},
"2017": {
"Other Assets": "-7.43",
"Assets": "-91.0",
"Liabilities": "18.9",
"Stockholders Equity": "-150",
"ECR before LimitedLiability": "-18.2",
"Intangible Assets": "-24.6",
"Assets, Current": "-85.9",
"Property and Equipment": "23.9",
"Liabilities, Current": "-67.6",
"Other Liabilities": "49.9",
"Liabilities, Non-Current": "29.3",
"Selling, General and Administrative Expense": "-44.5",
"Expenses": "-10.3",
"Revenues": "74.5",
"Net Income": "73.7",
"Research and Development": "61.8",
"Other Expenses": "-24.2",
"Cost of Goods Sold": "5.06",
"Other Revenues": "74.5",
"Comprehensive Net Income": "73.7",
"Economic Capital Ratio": "-37.7"
},
"2018": {
"Assets, Current": "-86.7",
"Assets": "-85.2",
"Liabilities": "60.3",
"Stockholders Equity": "-157",
"ECR before LimitedLiability": "20.8",
"Intangible Assets": "-23.8",
"Property and Equipment": "37.7",
"Liabilities, Current": "39.0",
"Other Liabilities": "-20.9",
"Liabilities, Non-Current": "42.0",
"Research and Development": "67.7",
"Expenses": "-14.8",
"Revenues": "113",
"Net Income": "112",
"Cost of Goods Sold": "8.25",
"Other Expenses": "-38.7",
"Selling, General and Administrative Expense": "-42.3",
"Other Revenues": "113",
"Other Net Income": "-4.03",
"Comprehensive Net Income": "112",
"Economic Capital Ratio": "3.15"
},
"2019": {
"Other Assets": "23.4",
"Assets": "-94.5",
"Liabilities": "40.4",
"Stockholders Equity": "-143",
"ECR before LimitedLiability": "1.91",
"Property and Equipment": "20.1",
"Assets, Current": "-98.8",
"Intangible Assets": "-23.0",
"Other Liabilities": "42.9",
"Liabilities, Non-Current": "-4.07",
"Other Expenses": "-40.2",
"Expenses": "-14.4",
"Revenues": "74.5",
"Net Income": "72.7",
"Cost of Goods Sold": "8.71",
"Selling, General and Administrative Expense": "-42.3",
"Research and Development": "70.4",
"Other Revenues": "74.5",
"Comprehensive Net Income": "72.7",
"Other Net Income": "-1.60",
"Economic Capital Ratio": "-25.3"
},
"2020": {
"Intangible Assets": "-6.38",
"Assets": "-176",
"Liabilities": "17.7",
"Stockholders Equity": "-280",
"Other Assets": "7.82",
"Assets, Current": "-171",
"Liabilities, Non-Current": "5.14",
"ECR before LimitedLiability": "-102",
"Liabilities, Current": "1.67",
"Other Liabilities": "10.6",
"Selling, General and Administrative Expense": "-86.1",
"Expenses": "-76.0",
"Revenues": "31.2",
"Net Income": "5.23",
"Cost of Goods Sold": "2.30",
"Research and Development": "23.3",
"Other Expenses": "-24.6",
"Other Revenues": "31.2",
"Other Net Income": "13.3",
"Comprehensive Net Income": "5.12",
"Economic Capital Ratio": "-122"
},
"2021": {
"Assets, Current": "-107",
"Assets": "-123",
"Liabilities, Current": "2.89",
"Stockholders Equity": "-132",
"ECR before LimitedLiability": "-220",
"Other Assets": "5.95",
"Property and Equipment": "-8.25",
"Intangible Assets": "-15.7",
"Selling, General and Administrative Expense": "1.70",
"Expenses": "-73.7",
"Revenues": "-11.4",
"Net Income": "-88.2",
"Other Expenses": "-84.5",
"Research and Development": "8.08",
"Cost of Goods Sold": "2.54",
"Other Revenues": "-11.4",
"Other Liabilities": "-5.44",
"Liabilities, Non-Current": "1.27",
"Comprehensive Net Income": "-88.2",
"Other Net Income": "-8.23",
"Economic Capital Ratio": "-228"
},
"2022": {
"Intangible Assets": "-2.25",
"Assets": "-88.4",
"Liabilities": "11.6",
"Stockholders Equity": "-88.0",
"Assets, Current": "-97.0",
"Other Assets": "11.9",
"Property and Equipment": "-11.6",
"Other Liabilities": "11.1",
"ECR before LimitedLiability": "-72.3",
"Liabilities, Current": "-8.56",
"Liabilities, Non-Current": "11.2",
"Other Expenses": "-23.5",
"Expenses": "-62.6",
"Revenues": "-27.1",
"Net Income": "-42.8",
"Selling, General and Administrative Expense": "-48.8",
"Cost of Goods Sold": "7.21",
"Other Revenues": "-27.1",
"Comprehensive Net Income": "-42.6",
"Other Net Income": "12.9",
"Economic Capital Ratio": "-92.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000748592_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "2,798",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,081",
"Liabilities, Current": "3,868",
"Liabilities, Non-Current": "323",
"Other Assets": "2,513",
"Other Compr. Net Income": "-223",
"Other Expenses": "6,698",
"Other Liabilities": "1,106",
"Other Net Income": "20",
"Other Revenues": "23,870",
"Property and Equipment": "4,255",
"Research and Development": "0",
"Selling, General and Administrative Expense": "20,448"
},
"output_variables": {
"Assets": "11,647",
"Liabilities": "5,297",
"Expenses": "27,146",
"Revenues": "23,870",
"Stockholders Equity": "6,350",
"Net Income": "-3,256",
"Comprehensive Net Income": "-3,368",
"BaseVar": "34,102",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "248%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "4,229",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,844",
"Liabilities, Current": "3,388",
"Liabilities, Non-Current": "170",
"Other Assets": "2,800",
"Other Compr. Net Income": "46",
"Other Expenses": "6,795",
"Other Liabilities": "1,204",
"Other Net Income": "-16",
"Other Revenues": "24,064",
"Property and Equipment": "3,783",
"Research and Development": "0",
"Selling, General and Administrative Expense": "18,248"
},
"output_variables": {
"Assets": "12,656",
"Liabilities": "4,762",
"Expenses": "25,043",
"Revenues": "24,064",
"Stockholders Equity": "7,894",
"Net Income": "-995",
"Comprehensive Net Income": "-972",
"BaseVar": "33,294",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "7,918",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,339",
"Liabilities, Current": "3,608",
"Liabilities, Non-Current": "0",
"Other Assets": "2,963",
"Other Compr. Net Income": "-137",
"Other Expenses": "8,465",
"Other Liabilities": "2,647",
"Other Net Income": "112",
"Other Revenues": "23,749",
"Property and Equipment": "3,237",
"Research and Development": "0",
"Selling, General and Administrative Expense": "16,449"
},
"output_variables": {
"Assets": "15,457",
"Liabilities": "6,255",
"Expenses": "24,914",
"Revenues": "23,749",
"Stockholders Equity": "9,202",
"Net Income": "-1,053",
"Comprehensive Net Income": "-1,122",
"BaseVar": "35,312",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "285%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "14,872",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,213",
"Liabilities, Current": "7,093",
"Liabilities, Non-Current": "7.0",
"Other Assets": "2,783",
"Other Compr. Net Income": "-94",
"Other Expenses": "13,266",
"Other Liabilities": "4,244",
"Other Net Income": "112",
"Other Revenues": "26,062",
"Property and Equipment": "3,400",
"Research and Development": "0",
"Selling, General and Administrative Expense": "18,186"
},
"output_variables": {
"Assets": "22,268",
"Liabilities": "11,344",
"Expenses": "31,452",
"Revenues": "26,062",
"Stockholders Equity": "10,924",
"Net Income": "-5,279",
"Comprehensive Net Income": "-5,325",
"BaseVar": "45,666",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "238%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "9,110",
"Cost of Goods Sold": "0",
"Intangible Assets": "988",
"Liabilities, Current": "5,122",
"Liabilities, Non-Current": "0",
"Other Assets": "2,395",
"Other Compr. Net Income": "-1.5",
"Other Expenses": "13,545",
"Other Liabilities": "7,438",
"Other Net Income": "-310",
"Other Revenues": "24,518",
"Property and Equipment": "3,915",
"Research and Development": "0",
"Selling, General and Administrative Expense": "18,089"
},
"output_variables": {
"Assets": "16,408",
"Liabilities": "12,560",
"Expenses": "31,635",
"Revenues": "24,518",
"Stockholders Equity": "3,848",
"Net Income": "-7,427",
"Comprehensive Net Income": "-7,428",
"BaseVar": "42,716",
"ECR before LimitedLiability": "6.6%",
"Economic Capital Ratio": "148%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "10,662",
"Cost of Goods Sold": "0",
"Intangible Assets": "966",
"Liabilities, Current": "6,643",
"Liabilities, Non-Current": "12",
"Other Assets": "1,966",
"Other Compr. Net Income": "-307",
"Other Expenses": "7,584",
"Other Liabilities": "5,972",
"Other Net Income": "-670",
"Other Revenues": "22,298",
"Property and Equipment": "3,101",
"Research and Development": "0",
"Selling, General and Administrative Expense": "16,608"
},
"output_variables": {
"Assets": "16,695",
"Liabilities": "12,627",
"Expenses": "24,192",
"Revenues": "22,298",
"Stockholders Equity": "4,068",
"Net Income": "-2,565",
"Comprehensive Net Income": "-2,718",
"BaseVar": "38,394",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "181%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "9,638",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,004",
"Liabilities, Current": "10,747",
"Liabilities, Non-Current": "52",
"Other Assets": "2,250",
"Other Compr. Net Income": "90",
"Other Expenses": "7,005",
"Other Liabilities": "235",
"Other Net Income": "-602",
"Other Revenues": "21,263",
"Property and Equipment": "3,678",
"Research and Development": "0",
"Selling, General and Administrative Expense": "15,666"
},
"output_variables": {
"Assets": "16,570",
"Liabilities": "11,034",
"Expenses": "22,671",
"Revenues": "21,263",
"Stockholders Equity": "5,536",
"Net Income": "-2,009",
"Comprehensive Net Income": "-1,964",
"BaseVar": "36,115",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "208%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "6,785",
"Cost of Goods Sold": "0",
"Intangible Assets": "667",
"Liabilities, Current": "4,024",
"Liabilities, Non-Current": "0",
"Other Assets": "2,745",
"Other Compr. Net Income": "-17",
"Other Expenses": "8,762",
"Other Liabilities": "3,923",
"Other Net Income": "323",
"Other Revenues": "23,349",
"Property and Equipment": "4,667",
"Research and Development": "0",
"Selling, General and Administrative Expense": "14,584"
},
"output_variables": {
"Assets": "14,864",
"Liabilities": "7,947",
"Expenses": "23,346",
"Revenues": "23,349",
"Stockholders Equity": "6,917",
"Net Income": "326",
"Comprehensive Net Income": "317",
"BaseVar": "34,923",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,070",
"Cost of Goods Sold": "0",
"Intangible Assets": "696",
"Liabilities, Current": "6,095",
"Liabilities, Non-Current": "2,917",
"Other Assets": "4,537",
"Other Compr. Net Income": "-37",
"Other Expenses": "8,401",
"Other Liabilities": "22",
"Other Net Income": "-386",
"Other Revenues": "19,826",
"Property and Equipment": "2,822",
"Research and Development": "0",
"Selling, General and Administrative Expense": "13,287"
},
"output_variables": {
"Assets": "14,125",
"Liabilities": "9,034",
"Expenses": "21,688",
"Revenues": "19,826",
"Stockholders Equity": "5,091",
"Net Income": "-2,247",
"Comprehensive Net Income": "-2,266",
"BaseVar": "32,548",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "211%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,724",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,360",
"Liabilities, Non-Current": "532",
"Other Assets": "1,519",
"Other Compr. Net Income": "20",
"Other Expenses": "3,441",
"Other Liabilities": "2.0",
"Other Net Income": "1,268",
"Other Revenues": "4,637",
"Property and Equipment": "502",
"Research and Development": "0",
"Selling, General and Administrative Expense": "8,460"
},
"output_variables": {
"Assets": "3,745",
"Liabilities": "2,894",
"Expenses": "11,901",
"Revenues": "4,637",
"Stockholders Equity": "851",
"Net Income": "-5,996",
"Comprehensive Net Income": "-5,986",
"BaseVar": "12,232",
"ECR before LimitedLiability": "-124%",
"Economic Capital Ratio": "125%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "18,766",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,044",
"Liabilities, Current": "3,677",
"Liabilities, Non-Current": "2,320",
"Other Assets": "10,949",
"Other Compr. Net Income": "-11",
"Other Expenses": "4,366",
"Other Liabilities": "19,930",
"Other Net Income": "1,874",
"Other Revenues": "-1,103",
"Property and Equipment": "670",
"Research and Development": "12,705",
"Selling, General and Administrative Expense": "13,875"
},
"output_variables": {
"Assets": "32,429",
"Liabilities": "25,927",
"Expenses": "30,946",
"Revenues": "-1,103",
"Stockholders Equity": "6,502",
"Net Income": "-30,174",
"Comprehensive Net Income": "-30,179",
"BaseVar": "46,145",
"ECR before LimitedLiability": "-55%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,681",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,044",
"Liabilities, Current": "7,654",
"Liabilities, Non-Current": "981",
"Other Assets": "6,318",
"Other Compr. Net Income": "0",
"Other Expenses": "85,405",
"Other Liabilities": "1,537",
"Other Net Income": "-8,741",
"Other Revenues": "0",
"Property and Equipment": "236",
"Research and Development": "10,748",
"Selling, General and Administrative Expense": "16,632"
},
"output_variables": {
"Assets": "22,279",
"Liabilities": "10,172",
"Expenses": "112,785",
"Revenues": "0",
"Stockholders Equity": "12,107",
"Net Income": "-121,526",
"Comprehensive Net Income": "-121,526",
"BaseVar": "76,989",
"ECR before LimitedLiability": "-586%",
"Economic Capital Ratio": "9.0%"
}
}
},
"top_rated": false,
"trend": 125.0,
"value": 1.5208792409725806,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000748592.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000748592.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000748592.svg"
},
{
"company_id": "0001801777",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001801777.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001801777.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001801777_main_keyfigs.svg",
"name": "Applied Molecular Transport Inc",
"rank": 338,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001801777.svg",
"report_text": "The relative strengths and weaknesses of Applied Molecular Transport 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 Applied Molecular Transport Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Applied Molecular Transport Inc is the variable Net Income, reducing the Economic Capital Ratio by 72% points.
The company's Economic Capital Ratio, given in the ranking table, is 149%, being 96% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001801777_2023_Applied_Molecular_Transport_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-4.54",
"Assets": "34.0",
"Liabilities": "81.1",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "130",
"Other Assets": "-4.97",
"Property and Equipment": "3.03",
"Assets, Current": "48.6",
"Liabilities, Non-Current": "26.8",
"Liabilities, Current": "39.0",
"Other Liabilities": "24.5",
"Selling, General and Administrative Expense": "7.56",
"Expenses": "-8.60",
"Revenues": "-13.4",
"Net Income": "-21.2",
"Cost of Goods Sold": "3.12",
"Research and Development": "-25.7",
"Other Expenses": "6.06",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-21.2",
"Economic Capital Ratio": "110"
},
"2021": {
"Assets, Current": "15.1",
"Assets": "23.0",
"Liabilities": "11.4",
"Stockholders Equity": "45.6",
"ECR before LimitedLiability": "30.8",
"Other Assets": "14.2",
"Property and Equipment": "0.832",
"Intangible Assets": "-7.26",
"Liabilities, Current": "24.7",
"Other Liabilities": "21.3",
"Liabilities, Non-Current": "-38.7",
"Selling, General and Administrative Expense": "2.11",
"Expenses": "-3.77",
"Revenues": "-11.6",
"Net Income": "-14.5",
"Other Expenses": "5.48",
"Research and Development": "-14.0",
"Cost of Goods Sold": "2.80",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "-14.6",
"Economic Capital Ratio": "23.1"
},
"2022": {
"Intangible Assets": "-21.2",
"Assets": "-37.6",
"Liabilities": "6.28",
"Stockholders Equity": "-36.4",
"Assets, Current": "-67.3",
"Other Assets": "12.2",
"Property and Equipment": "8.11",
"Other Liabilities": "8.71",
"Liabilities, Current": "8.69",
"Liabilities, Non-Current": "-63.5",
"Other Expenses": "8.11",
"Expenses": "-52.4",
"Revenues": "-21.9",
"Net Income": "-71.5",
"Selling, General and Administrative Expense": "-7.95",
"Cost of Goods Sold": "5.79",
"Research and Development": "-58.9",
"Other Revenues": "-21.9",
"ECR before LimitedLiability": "-75.2",
"Comprehensive Net Income": "-71.4",
"Economic Capital Ratio": "-95.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001801777_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "131,501",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,662",
"Liabilities, Non-Current": "0",
"Other Assets": "235",
"Other Compr. Net Income": "14",
"Other Expenses": "0",
"Other Liabilities": "848",
"Other Net Income": "118",
"Other Revenues": "0",
"Property and Equipment": "8,447",
"Research and Development": "53,936",
"Selling, General and Administrative Expense": "12,746"
},
"output_variables": {
"Assets": "140,183",
"Liabilities": "8,510",
"Expenses": "66,682",
"Revenues": "0",
"Stockholders Equity": "131,673",
"Net Income": "-66,564",
"Comprehensive Net Income": "-66,557",
"BaseVar": "107,754",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "366%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "167,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,258",
"Liabilities, Non-Current": "36,026",
"Other Assets": "39,940",
"Other Compr. Net Income": "-27",
"Other Expenses": "0",
"Other Liabilities": "167",
"Other Net Income": "502",
"Other Revenues": "0",
"Property and Equipment": "6,998",
"Research and Development": "71,448",
"Selling, General and Administrative Expense": "29,341"
},
"output_variables": {
"Assets": "214,038",
"Liabilities": "50,451",
"Expenses": "100,789",
"Revenues": "0",
"Stockholders Equity": "163,587",
"Net Income": "-100,287",
"Comprehensive Net Income": "-100,300",
"BaseVar": "182,904",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "298%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "64,019",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,087",
"Liabilities, Non-Current": "31,472",
"Other Assets": "35,244",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "49",
"Other Net Income": "894",
"Other Revenues": "0",
"Property and Equipment": "8,183",
"Research and Development": "89,826",
"Selling, General and Administrative Expense": "37,393"
},
"output_variables": {
"Assets": "107,446",
"Liabilities": "46,608",
"Expenses": "127,219",
"Revenues": "0",
"Stockholders Equity": "60,838",
"Net Income": "-126,325",
"Comprehensive Net Income": "-126,325",
"BaseVar": "141,084",
"ECR before LimitedLiability": "8.2%",
"Economic Capital Ratio": "149%"
}
}
},
"top_rated": false,
"trend": -112.0,
"value": 1.4915322783706517,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001801777.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001801777.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001801777.svg"
},
{
"company_id": "0001723128",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001723128.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001723128.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001723128.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001723128_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001723128_main_keyfigs.svg",
"name": "Amneal Pharmaceuticals Inc",
"rank": 339,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001723128.svg",
"report_text": "The relative strengths and weaknesses of Amneal Pharmaceuticals 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 Amneal Pharmaceuticals Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Amneal Pharmaceuticals Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 166% points.
The company's Economic Capital Ratio, given in the ranking table, is 149%, being 96% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001723128_2023_Amneal_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-75.3",
"Assets": "-26.0",
"Liabilities": "-95.7",
"Stockholders Equity": "-97.3",
"ECR before LimitedLiability": "-46.2",
"Intangible Assets": "47.1",
"Property and Equipment": "13.4",
"Liabilities, Current": "25.5",
"Other Liabilities": "25.1",
"Liabilities, Non-Current": "-167",
"Research and Development": "32.6",
"Expenses": "41.5",
"Revenues": "19.2",
"Net Income": "44.9",
"Cost of Goods Sold": "-16.6",
"Selling, General and Administrative Expense": "24.5",
"Other Revenues": "19.2",
"Other Net Income": "-4.03",
"Comprehensive Net Income": "44.9",
"Other Compr. Net Income": "1.88",
"Economic Capital Ratio": "-63.8"
},
"2019": {
"Other Assets": "-18.1",
"Assets": "-49.1",
"Liabilities": "-94.7",
"Stockholders Equity": "-123",
"Property and Equipment": "7.93",
"Assets, Current": "-90.7",
"Intangible Assets": "17.4",
"Liabilities, Current": "8.42",
"Other Liabilities": "8.21",
"Liabilities, Non-Current": "-171",
"Other Expenses": "-5.43",
"Expenses": "8.51",
"Revenues": "8.11",
"Net Income": "10.3",
"Cost of Goods Sold": "-25.7",
"Selling, General and Administrative Expense": "8.23",
"Research and Development": "8.92",
"Other Revenues": "8.11",
"ECR before LimitedLiability": "-61.9",
"Comprehensive Net Income": "10.6",
"Economic Capital Ratio": "-89.1"
},
"2020": {
"Intangible Assets": "27.1",
"Assets": "-55.8",
"Liabilities": "-100",
"Stockholders Equity": "-134",
"ECR before LimitedLiability": "-74.4",
"Other Assets": "-15.1",
"Property and Equipment": "15.0",
"Assets, Current": "-92.0",
"Liabilities, Non-Current": "-170",
"Liabilities, Current": "21.3",
"Other Liabilities": "21.4",
"Selling, General and Administrative Expense": "20.7",
"Expenses": "21.5",
"Revenues": "21.4",
"Net Income": "23.2",
"Cost of Goods Sold": "-27.4",
"Research and Development": "21.4",
"Other Expenses": "10.3",
"Other Revenues": "21.4",
"Comprehensive Net Income": "23.2",
"Economic Capital Ratio": "-94.0"
},
"2021": {
"Assets, Current": "-100",
"Assets": "-71.0",
"Liabilities": "-111",
"Stockholders Equity": "-160",
"ECR before LimitedLiability": "-104",
"Other Assets": "-22.1",
"Property and Equipment": "18.7",
"Intangible Assets": "27.7",
"Liabilities, Current": "16.3",
"Other Liabilities": "22.4",
"Liabilities, Non-Current": "-169",
"Selling, General and Administrative Expense": "18.2",
"Expenses": "22.4",
"Revenues": "22.6",
"Net Income": "24.0",
"Other Expenses": "7.22",
"Research and Development": "22.5",
"Cost of Goods Sold": "-27.5",
"Other Revenues": "22.6",
"Comprehensive Net Income": "24.0",
"Economic Capital Ratio": "-112"
},
"2022": {
"Intangible Assets": "15.7",
"Assets": "-66.9",
"Liabilities": "-95.7",
"Stockholders Equity": "-144",
"Assets, Current": "-101",
"Other Assets": "-19.9",
"Property and Equipment": "7.62",
"Other Liabilities": "8.02",
"Liabilities, Current": "7.79",
"Liabilities, Non-Current": "-166",
"Expenses": "8.88",
"Revenues": "8.64",
"Net Income": "11.7",
"Selling, General and Administrative Expense": "7.89",
"Cost of Goods Sold": "-31.3",
"Research and Development": "8.83",
"Other Revenues": "8.64",
"ECR before LimitedLiability": "-75.8",
"Comprehensive Net Income": "12.0",
"Other Net Income": "-12.0",
"Economic Capital Ratio": "-96.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001723128_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "1,286,644",
"Cost of Goods Sold": "946,588",
"Intangible Assets": "2,081,195",
"Liabilities, Current": "553,850",
"Liabilities, Non-Current": "2,902,523",
"Other Assets": "440,751",
"Other Compr. Net Income": "177,966",
"Other Expenses": "332,332",
"Other Liabilities": "0",
"Other Net Income": "-161,049",
"Other Revenues": "1,662,991",
"Property and Equipment": "544,146",
"Research and Development": "194,190",
"Selling, General and Administrative Expense": "230,435"
},
"output_variables": {
"Assets": "4,352,736",
"Liabilities": "3,456,373",
"Expenses": "1,703,545",
"Revenues": "1,662,991",
"Stockholders Equity": "896,363",
"Net Income": "-201,603",
"Comprehensive Net Income": "-112,620",
"BaseVar": "5,757,330",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "186%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,210,210",
"Cost of Goods Sold": "1,147,214",
"Intangible Assets": "1,802,257",
"Liabilities, Current": "550,406",
"Liabilities, Non-Current": "2,768,696",
"Other Assets": "175,426",
"Other Compr. Net Income": "250,151",
"Other Expenses": "621,083",
"Other Liabilities": "0",
"Other Net Income": "15,998",
"Other Revenues": "1,626,373",
"Property and Equipment": "477,997",
"Research and Development": "188,049",
"Selling, General and Administrative Expense": "289,598"
},
"output_variables": {
"Assets": "3,665,890",
"Liabilities": "3,319,102",
"Expenses": "2,245,944",
"Revenues": "1,626,373",
"Stockholders Equity": "346,788",
"Net Income": "-603,573",
"Comprehensive Net Income": "-478,498",
"BaseVar": "5,561,729",
"ECR before LimitedLiability": "7.9%",
"Economic Capital Ratio": "149%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,551,539",
"Cost of Goods Sold": "1,329,551",
"Intangible Assets": "1,827,440",
"Liabilities, Current": "676,902",
"Liabilities, Non-Current": "2,972,395",
"Other Assets": "149,300",
"Other Compr. Net Income": "-18,722",
"Other Expenses": "-45,058",
"Other Liabilities": "0",
"Other Net Income": "-132,795",
"Other Revenues": "1,992,523",
"Property and Equipment": "477,754",
"Research and Development": "179,930",
"Selling, General and Administrative Expense": "326,727"
},
"output_variables": {
"Assets": "4,006,033",
"Liabilities": "3,649,297",
"Expenses": "1,791,150",
"Revenues": "1,992,523",
"Stockholders Equity": "356,736",
"Net Income": "68,578",
"Comprehensive Net Income": "59,217",
"BaseVar": "5,795,260",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "162%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,520,108",
"Cost of Goods Sold": "1,293,853",
"Intangible Assets": "1,759,939",
"Liabilities, Current": "677,243",
"Liabilities, Non-Current": "2,878,541",
"Other Assets": "145,459",
"Other Compr. Net Income": "4,317",
"Other Expenses": "36,635",
"Other Liabilities": "0",
"Other Net Income": "-140,229",
"Other Revenues": "2,092,386",
"Property and Equipment": "514,158",
"Research and Development": "201,107",
"Selling, General and Administrative Expense": "381,915"
},
"output_variables": {
"Assets": "3,939,664",
"Liabilities": "3,555,784",
"Expenses": "1,913,511",
"Revenues": "2,092,386",
"Stockholders Equity": "383,880",
"Net Income": "38,647",
"Comprehensive Net Income": "40,805",
"BaseVar": "5,822,946",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "164%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,411,818",
"Cost of Goods Sold": "1,449,703",
"Intangible Assets": "1,694,946",
"Liabilities, Current": "752,800",
"Liabilities, Non-Current": "2,837,613",
"Other Assets": "222,762",
"Other Compr. Net Income": "147,451",
"Other Expenses": "39,934",
"Other Liabilities": "0",
"Other Net Income": "-306,151",
"Other Revenues": "2,211,284",
"Property and Equipment": "469,815",
"Research and Development": "195,914",
"Selling, General and Administrative Expense": "415,206"
},
"output_variables": {
"Assets": "3,799,341",
"Liabilities": "3,590,413",
"Expenses": "2,100,757",
"Revenues": "2,211,284",
"Stockholders Equity": "208,928",
"Net Income": "-195,625",
"Comprehensive Net Income": "-121,899",
"BaseVar": "6,077,699",
"ECR before LimitedLiability": "9.0%",
"Economic Capital Ratio": "150%"
}
}
},
"top_rated": false,
"trend": 37.0,
"value": 1.4857433235492248,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001723128.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001723128.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001723128.svg"
},
{
"company_id": "0001403708",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001403708.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001403708.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001403708.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001403708_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001403708_main_keyfigs.svg",
"name": "Evoke Pharma Inc",
"rank": 340,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001403708.svg",
"report_text": "The relative strengths and weaknesses of Evoke Pharma 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 Evoke Pharma Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 8.5% points.The greatest weakness of Evoke Pharma Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 123% points.
The company's Economic Capital Ratio, given in the ranking table, is 148%, being 97% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001403708_2023_Evoke_Pharma_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-16.8",
"Assets": "7.36",
"Liabilities": "-13.7",
"Stockholders Equity": "-3.43",
"ECR before LimitedLiability": "-20.7",
"Property and Equipment": "-9.87",
"Assets, Current": "59.3",
"Intangible Assets": "-20.7",
"Other Liabilities": "31.4",
"Liabilities, Current": "25.3",
"Liabilities, Non-Current": "-77.5",
"Selling, General and Administrative Expense": "5.02",
"Expenses": "-25.3",
"Revenues": "-22.4",
"Net Income": "-44.9",
"Cost of Goods Sold": "2.64",
"Other Expenses": "14.4",
"Research and Development": "-45.0",
"Other Revenues": "-22.4",
"Comprehensive Net Income": "-44.7",
"Economic Capital Ratio": "-54.0"
},
"2018": {
"Assets, Current": "28.9",
"Assets": "-49.0",
"Liabilities": "32.4",
"Stockholders Equity": "-13.7",
"ECR before LimitedLiability": "-58.9",
"Other Assets": "-26.4",
"Intangible Assets": "-34.0",
"Property and Equipment": "-16.9",
"Liabilities, Current": "-13.9",
"Other Liabilities": "31.9",
"Liabilities, Non-Current": "30.9",
"Research and Development": "-46.8",
"Expenses": "-76.2",
"Revenues": "-28.3",
"Net Income": "-90.9",
"Other Expenses": "13.8",
"Selling, General and Administrative Expense": "-51.8",
"Other Revenues": "-28.3",
"Other Net Income": "11.0",
"Comprehensive Net Income": "-91.1",
"Economic Capital Ratio": "-76.6"
},
"2019": {
"Other Assets": "-19.6",
"Assets": "-5.04",
"Liabilities": "34.8",
"Stockholders Equity": "26.8",
"ECR before LimitedLiability": "-15.8",
"Property and Equipment": "-12.4",
"Assets, Current": "54.3",
"Intangible Assets": "-23.0",
"Liabilities, Current": "-28.0",
"Other Liabilities": "29.2",
"Liabilities, Non-Current": "32.2",
"Other Expenses": "12.6",
"Expenses": "-47.7",
"Revenues": "-23.9",
"Net Income": "-68.1",
"Cost of Goods Sold": "6.03",
"Selling, General and Administrative Expense": "-40.7",
"Research and Development": "-25.4",
"Other Revenues": "-23.9",
"Comprehensive Net Income": "-68.6",
"Economic Capital Ratio": "-43.0"
},
"2020": {
"Intangible Assets": "-9.89",
"Assets": "-31.7",
"Liabilities": "-26.1",
"Stockholders Equity": "-107",
"ECR before LimitedLiability": "-129",
"Other Assets": "-9.96",
"Property and Equipment": "-5.17",
"Assets, Current": "-24.0",
"Liabilities, Non-Current": "-14.7",
"Liabilities, Current": "-16.7",
"Other Liabilities": "4.97",
"Selling, General and Administrative Expense": "-8.14",
"Expenses": "-10.1",
"Revenues": "-6.65",
"Net Income": "-15.8",
"Cost of Goods Sold": "1.63",
"Research and Development": "-6.48",
"Other Expenses": "2.95",
"Other Revenues": "-6.65",
"Comprehensive Net Income": "-15.8",
"Economic Capital Ratio": "-148"
},
"2021": {
"Assets, Current": "-16.6",
"Assets": "-68.2",
"Liabilities": "-54.5",
"Stockholders Equity": "-127",
"Other Assets": "-25.6",
"Property and Equipment": "-2.33",
"Intangible Assets": "-14.6",
"Liabilities, Current": "1.08",
"Other Liabilities": "1.23",
"Liabilities, Non-Current": "-119",
"Selling, General and Administrative Expense": "-57.1",
"Expenses": "-16.7",
"Revenues": "-0.0423",
"Net Income": "-22.3",
"Other Expenses": "0.162",
"Research and Development": "1.90",
"Cost of Goods Sold": "0.129",
"Other Revenues": "-0.0423",
"ECR before LimitedLiability": "-127",
"Comprehensive Net Income": "-22.4",
"Other Net Income": "-0.0567",
"Economic Capital Ratio": "-134"
},
"2022": {
"Intangible Assets": "-19.7",
"Assets": "-45.4",
"Liabilities": "-48.6",
"Stockholders Equity": "-89.4",
"Assets, Current": "6.90",
"Other Assets": "-28.6",
"Property and Equipment": "-10.8",
"Other Liabilities": "7.43",
"Liabilities, Current": "7.50",
"Liabilities, Non-Current": "-123",
"Other Expenses": "5.24",
"Expenses": "-5.95",
"Net Income": "-6.83",
"Other Net Income": "-5.37",
"Selling, General and Administrative Expense": "-56.1",
"Cost of Goods Sold": "5.30",
"Research and Development": "8.46",
"ECR before LimitedLiability": "-76.4",
"Comprehensive Net Income": "-6.66",
"Other Revenues": "4.53",
"Economic Capital Ratio": "-96.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001403708_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "15,249",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,872",
"Liabilities, Non-Current": "4,241",
"Other Assets": "53",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-98",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "9,992",
"Selling, General and Administrative Expense": "3,158"
},
"output_variables": {
"Assets": "15,302",
"Liabilities": "6,113",
"Expenses": "13,150",
"Revenues": "0",
"Stockholders Equity": "9,189",
"Net Income": "-13,248",
"Comprehensive Net Income": "-13,248",
"BaseVar": "17,331",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "200%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,648",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,634",
"Liabilities, Non-Current": "0",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "449",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "4,095",
"Selling, General and Administrative Expense": "3,920"
},
"output_variables": {
"Assets": "5,660",
"Liabilities": "1,634",
"Expenses": "8,015",
"Revenues": "0",
"Stockholders Equity": "4,025",
"Net Income": "-7,566",
"Comprehensive Net Income": "-7,566",
"BaseVar": "7,879",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,246",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,015",
"Liabilities, Non-Current": "0",
"Other Assets": "150",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "29",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,416",
"Selling, General and Administrative Expense": "3,738"
},
"output_variables": {
"Assets": "6,396",
"Liabilities": "2,015",
"Expenses": "7,154",
"Revenues": "0",
"Stockholders Equity": "4,381",
"Net Income": "-7,126",
"Comprehensive Net Income": "-7,126",
"BaseVar": "7,797",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "195%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "9,281",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,536",
"Liabilities, Non-Current": "5,113",
"Other Assets": "153",
"Other Compr. Net Income": "0",
"Other Expenses": "87",
"Other Liabilities": "0",
"Other Net Income": "-71",
"Other Revenues": "0.86",
"Property and Equipment": "0",
"Research and Development": "6,599",
"Selling, General and Administrative Expense": "6,278"
},
"output_variables": {
"Assets": "9,434",
"Liabilities": "12,649",
"Expenses": "12,964",
"Revenues": "0.86",
"Stockholders Equity": "-3,215",
"Net Income": "-13,035",
"Comprehensive Net Income": "-13,035",
"BaseVar": "17,559",
"ECR before LimitedLiability": "-182%",
"Economic Capital Ratio": "108%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "10,561",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,406",
"Liabilities, Non-Current": "5,612",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "1,535",
"Other Liabilities": "0",
"Other Net Income": "-327",
"Other Revenues": "9,593",
"Property and Equipment": "0",
"Research and Development": "1,212",
"Selling, General and Administrative Expense": "10,042"
},
"output_variables": {
"Assets": "10,573",
"Liabilities": "7,018",
"Expenses": "12,789",
"Revenues": "9,593",
"Stockholders Equity": "3,555",
"Net Income": "-3,523",
"Comprehensive Net Income": "-3,523",
"BaseVar": "20,150",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "187%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "11,722",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,655",
"Liabilities, Non-Current": "6,112",
"Other Assets": "129",
"Other Compr. Net Income": "0",
"Other Expenses": "407",
"Other Liabilities": "0",
"Other Net Income": "-429",
"Other Revenues": "3,628",
"Property and Equipment": "0",
"Research and Development": "323",
"Selling, General and Administrative Expense": "9,999"
},
"output_variables": {
"Assets": "11,851",
"Liabilities": "7,767",
"Expenses": "10,729",
"Revenues": "3,628",
"Stockholders Equity": "4,085",
"Net Income": "-7,530",
"Comprehensive Net Income": "-7,530",
"BaseVar": "17,203",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "155%"
}
}
},
"top_rated": false,
"trend": 52.0,
"value": 1.4792953599943448,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001403708.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001403708.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001403708.svg"
},
{
"company_id": "0001393434",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001393434.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001393434.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001393434.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001393434_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001393434_main_keyfigs.svg",
"name": "Ocular Therapeutix INC",
"rank": 341,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001393434.svg",
"report_text": "The relative strengths and weaknesses of Ocular Therapeutix 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 Ocular Therapeutix INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 5.1% points.The greatest weakness of Ocular Therapeutix INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 118% points.
The company's Economic Capital Ratio, given in the ranking table, is 146%, being 99% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001393434_2023_Ocular_Therapeutix_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-6.76",
"Assets": "51.7",
"Liabilities": "2.53",
"Stockholders Equity": "77.7",
"ECR before LimitedLiability": "84.0",
"Property and Equipment": "-1.20",
"Assets, Current": "92.8",
"Intangible Assets": "-8.43",
"Other Liabilities": "-36.0",
"Liabilities, Current": "24.5",
"Liabilities, Non-Current": "10.5",
"Selling, General and Administrative Expense": "9.71",
"Expenses": "11.9",
"Revenues": "-13.4",
"Net Income": "-2.31",
"Cost of Goods Sold": "1.66",
"Other Expenses": "6.07",
"Research and Development": "-5.49",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-2.18",
"Economic Capital Ratio": "50.7"
},
"2015": {
"Assets": "43.8",
"Liabilities": "22.9",
"Stockholders Equity": "92.3",
"ECR before LimitedLiability": "83.1",
"Other Assets": "-5.50",
"Intangible Assets": "-7.98",
"Assets, Current": "77.8",
"Other Liabilities": "-25.4",
"Liabilities, Non-Current": "12.4",
"Liabilities, Current": "33.1",
"Other Expenses": "4.93",
"Expenses": "9.33",
"Revenues": "-11.8",
"Net Income": "-4.29",
"Cost of Goods Sold": "1.44",
"Selling, General and Administrative Expense": "8.43",
"Research and Development": "-5.47",
"Other Revenues": "-11.8",
"Other Net Income": "-1.79",
"Comprehensive Net Income": "-4.26",
"Economic Capital Ratio": "64.1"
},
"2016": {
"Other Assets": "-6.88",
"Assets": "34.4",
"Liabilities": "2.56",
"Stockholders Equity": "46.8",
"ECR before LimitedLiability": "38.6",
"Assets, Current": "74.5",
"Intangible Assets": "-14.0",
"Other Liabilities": "-37.3",
"Liabilities, Non-Current": "15.6",
"Liabilities, Current": "21.8",
"Research and Development": "-9.94",
"Expenses": "-0.887",
"Revenues": "-13.0",
"Net Income": "-15.5",
"Selling, General and Administrative Expense": "6.48",
"Other Expenses": "0.815",
"Cost of Goods Sold": "1.93",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "-15.5",
"Other Net Income": "-1.71",
"Economic Capital Ratio": "16.2"
},
"2017": {
"Other Assets": "-8.55",
"Assets": "-33.5",
"Liabilities": "-2.87",
"Stockholders Equity": "-53.2",
"Intangible Assets": "-21.9",
"Assets, Current": "-11.0",
"Property and Equipment": "3.17",
"Liabilities, Current": "0.115",
"Other Liabilities": "-29.5",
"Liabilities, Non-Current": "1.12",
"Expenses": "-30.4",
"Revenues": "-6.91",
"Net Income": "-53.6",
"Research and Development": "-10.8",
"Other Expenses": "-11.4",
"Cost of Goods Sold": "0.161",
"Other Revenues": "-6.91",
"ECR before LimitedLiability": "-91.5",
"Comprehensive Net Income": "-53.8",
"Other Net Income": "-0.116",
"Economic Capital Ratio": "-111"
},
"2018": {
"Assets, Current": "-2.08",
"Assets": "-8.80",
"Liabilities": "-35.5",
"Stockholders Equity": "-39.6",
"ECR before LimitedLiability": "-59.0",
"Intangible Assets": "-25.8",
"Property and Equipment": "23.4",
"Liabilities, Current": "24.4",
"Other Liabilities": "-90.2",
"Liabilities, Non-Current": "22.8",
"Research and Development": "-21.8",
"Expenses": "-15.4",
"Revenues": "-17.7",
"Net Income": "-34.1",
"Cost of Goods Sold": "5.27",
"Other Expenses": "0.852",
"Selling, General and Administrative Expense": "0.593",
"Other Revenues": "-17.7",
"Other Net Income": "-1.84",
"Comprehensive Net Income": "-34.3",
"Economic Capital Ratio": "-76.6"
},
"2019": {
"Other Assets": "-2.32",
"Assets": "-13.3",
"Liabilities": "-14.2",
"Stockholders Equity": "-72.4",
"ECR before LimitedLiability": "-84.4",
"Property and Equipment": "4.10",
"Assets, Current": "-10.9",
"Intangible Assets": "-7.14",
"Liabilities, Current": "5.74",
"Other Liabilities": "-47.5",
"Liabilities, Non-Current": "0.814",
"Other Expenses": "-4.04",
"Expenses": "-3.59",
"Revenues": "-4.20",
"Net Income": "-7.34",
"Cost of Goods Sold": "0.712",
"Selling, General and Administrative Expense": "1.56",
"Research and Development": "-1.68",
"Other Revenues": "-4.20",
"Comprehensive Net Income": "-7.44",
"Economic Capital Ratio": "-112"
},
"2020": {
"Intangible Assets": "-19.9",
"Assets": "-29.5",
"Liabilities": "-76.7",
"Stockholders Equity": "-91.7",
"Other Assets": "-16.0",
"Assets, Current": "4.58",
"Liabilities, Non-Current": "4.56",
"Liabilities, Current": "5.38",
"Other Liabilities": "-125",
"Selling, General and Administrative Expense": "4.75",
"Expenses": "5.95",
"Revenues": "-11.5",
"Net Income": "-11.9",
"Cost of Goods Sold": "3.64",
"Research and Development": "4.87",
"Other Expenses": "-2.91",
"Other Revenues": "-11.5",
"ECR before LimitedLiability": "-91.2",
"Other Net Income": "-38.0",
"Comprehensive Net Income": "-12.0",
"Economic Capital Ratio": "-111"
},
"2021": {
"Assets, Current": "-20.5",
"Assets": "-43.0",
"Liabilities": "-39.6",
"Stockholders Equity": "-95.7",
"ECR before LimitedLiability": "-25.5",
"Other Assets": "-15.7",
"Intangible Assets": "-13.4",
"Liabilities, Current": "25.3",
"Other Liabilities": "-72.3",
"Liabilities, Non-Current": "2.43",
"Selling, General and Administrative Expense": "9.26",
"Expenses": "10.1",
"Revenues": "4.17",
"Net Income": "52.6",
"Other Expenses": "-8.89",
"Research and Development": "8.06",
"Cost of Goods Sold": "1.88",
"Other Revenues": "4.17",
"Comprehensive Net Income": "52.5",
"Other Net Income": "36.6",
"Economic Capital Ratio": "-33.1"
},
"2022": {
"Intangible Assets": "-20.3",
"Assets": "-61.5",
"Liabilities": "-62.9",
"Stockholders Equity": "-118",
"Assets, Current": "-36.0",
"Other Assets": "-18.7",
"Property and Equipment": "4.39",
"Other Liabilities": "-74.2",
"Liabilities, Current": "4.81",
"Liabilities, Non-Current": "-9.04",
"Other Expenses": "-20.3",
"Expenses": "2.55",
"Revenues": "4.79",
"Net Income": "5.06",
"Selling, General and Administrative Expense": "4.69",
"Research and Development": "4.62",
"Other Revenues": "4.79",
"ECR before LimitedLiability": "-78.7",
"Comprehensive Net Income": "5.07",
"Other Net Income": "4.60",
"Economic Capital Ratio": "-99.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001393434_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "76,183",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,874",
"Liabilities, Non-Current": "0",
"Other Assets": "228",
"Other Compr. Net Income": "0",
"Other Expenses": "2,073",
"Other Liabilities": "13,623",
"Other Net Income": "-1,554",
"Other Revenues": "772",
"Property and Equipment": "1,782",
"Research and Development": "18,880",
"Selling, General and Administrative Expense": "6,913"
},
"output_variables": {
"Assets": "78,193",
"Liabilities": "19,497",
"Expenses": "27,866",
"Revenues": "772",
"Stockholders Equity": "58,696",
"Net Income": "-28,648",
"Comprehensive Net Income": "-28,648",
"BaseVar": "63,941",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "305%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "106,983",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,378",
"Liabilities, Non-Current": "0",
"Other Assets": "228",
"Other Compr. Net Income": "-68",
"Other Expenses": "4,171",
"Other Liabilities": "15,340",
"Other Net Income": "-1,551",
"Other Revenues": "1,750",
"Property and Equipment": "3,095",
"Research and Development": "26,611",
"Selling, General and Administrative Expense": "9,165"
},
"output_variables": {
"Assets": "110,306",
"Liabilities": "20,718",
"Expenses": "39,947",
"Revenues": "1,750",
"Stockholders Equity": "89,588",
"Net Income": "-39,748",
"Comprehensive Net Income": "-39,782",
"BaseVar": "87,170",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "327%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "69,898",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,300",
"Liabilities, Non-Current": "0",
"Other Assets": "1,728",
"Other Compr. Net Income": "63",
"Other Expenses": "7,144",
"Other Liabilities": "14,631",
"Other Net Income": "-1,377",
"Other Revenues": "1,887",
"Property and Equipment": "3,313",
"Research and Development": "27,065",
"Selling, General and Administrative Expense": "11,004"
},
"output_variables": {
"Assets": "74,939",
"Liabilities": "22,931",
"Expenses": "45,213",
"Revenues": "1,887",
"Stockholders Equity": "52,008",
"Net Income": "-44,703",
"Comprehensive Net Income": "-44,672",
"BaseVar": "73,205",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "261%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "43,339",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,426",
"Liabilities, Non-Current": "0",
"Other Assets": "1,614",
"Other Compr. Net Income": "36",
"Other Expenses": "68,990",
"Other Liabilities": "15,858",
"Other Net Income": "-1,462",
"Other Revenues": "1,968",
"Property and Equipment": "10,478",
"Research and Development": "33,041",
"Selling, General and Administrative Expense": "19,837"
},
"output_variables": {
"Assets": "55,431",
"Liabilities": "29,284",
"Expenses": "121,868",
"Revenues": "1,968",
"Stockholders Equity": "26,147",
"Net Income": "-121,363",
"Comprehensive Net Income": "-121,344",
"BaseVar": "105,025",
"ECR before LimitedLiability": "-152%",
"Economic Capital Ratio": "117%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "56,193",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,159",
"Liabilities, Non-Current": "0",
"Other Assets": "6,614",
"Other Compr. Net Income": "2.2",
"Other Expenses": "10,896",
"Other Liabilities": "28,009",
"Other Net Income": "-877",
"Other Revenues": "2,325",
"Property and Equipment": "10,236",
"Research and Development": "40,966",
"Selling, General and Administrative Expense": "22,708"
},
"output_variables": {
"Assets": "73,043",
"Liabilities": "37,168",
"Expenses": "74,570",
"Revenues": "2,325",
"Stockholders Equity": "35,875",
"Net Income": "-73,122",
"Comprehensive Net Income": "-73,121",
"BaseVar": "93,992",
"ECR before LimitedLiability": "9.2%",
"Economic Capital Ratio": "150%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "60,170",
"Cost of Goods Sold": "2,325",
"Intangible Assets": "0",
"Liabilities, Current": "12,029",
"Liabilities, Non-Current": "8,905",
"Other Assets": "8,419",
"Other Compr. Net Income": "0",
"Other Expenses": "5,457",
"Other Liabilities": "61,436",
"Other Net Income": "-559",
"Other Revenues": "8,070",
"Property and Equipment": "10,151",
"Research and Development": "44,155",
"Selling, General and Administrative Expense": "26,985"
},
"output_variables": {
"Assets": "78,740",
"Liabilities": "82,370",
"Expenses": "78,922",
"Revenues": "8,070",
"Stockholders Equity": "-3,630",
"Net Income": "-71,411",
"Comprehensive Net Income": "-71,411",
"BaseVar": "124,330",
"ECR before LimitedLiability": "-98%",
"Economic Capital Ratio": "131%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "246,160",
"Cost of Goods Sold": "2,106",
"Intangible Assets": "0",
"Liabilities, Current": "26,664",
"Liabilities, Non-Current": "19,548",
"Other Assets": "7,608",
"Other Compr. Net Income": "0",
"Other Expenses": "25,966",
"Other Liabilities": "139,556",
"Other Net Income": "-3,114",
"Other Revenues": "83,229",
"Property and Equipment": "8,095",
"Research and Development": "23,279",
"Selling, General and Administrative Expense": "23,779"
},
"output_variables": {
"Assets": "261,863",
"Liabilities": "185,768",
"Expenses": "75,130",
"Revenues": "83,229",
"Stockholders Equity": "76,095",
"Net Income": "4,986",
"Comprehensive Net Income": "4,986",
"BaseVar": "304,552",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "211%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "191,300",
"Cost of Goods Sold": "4,009",
"Intangible Assets": "0",
"Liabilities, Current": "26,337",
"Liabilities, Non-Current": "18,924",
"Other Assets": "6,631",
"Other Compr. Net Income": "0",
"Other Expenses": "32,721",
"Other Liabilities": "71,627",
"Other Net Income": "-92,673",
"Other Revenues": "174,059",
"Property and Equipment": "6,956",
"Research and Development": "46,758",
"Selling, General and Administrative Expense": "45,936"
},
"output_variables": {
"Assets": "204,887",
"Liabilities": "116,888",
"Expenses": "129,425",
"Revenues": "174,059",
"Stockholders Equity": "87,999",
"Net Income": "-48,038",
"Comprehensive Net Income": "-48,038",
"BaseVar": "358,966",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "222%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "129,627",
"Cost of Goods Sold": "4,531",
"Intangible Assets": "0",
"Liabilities, Current": "31,395",
"Liabilities, Non-Current": "22,158",
"Other Assets": "9,806",
"Other Compr. Net Income": "0",
"Other Expenses": "38,826",
"Other Liabilities": "60,357",
"Other Net Income": "39,722",
"Other Revenues": "65,774",
"Property and Equipment": "9,856",
"Research and Development": "53,328",
"Selling, General and Administrative Expense": "32,421"
},
"output_variables": {
"Assets": "149,289",
"Liabilities": "113,910",
"Expenses": "129,106",
"Revenues": "65,774",
"Stockholders Equity": "35,379",
"Net Income": "-23,610",
"Comprehensive Net Income": "-23,610",
"BaseVar": "248,900",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
}
},
"top_rated": false,
"trend": -42.0,
"value": 1.4564957195969972,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001393434.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001393434.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001393434.svg"
},
{
"company_id": "0000873303",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000873303.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000873303.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000873303.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000873303_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000873303_main_keyfigs.svg",
"name": "Sarepta Therapeutics Inc",
"rank": 342,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000873303.svg",
"report_text": "The relative strengths and weaknesses of Sarepta Therapeutics 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 Sarepta Therapeutics Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 6.2% points.The greatest weakness of Sarepta Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 116% points.
The company's Economic Capital Ratio, given in the ranking table, is 146%, being 99% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000873303_2023_Sarepta_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "19.4",
"Assets": "10.9",
"Liabilities": "10.6",
"Stockholders Equity": "23.1",
"ECR before LimitedLiability": "-6.74",
"Other Assets": "-9.85",
"Intangible Assets": "-14.3",
"Assets, Current": "20.6",
"Other Liabilities": "14.5",
"Liabilities, Non-Current": "7.42",
"Liabilities, Current": "-11.6",
"Other Expenses": "13.4",
"Expenses": "-24.3",
"Revenues": "-19.0",
"Net Income": "-41.9",
"Cost of Goods Sold": "2.07",
"Selling, General and Administrative Expense": "-7.18",
"Research and Development": "-31.6",
"Other Revenues": "-19.0",
"Comprehensive Net Income": "-41.9",
"Economic Capital Ratio": "-25.8"
},
"2016": {
"Other Assets": "-7.15",
"Assets": "38.4",
"Liabilities": "31.3",
"Stockholders Equity": "83.0",
"ECR before LimitedLiability": "68.3",
"Assets, Current": "58.1",
"Property and Equipment": "6.69",
"Intangible Assets": "-9.33",
"Other Liabilities": "22.6",
"Liabilities, Non-Current": "11.3",
"Liabilities, Current": "-2.15",
"Research and Development": "-20.7",
"Expenses": "-8.38",
"Revenues": "-13.9",
"Net Income": "-22.0",
"Selling, General and Administrative Expense": "-0.308",
"Other Expenses": "11.2",
"Cost of Goods Sold": "1.87",
"Other Revenues": "-13.9",
"Comprehensive Net Income": "-22.0",
"Economic Capital Ratio": "45.8"
},
"2017": {
"Other Assets": "-7.09",
"Assets": "28.6",
"Liabilities": "-25.3",
"Stockholders Equity": "24.8",
"ECR before LimitedLiability": "58.5",
"Intangible Assets": "-9.57",
"Assets, Current": "60.9",
"Liabilities, Current": "30.4",
"Other Liabilities": "-81.8",
"Liabilities, Non-Current": "14.0",
"Selling, General and Administrative Expense": "10.3",
"Expenses": "29.3",
"Revenues": "-1.79",
"Net Income": "37.0",
"Research and Development": "11.6",
"Other Expenses": "4.65",
"Cost of Goods Sold": "2.12",
"Other Revenues": "-1.79",
"Comprehensive Net Income": "36.9",
"Other Net Income": "9.05",
"Economic Capital Ratio": "39.0"
},
"2018": {
"Assets, Current": "39.4",
"Assets": "23.3",
"Liabilities": "-16.1",
"Stockholders Equity": "22.0",
"ECR before LimitedLiability": "48.5",
"Intangible Assets": "-11.2",
"Property and Equipment": "2.08",
"Liabilities, Current": "20.5",
"Other Liabilities": "-60.0",
"Liabilities, Non-Current": "17.2",
"Research and Development": "2.08",
"Expenses": "19.7",
"Revenues": "4.05",
"Net Income": "22.4",
"Cost of Goods Sold": "3.58",
"Other Expenses": "4.66",
"Selling, General and Administrative Expense": "9.11",
"Other Revenues": "4.05",
"Other Net Income": "-1.44",
"Comprehensive Net Income": "22.3",
"Economic Capital Ratio": "30.8"
},
"2019": {
"Other Assets": "2.09",
"Assets": "2.29",
"Liabilities": "-40.0",
"Stockholders Equity": "-28.9",
"ECR before LimitedLiability": "-0.487",
"Property and Equipment": "4.04",
"Assets, Current": "15.0",
"Intangible Assets": "-16.4",
"Liabilities, Current": "21.4",
"Other Liabilities": "-85.9",
"Liabilities, Non-Current": "18.0",
"Other Expenses": "-4.51",
"Expenses": "12.6",
"Revenues": "3.12",
"Net Income": "15.5",
"Cost of Goods Sold": "4.74",
"Selling, General and Administrative Expense": "10.5",
"Research and Development": "1.89",
"Other Revenues": "3.12",
"Comprehensive Net Income": "15.0",
"Economic Capital Ratio": "-27.7"
},
"2020": {
"Intangible Assets": "-14.7",
"Assets": "-13.2",
"Liabilities": "-91.5",
"Stockholders Equity": "-81.9",
"ECR before LimitedLiability": "-55.2",
"Other Assets": "1.52",
"Property and Equipment": "4.94",
"Assets, Current": "-4.56",
"Liabilities, Non-Current": "-42.1",
"Liabilities, Current": "19.8",
"Other Liabilities": "-67.8",
"Selling, General and Administrative Expense": "12.6",
"Expenses": "25.7",
"Revenues": "2.40",
"Net Income": "29.8",
"Cost of Goods Sold": "3.86",
"Research and Development": "3.44",
"Other Expenses": "5.25",
"Other Revenues": "2.40",
"Comprehensive Net Income": "29.8",
"Economic Capital Ratio": "-74.8"
},
"2021": {
"Assets, Current": "-15.8",
"Assets": "-25.5",
"Liabilities": "-94.6",
"Stockholders Equity": "-95.6",
"ECR before LimitedLiability": "-70.6",
"Other Assets": "-2.38",
"Property and Equipment": "4.89",
"Intangible Assets": "-13.2",
"Liabilities, Current": "11.7",
"Other Liabilities": "-74.6",
"Liabilities, Non-Current": "-29.4",
"Selling, General and Administrative Expense": "12.6",
"Expenses": "23.2",
"Revenues": "8.14",
"Net Income": "34.0",
"Other Expenses": "3.41",
"Research and Development": "3.22",
"Cost of Goods Sold": "3.53",
"Other Revenues": "8.14",
"Comprehensive Net Income": "33.9",
"Economic Capital Ratio": "-78.3"
},
"2022": {
"Intangible Assets": "-16.7",
"Assets": "-35.8",
"Liabilities": "-106",
"Stockholders Equity": "-116",
"Assets, Current": "-22.4",
"Property and Equipment": "3.37",
"Other Liabilities": "-101",
"Liabilities, Current": "4.65",
"Liabilities, Non-Current": "-17.4",
"Other Expenses": "2.51",
"Expenses": "5.57",
"Revenues": "4.67",
"Net Income": "6.14",
"Selling, General and Administrative Expense": "4.73",
"Cost of Goods Sold": "4.57",
"Research and Development": "4.62",
"Other Revenues": "4.67",
"ECR before LimitedLiability": "-78.7",
"Comprehensive Net Income": "6.15",
"Other Net Income": "-6.01",
"Economic Capital Ratio": "-99.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000873303_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "224,543",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,642",
"Liabilities, Current": "62,294",
"Liabilities, Non-Current": "6,172",
"Other Assets": "5,253",
"Other Compr. Net Income": "-16",
"Other Expenses": "0",
"Other Liabilities": "14,969",
"Other Net Income": "1,407",
"Other Revenues": "0",
"Property and Equipment": "37,344",
"Research and Development": "146,394",
"Selling, General and Administrative Expense": "75,043"
},
"output_variables": {
"Assets": "273,782",
"Liabilities": "83,435",
"Expenses": "221,437",
"Revenues": "0",
"Stockholders Equity": "190,347",
"Net Income": "-220,030",
"Comprehensive Net Income": "-220,038",
"BaseVar": "290,038",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "237%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "373,476",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,076",
"Liabilities, Current": "75,422",
"Liabilities, Non-Current": "5,949",
"Other Assets": "4,751",
"Other Compr. Net Income": "-9.0",
"Other Expenses": "130",
"Other Liabilities": "6,042",
"Other Net Income": "-535",
"Other Revenues": "5,421",
"Property and Equipment": "37,801",
"Research and Development": "188,272",
"Selling, General and Administrative Expense": "83,749"
},
"output_variables": {
"Assets": "424,104",
"Liabilities": "87,413",
"Expenses": "272,151",
"Revenues": "5,421",
"Stockholders Equity": "336,691",
"Net Income": "-267,265",
"Comprehensive Net Income": "-267,270",
"BaseVar": "394,816",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "291%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,228,644",
"Cost of Goods Sold": "0",
"Intangible Assets": "14,355",
"Liabilities, Current": "88,332",
"Liabilities, Non-Current": "5,539",
"Other Assets": "21,809",
"Other Compr. Net Income": "-259",
"Other Expenses": "38,893",
"Other Liabilities": "424,876",
"Other Net Income": "123,010",
"Other Revenues": "154,584",
"Property and Equipment": "43,156",
"Research and Development": "166,707",
"Selling, General and Administrative Expense": "122,682"
},
"output_variables": {
"Assets": "1,307,964",
"Liabilities": "518,747",
"Expenses": "328,282",
"Revenues": "154,584",
"Stockholders Equity": "789,217",
"Net Income": "-50,688",
"Comprehensive Net Income": "-50,818",
"BaseVar": "1,216,423",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "291%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,426,183",
"Cost of Goods Sold": "0",
"Intangible Assets": "11,574",
"Liabilities, Current": "173,690",
"Liabilities, Non-Current": "15,555",
"Other Assets": "107,294",
"Other Compr. Net Income": "-259",
"Other Expenses": "34,827",
"Other Liabilities": "420,554",
"Other Net Income": "122,639",
"Other Revenues": "1,025,435",
"Property and Equipment": "97,024",
"Research and Development": "403,417",
"Selling, General and Administrative Expense": "323,821"
},
"output_variables": {
"Assets": "1,642,075",
"Liabilities": "609,799",
"Expenses": "762,065",
"Revenues": "1,025,435",
"Stockholders Equity": "1,032,276",
"Net Income": "386,009",
"Comprehensive Net Income": "385,879",
"BaseVar": "2,081,136",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "325%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,468,913",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,497",
"Liabilities, Current": "264,767",
"Liabilities, Non-Current": "57,968",
"Other Assets": "211,792",
"Other Compr. Net Income": "201",
"Other Expenses": "136,436",
"Other Liabilities": "681,900",
"Other Net Income": "-12,258",
"Other Revenues": "585,563",
"Property and Equipment": "129,620",
"Research and Development": "701,768",
"Selling, General and Administrative Expense": "461,668"
},
"output_variables": {
"Assets": "1,822,822",
"Liabilities": "1,004,635",
"Expenses": "1,299,872",
"Revenues": "585,563",
"Stockholders Equity": "818,187",
"Net Income": "-726,568",
"Comprehensive Net Income": "-726,468",
"BaseVar": "2,362,676",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "210%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,485,196",
"Cost of Goods Sold": "0",
"Intangible Assets": "13,628",
"Liabilities, Current": "416,026",
"Liabilities, Non-Current": "763,640",
"Other Assets": "295,464",
"Other Compr. Net Income": "19",
"Other Expenses": "181,687",
"Other Liabilities": "1,043,293",
"Other Net Income": "4,010",
"Other Revenues": "1,202,455",
"Property and Equipment": "190,430",
"Research and Development": "950,858",
"Selling, General and Administrative Expense": "373,508"
},
"output_variables": {
"Assets": "2,984,718",
"Liabilities": "2,222,959",
"Expenses": "1,506,052",
"Revenues": "1,202,455",
"Stockholders Equity": "761,759",
"Net Income": "-299,587",
"Comprehensive Net Income": "-299,577",
"BaseVar": "3,960,107",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "190%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,604,099",
"Cost of Goods Sold": "0",
"Intangible Assets": "14,239",
"Liabilities, Current": "452,733",
"Liabilities, Non-Current": "626,756",
"Other Assets": "338,480",
"Other Compr. Net Income": "-31",
"Other Expenses": "90,492",
"Other Liabilities": "1,140,476",
"Other Net Income": "30,304",
"Other Revenues": "1,429,681",
"Property and Equipment": "191,156",
"Research and Development": "827,033",
"Selling, General and Administrative Expense": "238,837"
},
"output_variables": {
"Assets": "3,147,974",
"Liabilities": "2,219,965",
"Expenses": "1,156,362",
"Revenues": "1,429,681",
"Stockholders Equity": "928,009",
"Net Income": "303,624",
"Comprehensive Net Income": "303,608",
"BaseVar": "3,992,159",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "220%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,557,861",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,578",
"Liabilities, Current": "619,604",
"Liabilities, Non-Current": "542,620",
"Other Assets": "382,890",
"Other Compr. Net Income": "-1,040",
"Other Expenses": "136,620",
"Other Liabilities": "1,581,192",
"Other Net Income": "-66,751",
"Other Revenues": "2,086,802",
"Property and Equipment": "180,037",
"Research and Development": "1,011,370",
"Selling, General and Administrative Expense": "516,026"
},
"output_variables": {
"Assets": "3,128,366",
"Liabilities": "2,743,416",
"Expenses": "1,664,016",
"Revenues": "2,086,802",
"Stockholders Equity": "384,950",
"Net Income": "356,035",
"Comprehensive Net Income": "355,515",
"BaseVar": "4,845,195",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 1.4561779153348826,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000873303.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000873303.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000873303.svg"
},
{
"company_id": "0001178879",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001178879.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001178879.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001178879.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001178879_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001178879_main_keyfigs.svg",
"name": "Amicus Therapeutics INC",
"rank": 343,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001178879.svg",
"report_text": "The relative strengths and weaknesses of Amicus Therapeutics 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 Amicus Therapeutics INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 6.6% points.The greatest weakness of Amicus Therapeutics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 130% points.
The company's Economic Capital Ratio, given in the ranking table, is 145%, being 100% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001178879_2023_Amicus_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-11.4",
"Assets": "19.1",
"Liabilities": "37.6",
"Stockholders Equity": "59.6",
"ECR before LimitedLiability": "108",
"Intangible Assets": "-16.5",
"Property and Equipment": "-5.66",
"Assets, Current": "80.2",
"Other Liabilities": "36.1",
"Liabilities, Non-Current": "15.6",
"Liabilities, Current": "-14.5",
"Research and Development": "-40.5",
"Expenses": "-15.5",
"Revenues": "-1.11",
"Net Income": "-13.6",
"Other Expenses": "20.8",
"Cost of Goods Sold": "4.55",
"Selling, General and Administrative Expense": "1.62",
"Other Revenues": "-1.11",
"Comprehensive Net Income": "-13.9",
"Other Net Income": "3.15",
"Economic Capital Ratio": "32.1"
},
"2012": {
"Assets": "46.6",
"Liabilities": "85.3",
"Stockholders Equity": "168",
"ECR before LimitedLiability": "213",
"Assets, Current": "78.1",
"Intangible Assets": "-6.35",
"Other Assets": "-4.29",
"Liabilities, Current": "40.6",
"Other Liabilities": "36.5",
"Liabilities, Non-Current": "17.4",
"Selling, General and Administrative Expense": "5.08",
"Expenses": "-0.958",
"Revenues": "-5.31",
"Net Income": "-3.87",
"Research and Development": "-28.8",
"Other Expenses": "18.1",
"Cost of Goods Sold": "4.07",
"Other Revenues": "-5.31",
"Comprehensive Net Income": "-3.70",
"Other Net Income": "2.39",
"Economic Capital Ratio": "140"
},
"2013": {
"Liabilities, Non-Current": "31.2",
"Liabilities": "160",
"Stockholders Equity": "108",
"ECR before LimitedLiability": "272",
"Liabilities, Current": "92.9",
"Other Liabilities": "77.2",
"Selling, General and Administrative Expense": "19.1",
"Expenses": "36.8",
"Net Income": "132",
"Other Expenses": "21.0",
"Research and Development": "-7.67",
"Cost of Goods Sold": "4.72",
"Other Revenues": "98.0",
"Revenues": "98.0",
"Intangible Assets": "-3.65",
"Property and Equipment": "0.489",
"Other Assets": "1.31",
"Assets, Current": "1.12",
"Comprehensive Net Income": "132",
"Other Net Income": "2.94",
"Economic Capital Ratio": "244"
},
"2014": {
"Other Assets": "2.84",
"Assets": "48.8",
"Liabilities": "51.4",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "148",
"Assets, Current": "28.9",
"Intangible Assets": "9.32",
"Other Liabilities": "28.1",
"Liabilities, Current": "15.2",
"Liabilities, Non-Current": "12.0",
"Selling, General and Administrative Expense": "7.08",
"Expenses": "9.20",
"Revenues": "-14.0",
"Net Income": "-3.08",
"Cost of Goods Sold": "1.66",
"Other Expenses": "7.74",
"Research and Development": "-7.32",
"Other Revenues": "-14.0",
"Other Net Income": "1.56",
"Comprehensive Net Income": "-2.97",
"Economic Capital Ratio": "114"
},
"2015": {
"Property and Equipment": "-1.16",
"Assets": "44.9",
"Liabilities": "50.4",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "154",
"Other Assets": "-2.35",
"Intangible Assets": "111",
"Assets, Current": "-9.32",
"Other Liabilities": "27.1",
"Liabilities, Non-Current": "12.9",
"Liabilities, Current": "14.6",
"Other Expenses": "7.10",
"Expenses": "25.5",
"Revenues": "-12.4",
"Net Income": "13.3",
"Cost of Goods Sold": "1.30",
"Selling, General and Administrative Expense": "9.15",
"Research and Development": "8.25",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "13.4",
"Economic Capital Ratio": "135"
},
"2016": {
"Other Assets": "-2.98",
"Assets": "53.0",
"Liabilities": "43.0",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "158",
"Assets, Current": "-6.06",
"Property and Equipment": "-1.58",
"Intangible Assets": "93.2",
"Other Liabilities": "24.6",
"Liabilities, Non-Current": "14.7",
"Liabilities, Current": "6.35",
"Research and Development": "9.88",
"Expenses": "26.4",
"Revenues": "-11.3",
"Net Income": "13.7",
"Selling, General and Administrative Expense": "8.38",
"Other Expenses": "6.94",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "13.8",
"Other Net Income": "-1.71",
"Economic Capital Ratio": "135"
},
"2017": {
"Other Assets": "-5.97",
"Assets": "33.0",
"Liabilities": "65.9",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "114",
"Intangible Assets": "35.2",
"Assets, Current": "8.14",
"Property and Equipment": "-2.50",
"Liabilities, Current": "18.9",
"Other Liabilities": "33.3",
"Liabilities, Non-Current": "19.0",
"Selling, General and Administrative Expense": "4.99",
"Expenses": "-3.20",
"Revenues": "-8.00",
"Net Income": "-9.56",
"Other Expenses": "-9.17",
"Cost of Goods Sold": "2.37",
"Other Revenues": "-8.00",
"Comprehensive Net Income": "-10.1",
"Other Net Income": "1.64",
"Economic Capital Ratio": "94.5"
},
"2018": {
"Assets, Current": "-6.99",
"Assets": "4.74",
"Liabilities": "-57.6",
"Stockholders Equity": "-39.8",
"ECR before LimitedLiability": "-30.8",
"Other Assets": "-14.4",
"Intangible Assets": "41.0",
"Property and Equipment": "-7.12",
"Liabilities, Current": "24.4",
"Other Liabilities": "-112",
"Liabilities, Non-Current": "19.6",
"Research and Development": "-4.23",
"Expenses": "12.0",
"Revenues": "-5.37",
"Net Income": "6.42",
"Cost of Goods Sold": "2.42",
"Other Expenses": "4.25",
"Selling, General and Administrative Expense": "9.55",
"Other Revenues": "-5.37",
"Comprehensive Net Income": "6.44",
"Economic Capital Ratio": "-48.5"
},
"2019": {
"Other Assets": "-5.05",
"Assets": "7.45",
"Liabilities": "-12.0",
"ECR before LimitedLiability": "28.5",
"Property and Equipment": "1.21",
"Assets, Current": "-15.9",
"Intangible Assets": "33.7",
"Liabilities, Current": "19.1",
"Other Liabilities": "-40.7",
"Liabilities, Non-Current": "7.59",
"Other Expenses": "6.02",
"Expenses": "10.4",
"Net Income": "10.6",
"Cost of Goods Sold": "1.77",
"Selling, General and Administrative Expense": "4.83",
"Research and Development": "-2.28",
"Other Revenues": "4.27",
"Revenues": "4.27",
"Comprehensive Net Income": "10.4",
"Other Net Income": "-4.01",
"Economic Capital Ratio": "1.35"
},
"2020": {
"Intangible Assets": "38.0",
"Assets": "-35.4",
"Liabilities": "-59.9",
"Stockholders Equity": "-86.5",
"ECR before LimitedLiability": "-51.1",
"Other Assets": "-10.9",
"Property and Equipment": "0.927",
"Assets, Current": "-50.3",
"Liabilities, Non-Current": "11.7",
"Liabilities, Current": "25.6",
"Other Liabilities": "-105",
"Selling, General and Administrative Expense": "8.36",
"Expenses": "9.11",
"Revenues": "12.7",
"Net Income": "22.8",
"Cost of Goods Sold": "0.706",
"Research and Development": "-4.14",
"Other Expenses": "4.22",
"Other Revenues": "12.7",
"Comprehensive Net Income": "23.1",
"Economic Capital Ratio": "-70.7"
},
"2021": {
"Assets, Current": "-57.1",
"Assets": "-48.0",
"Liabilities": "-68.8",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-74.3",
"Other Assets": "-16.1",
"Property and Equipment": "1.31",
"Intangible Assets": "36.2",
"Liabilities, Current": "14.0",
"Other Liabilities": "-98.7",
"Liabilities, Non-Current": "10.8",
"Selling, General and Administrative Expense": "2.80",
"Expenses": "6.02",
"Revenues": "18.9",
"Net Income": "25.7",
"Other Expenses": "1.76",
"Research and Development": "1.32",
"Other Revenues": "18.9",
"Comprehensive Net Income": "25.4",
"Other Net Income": "0.444",
"Economic Capital Ratio": "-81.9"
},
"2022": {
"Intangible Assets": "6.63",
"Assets": "-65.0",
"Liabilities": "-75.1",
"Stockholders Equity": "-130",
"Assets, Current": "-80.4",
"Other Assets": "-18.6",
"Property and Equipment": "-1.61",
"Other Liabilities": "-113",
"Liabilities, Current": "3.91",
"Liabilities, Non-Current": "3.49",
"Other Expenses": "2.44",
"Expenses": "3.60",
"Revenues": "4.17",
"Net Income": "5.16",
"Selling, General and Administrative Expense": "3.48",
"Research and Development": "3.49",
"Other Revenues": "4.17",
"ECR before LimitedLiability": "-79.8",
"Comprehensive Net Income": "5.07",
"Other Compr. Net Income": "-1.10",
"Economic Capital Ratio": "-100"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001178879_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "66,648",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,256",
"Liabilities, Non-Current": "0",
"Other Assets": "709",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,660",
"Other Liabilities": "0",
"Other Net Income": "230",
"Other Revenues": "21,434",
"Property and Equipment": "2,438",
"Research and Development": "50,856",
"Selling, General and Administrative Expense": "19,880"
},
"output_variables": {
"Assets": "69,795",
"Liabilities": "19,256",
"Expenses": "66,076",
"Revenues": "21,434",
"Stockholders Equity": "50,539",
"Net Income": "-44,412",
"Comprehensive Net Income": "-44,412",
"BaseVar": "88,396",
"ECR before LimitedLiability": "148%",
"Economic Capital Ratio": "266%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "104,617",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,243",
"Liabilities, Non-Current": "0",
"Other Assets": "442",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,104",
"Other Liabilities": "0",
"Other Net Income": "337",
"Other Revenues": "18,411",
"Property and Equipment": "5,029",
"Research and Development": "50,273",
"Selling, General and Administrative Expense": "19,364"
},
"output_variables": {
"Assets": "110,088",
"Liabilities": "9,243",
"Expenses": "67,533",
"Revenues": "18,411",
"Stockholders Equity": "100,845",
"Net Income": "-48,785",
"Comprehensive Net Income": "-48,785",
"BaseVar": "102,806",
"ECR before LimitedLiability": "287%",
"Economic Capital Ratio": "360%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "88,278",
"Cost of Goods Sold": "0",
"Intangible Assets": "34,613",
"Liabilities, Current": "10,461",
"Liabilities, Non-Current": "0",
"Other Assets": "552",
"Other Compr. Net Income": "0",
"Other Expenses": "-667",
"Other Liabilities": "0",
"Other Net Income": "426",
"Other Revenues": "122,238",
"Property and Equipment": "4,120",
"Research and Development": "41,944",
"Selling, General and Administrative Expense": "18,893"
},
"output_variables": {
"Assets": "127,563",
"Liabilities": "10,461",
"Expenses": "60,170",
"Revenues": "122,238",
"Stockholders Equity": "117,102",
"Net Income": "62,494",
"Comprehensive Net Income": "62,494",
"BaseVar": "160,429",
"ECR before LimitedLiability": "460%",
"Economic Capital Ratio": "486%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "154,577",
"Cost of Goods Sold": "0",
"Intangible Assets": "34,613",
"Liabilities, Current": "20,185",
"Liabilities, Non-Current": "0",
"Other Assets": "17,966",
"Other Compr. Net Income": "-133",
"Other Expenses": "1,618",
"Other Liabilities": "0",
"Other Net Income": "105",
"Other Revenues": "121,910",
"Property and Equipment": "2,811",
"Research and Development": "47,474",
"Selling, General and Administrative Expense": "20,668"
},
"output_variables": {
"Assets": "209,967",
"Liabilities": "20,185",
"Expenses": "69,760",
"Revenues": "121,910",
"Stockholders Equity": "189,782",
"Net Income": "52,255",
"Comprehensive Net Income": "52,188",
"BaseVar": "211,030",
"ECR before LimitedLiability": "405%",
"Economic Capital Ratio": "443%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "216,601",
"Cost of Goods Sold": "0",
"Intangible Assets": "684,497",
"Liabilities, Current": "73,616",
"Liabilities, Non-Current": "0",
"Other Assets": "1,108",
"Other Compr. Net Income": "-133",
"Other Expenses": "10,211",
"Other Liabilities": "0",
"Other Net Income": "-366",
"Other Revenues": "417",
"Property and Equipment": "6,178",
"Research and Development": "78,011",
"Selling, General and Administrative Expense": "50,028"
},
"output_variables": {
"Assets": "908,384",
"Liabilities": "73,616",
"Expenses": "138,250",
"Revenues": "417",
"Stockholders Equity": "834,768",
"Net Income": "-138,199",
"Comprehensive Net Income": "-138,265",
"BaseVar": "560,583",
"ECR before LimitedLiability": "342%",
"Economic Capital Ratio": "398%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "340,064",
"Cost of Goods Sold": "0",
"Intangible Assets": "684,497",
"Liabilities, Current": "110,959",
"Liabilities, Non-Current": "0",
"Other Assets": "2,468",
"Other Compr. Net Income": "12,846",
"Other Expenses": "17,935",
"Other Liabilities": "0",
"Other Net Income": "-97,774",
"Other Revenues": "3,269",
"Property and Equipment": "9,816",
"Research and Development": "114,403",
"Selling, General and Administrative Expense": "105,160"
},
"output_variables": {
"Assets": "1,036,845",
"Liabilities": "110,959",
"Expenses": "237,498",
"Revenues": "3,269",
"Stockholders Equity": "925,886",
"Net Income": "-332,003",
"Comprehensive Net Income": "-325,580",
"BaseVar": "749,596",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "365%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "391,965",
"Cost of Goods Sold": "0",
"Intangible Assets": "220,797",
"Liabilities, Current": "70,040",
"Liabilities, Non-Current": "0",
"Other Assets": "5,200",
"Other Compr. Net Income": "2,158",
"Other Expenses": "493,886",
"Other Liabilities": "0",
"Other Net Income": "-16,463",
"Other Revenues": "26,158",
"Property and Equipment": "9,062",
"Research and Development": "192,034",
"Selling, General and Administrative Expense": "117,534"
},
"output_variables": {
"Assets": "627,024",
"Liabilities": "70,040",
"Expenses": "803,454",
"Revenues": "26,158",
"Stockholders Equity": "556,984",
"Net Income": "-793,759",
"Comprehensive Net Income": "-792,679",
"BaseVar": "772,649",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "246%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "551,096",
"Cost of Goods Sold": "14,404",
"Intangible Assets": "220,800",
"Liabilities, Current": "86,125",
"Liabilities, Non-Current": "2,853",
"Other Assets": "6,680",
"Other Compr. Net Income": "-4,135",
"Other Expenses": "60,824",
"Other Liabilities": "358,061",
"Other Net Income": "5,694",
"Other Revenues": "75,424",
"Property and Equipment": "11,375",
"Research and Development": "878,199",
"Selling, General and Administrative Expense": "265,231"
},
"output_variables": {
"Assets": "789,951",
"Liabilities": "447,039",
"Expenses": "1,218,658",
"Revenues": "75,424",
"Stockholders Equity": "342,912",
"Net Income": "-1,137,540",
"Comprehensive Net Income": "-1,139,608",
"BaseVar": "1,270,451",
"ECR before LimitedLiability": "-63%",
"Economic Capital Ratio": "137%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "520,073",
"Cost of Goods Sold": "29,978",
"Intangible Assets": "220,797",
"Liabilities, Current": "128,812",
"Liabilities, Non-Current": "58,827",
"Other Assets": "61,632",
"Other Compr. Net Income": "2,671",
"Other Expenses": "28,151",
"Other Liabilities": "186,143",
"Other Net Income": "-23,850",
"Other Revenues": "167,098",
"Property and Equipment": "47,705",
"Research and Development": "298,705",
"Selling, General and Administrative Expense": "372,783"
},
"output_variables": {
"Assets": "850,207",
"Liabilities": "373,782",
"Expenses": "729,618",
"Revenues": "167,098",
"Stockholders Equity": "476,425",
"Net Income": "-586,370",
"Comprehensive Net Income": "-585,034",
"BaseVar": "1,073,613",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "209%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "579,469",
"Cost of Goods Sold": "47,039",
"Intangible Assets": "220,797",
"Liabilities, Current": "129,676",
"Liabilities, Non-Current": "51,983",
"Other Assets": "42,391",
"Other Compr. Net Income": "4,335",
"Other Expenses": "34,090",
"Other Liabilities": "418,481",
"Other Net Income": "-16,126",
"Other Revenues": "263,423",
"Property and Equipment": "43,863",
"Research and Development": "326,772",
"Selling, General and Administrative Expense": "141,536"
},
"output_variables": {
"Assets": "886,520",
"Liabilities": "600,140",
"Expenses": "549,437",
"Revenues": "263,423",
"Stockholders Equity": "286,380",
"Net Income": "-302,140",
"Comprehensive Net Income": "-299,972",
"BaseVar": "1,159,990",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "183%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "596,834",
"Cost of Goods Sold": "39,216",
"Intangible Assets": "220,797",
"Liabilities, Current": "145,975",
"Liabilities, Non-Current": "50,164",
"Other Assets": "45,013",
"Other Compr. Net Income": "1,783",
"Other Expenses": "49,072",
"Other Liabilities": "401,632",
"Other Net Income": "-3,304",
"Other Revenues": "310,807",
"Property and Equipment": "42,496",
"Research and Development": "246,871",
"Selling, General and Administrative Expense": "219,611"
},
"output_variables": {
"Assets": "905,140",
"Liabilities": "597,771",
"Expenses": "554,770",
"Revenues": "310,807",
"Stockholders Equity": "307,369",
"Net Income": "-247,268",
"Comprehensive Net Income": "-246,377",
"BaseVar": "1,186,787",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "194%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "423,816",
"Cost of Goods Sold": "44,742",
"Intangible Assets": "220,797",
"Liabilities, Current": "139,018",
"Liabilities, Non-Current": "60,517",
"Other Assets": "48,776",
"Other Compr. Net Income": "-21,791",
"Other Expenses": "47,474",
"Other Liabilities": "401,585",
"Other Net Income": "4,284",
"Other Revenues": "332,600",
"Property and Equipment": "30,778",
"Research and Development": "279,502",
"Selling, General and Administrative Expense": "229,660"
},
"output_variables": {
"Assets": "724,167",
"Liabilities": "601,120",
"Expenses": "601,378",
"Revenues": "332,600",
"Stockholders Equity": "123,047",
"Net Income": "-264,494",
"Comprehensive Net Income": "-275,390",
"BaseVar": "1,142,670",
"ECR before LimitedLiability": "-1.1%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 1.4452443161735684,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001178879.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001178879.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001178879.svg"
},
{
"company_id": "0001560241",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001560241.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001560241.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001560241.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001560241_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001560241_main_keyfigs.svg",
"name": "G1 Therapeutics Inc",
"rank": 344,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001560241.svg",
"report_text": "The relative strengths and weaknesses of G1 Therapeutics 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 G1 Therapeutics Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 2.0% points.The greatest weakness of G1 Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 143%, being 102% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001560241_2023_G1_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-7.43",
"Assets": "39.3",
"Liabilities": "63.5",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "100",
"Intangible Assets": "-8.94",
"Assets, Current": "90.9",
"Property and Equipment": "-3.77",
"Liabilities, Current": "17.8",
"Other Liabilities": "32.2",
"Liabilities, Non-Current": "18.0",
"Selling, General and Administrative Expense": "13.5",
"Expenses": "-10.1",
"Revenues": "-14.8",
"Net Income": "-24.2",
"Research and Development": "-34.4",
"Other Expenses": "8.34",
"Cost of Goods Sold": "2.34",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-24.3",
"Economic Capital Ratio": "80.7"
},
"2018": {
"Assets, Current": "62.9",
"Assets": "37.6",
"Liabilities": "78.9",
"Stockholders Equity": "180",
"ECR before LimitedLiability": "180",
"Other Assets": "-2.31",
"Intangible Assets": "-2.98",
"Property and Equipment": "-1.27",
"Liabilities, Current": "40.3",
"Other Liabilities": "26.7",
"Liabilities, Non-Current": "22.6",
"Research and Development": "-2.28",
"Expenses": "19.2",
"Revenues": "-13.2",
"Net Income": "7.70",
"Cost of Goods Sold": "3.17",
"Other Expenses": "6.00",
"Selling, General and Administrative Expense": "12.5",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "7.59",
"Economic Capital Ratio": "163"
},
"2019": {
"Other Assets": "-3.19",
"Assets": "46.7",
"Liabilities": "64.0",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "142",
"Assets, Current": "76.6",
"Intangible Assets": "-5.95",
"Liabilities, Current": "32.0",
"Other Liabilities": "24.0",
"Liabilities, Non-Current": "13.3",
"Other Expenses": "7.25",
"Expenses": "2.72",
"Revenues": "-14.5",
"Net Income": "-8.87",
"Cost of Goods Sold": "3.49",
"Selling, General and Administrative Expense": "3.35",
"Research and Development": "-11.4",
"Other Revenues": "-14.5",
"Comprehensive Net Income": "-9.20",
"Other Net Income": "2.88",
"Economic Capital Ratio": "115"
},
"2020": {
"Intangible Assets": "-8.58",
"Assets": "6.02",
"Liabilities": "45.7",
"Stockholders Equity": "46.0",
"ECR before LimitedLiability": "69.3",
"Other Assets": "-4.81",
"Property and Equipment": "-3.08",
"Assets, Current": "27.6",
"Liabilities, Non-Current": "16.6",
"Liabilities, Current": "31.6",
"Other Liabilities": "-1.24",
"Selling, General and Administrative Expense": "-10.6",
"Expenses": "-8.86",
"Revenues": "6.26",
"Net Income": "-2.31",
"Cost of Goods Sold": "3.63",
"Research and Development": "-8.16",
"Other Expenses": "6.39",
"Other Revenues": "6.26",
"Comprehensive Net Income": "-2.36",
"Economic Capital Ratio": "49.7"
},
"2021": {
"Assets, Current": "12.4",
"Assets": "-22.2",
"Liabilities": "-23.6",
"Stockholders Equity": "-47.4",
"ECR before LimitedLiability": "-45.1",
"Other Assets": "-15.2",
"Property and Equipment": "-5.16",
"Intangible Assets": "-13.9",
"Liabilities, Current": "22.8",
"Other Liabilities": "-68.2",
"Liabilities, Non-Current": "16.9",
"Selling, General and Administrative Expense": "-18.6",
"Expenses": "-12.1",
"Revenues": "-1.96",
"Net Income": "-15.5",
"Other Expenses": "6.21",
"Research and Development": "-3.22",
"Cost of Goods Sold": "3.84",
"Other Revenues": "-1.96",
"Comprehensive Net Income": "-15.5",
"Economic Capital Ratio": "-52.7"
},
"2022": {
"Intangible Assets": "-21.7",
"Assets": "-61.6",
"Liabilities": "-33.5",
"Stockholders Equity": "-97.8",
"Assets, Current": "-15.3",
"Other Assets": "-26.6",
"Property and Equipment": "-9.37",
"Other Liabilities": "-84.9",
"Liabilities, Current": "2.02",
"Liabilities, Non-Current": "1.90",
"Other Expenses": "1.53",
"Expenses": "-15.7",
"Revenues": "1.60",
"Net Income": "-12.6",
"Selling, General and Administrative Expense": "-24.6",
"Research and Development": "-2.75",
"Other Revenues": "1.60",
"ECR before LimitedLiability": "-81.8",
"Comprehensive Net Income": "-12.4",
"Other Net Income": "-7.32",
"Economic Capital Ratio": "-102"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001560241_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "104,661",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,704",
"Liabilities, Non-Current": "79",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "847",
"Other Revenues": "0",
"Property and Equipment": "510",
"Research and Development": "53,881",
"Selling, General and Administrative Expense": "7,087"
},
"output_variables": {
"Assets": "105,171",
"Liabilities": "11,783",
"Expenses": "60,968",
"Revenues": "0",
"Stockholders Equity": "93,388",
"Net Income": "-60,121",
"Comprehensive Net Income": "-60,121",
"BaseVar": "89,384",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "332%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "370,133",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,362",
"Liabilities, Non-Current": "88",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "3,998",
"Other Revenues": "0",
"Property and Equipment": "1,137",
"Research and Development": "70,683",
"Selling, General and Administrative Expense": "18,603"
},
"output_variables": {
"Assets": "371,270",
"Liabilities": "12,450",
"Expenses": "89,286",
"Revenues": "0",
"Stockholders Equity": "358,820",
"Net Income": "-85,288",
"Comprehensive Net Income": "-85,288",
"BaseVar": "238,502",
"ECR before LimitedLiability": "363%",
"Economic Capital Ratio": "412%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "271,003",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,769",
"Liabilities, Non-Current": "9,535",
"Other Assets": "10,290",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "6,594",
"Other Revenues": "0",
"Property and Equipment": "3,538",
"Research and Development": "89,002",
"Selling, General and Administrative Expense": "40,039"
},
"output_variables": {
"Assets": "284,831",
"Liabilities": "29,304",
"Expenses": "129,041",
"Revenues": "0",
"Stockholders Equity": "255,527",
"Net Income": "-122,447",
"Comprehensive Net Income": "-122,447",
"BaseVar": "224,885",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "353%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "216,392",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,443",
"Liabilities, Non-Current": "7,865",
"Other Assets": "9,678",
"Other Compr. Net Income": "0",
"Other Expenses": "1,410",
"Other Liabilities": "19,893",
"Other Net Income": "1,672",
"Other Revenues": "45,285",
"Property and Equipment": "2,482",
"Research and Development": "67,673",
"Selling, General and Administrative Expense": "210,722"
},
"output_variables": {
"Assets": "228,552",
"Liabilities": "51,201",
"Expenses": "279,805",
"Revenues": "45,285",
"Stockholders Equity": "177,351",
"Net Income": "-232,848",
"Comprehensive Net Income": "-232,848",
"BaseVar": "303,257",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "238%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "243,565",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,613",
"Liabilities, Non-Current": "6,750",
"Other Assets": "8,516",
"Other Compr. Net Income": "0",
"Other Expenses": "10,569",
"Other Liabilities": "76,190",
"Other Net Income": "-6,066",
"Other Revenues": "34,711",
"Property and Equipment": "2,013",
"Research and Development": "77,122",
"Selling, General and Administrative Expense": "231,632"
},
"output_variables": {
"Assets": "254,094",
"Liabilities": "110,553",
"Expenses": "319,324",
"Revenues": "34,711",
"Stockholders Equity": "143,541",
"Net Income": "-290,679",
"Comprehensive Net Income": "-290,679",
"BaseVar": "362,374",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "153%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "179,500",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,588",
"Liabilities, Non-Current": "5,615",
"Other Assets": "6,476",
"Other Compr. Net Income": "0",
"Other Expenses": "17,972",
"Other Liabilities": "78,015",
"Other Net Income": "-12,571",
"Other Revenues": "45,566",
"Property and Equipment": "1,989",
"Research and Development": "85,530",
"Selling, General and Administrative Expense": "114,834"
},
"output_variables": {
"Assets": "187,965",
"Liabilities": "119,218",
"Expenses": "218,337",
"Revenues": "45,566",
"Stockholders Equity": "68,747",
"Net Income": "-185,342",
"Comprehensive Net Income": "-185,342",
"BaseVar": "291,829",
"ECR before LimitedLiability": "-23%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": false,
"trend": -25.0,
"value": 1.425484826237999,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001560241.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001560241.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001560241.svg"
},
{
"company_id": "0001867096",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001867096.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001867096.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001867096.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001867096_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001867096_main_keyfigs.svg",
"name": "Xeris Biopharma Holdings Inc",
"rank": 345,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001867096.svg",
"report_text": "The relative strengths and weaknesses of Xeris Biopharma 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 Xeris Biopharma Holdings Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Xeris Biopharma Holdings Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 137% points.
The company's Economic Capital Ratio, given in the ranking table, is 142%, being 103% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001867096_2023_Xeris_Biopharma_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-75.6",
"Assets": "-38.0",
"Liabilities": "-85.6",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-94.6",
"Other Assets": "-24.5",
"Property and Equipment": "-3.41",
"Intangible Assets": "43.3",
"Liabilities, Current": "-15.7",
"Other Liabilities": "-93.1",
"Liabilities, Non-Current": "21.3",
"Selling, General and Administrative Expense": "-20.5",
"Expenses": "8.39",
"Revenues": "1.35",
"Net Income": "7.71",
"Other Expenses": "2.75",
"Research and Development": "23.3",
"Cost of Goods Sold": "3.98",
"Comprehensive Net Income": "7.65",
"Other Net Income": "-2.00",
"Economic Capital Ratio": "-102"
},
"2022": {
"Intangible Assets": "10.7",
"Assets": "-42.9",
"Liabilities": "-99.9",
"Stockholders Equity": "-120",
"Assets, Current": "-71.5",
"Other Assets": "-23.6",
"Property and Equipment": "-6.41",
"Other Liabilities": "-137",
"Liabilities, Current": "1.31",
"Liabilities, Non-Current": "1.48",
"Other Expenses": "-1.88",
"Expenses": "2.04",
"Revenues": "1.43",
"Net Income": "2.79",
"Selling, General and Administrative Expense": "-9.82",
"Research and Development": "2.54",
"Other Revenues": "1.43",
"ECR before LimitedLiability": "-82.1",
"Comprehensive Net Income": "2.81",
"Other Net Income": "-5.26",
"Economic Capital Ratio": "-103"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001867096_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "142,596",
"Cost of Goods Sold": "0",
"Intangible Assets": "154,309",
"Liabilities, Current": "79,040",
"Liabilities, Non-Current": "1,676",
"Other Assets": "829",
"Other Compr. Net Income": "-37",
"Other Expenses": "13,868",
"Other Liabilities": "128,414",
"Other Net Income": "-7,569",
"Other Revenues": "49,590",
"Property and Equipment": "6,627",
"Research and Development": "25,160",
"Selling, General and Administrative Expense": "125,718"
},
"output_variables": {
"Assets": "304,361",
"Liabilities": "209,130",
"Expenses": "164,746",
"Revenues": "49,590",
"Stockholders Equity": "95,231",
"Net Income": "-122,725",
"Comprehensive Net Income": "-122,744",
"BaseVar": "367,716",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "186,818",
"Cost of Goods Sold": "0",
"Intangible Assets": "143,466",
"Liabilities, Current": "73,621",
"Liabilities, Non-Current": "9,433",
"Other Assets": "8,722",
"Other Compr. Net Income": "8.0",
"Other Expenses": "32,053",
"Other Liabilities": "216,281",
"Other Net Income": "-14,144",
"Other Revenues": "110,248",
"Property and Equipment": "5,516",
"Research and Development": "20,966",
"Selling, General and Administrative Expense": "137,745"
},
"output_variables": {
"Assets": "344,522",
"Liabilities": "299,335",
"Expenses": "190,764",
"Revenues": "110,248",
"Stockholders Equity": "45,187",
"Net Income": "-94,660",
"Comprehensive Net Income": "-94,656",
"BaseVar": "479,510",
"ECR before LimitedLiability": "1.2%",
"Economic Capital Ratio": "142%"
}
}
},
"top_rated": false,
"trend": 25.0,
"value": 1.4224221404418207,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001867096.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001867096.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001867096.svg"
},
{
"company_id": "0001720893",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001720893.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001720893.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001720893.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001720893_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001720893_main_keyfigs.svg",
"name": "Bioxcel Therapeutics Inc",
"rank": 346,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001720893.svg",
"report_text": "The relative strengths and weaknesses of Bioxcel Therapeutics 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 Bioxcel Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 2.9% points.The greatest weakness of Bioxcel Therapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 142%, being 103% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001720893_2023_Bioxcel_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "83.4",
"Assets": "42.6",
"Liabilities": "56.5",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "118",
"Other Assets": "-5.40",
"Intangible Assets": "-7.08",
"Property and Equipment": "-2.68",
"Liabilities, Current": "13.8",
"Other Liabilities": "25.4",
"Liabilities, Non-Current": "21.6",
"Other Revenues": "-13.9",
"Revenues": "-13.9",
"Net Income": "-10.9",
"Cost of Goods Sold": "3.37",
"Comprehensive Net Income": "-11.0",
"Research and Development": "-14.4",
"Other Net Income": "1.64",
"Other Expenses": "6.40",
"Selling, General and Administrative Expense": "5.92",
"Economic Capital Ratio": "100"
},
"2019": {
"Other Assets": "-11.9",
"Assets": "17.0",
"Liabilities": "39.6",
"Stockholders Equity": "58.1",
"ECR before LimitedLiability": "28.6",
"Property and Equipment": "-3.63",
"Assets, Current": "69.1",
"Intangible Assets": "-16.6",
"Liabilities, Current": "-7.91",
"Other Liabilities": "27.1",
"Liabilities, Non-Current": "20.8",
"Other Expenses": "10.5",
"Expenses": "-30.6",
"Revenues": "-20.0",
"Net Income": "-47.2",
"Cost of Goods Sold": "5.01",
"Selling, General and Administrative Expense": "2.53",
"Research and Development": "-46.8",
"Other Revenues": "-20.0",
"Comprehensive Net Income": "-47.6",
"Other Net Income": "2.28",
"Economic Capital Ratio": "1.46"
},
"2020": {
"Intangible Assets": "-3.72",
"Assets": "36.7",
"Liabilities": "77.2",
"Stockholders Equity": "150",
"ECR before LimitedLiability": "143",
"Other Assets": "-3.67",
"Property and Equipment": "-1.45",
"Assets, Current": "59.4",
"Liabilities, Non-Current": "23.4",
"Liabilities, Current": "36.8",
"Other Liabilities": "26.3",
"Other Revenues": "-12.6",
"Revenues": "-12.6",
"Net Income": "-11.0",
"Selling, General and Administrative Expense": "3.90",
"Comprehensive Net Income": "-11.0",
"Other Net Income": "0.822",
"Research and Development": "-11.9",
"Cost of Goods Sold": "2.96",
"Other Expenses": "5.73",
"Economic Capital Ratio": "123"
},
"2021": {
"Assets, Current": "53.1",
"Assets": "27.7",
"Liabilities": "64.4",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "96.2",
"Other Assets": "-6.14",
"Property and Equipment": "-1.59",
"Intangible Assets": "-4.37",
"Liabilities, Current": "23.9",
"Other Liabilities": "24.5",
"Liabilities, Non-Current": "22.3",
"Selling, General and Administrative Expense": "-10.9",
"Expenses": "-7.28",
"Revenues": "-11.9",
"Net Income": "-18.7",
"Other Expenses": "5.48",
"Research and Development": "-4.74",
"Cost of Goods Sold": "2.82",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "-18.7",
"Economic Capital Ratio": "88.6"
},
"2022": {
"Intangible Assets": "-18.3",
"Assets": "-18.5",
"Liabilities": "-57.5",
"Stockholders Equity": "-67.8",
"Assets, Current": "2.87",
"Other Assets": "-26.9",
"Property and Equipment": "-8.74",
"Other Liabilities": "1.52",
"Liabilities, Current": "1.31",
"Liabilities, Non-Current": "-109",
"Other Expenses": "0.968",
"Expenses": "-11.2",
"Revenues": "-18.3",
"Net Income": "-28.7",
"Selling, General and Administrative Expense": "-7.70",
"Cost of Goods Sold": "0.979",
"Research and Development": "-11.5",
"Other Revenues": "-18.3",
"ECR before LimitedLiability": "-82.3",
"Comprehensive Net Income": "-28.5",
"Economic Capital Ratio": "-103"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001720893_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "43,171",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,660",
"Liabilities, Non-Current": "0",
"Other Assets": "51",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "692",
"Other Revenues": "0",
"Property and Equipment": "327",
"Research and Development": "14,558",
"Selling, General and Administrative Expense": "5,404"
},
"output_variables": {
"Assets": "43,549",
"Liabilities": "4,660",
"Expenses": "19,962",
"Revenues": "0",
"Stockholders Equity": "38,889",
"Net Income": "-19,270",
"Comprehensive Net Income": "-19,270",
"BaseVar": "34,432",
"ECR before LimitedLiability": "272%",
"Economic Capital Ratio": "350%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "34,107",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,468",
"Liabilities, Non-Current": "1,029",
"Other Assets": "1,244",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "633",
"Other Revenues": "0",
"Property and Equipment": "1,041",
"Research and Development": "25,797",
"Selling, General and Administrative Expense": "7,804"
},
"output_variables": {
"Assets": "36,392",
"Liabilities": "9,497",
"Expenses": "33,601",
"Revenues": "0",
"Stockholders Equity": "26,895",
"Net Income": "-32,968",
"Comprehensive Net Income": "-32,968",
"BaseVar": "40,062",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "239%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "217,065",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,842",
"Liabilities, Non-Current": "1,398",
"Other Assets": "1,598",
"Other Compr. Net Income": "0",
"Other Expenses": "27",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "155",
"Property and Equipment": "1,273",
"Research and Development": "57,995",
"Selling, General and Administrative Expense": "24,302"
},
"output_variables": {
"Assets": "219,936",
"Liabilities": "13,240",
"Expenses": "82,324",
"Revenues": "155",
"Stockholders Equity": "206,696",
"Net Income": "-82,169",
"Comprehensive Net Income": "-82,169",
"BaseVar": "157,828",
"ECR before LimitedLiability": "316%",
"Economic Capital Ratio": "379%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "236,812",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,667",
"Liabilities, Non-Current": "1,105",
"Other Assets": "1,333",
"Other Compr. Net Income": "0",
"Other Expenses": "52",
"Other Liabilities": "0",
"Other Net Income": "42",
"Other Revenues": "151",
"Property and Equipment": "1,294",
"Research and Development": "50,868",
"Selling, General and Administrative Expense": "203,746"
},
"output_variables": {
"Assets": "239,439",
"Liabilities": "17,772",
"Expenses": "254,666",
"Revenues": "151",
"Stockholders Equity": "221,667",
"Net Income": "-254,472",
"Comprehensive Net Income": "-254,472",
"BaseVar": "256,035",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "287%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "202,868",
"Cost of Goods Sold": "0.60",
"Intangible Assets": "0",
"Liabilities, Current": "32,898",
"Liabilities, Non-Current": "93,837",
"Other Assets": "1,901",
"Other Compr. Net Income": "0",
"Other Expenses": "46,703",
"Other Liabilities": "2,343",
"Other Net Income": "2,249",
"Other Revenues": "0.40",
"Property and Equipment": "1,084",
"Research and Development": "95,905",
"Selling, General and Administrative Expense": "109,879"
},
"output_variables": {
"Assets": "205,853",
"Liabilities": "129,078",
"Expenses": "252,489",
"Revenues": "0.40",
"Stockholders Equity": "76,775",
"Net Income": "-250,240",
"Comprehensive Net Income": "-250,240",
"BaseVar": "294,834",
"ECR before LimitedLiability": "-49%",
"Economic Capital Ratio": "138%"
}
}
},
"top_rated": false,
"trend": -226.0,
"value": 1.4200923460981123,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001720893.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001720893.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001720893.svg"
},
{
"company_id": "0000885590",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000885590.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000885590.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000885590.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000885590_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000885590_main_keyfigs.svg",
"name": "Bausch Health Companies Inc",
"rank": 347,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000885590.svg",
"report_text": "The relative strengths and weaknesses of Bausch Health Companies 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 Bausch Health Companies Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Bausch Health Companies Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 193% points.
The company's Economic Capital Ratio, given in the ranking table, is 142%, being 103% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000885590_2023_Bausch_Health_Companies_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "-10.9",
"Assets": "47.4",
"Liabilities": "-75.2",
"Stockholders Equity": "-0.525",
"ECR before LimitedLiability": "-31.0",
"Assets, Current": "-35.4",
"Property and Equipment": "-10.8",
"Intangible Assets": "126",
"Liabilities, Current": "20.2",
"Other Liabilities": "-16.8",
"Liabilities, Non-Current": "-80.4",
"Selling, General and Administrative Expense": "13.6",
"Expenses": "27.4",
"Revenues": "-21.1",
"Net Income": "4.87",
"Research and Development": "8.81",
"Cost of Goods Sold": "3.77",
"Other Expenses": "0.605",
"Other Revenues": "-21.1",
"Comprehensive Net Income": "4.88",
"Economic Capital Ratio": "-37.3"
},
"2011": {
"Other Assets": "-10.0",
"Assets": "61.3",
"Liabilities": "-106",
"Stockholders Equity": "-21.1",
"ECR before LimitedLiability": "55.4",
"Intangible Assets": "116",
"Property and Equipment": "-4.46",
"Assets, Current": "-52.9",
"Other Liabilities": "-7.26",
"Liabilities, Non-Current": "-138",
"Liabilities, Current": "29.2",
"Research and Development": "28.8",
"Expenses": "50.2",
"Revenues": "-6.82",
"Net Income": "44.7",
"Other Expenses": "-3.51",
"Cost of Goods Sold": "3.20",
"Selling, General and Administrative Expense": "20.1",
"Other Revenues": "-6.82",
"Comprehensive Net Income": "44.4",
"Economic Capital Ratio": "-20.2"
},
"2012": {
"Property and Equipment": "-6.52",
"Assets": "47.4",
"Liabilities": "-113",
"Stockholders Equity": "-38.9",
"ECR before LimitedLiability": "41.4",
"Assets, Current": "-58.2",
"Intangible Assets": "88.4",
"Other Assets": "-8.83",
"Liabilities, Current": "27.3",
"Other Liabilities": "2.22",
"Liabilities, Non-Current": "-156",
"Selling, General and Administrative Expense": "21.9",
"Expenses": "47.4",
"Revenues": "-5.00",
"Net Income": "47.3",
"Research and Development": "26.9",
"Cost of Goods Sold": "3.91",
"Other Revenues": "-5.00",
"Comprehensive Net Income": "47.3",
"Other Net Income": "1.97",
"Economic Capital Ratio": "-31.7"
},
"2013": {
"Other Assets": "-12.0",
"Assets": "21.8",
"Liabilities": "-110",
"Stockholders Equity": "-62.6",
"ECR before LimitedLiability": "-34.1",
"Intangible Assets": "83.4",
"Property and Equipment": "-1.85",
"Assets, Current": "-74.1",
"Liabilities, Non-Current": "-164",
"Liabilities, Current": "32.3",
"Other Liabilities": "4.90",
"Selling, General and Administrative Expense": "20.8",
"Expenses": "39.6",
"Revenues": "-1.54",
"Net Income": "39.6",
"Other Expenses": "-5.88",
"Research and Development": "25.2",
"Cost of Goods Sold": "2.85",
"Other Revenues": "-1.54",
"Comprehensive Net Income": "39.6",
"Economic Capital Ratio": "-62.1"
},
"2014": {
"Other Assets": "-14.0",
"Assets": "-6.29",
"Liabilities": "-111",
"Stockholders Equity": "-85.5",
"ECR before LimitedLiability": "-30.3",
"Assets, Current": "-79.2",
"Intangible Assets": "81.3",
"Other Liabilities": "2.09",
"Liabilities, Current": "27.4",
"Liabilities, Non-Current": "-154",
"Selling, General and Administrative Expense": "18.9",
"Expenses": "42.7",
"Revenues": "11.3",
"Net Income": "49.4",
"Cost of Goods Sold": "2.26",
"Other Expenses": "-6.95",
"Research and Development": "27.8",
"Other Revenues": "11.3",
"Other Net Income": "2.10",
"Comprehensive Net Income": "49.3",
"Economic Capital Ratio": "-63.6"
},
"2015": {
"Property and Equipment": "-4.19",
"Assets": "-7.52",
"Liabilities": "-134",
"Stockholders Equity": "-103",
"ECR before LimitedLiability": "-76.6",
"Other Assets": "-13.9",
"Intangible Assets": "77.5",
"Assets, Current": "-90.3",
"Other Liabilities": "-8.61",
"Liabilities, Non-Current": "-155",
"Liabilities, Current": "23.1",
"Other Expenses": "-3.39",
"Expenses": "26.9",
"Revenues": "3.37",
"Net Income": "27.0",
"Cost of Goods Sold": "1.91",
"Selling, General and Administrative Expense": "18.3",
"Research and Development": "26.5",
"Other Revenues": "3.37",
"Comprehensive Net Income": "27.0",
"Economic Capital Ratio": "-95.6"
},
"2017": {
"Other Assets": "-14.1",
"Assets": "4.81",
"Liabilities": "-122",
"Stockholders Equity": "-82.5",
"ECR before LimitedLiability": "-48.6",
"Intangible Assets": "81.2",
"Assets, Current": "-76.9",
"Property and Equipment": "-2.76",
"Liabilities, Current": "21.6",
"Other Liabilities": "16.6",
"Liabilities, Non-Current": "-179",
"Selling, General and Administrative Expense": "17.1",
"Expenses": "42.6",
"Revenues": "6.68",
"Net Income": "42.8",
"Research and Development": "29.0",
"Other Expenses": "0.304",
"Cost of Goods Sold": "2.56",
"Other Revenues": "6.68",
"Comprehensive Net Income": "42.8",
"Economic Capital Ratio": "-68.2"
},
"2018": {
"Assets, Current": "-100",
"Assets": "-23.4",
"Liabilities": "-128",
"Stockholders Equity": "-117",
"Other Assets": "-8.79",
"Intangible Assets": "49.4",
"Property and Equipment": "-3.50",
"Liabilities, Current": "6.34",
"Other Liabilities": "6.07",
"Liabilities, Non-Current": "-185",
"Research and Development": "6.92",
"Expenses": "7.24",
"Revenues": "5.98",
"Net Income": "7.79",
"Cost of Goods Sold": "4.76",
"Other Expenses": "-20.8",
"Selling, General and Administrative Expense": "6.25",
"Other Revenues": "5.98",
"ECR before LimitedLiability": "-84.9",
"Comprehensive Net Income": "7.74",
"Economic Capital Ratio": "-103"
},
"2019": {
"Other Assets": "-10.8",
"Assets": "-12.3",
"Liabilities": "-133",
"Stockholders Equity": "-111",
"Property and Equipment": "-2.40",
"Assets, Current": "-87.7",
"Intangible Assets": "34.6",
"Liabilities, Current": "2.26",
"Other Liabilities": "2.31",
"Liabilities, Non-Current": "-171",
"Other Expenses": "-11.9",
"Expenses": "4.33",
"Revenues": "2.17",
"Net Income": "4.99",
"Cost of Goods Sold": "2.15",
"Selling, General and Administrative Expense": "2.50",
"Research and Development": "3.29",
"Other Revenues": "2.17",
"ECR before LimitedLiability": "-67.6",
"Comprehensive Net Income": "4.95",
"Economic Capital Ratio": "-94.8"
},
"2020": {
"Intangible Assets": "36.5",
"Assets": "-32.4",
"Liabilities": "-135",
"Stockholders Equity": "-130",
"Other Assets": "-2.25",
"Property and Equipment": "1.40",
"Assets, Current": "-105",
"Liabilities, Non-Current": "-186",
"Liabilities, Current": "2.65",
"Other Liabilities": "2.61",
"Selling, General and Administrative Expense": "2.63",
"Expenses": "3.95",
"Revenues": "2.42",
"Net Income": "4.83",
"Cost of Goods Sold": "2.38",
"Research and Development": "3.17",
"Other Expenses": "-10.3",
"Other Revenues": "2.42",
"ECR before LimitedLiability": "-93.3",
"Comprehensive Net Income": "4.82",
"Economic Capital Ratio": "-113"
},
"2021": {
"Assets, Current": "-110",
"Assets": "-50.7",
"Liabilities": "-145",
"Stockholders Equity": "-155",
"Other Assets": "-6.40",
"Property and Equipment": "0.0375",
"Intangible Assets": "32.7",
"Liabilities, Current": "0.140",
"Other Liabilities": "0.395",
"Liabilities, Non-Current": "-181",
"Selling, General and Administrative Expense": "0.376",
"Expenses": "1.65",
"Revenues": "0.283",
"Net Income": "2.96",
"Other Expenses": "-9.90",
"Research and Development": "1.24",
"Cost of Goods Sold": "0.0498",
"Other Revenues": "0.283",
"ECR before LimitedLiability": "-126",
"Comprehensive Net Income": "2.93",
"Economic Capital Ratio": "-134"
},
"2022": {
"Intangible Assets": "34.5",
"Assets": "-35.5",
"Liabilities": "-130",
"Stockholders Equity": "-130",
"Assets, Current": "-105",
"Other Assets": "-7.58",
"Property and Equipment": "0.849",
"Other Liabilities": "1.26",
"Liabilities, Current": "1.31",
"Liabilities, Non-Current": "-193",
"Other Expenses": "-16.0",
"Expenses": "2.95",
"Revenues": "1.05",
"Net Income": "4.95",
"Selling, General and Administrative Expense": "1.24",
"Cost of Goods Sold": "0.850",
"Research and Development": "2.27",
"Other Revenues": "1.05",
"ECR before LimitedLiability": "-82.5",
"Comprehensive Net Income": "4.89",
"Economic Capital Ratio": "-103"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000885590_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "1,020,166",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,374,156",
"Liabilities, Current": "692,456",
"Liabilities, Non-Current": "3,608,699",
"Other Assets": "119,043",
"Other Compr. Net Income": "0",
"Other Expenses": "919,231",
"Other Liabilities": "1,582,866",
"Other Net Income": "-36,097",
"Other Revenues": "1,181,237",
"Property and Equipment": "281,752",
"Research and Development": "157,556",
"Selling, General and Administrative Expense": "276,546"
},
"output_variables": {
"Assets": "10,795,117",
"Liabilities": "5,884,021",
"Expenses": "1,353,333",
"Revenues": "1,181,237",
"Stockholders Equity": "4,911,096",
"Net Income": "-208,193",
"Comprehensive Net Income": "-208,193",
"BaseVar": "9,624,902",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "250%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,357,506",
"Cost of Goods Sold": "0",
"Intangible Assets": "11,256,584",
"Liabilities, Current": "924,272",
"Liabilities, Non-Current": "6,616,439",
"Other Assets": "113,381",
"Other Compr. Net Income": "0",
"Other Expenses": "1,682,299",
"Other Liabilities": "1,593,986",
"Other Net Income": "16,567",
"Other Revenues": "2,463,450",
"Property and Equipment": "414,242",
"Research and Development": "65,687",
"Selling, General and Administrative Expense": "572,472"
},
"output_variables": {
"Assets": "13,141,713",
"Liabilities": "9,134,697",
"Expenses": "2,320,458",
"Revenues": "2,463,450",
"Stockholders Equity": "4,007,016",
"Net Income": "159,559",
"Comprehensive Net Income": "159,559",
"BaseVar": "13,538,442",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "214%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,777,451",
"Cost of Goods Sold": "0",
"Intangible Assets": "14,450,035",
"Liabilities, Current": "1,822,752",
"Liabilities, Non-Current": "10,669,609",
"Other Assets": "260,169",
"Other Compr. Net Income": "160,220",
"Other Expenses": "2,835,199",
"Other Liabilities": "1,740,620",
"Other Net Income": "7,683",
"Other Revenues": "3,546,626",
"Property and Equipment": "462,724",
"Research and Development": "79,052",
"Selling, General and Administrative Expense": "756,083"
},
"output_variables": {
"Assets": "17,950,379",
"Liabilities": "14,232,981",
"Expenses": "3,670,334",
"Revenues": "3,546,626",
"Stockholders Equity": "3,717,398",
"Net Income": "-116,025",
"Comprehensive Net Income": "-35,915",
"BaseVar": "19,784,112",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "188%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,885,889",
"Cost of Goods Sold": "0",
"Intangible Assets": "22,600,260",
"Liabilities, Current": "2,512,396",
"Liabilities, Non-Current": "17,323,439",
"Other Assets": "250,412",
"Other Compr. Net Income": "159,367",
"Other Expenses": "16,486,350",
"Other Liabilities": "2,901,640",
"Other Net Income": "-40,013",
"Other Revenues": "16,873,552",
"Property and Equipment": "1,234,236",
"Research and Development": "132,705",
"Selling, General and Administrative Expense": "4,043,912"
},
"output_variables": {
"Assets": "27,970,797",
"Liabilities": "22,737,475",
"Expenses": "20,662,968",
"Revenues": "16,873,552",
"Stockholders Equity": "5,233,322",
"Net Income": "-3,829,429",
"Comprehensive Net Income": "-3,749,746",
"BaseVar": "44,222,086",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "170%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "4,193,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "20,602,300",
"Liabilities, Current": "2,730,800",
"Liabilities, Non-Current": "15,450,800",
"Other Assets": "247,100",
"Other Compr. Net Income": "-4,598,569",
"Other Expenses": "5,094,549",
"Other Liabilities": "2,736,900",
"Other Net Income": "-32,770",
"Other Revenues": "20,726,672",
"Property and Equipment": "1,310,500",
"Research and Development": "231,392",
"Selling, General and Administrative Expense": "5,628,465"
},
"output_variables": {
"Assets": "26,353,000",
"Liabilities": "20,918,500",
"Expenses": "10,954,406",
"Revenues": "20,726,672",
"Stockholders Equity": "5,434,500",
"Net Income": "9,739,496",
"Comprehensive Net Income": "7,440,211",
"BaseVar": "41,791,959",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "215%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "5,507,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "41,635,800",
"Liabilities, Current": "5,312,600",
"Liabilities, Non-Current": "30,450,000",
"Other Assets": "379,700",
"Other Compr. Net Income": "-631,912",
"Other Expenses": "10,212,332",
"Other Liabilities": "7,172,100",
"Other Net Income": "23,680",
"Other Revenues": "21,352,235",
"Property and Equipment": "1,441,800",
"Research and Development": "334,696",
"Selling, General and Administrative Expense": "6,063,931"
},
"output_variables": {
"Assets": "48,964,500",
"Liabilities": "42,934,700",
"Expenses": "16,610,960",
"Revenues": "21,352,235",
"Stockholders Equity": "6,029,800",
"Net Income": "4,764,956",
"Comprehensive Net Income": "4,449,000",
"BaseVar": "65,258,993",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "178%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,746,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,804,000",
"Liabilities, Current": "4,268,000",
"Liabilities, Non-Current": "25,761,000",
"Other Assets": "544,000",
"Other Compr. Net Income": "200,640",
"Other Expenses": "1,608,291",
"Other Liabilities": "1,524,000",
"Other Net Income": "-45,598",
"Other Revenues": "3,951,282",
"Property and Equipment": "1,403,000",
"Research and Development": "361,077",
"Selling, General and Administrative Expense": "2,304,015"
},
"output_variables": {
"Assets": "37,497,000",
"Liabilities": "31,553,000",
"Expenses": "4,273,382",
"Revenues": "3,951,282",
"Stockholders Equity": "5,944,000",
"Net Income": "-367,698",
"Comprehensive Net Income": "-267,378",
"BaseVar": "38,760,451",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "176%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "4,211,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "25,143,000",
"Liabilities, Current": "3,836,000",
"Liabilities, Non-Current": "24,658,000",
"Other Assets": "1,785,000",
"Other Compr. Net Income": "-142,508",
"Other Expenses": "6,651,671",
"Other Liabilities": "1,183,000",
"Other Net Income": "-52,765",
"Other Revenues": "7,640,177",
"Property and Equipment": "1,353,000",
"Research and Development": "414,473",
"Selling, General and Administrative Expense": "2,214,485"
},
"output_variables": {
"Assets": "32,492,000",
"Liabilities": "29,677,000",
"Expenses": "9,280,630",
"Revenues": "7,640,177",
"Stockholders Equity": "2,815,000",
"Net Income": "-1,693,218",
"Comprehensive Net Income": "-1,764,472",
"BaseVar": "39,642,540",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "155%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,969,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "23,327,000",
"Liabilities, Current": "6,248,000",
"Liabilities, Non-Current": "25,512,000",
"Other Assets": "2,101,000",
"Other Compr. Net Income": "-27,088",
"Other Expenses": "8,108,480",
"Other Liabilities": "967,000",
"Other Net Income": "-47,670",
"Other Revenues": "9,065,491",
"Property and Equipment": "1,466,000",
"Research and Development": "475,885",
"Selling, General and Administrative Expense": "2,738,797"
},
"output_variables": {
"Assets": "33,863,000",
"Liabilities": "32,727,000",
"Expenses": "11,323,163",
"Revenues": "9,065,491",
"Stockholders Equity": "1,136,000",
"Net Income": "-2,305,342",
"Comprehensive Net Income": "-2,318,886",
"BaseVar": "43,526,706",
"ECR before LimitedLiability": "0.47%",
"Economic Capital Ratio": "142%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,342,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "21,489,000",
"Liabilities, Current": "4,913,000",
"Liabilities, Non-Current": "24,937,000",
"Other Assets": "2,801,000",
"Other Compr. Net Income": "-24,420",
"Other Expenses": "6,189,381",
"Other Liabilities": "744,000",
"Other Net Income": "-53,387",
"Other Revenues": "6,847,965",
"Property and Equipment": "1,567,000",
"Research and Development": "450,879",
"Selling, General and Administrative Expense": "1,958,552"
},
"output_variables": {
"Assets": "31,199,000",
"Liabilities": "30,594,000",
"Expenses": "8,598,812",
"Revenues": "6,847,965",
"Stockholders Equity": "605,000",
"Net Income": "-1,804,234",
"Comprehensive Net Income": "-1,816,444",
"BaseVar": "38,658,792",
"ECR before LimitedLiability": "-1.6%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "5,607,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "19,405,000",
"Liabilities, Current": "5,198,000",
"Liabilities, Non-Current": "23,307,000",
"Other Assets": "2,592,000",
"Other Compr. Net Income": "-118,804",
"Other Expenses": "6,070,585",
"Other Liabilities": "731,000",
"Other Net Income": "-59,634",
"Other Revenues": "9,216,693",
"Property and Equipment": "1,598,000",
"Research and Development": "465,705",
"Selling, General and Administrative Expense": "3,103,154"
},
"output_variables": {
"Assets": "29,202,000",
"Liabilities": "29,236,000",
"Expenses": "9,639,443",
"Revenues": "9,216,693",
"Stockholders Equity": "-34,000",
"Net Income": "-482,384",
"Comprehensive Net Income": "-541,786",
"BaseVar": "38,736,287",
"ECR before LimitedLiability": "-2.1%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "4,247,000",
"Cost of Goods Sold": "0",
"Intangible Assets": "17,347,000",
"Liabilities, Current": "3,941,000",
"Liabilities, Non-Current": "21,075,000",
"Other Assets": "2,492,000",
"Other Compr. Net Income": "-248,234",
"Other Expenses": "6,114,424",
"Other Liabilities": "410,000",
"Other Net Income": "722,218",
"Other Revenues": "7,547,685",
"Property and Equipment": "1,600,000",
"Research and Development": "533,419",
"Selling, General and Administrative Expense": "2,626,697"
},
"output_variables": {
"Assets": "25,686,000",
"Liabilities": "25,426,000",
"Expenses": "9,274,539",
"Revenues": "7,547,685",
"Stockholders Equity": "260,000",
"Net Income": "-1,004,636",
"Comprehensive Net Income": "-1,128,753",
"BaseVar": "34,452,338",
"ECR before LimitedLiability": "-2.2%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": 43.0,
"value": 1.4188320029430814,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000885590.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000885590.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000885590.svg"
},
{
"company_id": "0001413754",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001413754.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001413754.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001413754.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001413754_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001413754_main_keyfigs.svg",
"name": "Marizyme INC",
"rank": 348,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001413754.svg",
"report_text": "The relative strengths and weaknesses of Marizyme 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 Marizyme INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 122% points.The greatest weakness of Marizyme INC is the variable Assets, Current, reducing the Economic Capital Ratio by 127% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001413754_2023_Marizyme_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Assets": "32.2",
"Liabilities": "6.45",
"Stockholders Equity": "59.3",
"ECR before LimitedLiability": "158",
"Intangible Assets": "156",
"Property and Equipment": "-5.85",
"Assets, Current": "-26.3",
"Other Liabilities": "30.4",
"Liabilities, Non-Current": "-21.6",
"Liabilities, Current": "-4.94",
"Research and Development": "30.9",
"Expenses": "25.9",
"Revenues": "9.18",
"Net Income": "40.3",
"Other Expenses": "-10.4",
"Cost of Goods Sold": "-15.0",
"Selling, General and Administrative Expense": "20.8",
"Other Revenues": "9.18",
"Comprehensive Net Income": "41.1",
"Other Net Income": "4.65",
"Economic Capital Ratio": "82.3"
},
"2018": {
"Assets, Current": "-0.588",
"Assets": "3.01",
"Stockholders Equity": "220",
"ECR before LimitedLiability": "233",
"Intangible Assets": "42.2",
"Liabilities, Current": "52.8",
"Liabilities": "88.5",
"Other Liabilities": "26.0",
"Liabilities, Non-Current": "22.1",
"Research and Development": "21.0",
"Expenses": "43.8",
"Revenues": "-11.6",
"Net Income": "32.8",
"Cost of Goods Sold": "2.71",
"Other Expenses": "4.07",
"Selling, General and Administrative Expense": "17.0",
"Other Revenues": "-11.6",
"Other Net Income": "-0.222",
"Comprehensive Net Income": "32.7",
"Other Compr. Net Income": "-0.0994",
"Economic Capital Ratio": "215"
},
"2019": {
"Other Assets": "-0.528",
"Assets": "14.8",
"Liabilities": "89.3",
"Stockholders Equity": "222",
"ECR before LimitedLiability": "244",
"Assets, Current": "-2.91",
"Intangible Assets": "193",
"Liabilities, Current": "56.3",
"Other Liabilities": "18.7",
"Liabilities, Non-Current": "26.6",
"Other Expenses": "1.07",
"Expenses": "40.9",
"Revenues": "-12.3",
"Net Income": "29.6",
"Cost of Goods Sold": "2.94",
"Selling, General and Administrative Expense": "16.2",
"Research and Development": "21.6",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "29.3",
"Other Compr. Net Income": "-0.272",
"Economic Capital Ratio": "217"
},
"2020": {
"Intangible Assets": "-1.56",
"Assets": "31.2",
"Liabilities": "78.6",
"Stockholders Equity": "181",
"ECR before LimitedLiability": "188",
"Other Assets": "235",
"Property and Equipment": "-0.782",
"Assets, Current": "-10.8",
"Liabilities, Non-Current": "13.5",
"Liabilities, Current": "48.9",
"Other Liabilities": "25.5",
"Selling, General and Administrative Expense": "16.0",
"Expenses": "25.2",
"Revenues": "-10.8",
"Net Income": "15.4",
"Cost of Goods Sold": "2.65",
"Research and Development": "19.4",
"Other Expenses": "-12.9",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "168"
},
"2021": {
"Assets, Current": "-40.5",
"Assets": "40.8",
"Liabilities": "-17.2",
"Stockholders Equity": "53.9",
"ECR before LimitedLiability": "48.7",
"Other Assets": "-5.60",
"Property and Equipment": "-2.44",
"Intangible Assets": "222",
"Liabilities, Current": "23.6",
"Other Liabilities": "18.1",
"Liabilities, Non-Current": "-69.7",
"Selling, General and Administrative Expense": "13.9",
"Expenses": "24.5",
"Revenues": "-9.03",
"Net Income": "12.2",
"Other Expenses": "-7.14",
"Research and Development": "15.5",
"Other Revenues": "-9.03",
"Comprehensive Net Income": "12.2",
"Other Net Income": "-3.01",
"Economic Capital Ratio": "41.0"
},
"2022": {
"Intangible Assets": "122",
"Assets": "-28.4",
"Liabilities": "-31.0",
"Stockholders Equity": "-57.8",
"Assets, Current": "-127",
"Other Assets": "-19.6",
"Property and Equipment": "-10.3",
"Other Liabilities": "0.916",
"Liabilities, Current": "2.03",
"Liabilities, Non-Current": "-120",
"Other Expenses": "-91.0",
"Expenses": "-26.8",
"Revenues": "-18.8",
"Net Income": "-48.3",
"Selling, General and Administrative Expense": "1.52",
"Research and Development": "1.30",
"Other Revenues": "-18.8",
"ECR before LimitedLiability": "-83.3",
"Comprehensive Net Income": "-48.2",
"Other Net Income": "-3.18",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001413754_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "17,875",
"Cost of Goods Sold": "14,082",
"Intangible Assets": "56,204",
"Liabilities, Current": "16,346",
"Liabilities, Non-Current": "7,940",
"Other Assets": "2,488",
"Other Compr. Net Income": "1,528",
"Other Expenses": "15,348",
"Other Liabilities": "0",
"Other Net Income": "1,939",
"Other Revenues": "27,707",
"Property and Equipment": "298",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,854"
},
"output_variables": {
"Assets": "76,866",
"Liabilities": "24,286",
"Expenses": "33,284",
"Revenues": "27,707",
"Stockholders Equity": "52,580",
"Net Income": "-3,637",
"Comprehensive Net Income": "-2,873",
"BaseVar": "82,805",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "316%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "20",
"Cost of Goods Sold": "20",
"Intangible Assets": "28,600",
"Liabilities, Current": "43",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "234",
"Other Liabilities": "0",
"Other Net Income": "-1.6",
"Other Revenues": "20",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "13"
},
"output_variables": {
"Assets": "28,620",
"Liabilities": "43",
"Expenses": "267",
"Revenues": "20",
"Stockholders Equity": "28,577",
"Net Income": "-249",
"Comprehensive Net Income": "-249",
"BaseVar": "14,476",
"ECR before LimitedLiability": "433%",
"Economic Capital Ratio": "464%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "0.090",
"Cost of Goods Sold": "0",
"Intangible Assets": "28,613",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "947",
"Other Liabilities": "270",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "111"
},
"output_variables": {
"Assets": "28,613",
"Liabilities": "270",
"Expenses": "1,058",
"Revenues": "0",
"Stockholders Equity": "28,343",
"Net Income": "-1,058",
"Comprehensive Net Income": "-1,058",
"BaseVar": "14,971",
"ECR before LimitedLiability": "421%",
"Economic Capital Ratio": "455%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "3,106",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "721",
"Liabilities, Non-Current": "1,075",
"Other Assets": "43,970",
"Other Compr. Net Income": "0",
"Other Expenses": "5,920",
"Other Liabilities": "0",
"Other Net Income": "-45",
"Other Revenues": "197",
"Property and Equipment": "7.1",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1.4"
},
"output_variables": {
"Assets": "47,084",
"Liabilities": "1,796",
"Expenses": "5,921",
"Revenues": "197",
"Stockholders Equity": "45,288",
"Net Income": "-5,770",
"Comprehensive Net Income": "-5,770",
"BaseVar": "27,522",
"ECR before LimitedLiability": "380%",
"Economic Capital Ratio": "425%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "4,402",
"Cost of Goods Sold": "0",
"Intangible Assets": "60,057",
"Liabilities, Current": "3,134",
"Liabilities, Non-Current": "15,175",
"Other Assets": "1,528",
"Other Compr. Net Income": "0",
"Other Expenses": "7,349",
"Other Liabilities": "0",
"Other Net Income": "-2,203",
"Other Revenues": "210",
"Property and Equipment": "13",
"Research and Development": "1,682",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "65,999",
"Liabilities": "18,309",
"Expenses": "9,031",
"Revenues": "210",
"Stockholders Equity": "47,690",
"Net Income": "-11,024",
"Comprehensive Net Income": "-11,024",
"BaseVar": "47,876",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "316%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,955",
"Cost of Goods Sold": "54",
"Intangible Assets": "34,866",
"Liabilities, Current": "2,922",
"Liabilities, Non-Current": "18,344",
"Other Assets": "1,854",
"Other Compr. Net Income": "0",
"Other Expenses": "35,534",
"Other Liabilities": "0",
"Other Net Income": "-1,090",
"Other Revenues": "233",
"Property and Equipment": "13",
"Research and Development": "15,448",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "38,688",
"Liabilities": "21,266",
"Expenses": "51,037",
"Revenues": "233",
"Stockholders Equity": "17,422",
"Net Income": "-51,893",
"Comprehensive Net Income": "-51,893",
"BaseVar": "56,157",
"ECR before LimitedLiability": "-46%",
"Economic Capital Ratio": "139%"
}
}
},
"top_rated": false,
"trend": -144.0,
"value": 1.41046961730154,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001413754.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001413754.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001413754.svg"
},
{
"company_id": "0001442836",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001442836.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001442836.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001442836.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001442836_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001442836_main_keyfigs.svg",
"name": "Mersana Therapeutics Inc",
"rank": 349,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001442836.svg",
"report_text": "The relative strengths and weaknesses of Mersana Therapeutics 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 Mersana Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 0.89% points.The greatest weakness of Mersana Therapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 99% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001442836_2023_Mersana_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "0.930",
"Assets": "29.9",
"Liabilities": "22.3",
"Stockholders Equity": "67.7",
"ECR before LimitedLiability": "81.7",
"Intangible Assets": "-9.91",
"Assets, Current": "51.6",
"Property and Equipment": "-2.79",
"Liabilities, Current": "-27.8",
"Other Liabilities": "30.2",
"Liabilities, Non-Current": "17.1",
"Selling, General and Administrative Expense": "12.3",
"Expenses": "10.0",
"Net Income": "10.6",
"Other Net Income": "0.489",
"Research and Development": "-12.5",
"Other Expenses": "8.09",
"Cost of Goods Sold": "2.26",
"Comprehensive Net Income": "10.4",
"Other Compr. Net Income": "-0.179",
"Economic Capital Ratio": "62.2"
},
"2018": {
"Assets, Current": "-1.16",
"Assets": "-13.4",
"Liabilities": "-41.1",
"Stockholders Equity": "-95.1",
"ECR before LimitedLiability": "-94.9",
"Other Assets": "-2.54",
"Intangible Assets": "-3.41",
"Property and Equipment": "-1.07",
"Liabilities, Current": "-109",
"Other Liabilities": "3.43",
"Liabilities, Non-Current": "2.95",
"Research and Development": "-3.50",
"Expenses": "-1.00",
"Revenues": "-1.13",
"Net Income": "-1.83",
"Cost of Goods Sold": "0.794",
"Other Expenses": "1.56",
"Selling, General and Administrative Expense": "1.91",
"Other Revenues": "-1.13",
"Comprehensive Net Income": "-1.84",
"Economic Capital Ratio": "-113"
},
"2019": {
"Other Assets": "-7.64",
"Assets": "1.74",
"Liabilities": "43.8",
"Stockholders Equity": "36.0",
"ECR before LimitedLiability": "97.3",
"Property and Equipment": "-3.55",
"Assets, Current": "30.8",
"Intangible Assets": "-10.8",
"Other Liabilities": "28.6",
"Liabilities, Non-Current": "16.4",
"Other Expenses": "9.54",
"Expenses": "3.89",
"Revenues": "22.6",
"Net Income": "28.8",
"Cost of Goods Sold": "4.58",
"Selling, General and Administrative Expense": "9.57",
"Research and Development": "-19.5",
"Other Revenues": "22.6",
"Comprehensive Net Income": "28.4",
"Other Net Income": "2.08",
"Economic Capital Ratio": "70.1"
},
"2020": {
"Intangible Assets": "-5.10",
"Assets": "42.3",
"Liabilities": "35.8",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "103",
"Other Assets": "-1.17",
"Property and Equipment": "-1.96",
"Assets, Current": "60.4",
"Liabilities, Non-Current": "1.70",
"Liabilities, Current": "12.9",
"Other Liabilities": "22.6",
"Selling, General and Administrative Expense": "7.53",
"Expenses": "8.03",
"Revenues": "-11.3",
"Net Income": "-2.43",
"Cost of Goods Sold": "2.72",
"Research and Development": "-7.52",
"Other Expenses": "5.29",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "-2.47",
"Economic Capital Ratio": "83.7"
},
"2021": {
"Assets, Current": "7.06",
"Assets": "-22.7",
"Liabilities": "-17.7",
"Stockholders Equity": "-42.3",
"ECR before LimitedLiability": "-65.6",
"Other Assets": "-9.11",
"Property and Equipment": "-5.50",
"Intangible Assets": "-15.8",
"Liabilities, Current": "-14.2",
"Other Liabilities": "25.1",
"Liabilities, Non-Current": "-30.0",
"Selling, General and Administrative Expense": "3.11",
"Expenses": "-29.1",
"Revenues": "-16.5",
"Net Income": "-44.3",
"Other Expenses": "8.02",
"Research and Development": "-42.7",
"Cost of Goods Sold": "4.08",
"Other Revenues": "-16.5",
"Comprehensive Net Income": "-44.4",
"Economic Capital Ratio": "-73.2"
},
"2022": {
"Intangible Assets": "-16.5",
"Assets": "-20.2",
"Liabilities": "-79.2",
"Stockholders Equity": "-85.8",
"Assets, Current": "0.889",
"Other Assets": "-19.7",
"Property and Equipment": "-5.64",
"Other Liabilities": "0.757",
"Liabilities, Current": "-8.53",
"Liabilities, Non-Current": "-99.2",
"Other Expenses": "0.0913",
"Expenses": "0.0495",
"Revenues": "-7.60",
"Net Income": "-3.20",
"Selling, General and Administrative Expense": "0.200",
"Cost of Goods Sold": "0.0372",
"Research and Development": "-17.5",
"Other Revenues": "-7.60",
"ECR before LimitedLiability": "-83.3",
"Comprehensive Net Income": "-3.08",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001442836_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "117,543",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,881",
"Liabilities, Non-Current": "0",
"Other Assets": "10,853",
"Other Compr. Net Income": "-149",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "910",
"Other Revenues": "17,545",
"Property and Equipment": "2,319",
"Research and Development": "46,700",
"Selling, General and Administrative Expense": "10,462"
},
"output_variables": {
"Assets": "130,715",
"Liabilities": "31,881",
"Expenses": "57,162",
"Revenues": "17,545",
"Stockholders Equity": "98,834",
"Net Income": "-38,707",
"Comprehensive Net Income": "-38,782",
"BaseVar": "119,181",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "314%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "74,305",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "69,425",
"Liabilities, Non-Current": "0",
"Other Assets": "1,503",
"Other Compr. Net Income": "141",
"Other Expenses": "0",
"Other Liabilities": "282",
"Other Net Income": "1,398",
"Other Revenues": "10,594",
"Property and Equipment": "2,694",
"Research and Development": "59,915",
"Selling, General and Administrative Expense": "16,334"
},
"output_variables": {
"Assets": "78,502",
"Liabilities": "69,707",
"Expenses": "76,249",
"Revenues": "10,594",
"Stockholders Equity": "8,795",
"Net Income": "-64,257",
"Comprehensive Net Income": "-64,186",
"BaseVar": "118,296",
"ECR before LimitedLiability": "-61%",
"Economic Capital Ratio": "137%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "101,326",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "24,070",
"Liabilities, Non-Current": "5,153",
"Other Assets": "4,051",
"Other Compr. Net Income": "33",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,992",
"Other Revenues": "42,123",
"Property and Equipment": "2,164",
"Research and Development": "55,040",
"Selling, General and Administrative Expense": "17,283"
},
"output_variables": {
"Assets": "107,541",
"Liabilities": "29,223",
"Expenses": "72,323",
"Revenues": "42,123",
"Stockholders Equity": "78,318",
"Net Income": "-28,208",
"Comprehensive Net Income": "-28,192",
"BaseVar": "126,618",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "308%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "258,580",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,003",
"Liabilities, Non-Current": "15,309",
"Other Assets": "13,089",
"Other Compr. Net Income": "-2.4",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "498",
"Other Revenues": "42,079",
"Property and Equipment": "1,730",
"Research and Development": "70,180",
"Selling, General and Administrative Expense": "26,261"
},
"output_variables": {
"Assets": "273,399",
"Liabilities": "45,312",
"Expenses": "96,441",
"Revenues": "42,079",
"Stockholders Equity": "228,087",
"Net Income": "-53,863",
"Comprehensive Net Income": "-53,864",
"BaseVar": "228,866",
"ECR before LimitedLiability": "278%",
"Economic Capital Ratio": "354%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "188,898",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "47,523",
"Liabilities, Non-Current": "36,847",
"Other Assets": "15,245",
"Other Compr. Net Income": "-9.7",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,023",
"Other Revenues": "325",
"Property and Equipment": "1,968",
"Research and Development": "196,079",
"Selling, General and Administrative Expense": "83,559"
},
"output_variables": {
"Assets": "206,111",
"Liabilities": "84,370",
"Expenses": "279,637",
"Revenues": "325",
"Stockholders Equity": "121,741",
"Net Income": "-281,336",
"Comprehensive Net Income": "-281,340",
"BaseVar": "286,238",
"ECR before LimitedLiability": "-11%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "319,219",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "91,533",
"Liabilities, Non-Current": "150,750",
"Other Assets": "11,136",
"Other Compr. Net Income": "-90",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-302",
"Other Revenues": "16,944",
"Property and Equipment": "3,985",
"Research and Development": "228,160",
"Selling, General and Administrative Expense": "157,207"
},
"output_variables": {
"Assets": "334,340",
"Liabilities": "242,283",
"Expenses": "385,367",
"Revenues": "16,944",
"Stockholders Equity": "92,057",
"Net Income": "-368,725",
"Comprehensive Net Income": "-368,770",
"BaseVar": "489,663",
"ECR before LimitedLiability": "-58%",
"Economic Capital Ratio": "137%"
}
}
},
"top_rated": false,
"trend": -8.0,
"value": 1.4104563295593944,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001442836.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001442836.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001442836.svg"
},
{
"company_id": "0000911216",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000911216.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000911216.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000911216_main_keyfigs.svg",
"name": "Palatin Technologies INC",
"rank": 350,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000911216.svg",
"report_text": "The relative strengths and weaknesses of Palatin 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 Palatin Technologies INC compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 1.0% points.The greatest weakness of Palatin Technologies INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 63% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000911216_2023_Palatin_Technologies_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-11.4",
"Assets": "-66.7",
"Liabilities": "4.83",
"Stockholders Equity": "-49.1",
"ECR before LimitedLiability": "-77.4",
"Assets, Current": "-47.3",
"Intangible Assets": "-26.8",
"Other Assets": "-11.8",
"Liabilities, Current": "-4.31",
"Other Liabilities": "5.46",
"Selling, General and Administrative Expense": "-14.2",
"Expenses": "-61.3",
"Revenues": "-22.8",
"Net Income": "-69.1",
"Research and Development": "-67.2",
"Other Expenses": "20.5",
"Cost of Goods Sold": "3.57",
"Other Revenues": "-22.8",
"Comprehensive Net Income": "-69.1",
"Other Net Income": "5.15",
"Economic Capital Ratio": "-150"
},
"2021": {
"Assets, Current": "54.7",
"Assets": "19.9",
"Liabilities": "5.10",
"Stockholders Equity": "34.3",
"ECR before LimitedLiability": "18.4",
"Other Assets": "-9.65",
"Property and Equipment": "-3.59",
"Intangible Assets": "-8.02",
"Liabilities, Current": "-3.62",
"Other Liabilities": "21.6",
"Liabilities, Non-Current": "-13.8",
"Selling, General and Administrative Expense": "-10.5",
"Expenses": "-4.75",
"Revenues": "-12.2",
"Net Income": "-16.7",
"Other Expenses": "1.10",
"Research and Development": "2.05",
"Cost of Goods Sold": "2.64",
"Other Revenues": "-12.2",
"Comprehensive Net Income": "-16.7",
"Economic Capital Ratio": "10.8"
},
"2022": {
"Intangible Assets": "-18.3",
"Assets": "-37.1",
"Liabilities": "-23.3",
"Stockholders Equity": "-62.8",
"Assets, Current": "0.319",
"Other Assets": "-24.3",
"Property and Equipment": "-4.94",
"Other Liabilities": "1.04",
"Liabilities, Current": "-57.4",
"Liabilities, Non-Current": "0",
"Other Expenses": "0.132",
"Expenses": "-31.2",
"Revenues": "-13.4",
"Net Income": "-45.7",
"Selling, General and Administrative Expense": "-18.3",
"Cost of Goods Sold": "0.0664",
"Research and Development": "-24.4",
"Other Revenues": "-13.4",
"ECR before LimitedLiability": "-83.3",
"Comprehensive Net Income": "-45.5",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000911216_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "4,737",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,457",
"Liabilities, Non-Current": "0",
"Other Assets": "325",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,068",
"Other Liabilities": "93",
"Other Net Income": "464",
"Other Revenues": "74",
"Property and Equipment": "319",
"Research and Development": "13,813",
"Selling, General and Administrative Expense": "5,046"
},
"output_variables": {
"Assets": "5,380",
"Liabilities": "3,550",
"Expenses": "17,791",
"Revenues": "74",
"Stockholders Equity": "1,831",
"Net Income": "-17,253",
"Comprehensive Net Income": "-17,253",
"BaseVar": "13,629",
"ECR before LimitedLiability": "-297%",
"Economic Capital Ratio": "70%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "65,907",
"Cost of Goods Sold": "148",
"Intangible Assets": "0",
"Liabilities, Current": "10,512",
"Liabilities, Non-Current": "7,133",
"Other Assets": "1,295",
"Other Compr. Net Income": "0",
"Other Expenses": "2,784",
"Other Liabilities": "0",
"Other Net Income": "-212",
"Other Revenues": "-189",
"Property and Equipment": "95",
"Research and Development": "12,927",
"Selling, General and Administrative Expense": "17,337"
},
"output_variables": {
"Assets": "67,297",
"Liabilities": "17,645",
"Expenses": "33,196",
"Revenues": "-189",
"Stockholders Equity": "49,651",
"Net Income": "-33,596",
"Comprehensive Net Income": "-33,596",
"BaseVar": "59,269",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "34,596",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,260",
"Liabilities, Non-Current": "3,391",
"Other Assets": "935",
"Other Compr. Net Income": "0",
"Other Expenses": "218",
"Other Liabilities": "152",
"Other Net Income": "390",
"Other Revenues": "1,468",
"Property and Equipment": "539",
"Research and Development": "21,327",
"Selling, General and Administrative Expense": "16,512"
},
"output_variables": {
"Assets": "36,071",
"Liabilities": "19,803",
"Expenses": "38,057",
"Revenues": "1,468",
"Stockholders Equity": "16,268",
"Net Income": "-36,198",
"Comprehensive Net Income": "-36,198",
"BaseVar": "47,895",
"ECR before LimitedLiability": "-2.6%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": -111.0,
"value": 1.410395998785256,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000911216.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000911216.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000911216.svg"
},
{
"company_id": "0001472012",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001472012.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001472012.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001472012_main_keyfigs.svg",
"name": "Immunome Inc",
"rank": 351,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001472012.svg",
"report_text": "The relative strengths and weaknesses of Immunome 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 Immunome Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 3.6% points.The greatest weakness of Immunome Inc is the variable Net Income, reducing the Economic Capital Ratio by 113% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001472012_2023_Immunome_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-4.13",
"Assets": "36.9",
"Liabilities": "73.6",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "134",
"Other Assets": "-4.48",
"Assets, Current": "55.8",
"Liabilities, Non-Current": "24.6",
"Liabilities, Current": "31.3",
"Other Liabilities": "25.9",
"Selling, General and Administrative Expense": "4.68",
"Expenses": "-1.27",
"Revenues": "-12.8",
"Net Income": "-13.2",
"Cost of Goods Sold": "2.97",
"Research and Development": "0.987",
"Other Expenses": "-9.98",
"Other Revenues": "-12.8",
"Other Net Income": "0.825",
"Comprehensive Net Income": "-13.3",
"Economic Capital Ratio": "114"
},
"2021": {
"Assets, Current": "54.9",
"Assets": "26.9",
"Liabilities": "30.7",
"Stockholders Equity": "72.9",
"ECR before LimitedLiability": "59.8",
"Other Assets": "-8.01",
"Intangible Assets": "-5.81",
"Liabilities, Current": "-13.6",
"Other Liabilities": "22.1",
"Liabilities, Non-Current": "21.8",
"Selling, General and Administrative Expense": "-4.97",
"Expenses": "-2.67",
"Revenues": "-11.3",
"Net Income": "-12.5",
"Other Expenses": "5.31",
"Research and Development": "-5.71",
"Cost of Goods Sold": "2.72",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "-12.6",
"Other Net Income": "1.46",
"Economic Capital Ratio": "52.1"
},
"2022": {
"Intangible Assets": "-22.5",
"Assets": "-60.5",
"Liabilities": "3.63",
"Stockholders Equity": "-15.5",
"Assets, Current": "-6.69",
"Other Assets": "-29.2",
"Property and Equipment": "-1.84",
"Other Liabilities": "1.75",
"Liabilities, Current": "-8.60",
"Liabilities, Non-Current": "1.38",
"Other Expenses": "0.256",
"Expenses": "-91.3",
"Revenues": "-22.9",
"Net Income": "-113",
"Selling, General and Administrative Expense": "-33.7",
"Cost of Goods Sold": "0.114",
"Research and Development": "-75.1",
"Other Revenues": "-22.9",
"ECR before LimitedLiability": "-83.3",
"Comprehensive Net Income": "-113",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001472012_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "42,894",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,038",
"Liabilities, Non-Current": "134",
"Other Assets": "100",
"Other Compr. Net Income": "0",
"Other Expenses": "5,576",
"Other Liabilities": "8.0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "1,531",
"Research and Development": "7,486",
"Selling, General and Administrative Expense": "4,775"
},
"output_variables": {
"Assets": "44,525",
"Liabilities": "3,180",
"Expenses": "17,837",
"Revenues": "0",
"Stockholders Equity": "41,345",
"Net Income": "-17,837",
"Comprehensive Net Income": "-17,837",
"BaseVar": "32,771",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "371%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "56,638",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,728",
"Liabilities, Non-Current": "0",
"Other Assets": "432",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "12",
"Other Net Income": "493",
"Other Revenues": "0",
"Property and Equipment": "855",
"Research and Development": "14,110",
"Selling, General and Administrative Expense": "11,094"
},
"output_variables": {
"Assets": "57,925",
"Liabilities": "9,740",
"Expenses": "25,204",
"Revenues": "0",
"Stockholders Equity": "48,185",
"Net Income": "-24,711",
"Comprehensive Net Income": "-24,711",
"BaseVar": "46,681",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "327%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "22,649",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,331",
"Liabilities, Non-Current": "62",
"Other Assets": "716",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "5.0",
"Other Revenues": "0",
"Property and Equipment": "681",
"Research and Development": "23,272",
"Selling, General and Administrative Expense": "13,629"
},
"output_variables": {
"Assets": "24,046",
"Liabilities": "7,393",
"Expenses": "36,901",
"Revenues": "0",
"Stockholders Equity": "16,653",
"Net Income": "-36,896",
"Comprehensive Net Income": "-36,896",
"BaseVar": "34,172",
"ECR before LimitedLiability": "-3.8%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": -175.0,
"value": 1.4103136819467215,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001472012.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001472012.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001472012.svg"
},
{
"company_id": "0001460702",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001460702.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001460702.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001460702.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001460702_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001460702_main_keyfigs.svg",
"name": "Aixcrypto Holdings Inc",
"rank": 352,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001460702.svg",
"report_text": "The relative strengths and weaknesses of Aixcrypto 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 Aixcrypto Holdings Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 7.9% points.The greatest weakness of Aixcrypto Holdings Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 103% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001460702_2023_Aixcrypto_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-3.43",
"Assets": "35.8",
"Liabilities": "66.3",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "103",
"Other Assets": "-5.46",
"Intangible Assets": "-7.71",
"Assets, Current": "76.0",
"Other Liabilities": "31.0",
"Liabilities, Non-Current": "14.6",
"Liabilities, Current": "26.1",
"Other Expenses": "8.57",
"Expenses": "-11.0",
"Revenues": "-15.6",
"Net Income": "-26.1",
"Cost of Goods Sold": "1.64",
"Selling, General and Administrative Expense": "-28.7",
"Research and Development": "7.18",
"Other Revenues": "-15.6",
"Comprehensive Net Income": "-26.0",
"Economic Capital Ratio": "83.6"
},
"2016": {
"Other Assets": "-15.3",
"Assets": "-51.2",
"Liabilities": "10.5",
"Stockholders Equity": "-31.4",
"ECR before LimitedLiability": "-114",
"Assets, Current": "-25.3",
"Property and Equipment": "-11.1",
"Intangible Assets": "-19.8",
"Other Liabilities": "8.87",
"Liabilities, Non-Current": "5.35",
"Liabilities, Current": "-3.74",
"Research and Development": "-32.8",
"Expenses": "-36.8",
"Revenues": "-12.1",
"Net Income": "-73.7",
"Selling, General and Administrative Expense": "-10.7",
"Other Expenses": "7.77",
"Cost of Goods Sold": "1.56",
"Other Revenues": "-12.1",
"Comprehensive Net Income": "-73.7",
"Economic Capital Ratio": "-137"
},
"2017": {
"Other Assets": "-5.21",
"Assets": "49.0",
"Liabilities": "49.7",
"Stockholders Equity": "135",
"ECR before LimitedLiability": "124",
"Intangible Assets": "-6.32",
"Assets, Current": "93.8",
"Property and Equipment": "-2.92",
"Liabilities, Current": "7.10",
"Other Liabilities": "29.2",
"Liabilities, Non-Current": "16.6",
"Selling, General and Administrative Expense": "-6.29",
"Expenses": "9.54",
"Revenues": "-12.8",
"Net Income": "-3.21",
"Research and Development": "7.90",
"Other Expenses": "5.89",
"Cost of Goods Sold": "2.02",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "-3.32",
"Economic Capital Ratio": "105"
},
"2018": {
"Assets, Current": "33.3",
"Assets": "-21.8",
"Liabilities": "6.83",
"Stockholders Equity": "-19.1",
"ECR before LimitedLiability": "-58.3",
"Other Assets": "-22.5",
"Intangible Assets": "-29.0",
"Property and Equipment": "-13.9",
"Liabilities, Current": "-54.1",
"Other Liabilities": "30.6",
"Liabilities, Non-Current": "25.9",
"Research and Development": "-50.1",
"Expenses": "-45.7",
"Revenues": "-23.7",
"Net Income": "-66.2",
"Cost of Goods Sold": "6.02",
"Other Expenses": "9.67",
"Selling, General and Administrative Expense": "-10.4",
"Other Revenues": "-23.7",
"Comprehensive Net Income": "-66.4",
"Economic Capital Ratio": "-76.0"
},
"2019": {
"Other Assets": "-7.62",
"Assets": "-105",
"Liabilities": "5.30",
"Stockholders Equity": "-80.9",
"ECR before LimitedLiability": "-156",
"Property and Equipment": "-17.0",
"Assets, Current": "-84.0",
"Intangible Assets": "-33.3",
"Other Liabilities": "3.23",
"Liabilities, Non-Current": "3.52",
"Other Expenses": "6.11",
"Expenses": "-79.9",
"Revenues": "-17.4",
"Net Income": "-83.1",
"Cost of Goods Sold": "3.90",
"Selling, General and Administrative Expense": "-42.1",
"Research and Development": "-57.3",
"Other Revenues": "-17.4",
"Comprehensive Net Income": "-83.2",
"Other Net Income": "9.22",
"Economic Capital Ratio": "-183"
},
"2021": {
"Assets, Current": "-38.6",
"Assets": "-59.6",
"Liabilities": "60.3",
"Stockholders Equity": "-68.0",
"ECR before LimitedLiability": "-17.9",
"Other Assets": "-13.8",
"Property and Equipment": "-6.54",
"Intangible Assets": "-15.5",
"Liabilities, Current": "13.8",
"Other Liabilities": "34.6",
"Liabilities, Non-Current": "14.0",
"Selling, General and Administrative Expense": "-27.5",
"Expenses": "-53.3",
"Revenues": "7.42",
"Net Income": "-23.1",
"Other Expenses": "-14.7",
"Research and Development": "-18.1",
"Other Revenues": "7.42",
"Comprehensive Net Income": "-23.2",
"Other Net Income": "26.5",
"Economic Capital Ratio": "-25.6"
},
"2022": {
"Intangible Assets": "7.95",
"Assets": "-89.2",
"Liabilities": "0.305",
"Stockholders Equity": "-103",
"Assets, Current": "-103",
"Other Assets": "-19.1",
"Property and Equipment": "-5.22",
"Other Liabilities": "1.42",
"Liabilities, Current": "-34.1",
"Liabilities, Non-Current": "0.434",
"Other Expenses": "-43.7",
"Expenses": "-45.9",
"Revenues": "0.114",
"Net Income": "-35.9",
"Selling, General and Administrative Expense": "-20.1",
"Cost of Goods Sold": "0.131",
"Research and Development": "0.453",
"Other Revenues": "0.114",
"ECR before LimitedLiability": "-83.3",
"Comprehensive Net Income": "-28.0",
"Other Compr. Net Income": "0.174",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001460702_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "16,009",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,355",
"Liabilities, Non-Current": "0",
"Other Assets": "10",
"Other Compr. Net Income": "0",
"Other Expenses": "243",
"Other Liabilities": "0",
"Other Net Income": "121",
"Other Revenues": "0",
"Property and Equipment": "21",
"Research and Development": "2,260",
"Selling, General and Administrative Expense": "6,405"
},
"output_variables": {
"Assets": "16,040",
"Liabilities": "1,355",
"Expenses": "8,908",
"Revenues": "0",
"Stockholders Equity": "14,685",
"Net Income": "-8,788",
"Comprehensive Net Income": "-8,788",
"BaseVar": "13,212",
"ECR before LimitedLiability": "267%",
"Economic Capital Ratio": "347%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "7,203",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,134",
"Liabilities, Non-Current": "0",
"Other Assets": "10",
"Other Compr. Net Income": "0",
"Other Expenses": "273",
"Other Liabilities": "0",
"Other Net Income": "62",
"Other Revenues": "0",
"Property and Equipment": "24",
"Research and Development": "13,292",
"Selling, General and Administrative Expense": "4,882"
},
"output_variables": {
"Assets": "7,237",
"Liabilities": "3,134",
"Expenses": "18,447",
"Revenues": "0",
"Stockholders Equity": "4,103",
"Net Income": "-18,385",
"Comprehensive Net Income": "-18,385",
"BaseVar": "14,440",
"ECR before LimitedLiability": "-182%",
"Economic Capital Ratio": "108%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "22,799",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,708",
"Liabilities, Non-Current": "0",
"Other Assets": "10",
"Other Compr. Net Income": "0",
"Other Expenses": "250",
"Other Liabilities": "0",
"Other Net Income": "39",
"Other Revenues": "0",
"Property and Equipment": "24",
"Research and Development": "2,874",
"Selling, General and Administrative Expense": "4,778"
},
"output_variables": {
"Assets": "22,834",
"Liabilities": "2,708",
"Expenses": "7,902",
"Revenues": "0",
"Stockholders Equity": "20,126",
"Net Income": "-7,864",
"Comprehensive Net Income": "-7,864",
"BaseVar": "16,741",
"ECR before LimitedLiability": "282%",
"Economic Capital Ratio": "357%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "15,277",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,934",
"Liabilities, Non-Current": "0",
"Other Assets": "23",
"Other Compr. Net Income": "-0.92",
"Other Expenses": "198",
"Other Liabilities": "0",
"Other Net Income": "100",
"Other Revenues": "0",
"Property and Equipment": "20",
"Research and Development": "6,786",
"Selling, General and Administrative Expense": "5,307"
},
"output_variables": {
"Assets": "15,320",
"Liabilities": "5,934",
"Expenses": "12,291",
"Revenues": "0",
"Stockholders Equity": "9,386",
"Net Income": "-12,190",
"Comprehensive Net Income": "-12,191",
"BaseVar": "16,823",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "212%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,210",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,697",
"Liabilities, Non-Current": "0",
"Other Assets": "571",
"Other Compr. Net Income": "-0.92",
"Other Expenses": "135",
"Other Liabilities": "0",
"Other Net Income": "3,622",
"Other Revenues": "0",
"Property and Equipment": "16",
"Research and Development": "8,771",
"Selling, General and Administrative Expense": "4,733"
},
"output_variables": {
"Assets": "2,797",
"Liabilities": "1,697",
"Expenses": "13,638",
"Revenues": "0",
"Stockholders Equity": "1,100",
"Net Income": "-10,016",
"Comprehensive Net Income": "-10,017",
"BaseVar": "10,878",
"ECR before LimitedLiability": "-339%",
"Economic Capital Ratio": "56%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "20,796",
"Cost of Goods Sold": "0",
"Intangible Assets": "171",
"Liabilities, Current": "4,635",
"Liabilities, Non-Current": "1,543",
"Other Assets": "1,664",
"Other Compr. Net Income": "0.25",
"Other Expenses": "5,750",
"Other Liabilities": "93",
"Other Net Income": "5,320",
"Other Revenues": "5,654",
"Property and Equipment": "204",
"Research and Development": "9,191",
"Selling, General and Administrative Expense": "10,388"
},
"output_variables": {
"Assets": "22,836",
"Liabilities": "6,271",
"Expenses": "25,329",
"Revenues": "5,654",
"Stockholders Equity": "16,565",
"Net Income": "-14,355",
"Comprehensive Net Income": "-14,355",
"BaseVar": "32,705",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "267%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "10,821",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,471",
"Liabilities, Current": "8,608",
"Liabilities, Non-Current": "1,302",
"Other Assets": "1,447",
"Other Compr. Net Income": "302",
"Other Expenses": "26,058",
"Other Liabilities": "407",
"Other Net Income": "4,100",
"Other Revenues": "5,055",
"Property and Equipment": "345",
"Research and Development": "9,113",
"Selling, General and Administrative Expense": "10,967"
},
"output_variables": {
"Assets": "19,083",
"Liabilities": "10,317",
"Expenses": "46,138",
"Revenues": "5,055",
"Stockholders Equity": "8,767",
"Net Income": "-36,984",
"Comprehensive Net Income": "-36,833",
"BaseVar": "42,497",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": false,
"trend": -62.0,
"value": 1.4102173406536889,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001460702.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001460702.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001460702.svg"
},
{
"company_id": "0001711786",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001711786.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001711786.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001711786_main_keyfigs.svg",
"name": "Rocket One Inc",
"rank": 353,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001711786.svg",
"report_text": "The relative strengths and weaknesses of Rocket One 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 Rocket One Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 7.1% points.The greatest weakness of Rocket One Inc is the variable Net Income, reducing the Economic Capital Ratio by 132% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001711786_2023_Rocket_One_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-107",
"Assets": "-123",
"Liabilities": "-2.02",
"Stockholders Equity": "-107",
"ECR before LimitedLiability": "-214",
"Other Assets": "-24.8",
"Intangible Assets": "-33.4",
"Property and Equipment": "-13.6",
"Liabilities, Current": "0.643",
"Other Liabilities": "-1.45",
"Liabilities, Non-Current": "-1.24",
"Research and Development": "-14.4",
"Expenses": "-98.5",
"Revenues": "-10.0",
"Net Income": "-113",
"Cost of Goods Sold": "1.98",
"Other Expenses": "-105",
"Selling, General and Administrative Expense": "9.67",
"Other Revenues": "-10.0",
"Comprehensive Net Income": "-113",
"Economic Capital Ratio": "-231"
},
"2019": {
"Other Assets": "-12.1",
"Assets": "-74.8",
"Liabilities": "28.4",
"Stockholders Equity": "-10.0",
"ECR before LimitedLiability": "-93.4",
"Property and Equipment": "-10.2",
"Assets, Current": "-22.0",
"Intangible Assets": "-16.7",
"Liabilities, Current": "13.6",
"Other Liabilities": "9.62",
"Liabilities, Non-Current": "10.6",
"Other Expenses": "-165",
"Expenses": "-126",
"Revenues": "-12.8",
"Net Income": "-163",
"Cost of Goods Sold": "3.62",
"Selling, General and Administrative Expense": "22.7",
"Research and Development": "-8.22",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "-164",
"Economic Capital Ratio": "-121"
},
"2021": {
"Assets, Current": "1.88",
"Assets": "-34.9",
"Liabilities": "97.1",
"Stockholders Equity": "25.3",
"ECR before LimitedLiability": "-21.9",
"Other Assets": "-17.3",
"Property and Equipment": "-7.77",
"Intangible Assets": "-16.1",
"Liabilities, Current": "44.0",
"Other Liabilities": "26.0",
"Liabilities, Non-Current": "33.2",
"Selling, General and Administrative Expense": "31.7",
"Expenses": "-84.4",
"Revenues": "-20.2",
"Net Income": "-104",
"Other Expenses": "-69.3",
"Research and Development": "-49.5",
"Cost of Goods Sold": "4.99",
"Other Revenues": "-20.2",
"Comprehensive Net Income": "-104",
"Economic Capital Ratio": "-29.5"
},
"2022": {
"Intangible Assets": "-23.5",
"Assets": "-69.7",
"Liabilities": "7.09",
"Stockholders Equity": "-0.526",
"Other Assets": "-37.6",
"Property and Equipment": "-10.9",
"Other Liabilities": "1.16",
"Liabilities, Current": "0.863",
"Liabilities, Non-Current": "1.72",
"Other Expenses": "-113",
"Expenses": "-104",
"Revenues": "-24.0",
"Net Income": "-132",
"Selling, General and Administrative Expense": "3.56",
"Cost of Goods Sold": "0.147",
"Research and Development": "-41.6",
"Other Revenues": "-24.0",
"ECR before LimitedLiability": "-83.3",
"Comprehensive Net Income": "-132",
"Other Net Income": "-3.87",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001711786_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "502",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "349",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,710",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "2.3",
"Research and Development": "785",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "504",
"Liabilities": "349",
"Expenses": "2,496",
"Revenues": "0",
"Stockholders Equity": "155",
"Net Income": "-2,496",
"Comprehensive Net Income": "-2,496",
"BaseVar": "1,674",
"ECR before LimitedLiability": "-506%",
"Economic Capital Ratio": "18%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,635",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "440",
"Liabilities, Non-Current": "0",
"Other Assets": "200",
"Other Compr. Net Income": "0",
"Other Expenses": "5,690",
"Other Liabilities": "0",
"Other Net Income": "10",
"Other Revenues": "0",
"Property and Equipment": "1.0",
"Research and Development": "2,025",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "2,836",
"Liabilities": "440",
"Expenses": "7,715",
"Revenues": "0",
"Stockholders Equity": "2,396",
"Net Income": "-7,705",
"Comprehensive Net Income": "-7,705",
"BaseVar": "5,501",
"ECR before LimitedLiability": "-151%",
"Economic Capital Ratio": "117%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "10,575",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "868",
"Liabilities, Non-Current": "0",
"Other Assets": "410",
"Other Compr. Net Income": "33",
"Other Expenses": "6,747",
"Other Liabilities": "235",
"Other Net Income": "-212",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "7,355",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "10,985",
"Liabilities": "1,103",
"Expenses": "14,101",
"Revenues": "0",
"Stockholders Equity": "9,882",
"Net Income": "-14,314",
"Comprehensive Net Income": "-14,297",
"BaseVar": "13,217",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "246%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "6,726",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,388",
"Liabilities, Non-Current": "0",
"Other Assets": "33",
"Other Compr. Net Income": "24",
"Other Expenses": "5,981",
"Other Liabilities": "250",
"Other Net Income": "-374",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "5,577",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "6,759",
"Liabilities": "1,638",
"Expenses": "11,558",
"Revenues": "0",
"Stockholders Equity": "5,122",
"Net Income": "-11,932",
"Comprehensive Net Income": "-11,920",
"BaseVar": "10,177",
"ECR before LimitedLiability": "-18%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": -58.0,
"value": 1.4102061679103595,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001711786.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001711786.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001711786.svg"
},
{
"company_id": "0001385818",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001385818.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001385818.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001385818.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001385818_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001385818_main_keyfigs.svg",
"name": "AYTU Biopharma INC",
"rank": 354,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001385818.svg",
"report_text": "The relative strengths and weaknesses of AYTU Biopharma 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 AYTU Biopharma INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 23% points.The greatest weakness of AYTU Biopharma INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 143% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001385818_2023_AYTU_Biopharma_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-13.1",
"Assets": "-105",
"Liabilities": "4.44",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "-143",
"Intangible Assets": "-18.1",
"Property and Equipment": "12.5",
"Assets, Current": "-99.1",
"Other Liabilities": "-1.31",
"Liabilities, Non-Current": "-0.578",
"Liabilities, Current": "8.00",
"Research and Development": "7.50",
"Expenses": "-32.0",
"Revenues": "-10.7",
"Net Income": "-53.5",
"Other Expenses": "-16.7",
"Cost of Goods Sold": "1.06",
"Selling, General and Administrative Expense": "-28.5",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "-53.7",
"Economic Capital Ratio": "-219"
},
"2014": {
"Other Assets": "87.0",
"Assets": "31.0",
"Liabilities": "-69.5",
"Stockholders Equity": "-23.7",
"ECR before LimitedLiability": "-18.7",
"Property and Equipment": "-7.03",
"Assets, Current": "-58.5",
"Intangible Assets": "-6.10",
"Other Liabilities": "13.2",
"Liabilities, Current": "-98.4",
"Liabilities, Non-Current": "10.6",
"Selling, General and Administrative Expense": "2.85",
"Expenses": "12.7",
"Revenues": "-17.6",
"Net Income": "-4.05",
"Cost of Goods Sold": "2.12",
"Other Expenses": "18.1",
"Research and Development": "-9.97",
"Other Revenues": "-17.6",
"Comprehensive Net Income": "-3.87",
"Economic Capital Ratio": "-52.0"
},
"2015": {
"Property and Equipment": "-3.36",
"Assets": "40.7",
"Liabilities": "41.2",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "93.8",
"Other Assets": "85.3",
"Intangible Assets": "-3.99",
"Assets, Current": "-9.97",
"Other Liabilities": "6.00",
"Liabilities, Non-Current": "13.2",
"Liabilities, Current": "23.9",
"Other Expenses": "5.88",
"Expenses": "2.00",
"Revenues": "-12.6",
"Net Income": "-11.6",
"Selling, General and Administrative Expense": "-6.75",
"Research and Development": "1.92",
"Other Revenues": "-12.6",
"Other Net Income": "-0.968",
"Comprehensive Net Income": "-11.5",
"Economic Capital Ratio": "74.8"
},
"2016": {
"Other Assets": "43.9",
"Assets": "-31.8",
"Liabilities": "-1.15",
"Stockholders Equity": "-63.5",
"Assets, Current": "-77.5",
"Property and Equipment": "-0.915",
"Intangible Assets": "-1.64",
"Other Liabilities": "-0.665",
"ECR before LimitedLiability": "-82.4",
"Liabilities, Non-Current": "1.66",
"Liabilities, Current": "-8.92",
"Research and Development": "1.87",
"Expenses": "-0.712",
"Revenues": "-0.794",
"Net Income": "-27.5",
"Selling, General and Administrative Expense": "-0.341",
"Other Expenses": "-1.11",
"Other Revenues": "-0.794",
"Comprehensive Net Income": "-27.5",
"Other Net Income": "-2.04",
"Economic Capital Ratio": "-105"
},
"2017": {
"Other Assets": "82.2",
"Assets": "-42.5",
"Liabilities": "-4.44",
"Stockholders Equity": "-76.5",
"ECR before LimitedLiability": "-103",
"Intangible Assets": "-7.74",
"Assets, Current": "-91.8",
"Property and Equipment": "-2.64",
"Liabilities, Current": "4.12",
"Other Liabilities": "-10.8",
"Liabilities, Non-Current": "4.26",
"Selling, General and Administrative Expense": "-11.8",
"Expenses": "-9.40",
"Revenues": "-1.33",
"Net Income": "-11.5",
"Research and Development": "12.3",
"Other Expenses": "-2.03",
"Other Revenues": "-1.33",
"Comprehensive Net Income": "-11.5",
"Other Net Income": "-3.82",
"Economic Capital Ratio": "-123"
},
"2018": {
"Assets, Current": "-61.2",
"Assets": "-43.3",
"Liabilities": "42.4",
"Stockholders Equity": "-45.7",
"ECR before LimitedLiability": "23.5",
"Other Assets": "113",
"Intangible Assets": "-20.3",
"Property and Equipment": "-9.23",
"Liabilities, Current": "34.2",
"Other Liabilities": "-24.3",
"Liabilities, Non-Current": "31.5",
"Research and Development": "47.6",
"Expenses": "-20.0",
"Revenues": "-5.75",
"Net Income": "22.9",
"Other Expenses": "-6.11",
"Selling, General and Administrative Expense": "-51.4",
"Other Revenues": "-5.75",
"Other Net Income": "52.1",
"Comprehensive Net Income": "22.7",
"Economic Capital Ratio": "5.86"
},
"2019": {
"Other Assets": "30.6",
"Assets": "-22.5",
"Liabilities": "-34.3",
"Stockholders Equity": "-83.4",
"Property and Equipment": "-1.00",
"Assets, Current": "-60.7",
"Intangible Assets": "-1.53",
"Liabilities, Current": "3.03",
"Other Liabilities": "-113",
"Liabilities, Non-Current": "2.88",
"Other Expenses": "0.430",
"Expenses": "2.51",
"Revenues": "-0.163",
"Net Income": "-0.828",
"Selling, General and Administrative Expense": "-1.40",
"Research and Development": "5.74",
"Other Revenues": "-0.163",
"ECR before LimitedLiability": "-71.4",
"Comprehensive Net Income": "-0.860",
"Other Net Income": "-1.55",
"Economic Capital Ratio": "-98.5"
},
"2020": {
"Intangible Assets": "87.9",
"Assets": "14.4",
"Liabilities": "-12.1",
"Stockholders Equity": "14.5",
"ECR before LimitedLiability": "54.1",
"Other Assets": "-8.38",
"Property and Equipment": "-4.10",
"Assets, Current": "-23.8",
"Liabilities, Non-Current": "21.7",
"Other Liabilities": "-35.6",
"Selling, General and Administrative Expense": "6.10",
"Expenses": "19.5",
"Revenues": "4.77",
"Net Income": "30.5",
"Cost of Goods Sold": "-2.27",
"Research and Development": "22.2",
"Other Expenses": "-6.33",
"Other Revenues": "4.77",
"Other Net Income": "5.74",
"Comprehensive Net Income": "30.5",
"Economic Capital Ratio": "34.5"
},
"2021": {
"Assets, Current": "-54.0",
"Assets": "-14.1",
"Liabilities": "-40.3",
"Stockholders Equity": "-48.4",
"ECR before LimitedLiability": "-19.7",
"Other Assets": "-11.9",
"Property and Equipment": "-5.28",
"Intangible Assets": "108",
"Liabilities, Current": "-71.6",
"Other Liabilities": "22.9",
"Liabilities, Non-Current": "3.51",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "9.54",
"Revenues": "11.3",
"Net Income": "22.2",
"Other Expenses": "-15.1",
"Research and Development": "25.5",
"Cost of Goods Sold": "-10.5",
"Other Revenues": "11.3",
"Comprehensive Net Income": "22.1",
"Economic Capital Ratio": "-27.4"
},
"2022": {
"Intangible Assets": "22.8",
"Assets": "-106",
"Liabilities": "-0.0285",
"Stockholders Equity": "-143",
"Assets, Current": "-123",
"Other Assets": "-23.1",
"Property and Equipment": "-5.40",
"Other Liabilities": "0.406",
"Liabilities, Current": "-16.6",
"Liabilities, Non-Current": "0.475",
"Other Expenses": "-72.5",
"Expenses": "-30.5",
"Revenues": "4.59",
"Net Income": "0.452",
"Selling, General and Administrative Expense": "1.22",
"Cost of Goods Sold": "-20.1",
"Research and Development": "4.61",
"Other Revenues": "4.59",
"ECR before LimitedLiability": "-83.4",
"Comprehensive Net Income": "0.464",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001385818_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "4.2",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "58",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "49",
"Other Liabilities": "0",
"Other Net Income": "-3.2",
"Other Revenues": "0",
"Property and Equipment": "19",
"Research and Development": "0",
"Selling, General and Administrative Expense": "85"
},
"output_variables": {
"Assets": "23",
"Liabilities": "58",
"Expenses": "134",
"Revenues": "0",
"Stockholders Equity": "-36",
"Net Income": "-137",
"Comprehensive Net Income": "-137",
"BaseVar": "109",
"ECR before LimitedLiability": "-528%",
"Economic Capital Ratio": "15%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,302",
"Cost of Goods Sold": "0",
"Intangible Assets": "700",
"Liabilities, Current": "6,092",
"Liabilities, Non-Current": "0",
"Other Assets": "7,957",
"Other Compr. Net Income": "0",
"Other Expenses": "-688",
"Other Liabilities": "554",
"Other Net Income": "-46",
"Other Revenues": "59",
"Property and Equipment": "57",
"Research and Development": "3,934",
"Selling, General and Administrative Expense": "2,347"
},
"output_variables": {
"Assets": "12,016",
"Liabilities": "6,647",
"Expenses": "5,592",
"Revenues": "59",
"Stockholders Equity": "5,369",
"Net Income": "-5,579",
"Comprehensive Net Income": "-5,579",
"BaseVar": "12,180",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "202%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "8,042",
"Cost of Goods Sold": "88",
"Intangible Assets": "703",
"Liabilities, Current": "1,478",
"Liabilities, Non-Current": "0",
"Other Assets": "9,410",
"Other Compr. Net Income": "0",
"Other Expenses": "582",
"Other Liabilities": "1,091",
"Other Net Income": "-115",
"Other Revenues": "262",
"Property and Equipment": "30",
"Research and Development": "3,219",
"Selling, General and Administrative Expense": "3,981"
},
"output_variables": {
"Assets": "18,185",
"Liabilities": "2,569",
"Expenses": "7,870",
"Revenues": "262",
"Stockholders Equity": "15,616",
"Net Income": "-7,723",
"Comprehensive Net Income": "-7,723",
"BaseVar": "14,501",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "338%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "10,120",
"Cost of Goods Sold": "5,302",
"Intangible Assets": "518",
"Liabilities, Current": "10,104",
"Liabilities, Non-Current": "0",
"Other Assets": "13,474",
"Other Compr. Net Income": "0",
"Other Expenses": "49,004",
"Other Liabilities": "4,153",
"Other Net Income": "-38,109",
"Other Revenues": "14,066",
"Property and Equipment": "231",
"Research and Development": "5,445",
"Selling, General and Administrative Expense": "31,159"
},
"output_variables": {
"Assets": "24,343",
"Liabilities": "14,258",
"Expenses": "90,909",
"Revenues": "14,066",
"Stockholders Equity": "10,085",
"Net Income": "-114,952",
"Comprehensive Net Income": "-114,952",
"BaseVar": "90,842",
"ECR before LimitedLiability": "-482%",
"Economic Capital Ratio": "22%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,029",
"Cost of Goods Sold": "2,111",
"Intangible Assets": "510",
"Liabilities, Current": "3,610",
"Liabilities, Non-Current": "0",
"Other Assets": "10,813",
"Other Compr. Net Income": "0",
"Other Expenses": "5,227",
"Other Liabilities": "7,388",
"Other Net Income": "-4,129",
"Other Revenues": "3,612",
"Property and Equipment": "647",
"Research and Development": "4,114",
"Selling, General and Administrative Expense": "62,047"
},
"output_variables": {
"Assets": "14,999",
"Liabilities": "10,999",
"Expenses": "73,499",
"Revenues": "3,612",
"Stockholders Equity": "4,000",
"Net Income": "-74,015",
"Comprehensive Net Income": "-74,015",
"BaseVar": "53,618",
"ECR before LimitedLiability": "-502%",
"Economic Capital Ratio": "19%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "9,470",
"Cost of Goods Sold": "3,688",
"Intangible Assets": "246",
"Liabilities, Current": "3,395",
"Liabilities, Non-Current": "0",
"Other Assets": "11,125",
"Other Compr. Net Income": "0",
"Other Expenses": "3,439",
"Other Liabilities": "4,241",
"Other Net Income": "17,479",
"Other Revenues": "3,945",
"Property and Equipment": "219",
"Research and Development": "355",
"Selling, General and Administrative Expense": "18,015"
},
"output_variables": {
"Assets": "21,060",
"Liabilities": "7,636",
"Expenses": "25,498",
"Revenues": "3,945",
"Stockholders Equity": "13,425",
"Net Income": "-4,075",
"Comprehensive Net Income": "-4,075",
"BaseVar": "37,808",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "15,433",
"Cost of Goods Sold": "2,433",
"Intangible Assets": "0",
"Liabilities, Current": "5,373",
"Liabilities, Non-Current": "0",
"Other Assets": "19,085",
"Other Compr. Net Income": "0",
"Other Expenses": "2,721",
"Other Liabilities": "22,261",
"Other Net Income": "9,399",
"Other Revenues": "13,372",
"Property and Equipment": "204",
"Research and Development": "489",
"Selling, General and Administrative Expense": "20,025"
},
"output_variables": {
"Assets": "34,721",
"Liabilities": "27,634",
"Expenses": "25,667",
"Revenues": "13,372",
"Stockholders Equity": "7,088",
"Net Income": "-2,896",
"Comprehensive Net Income": "-2,896",
"BaseVar": "55,396",
"ECR before LimitedLiability": "40%",
"Economic Capital Ratio": "180%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "75,422",
"Cost of Goods Sold": "38,205",
"Intangible Assets": "76,945",
"Liabilities, Current": "28,763",
"Liabilities, Non-Current": "736",
"Other Assets": "926",
"Other Compr. Net Income": "0",
"Other Expenses": "13,448",
"Other Liabilities": "28,779",
"Other Net Income": "-8,135",
"Other Revenues": "129,064",
"Property and Equipment": "0",
"Research and Development": "1,459",
"Selling, General and Administrative Expense": "20,420"
},
"output_variables": {
"Assets": "153,293",
"Liabilities": "58,278",
"Expenses": "73,531",
"Revenues": "129,064",
"Stockholders Equity": "95,015",
"Net Income": "47,397",
"Comprehensive Net Income": "47,397",
"BaseVar": "211,151",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "329%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "105,234",
"Cost of Goods Sold": "177,136",
"Intangible Assets": "151,266",
"Liabilities, Current": "109,438",
"Liabilities, Non-Current": "18,482",
"Other Assets": "9,168",
"Other Compr. Net Income": "0",
"Other Expenses": "247,399",
"Other Liabilities": "180",
"Other Net Income": "4,400",
"Other Revenues": "255,546",
"Property and Equipment": "0",
"Research and Development": "4,942",
"Selling, General and Administrative Expense": "32,148"
},
"output_variables": {
"Assets": "265,668",
"Liabilities": "128,100",
"Expenses": "461,625",
"Revenues": "255,546",
"Stockholders Equity": "137,568",
"Net Income": "-201,679",
"Comprehensive Net Income": "-201,679",
"BaseVar": "557,670",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "188%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "59,929",
"Cost of Goods Sold": "51,478",
"Intangible Assets": "70,632",
"Liabilities, Current": "64,442",
"Liabilities, Non-Current": "12,798",
"Other Assets": "7,062",
"Other Compr. Net Income": "0",
"Other Expenses": "423,315",
"Other Liabilities": "16,075",
"Other Net Income": "929",
"Other Revenues": "251,603",
"Property and Equipment": "0",
"Research and Development": "14,842",
"Selling, General and Administrative Expense": "40,319"
},
"output_variables": {
"Assets": "137,623",
"Liabilities": "93,315",
"Expenses": "529,954",
"Revenues": "251,603",
"Stockholders Equity": "44,308",
"Net Income": "-277,423",
"Comprehensive Net Income": "-277,423",
"BaseVar": "506,712",
"ECR before LimitedLiability": "-157%",
"Economic Capital Ratio": "116%"
}
}
},
"top_rated": false,
"trend": -61.0,
"value": 1.409217453732596,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001385818.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001385818.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001385818.svg"
},
{
"company_id": "0001355790",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001355790.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001355790.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001355790.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001355790_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001355790_main_keyfigs.svg",
"name": "International Stem Cell CORP",
"rank": 355,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001355790.svg",
"report_text": "The relative strengths and weaknesses of International Stem Cell 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 International Stem Cell CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 20% points.The greatest weakness of International Stem Cell CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 223% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001355790_2023_International_Stem_Cell_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-1.40",
"Assets": "-149",
"Stockholders Equity": "-17.4",
"ECR before LimitedLiability": "-159",
"Intangible Assets": "-0.729",
"Property and Equipment": "-0.0336",
"Assets, Current": "-132",
"Other Liabilities": "-0.0190",
"Liabilities": "-1.51",
"Liabilities, Non-Current": "-0.0225",
"Liabilities, Current": "-0.722",
"Research and Development": "-0.0950",
"Expenses": "-65.7",
"Net Income": "-105",
"Cost of Goods Sold": "0",
"Selling, General and Administrative Expense": "-10.6",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-105",
"Other Net Income": "0",
"Economic Capital Ratio": "-234"
},
"2012": {
"Property and Equipment": "0",
"Assets": "-167",
"Stockholders Equity": "-3.72",
"ECR before LimitedLiability": "-147",
"Assets, Current": "-137",
"Intangible Assets": "-0.0182",
"Other Assets": "-0.0674",
"Liabilities, Current": "-0.0774",
"Liabilities": "-0.810",
"Other Liabilities": "-0.0116",
"Liabilities, Non-Current": "0",
"Selling, General and Administrative Expense": "-1.89",
"Expenses": "-39.7",
"Net Income": "-47.1",
"Research and Development": "0",
"Cost of Goods Sold": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-46.6",
"Other Net Income": "0",
"Economic Capital Ratio": "-220"
},
"2013": {
"Other Assets": "-8.55",
"Assets": "-73.1",
"Liabilities": "-2.03",
"Stockholders Equity": "-108",
"ECR before LimitedLiability": "-89.3",
"Intangible Assets": "7.34",
"Assets, Current": "-65.0",
"Liabilities, Non-Current": "3.84",
"Liabilities, Current": "-14.3",
"Other Liabilities": "10.4",
"Selling, General and Administrative Expense": "-5.68",
"Expenses": "-8.19",
"Revenues": "8.87",
"Net Income": "-8.72",
"Other Expenses": "-1.30",
"Research and Development": "1.97",
"Cost of Goods Sold": "-3.65",
"Other Revenues": "8.87",
"Comprehensive Net Income": "-8.82",
"Other Net Income": "-7.73",
"Economic Capital Ratio": "-117"
},
"2014": {
"Other Assets": "-15.0",
"Assets": "-106",
"Liabilities": "-2.90",
"Stockholders Equity": "-165",
"ECR before LimitedLiability": "-108",
"Assets, Current": "-100",
"Intangible Assets": "15.1",
"Other Liabilities": "10.0",
"Liabilities, Current": "-19.6",
"Liabilities, Non-Current": "4.34",
"Selling, General and Administrative Expense": "-4.95",
"Expenses": "-15.7",
"Revenues": "16.8",
"Net Income": "-15.0",
"Cost of Goods Sold": "-6.37",
"Other Expenses": "-3.09",
"Research and Development": "-2.85",
"Other Revenues": "16.8",
"Other Net Income": "-13.4",
"Comprehensive Net Income": "-14.9",
"Economic Capital Ratio": "-141"
},
"2015": {
"Property and Equipment": "-11.4",
"Assets": "-134",
"Liabilities, Current": "-91.6",
"Stockholders Equity": "-213",
"Other Assets": "-18.9",
"Intangible Assets": "15.4",
"Assets, Current": "-139",
"Other Expenses": "-12.9",
"Expenses": "-35.7",
"Revenues": "17.6",
"Net Income": "16.4",
"Cost of Goods Sold": "-26.3",
"Selling, General and Administrative Expense": "-18.9",
"Research and Development": "13.2",
"Other Revenues": "17.6",
"ECR before LimitedLiability": "-90.0",
"Other Liabilities": "14.6",
"Liabilities, Non-Current": "13.2",
"Other Net Income": "13.4",
"Comprehensive Net Income": "16.5",
"Economic Capital Ratio": "-109"
},
"2016": {
"Other Assets": "-9.97",
"Assets": "-87.8",
"Liabilities": "66.8",
"Stockholders Equity": "-151",
"ECR before LimitedLiability": "24.0",
"Assets, Current": "-94.4",
"Property and Equipment": "-8.74",
"Intangible Assets": "55.7",
"Other Liabilities": "54.6",
"Liabilities, Non-Current": "32.5",
"Liabilities, Current": "-20.3",
"Research and Development": "26.7",
"Expenses": "-24.5",
"Revenues": "73.8",
"Net Income": "105",
"Selling, General and Administrative Expense": "-16.4",
"Other Expenses": "-10.7",
"Cost of Goods Sold": "-22.8",
"Other Revenues": "73.8",
"Comprehensive Net Income": "105",
"Other Net Income": "59.0",
"Economic Capital Ratio": "1.58"
},
"2017": {
"Other Assets": "-0.786",
"Assets": "-128",
"Liabilities": "2.19",
"Stockholders Equity": "-174",
"Intangible Assets": "6.96",
"Assets, Current": "-131",
"Liabilities, Current": "-45.2",
"Other Liabilities": "5.76",
"Liabilities, Non-Current": "2.72",
"Selling, General and Administrative Expense": "-3.60",
"Expenses": "-23.0",
"Revenues": "13.0",
"Net Income": "1.35",
"Research and Development": "2.55",
"Other Expenses": "-0.727",
"Cost of Goods Sold": "-3.78",
"Other Revenues": "13.0",
"ECR before LimitedLiability": "-92.0",
"Comprehensive Net Income": "1.32",
"Other Net Income": "-0.762",
"Economic Capital Ratio": "-112"
},
"2018": {
"Assets, Current": "-120",
"Assets": "-122",
"Liabilities": "40.8",
"Stockholders Equity": "-199",
"ECR before LimitedLiability": "-41.8",
"Other Assets": "-15.0",
"Intangible Assets": "20.4",
"Liabilities, Current": "-52.5",
"Other Liabilities": "45.3",
"Liabilities, Non-Current": "43.1",
"Research and Development": "43.3",
"Expenses": "-34.4",
"Revenues": "54.9",
"Net Income": "52.0",
"Cost of Goods Sold": "-42.8",
"Other Expenses": "-16.8",
"Selling, General and Administrative Expense": "-14.2",
"Other Revenues": "54.9",
"Other Net Income": "17.9",
"Comprehensive Net Income": "52.0",
"Economic Capital Ratio": "-59.4"
},
"2019": {
"Other Assets": "-0.453",
"Assets": "-148",
"Liabilities": "4.14",
"Stockholders Equity": "-208",
"Assets, Current": "-140",
"Intangible Assets": "-0.325",
"Liabilities, Current": "5.31",
"Other Liabilities": "-24.4",
"Liabilities, Non-Current": "2.15",
"Other Expenses": "-1.16",
"Expenses": "-41.9",
"Revenues": "17.7",
"Net Income": "8.92",
"Cost of Goods Sold": "-33.7",
"Selling, General and Administrative Expense": "-32.3",
"Research and Development": "7.47",
"Other Revenues": "17.7",
"ECR before LimitedLiability": "-70.2",
"Comprehensive Net Income": "8.71",
"Other Net Income": "1.83",
"Economic Capital Ratio": "-97.4"
},
"2020": {
"Intangible Assets": "1.75",
"Assets": "-131",
"Liabilities": "-1.51",
"Stockholders Equity": "-215",
"Other Assets": "1.20",
"Assets, Current": "-137",
"Liabilities, Non-Current": "1.23",
"ECR before LimitedLiability": "-98.8",
"Liabilities, Current": "5.99",
"Other Liabilities": "-31.1",
"Selling, General and Administrative Expense": "-2.61",
"Expenses": "-3.08",
"Revenues": "20.5",
"Net Income": "9.17",
"Cost of Goods Sold": "-3.02",
"Research and Development": "7.07",
"Other Expenses": "-1.64",
"Other Revenues": "20.5",
"Other Net Income": "0.496",
"Comprehensive Net Income": "9.14",
"Economic Capital Ratio": "-118"
},
"2021": {
"Assets, Current": "-151",
"Assets": "-152",
"Liabilities": "-10.5",
"Stockholders Equity": "-286",
"Other Assets": "-0.402",
"Property and Equipment": "-0.122",
"Liabilities, Current": "-65.8",
"Other Liabilities": "4.05",
"Liabilities, Non-Current": "0.202",
"Selling, General and Administrative Expense": "-1.87",
"Expenses": "-11.8",
"Revenues": "18.7",
"Net Income": "13.8",
"Other Expenses": "-0.623",
"Research and Development": "6.19",
"Cost of Goods Sold": "-20.2",
"Other Revenues": "18.7",
"ECR before LimitedLiability": "-127",
"Comprehensive Net Income": "13.8",
"Other Net Income": "1.95",
"Economic Capital Ratio": "-135"
},
"2022": {
"Assets": "-135",
"Liabilities": "-12.4",
"Stockholders Equity": "-223",
"Assets, Current": "-130",
"Other Assets": "-0.255",
"Property and Equipment": "-0.203",
"Other Liabilities": "3.28",
"Liabilities, Current": "-79.7",
"Liabilities, Non-Current": "0.529",
"Other Expenses": "-0.232",
"Expenses": "-0.179",
"Revenues": "19.9",
"Net Income": "17.1",
"Selling, General and Administrative Expense": "-0.187",
"Cost of Goods Sold": "-37.2",
"Research and Development": "6.70",
"Other Revenues": "19.9",
"ECR before LimitedLiability": "-83.6",
"Comprehensive Net Income": "17.1",
"Other Net Income": "-0.132",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001355790_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "3,019",
"Cost of Goods Sold": "3,334",
"Intangible Assets": "1,282",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "16",
"Other Compr. Net Income": "0",
"Other Expenses": "3,881",
"Other Liabilities": "2,114",
"Other Net Income": "-3,490",
"Other Revenues": "7,766",
"Property and Equipment": "1,420",
"Research and Development": "18,294",
"Selling, General and Administrative Expense": "31,684"
},
"output_variables": {
"Assets": "5,737",
"Liabilities": "2,114",
"Expenses": "57,193",
"Revenues": "7,766",
"Stockholders Equity": "3,623",
"Net Income": "-52,917",
"Comprehensive Net Income": "-52,917",
"BaseVar": "38,150",
"ECR before LimitedLiability": "-1,147%",
"Economic Capital Ratio": "0.0038%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "2,582",
"Cost of Goods Sold": "4,606",
"Intangible Assets": "1,634",
"Liabilities, Current": "2,187",
"Liabilities, Non-Current": "0",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "5,946",
"Other Liabilities": "0",
"Other Net Income": "-3,510",
"Other Revenues": "12,333",
"Property and Equipment": "1,134",
"Research and Development": "21,893",
"Selling, General and Administrative Expense": "39,128"
},
"output_variables": {
"Assets": "5,370",
"Liabilities": "2,187",
"Expenses": "71,573",
"Revenues": "12,333",
"Stockholders Equity": "3,183",
"Net Income": "-62,750",
"Comprehensive Net Income": "-62,750",
"BaseVar": "47,486",
"ECR before LimitedLiability": "-1,477%",
"Economic Capital Ratio": "0.0000037%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "4,626",
"Cost of Goods Sold": "1,643",
"Intangible Assets": "2,250",
"Liabilities, Current": "7,021",
"Liabilities, Non-Current": "0",
"Other Assets": "33",
"Other Compr. Net Income": "0",
"Other Expenses": "2,457",
"Other Liabilities": "0",
"Other Net Income": "-2,933",
"Other Revenues": "6,147",
"Property and Equipment": "830",
"Research and Development": "3,560",
"Selling, General and Administrative Expense": "6,033"
},
"output_variables": {
"Assets": "7,739",
"Liabilities": "7,021",
"Expenses": "13,693",
"Revenues": "6,147",
"Stockholders Equity": "718",
"Net Income": "-10,479",
"Comprehensive Net Income": "-10,479",
"BaseVar": "18,766",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "126%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,616",
"Cost of Goods Sold": "1,917",
"Intangible Assets": "2,795",
"Liabilities, Current": "6,858",
"Liabilities, Non-Current": "0",
"Other Assets": "54",
"Other Compr. Net Income": "0",
"Other Expenses": "2,782",
"Other Liabilities": "0",
"Other Net Income": "-3,769",
"Other Revenues": "7,031",
"Property and Equipment": "714",
"Research and Development": "5,300",
"Selling, General and Administrative Expense": "5,604"
},
"output_variables": {
"Assets": "7,179",
"Liabilities": "6,858",
"Expenses": "15,603",
"Revenues": "7,031",
"Stockholders Equity": "321",
"Net Income": "-12,341",
"Comprehensive Net Income": "-12,341",
"BaseVar": "20,219",
"ECR before LimitedLiability": "-166%",
"Economic Capital Ratio": "113%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,991",
"Cost of Goods Sold": "2,054",
"Intangible Assets": "3,223",
"Liabilities, Current": "5,544",
"Liabilities, Non-Current": "0",
"Other Assets": "549",
"Other Compr. Net Income": "0",
"Other Expenses": "2,639",
"Other Liabilities": "0",
"Other Net Income": "255",
"Other Revenues": "7,561",
"Property and Equipment": "375",
"Research and Development": "2,849",
"Selling, General and Administrative Expense": "4,713"
},
"output_variables": {
"Assets": "7,138",
"Liabilities": "5,544",
"Expenses": "12,255",
"Revenues": "7,561",
"Stockholders Equity": "1,594",
"Net Income": "-4,439",
"Comprehensive Net Income": "-4,439",
"BaseVar": "16,377",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "141%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,492",
"Cost of Goods Sold": "1,946",
"Intangible Assets": "3,484",
"Liabilities, Current": "3,601",
"Liabilities, Non-Current": "0",
"Other Assets": "673",
"Other Compr. Net Income": "0",
"Other Expenses": "2,528",
"Other Liabilities": "0",
"Other Net Income": "4,005",
"Other Revenues": "7,158",
"Property and Equipment": "396",
"Research and Development": "2,848",
"Selling, General and Administrative Expense": "4,689"
},
"output_variables": {
"Assets": "7,045",
"Liabilities": "3,601",
"Expenses": "12,011",
"Revenues": "7,158",
"Stockholders Equity": "3,444",
"Net Income": "-848",
"Comprehensive Net Income": "-848",
"BaseVar": "16,910",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "250%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,855",
"Cost of Goods Sold": "2,119",
"Intangible Assets": "2,922",
"Liabilities, Current": "4,800",
"Liabilities, Non-Current": "0",
"Other Assets": "766",
"Other Compr. Net Income": "0",
"Other Expenses": "2,406",
"Other Liabilities": "0",
"Other Net Income": "-772",
"Other Revenues": "7,461",
"Property and Equipment": "321",
"Research and Development": "2,669",
"Selling, General and Administrative Expense": "5,214"
},
"output_variables": {
"Assets": "6,864",
"Liabilities": "4,800",
"Expenses": "12,408",
"Revenues": "7,461",
"Stockholders Equity": "2,064",
"Net Income": "-5,719",
"Comprehensive Net Income": "-5,719",
"BaseVar": "16,152",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "141%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,770",
"Cost of Goods Sold": "4,069",
"Intangible Assets": "2,674",
"Liabilities, Current": "5,077",
"Liabilities, Non-Current": "0",
"Other Assets": "883",
"Other Compr. Net Income": "0",
"Other Expenses": "2,628",
"Other Liabilities": "182",
"Other Net Income": "902",
"Other Revenues": "11,183",
"Property and Equipment": "469",
"Research and Development": "2,410",
"Selling, General and Administrative Expense": "5,467"
},
"output_variables": {
"Assets": "7,796",
"Liabilities": "5,259",
"Expenses": "14,574",
"Revenues": "11,183",
"Stockholders Equity": "2,537",
"Net Income": "-2,490",
"Comprehensive Net Income": "-2,490",
"BaseVar": "19,857",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "185%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,452",
"Cost of Goods Sold": "3,934",
"Intangible Assets": "1,335",
"Liabilities, Current": "1,913",
"Liabilities, Non-Current": "718",
"Other Assets": "1,165",
"Other Compr. Net Income": "0",
"Other Expenses": "2,684",
"Other Liabilities": "2,577",
"Other Net Income": "1,443",
"Other Revenues": "9,506",
"Property and Equipment": "668",
"Research and Development": "1,439",
"Selling, General and Administrative Expense": "7,200"
},
"output_variables": {
"Assets": "6,620",
"Liabilities": "5,208",
"Expenses": "15,258",
"Revenues": "9,506",
"Stockholders Equity": "1,412",
"Net Income": "-4,309",
"Comprehensive Net Income": "-4,309",
"BaseVar": "19,017",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "141%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,183",
"Cost of Goods Sold": "2,786",
"Intangible Assets": "1,262",
"Liabilities, Current": "1,483",
"Liabilities, Non-Current": "845",
"Other Assets": "1,308",
"Other Compr. Net Income": "0",
"Other Expenses": "1,767",
"Other Liabilities": "2,992",
"Other Net Income": "321",
"Other Revenues": "7,112",
"Property and Equipment": "534",
"Research and Development": "1,009",
"Selling, General and Administrative Expense": "4,422"
},
"output_variables": {
"Assets": "5,287",
"Liabilities": "5,320",
"Expenses": "9,984",
"Revenues": "7,112",
"Stockholders Equity": "-33",
"Net Income": "-2,551",
"Comprehensive Net Income": "-2,551",
"BaseVar": "14,012",
"ECR before LimitedLiability": "-49%",
"Economic Capital Ratio": "138%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,334",
"Cost of Goods Sold": "2,933",
"Intangible Assets": "949",
"Liabilities, Current": "4,284",
"Liabilities, Non-Current": "950",
"Other Assets": "1,279",
"Other Compr. Net Income": "0",
"Other Expenses": "1,384",
"Other Liabilities": "0",
"Other Net Income": "861",
"Other Revenues": "7,176",
"Property and Equipment": "384",
"Research and Development": "710",
"Selling, General and Administrative Expense": "4,084"
},
"output_variables": {
"Assets": "4,946",
"Liabilities": "5,234",
"Expenses": "9,111",
"Revenues": "7,176",
"Stockholders Equity": "-288",
"Net Income": "-1,074",
"Comprehensive Net Income": "-1,074",
"BaseVar": "13,664",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "140%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,963",
"Cost of Goods Sold": "3,266",
"Intangible Assets": "878",
"Liabilities, Current": "4,635",
"Liabilities, Non-Current": "720",
"Other Assets": "1,046",
"Other Compr. Net Income": "0",
"Other Expenses": "1,245",
"Other Liabilities": "0",
"Other Net Income": "64",
"Other Revenues": "8,186",
"Property and Equipment": "248",
"Research and Development": "503",
"Selling, General and Administrative Expense": "3,357"
},
"output_variables": {
"Assets": "5,135",
"Liabilities": "5,355",
"Expenses": "8,370",
"Revenues": "8,186",
"Stockholders Equity": "-220",
"Net Income": "-120",
"Comprehensive Net Income": "-120",
"BaseVar": "13,555",
"ECR before LimitedLiability": "-11%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": 45.0,
"value": 1.4077814172992884,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001355790.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001355790.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001355790.svg"
},
{
"company_id": "0000831547",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000831547.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000831547.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000831547.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000831547_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000831547_main_keyfigs.svg",
"name": "Spectrum Pharmaceuticals INC",
"rank": 356,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000831547.svg",
"report_text": "The relative strengths and weaknesses of Spectrum Pharmaceuticals 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 Spectrum Pharmaceuticals INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 1.0% points.The greatest weakness of Spectrum Pharmaceuticals INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 84% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000831547_2023_Spectrum_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-4.30",
"Assets": "10.8",
"Liabilities": "20.6",
"Stockholders Equity": "36.9",
"ECR before LimitedLiability": "174",
"Intangible Assets": "3.45",
"Property and Equipment": "-5.53",
"Assets, Current": "19.5",
"Other Liabilities": "20.3",
"Liabilities, Non-Current": "15.7",
"Liabilities, Current": "-16.5",
"Research and Development": "25.4",
"Expenses": "31.5",
"Revenues": "37.0",
"Net Income": "70.4",
"Other Expenses": "-2.05",
"Cost of Goods Sold": "3.96",
"Selling, General and Administrative Expense": "4.02",
"Other Revenues": "37.0",
"Comprehensive Net Income": "70.0",
"Economic Capital Ratio": "98.3"
},
"2013": {
"Other Assets": "-6.13",
"Assets": "19.9",
"Liabilities": "-14.5",
"Stockholders Equity": "17.3",
"ECR before LimitedLiability": "55.9",
"Intangible Assets": "90.4",
"Property and Equipment": "-6.58",
"Assets, Current": "-22.8",
"Liabilities, Non-Current": "12.6",
"Liabilities, Current": "12.3",
"Other Liabilities": "-41.8",
"Selling, General and Administrative Expense": "4.29",
"Expenses": "19.4",
"Revenues": "9.71",
"Net Income": "31.6",
"Other Expenses": "-2.82",
"Research and Development": "15.0",
"Cost of Goods Sold": "2.75",
"Other Revenues": "9.71",
"Comprehensive Net Income": "31.3",
"Economic Capital Ratio": "27.9"
},
"2014": {
"Other Liabilities": "-44.6",
"Liabilities": "-33.5",
"Stockholders Equity": "-23.8",
"ECR before LimitedLiability": "40.1",
"Liabilities, Current": "-2.77",
"Liabilities, Non-Current": "12.5",
"Selling, General and Administrative Expense": "5.59",
"Expenses": "22.1",
"Net Income": "41.6",
"Cost of Goods Sold": "2.19",
"Other Expenses": "0.922",
"Research and Development": "13.0",
"Other Revenues": "18.9",
"Revenues": "18.9",
"Other Assets": "-6.86",
"Assets, Current": "-36.1",
"Intangible Assets": "91.5",
"Property and Equipment": "-6.14",
"Other Net Income": "-0.465",
"Comprehensive Net Income": "41.7",
"Economic Capital Ratio": "6.75"
},
"2015": {
"Property and Equipment": "-7.24",
"Assets": "-10.2",
"Liabilities": "-32.9",
"Stockholders Equity": "-38.1",
"ECR before LimitedLiability": "9.53",
"Other Assets": "-4.89",
"Intangible Assets": "86.0",
"Assets, Current": "-42.5",
"Other Liabilities": "-60.9",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "10.1",
"Other Expenses": "-3.26",
"Expenses": "19.7",
"Revenues": "20.5",
"Net Income": "38.5",
"Selling, General and Administrative Expense": "3.57",
"Research and Development": "17.4",
"Other Revenues": "20.5",
"Other Net Income": "-2.58",
"Comprehensive Net Income": "38.0",
"Economic Capital Ratio": "-9.50"
},
"2016": {
"Assets": "3.83",
"Liabilities": "-23.8",
"Stockholders Equity": "-11.6",
"ECR before LimitedLiability": "41.3",
"Assets, Current": "-27.7",
"Property and Equipment": "-7.54",
"Intangible Assets": "64.1",
"Other Liabilities": "-62.4",
"Liabilities, Non-Current": "16.5",
"Liabilities, Current": "16.9",
"Research and Development": "18.6",
"Expenses": "22.8",
"Revenues": "17.6",
"Net Income": "39.5",
"Selling, General and Administrative Expense": "3.71",
"Other Expenses": "-1.78",
"Cost of Goods Sold": "2.04",
"Other Revenues": "17.6",
"Comprehensive Net Income": "40.0",
"Other Net Income": "-1.79",
"Economic Capital Ratio": "18.9"
},
"2017": {
"Other Assets": "3.08",
"Assets": "15.0",
"Liabilities": "21.6",
"Stockholders Equity": "43.3",
"ECR before LimitedLiability": "83.0",
"Intangible Assets": "29.9",
"Assets, Current": "-8.25",
"Property and Equipment": "-4.95",
"Liabilities, Current": "-13.1",
"Other Liabilities": "15.7",
"Liabilities, Non-Current": "18.5",
"Selling, General and Administrative Expense": "4.52",
"Expenses": "17.1",
"Revenues": "11.9",
"Net Income": "26.5",
"Research and Development": "13.7",
"Other Expenses": "-3.64",
"Other Revenues": "11.9",
"Comprehensive Net Income": "28.3",
"Other Net Income": "-2.69",
"Economic Capital Ratio": "63.5"
},
"2018": {
"Assets, Current": "-9.14",
"Assets": "5.32",
"Liabilities": "27.3",
"Stockholders Equity": "29.7",
"ECR before LimitedLiability": "69.9",
"Other Assets": "-6.73",
"Intangible Assets": "35.0",
"Property and Equipment": "-5.83",
"Liabilities, Current": "-8.43",
"Other Liabilities": "11.4",
"Liabilities, Non-Current": "24.2",
"Research and Development": "5.89",
"Expenses": "4.22",
"Revenues": "12.6",
"Net Income": "19.6",
"Cost of Goods Sold": "4.18",
"Other Expenses": "-6.88",
"Other Revenues": "12.6",
"Other Net Income": "2.71",
"Comprehensive Net Income": "19.2",
"Economic Capital Ratio": "52.3"
},
"2019": {
"Other Assets": "-6.97",
"Assets": "39.5",
"Liabilities": "14.6",
"Stockholders Equity": "68.7",
"ECR before LimitedLiability": "77.9",
"Assets, Current": "72.8",
"Intangible Assets": "-9.94",
"Liabilities, Current": "-20.3",
"Other Liabilities": "9.00",
"Liabilities, Non-Current": "24.6",
"Other Expenses": "11.5",
"Expenses": "6.25",
"Revenues": "-15.0",
"Net Income": "-1.16",
"Cost of Goods Sold": "3.68",
"Selling, General and Administrative Expense": "-3.82",
"Research and Development": "-4.98",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-1.46",
"Other Net Income": "7.84",
"Economic Capital Ratio": "50.7"
},
"2020": {
"Intangible Assets": "-14.5",
"Assets": "-7.15",
"Liabilities": "24.4",
"Stockholders Equity": "10.7",
"ECR before LimitedLiability": "-4.77",
"Other Assets": "-10.5",
"Assets, Current": "26.8",
"Liabilities, Non-Current": "13.5",
"Liabilities, Current": "-18.2",
"Other Liabilities": "28.4",
"Selling, General and Administrative Expense": "-10.3",
"Expenses": "-30.9",
"Revenues": "-17.9",
"Net Income": "-41.6",
"Cost of Goods Sold": "4.33",
"Research and Development": "-33.0",
"Other Expenses": "8.51",
"Other Revenues": "-17.9",
"Other Net Income": "6.60",
"Comprehensive Net Income": "-41.2",
"Economic Capital Ratio": "-24.3"
},
"2021": {
"Assets, Current": "-11.9",
"Assets": "-57.3",
"Liabilities": "-2.83",
"Stockholders Equity": "-95.1",
"Other Assets": "-3.02",
"Property and Equipment": "-1.64",
"Intangible Assets": "-3.22",
"Liabilities, Current": "-4.58",
"ECR before LimitedLiability": "-131",
"Other Liabilities": "4.10",
"Selling, General and Administrative Expense": "-3.48",
"Expenses": "-11.8",
"Revenues": "-2.70",
"Net Income": "-45.1",
"Other Expenses": "1.67",
"Research and Development": "-4.35",
"Cost of Goods Sold": "0.823",
"Other Revenues": "-2.70",
"Comprehensive Net Income": "-45.8",
"Other Net Income": "-1.44",
"Economic Capital Ratio": "-139"
},
"2022": {
"Intangible Assets": "-3.85",
"Assets": "-22.2",
"Liabilities": "-57.5",
"Stockholders Equity": "-83.6",
"Assets, Current": "1.04",
"Other Assets": "-11.4",
"Property and Equipment": "-0.249",
"Other Liabilities": "-27.9",
"Liabilities, Current": "-26.6",
"Liabilities, Non-Current": "0.717",
"Other Revenues": "-0.220",
"Revenues": "-0.220",
"Net Income": "-0.292",
"ECR before LimitedLiability": "-83.6",
"Comprehensive Net Income": "-0.291",
"Other Expenses": "0.273",
"Cost of Goods Sold": "0.207",
"Selling, General and Administrative Expense": "-0.248",
"Other Net Income": "-0.126",
"Research and Development": "-0.119",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000831547_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "225,801",
"Cost of Goods Sold": "0",
"Intangible Assets": "41,654",
"Liabilities, Current": "78,537",
"Liabilities, Non-Current": "0",
"Other Assets": "10,644",
"Other Compr. Net Income": "0",
"Other Expenses": "37,558",
"Other Liabilities": "14,336",
"Other Net Income": "-6,615",
"Other Revenues": "192,963",
"Property and Equipment": "2,681",
"Research and Development": "27,720",
"Selling, General and Administrative Expense": "72,553"
},
"output_variables": {
"Assets": "280,780",
"Liabilities": "92,873",
"Expenses": "137,831",
"Revenues": "192,963",
"Stockholders Equity": "187,907",
"Net Income": "48,517",
"Comprehensive Net Income": "48,517",
"BaseVar": "355,531",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "332%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "235,190",
"Cost of Goods Sold": "0",
"Intangible Assets": "249,853",
"Liabilities, Current": "89,984",
"Liabilities, Non-Current": "0",
"Other Assets": "12,577",
"Other Compr. Net Income": "0",
"Other Expenses": "74,152",
"Other Liabilities": "127,565",
"Other Net Income": "2,149",
"Other Revenues": "155,854",
"Property and Equipment": "1,535",
"Research and Development": "46,670",
"Selling, General and Administrative Expense": "99,315"
},
"output_variables": {
"Assets": "499,155",
"Liabilities": "217,549",
"Expenses": "220,137",
"Revenues": "155,854",
"Stockholders Equity": "281,606",
"Net Income": "-62,134",
"Comprehensive Net Income": "-62,134",
"BaseVar": "547,422",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "271%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "222,469",
"Cost of Goods Sold": "0",
"Intangible Assets": "248,295",
"Liabilities, Current": "109,439",
"Liabilities, Non-Current": "0",
"Other Assets": "17,864",
"Other Compr. Net Income": "-1,744",
"Other Expenses": "53,511",
"Other Liabilities": "126,040",
"Other Net Income": "-11,964",
"Other Revenues": "186,830",
"Property and Equipment": "1,405",
"Research and Development": "69,662",
"Selling, General and Administrative Expense": "97,412"
},
"output_variables": {
"Assets": "490,033",
"Liabilities": "235,479",
"Expenses": "220,585",
"Revenues": "186,830",
"Stockholders Equity": "254,554",
"Net Income": "-45,719",
"Comprehensive Net Income": "-46,591",
"BaseVar": "573,318",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "261%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "191,324",
"Cost of Goods Sold": "0",
"Intangible Assets": "208,295",
"Liabilities, Current": "76,343",
"Liabilities, Non-Current": "0",
"Other Assets": "20,683",
"Other Compr. Net Income": "-18,078",
"Other Expenses": "63,263",
"Other Liabilities": "132,020",
"Other Net Income": "-10,429",
"Other Revenues": "163,669",
"Property and Equipment": "918",
"Research and Development": "50,752",
"Selling, General and Administrative Expense": "86,569"
},
"output_variables": {
"Assets": "421,220",
"Liabilities": "208,363",
"Expenses": "200,583",
"Revenues": "163,669",
"Stockholders Equity": "212,857",
"Net Income": "-47,343",
"Comprehensive Net Income": "-56,383",
"BaseVar": "511,171",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "253%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "216,650",
"Cost of Goods Sold": "0",
"Intangible Assets": "182,120",
"Liabilities, Current": "65,513",
"Liabilities, Non-Current": "0",
"Other Assets": "29,549",
"Other Compr. Net Income": "-4,449",
"Other Expenses": "61,214",
"Other Liabilities": "127,229",
"Other Net Income": "-9,346",
"Other Revenues": "147,028",
"Property and Equipment": "449",
"Research and Development": "58,358",
"Selling, General and Administrative Expense": "87,342"
},
"output_variables": {
"Assets": "428,768",
"Liabilities": "192,742",
"Expenses": "206,914",
"Revenues": "147,028",
"Stockholders Equity": "236,026",
"Net Income": "-69,233",
"Comprehensive Net Income": "-71,457",
"BaseVar": "494,624",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "262%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "277,746",
"Cost of Goods Sold": "0",
"Intangible Assets": "155,321",
"Liabilities, Current": "109,749",
"Liabilities, Non-Current": "0",
"Other Assets": "53,783",
"Other Compr. Net Income": "86,533",
"Other Expenses": "58,429",
"Other Liabilities": "26,351",
"Other Net Income": "-10,644",
"Other Revenues": "128,896",
"Property and Equipment": "589",
"Research and Development": "65,587",
"Selling, General and Administrative Expense": "84,288"
},
"output_variables": {
"Assets": "487,439",
"Liabilities": "136,100",
"Expenses": "208,304",
"Revenues": "128,896",
"Stockholders Equity": "351,339",
"Net Income": "-90,052",
"Comprehensive Net Income": "-46,785",
"BaseVar": "528,958",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "323%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "250,688",
"Cost of Goods Sold": "0",
"Intangible Assets": "129,655",
"Liabilities, Current": "86,474",
"Liabilities, Non-Current": "0",
"Other Assets": "10,158",
"Other Compr. Net Income": "6,725",
"Other Expenses": "55,648",
"Other Liabilities": "21,150",
"Other Net Income": "1,725",
"Other Revenues": "109,733",
"Property and Equipment": "385",
"Research and Development": "96,479",
"Selling, General and Administrative Expense": "90,636"
},
"output_variables": {
"Assets": "390,886",
"Liabilities": "107,624",
"Expenses": "242,762",
"Revenues": "109,733",
"Stockholders Equity": "283,262",
"Net Income": "-131,304",
"Comprehensive Net Income": "-127,941",
"BaseVar": "429,728",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "300%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "244,020",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "61,970",
"Liabilities, Non-Current": "0",
"Other Assets": "7,806",
"Other Compr. Net Income": "-499",
"Other Expenses": "4,090",
"Other Liabilities": "11,070",
"Other Net Income": "18,510",
"Other Revenues": "-3,305",
"Property and Equipment": "11,607",
"Research and Development": "80,964",
"Selling, General and Administrative Expense": "62,519"
},
"output_variables": {
"Assets": "263,433",
"Liabilities": "73,040",
"Expenses": "147,573",
"Revenues": "-3,305",
"Stockholders Equity": "190,393",
"Net Income": "-132,368",
"Comprehensive Net Income": "-132,618",
"BaseVar": "253,181",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "280%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "186,647",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "53,146",
"Liabilities, Non-Current": "9,409",
"Other Assets": "6,574",
"Other Compr. Net Income": "1,295",
"Other Expenses": "-1,564",
"Other Liabilities": "0",
"Other Net Income": "9,894",
"Other Revenues": "0",
"Property and Equipment": "3,577",
"Research and Development": "103,278",
"Selling, General and Administrative Expense": "60,388"
},
"output_variables": {
"Assets": "196,798",
"Liabilities": "62,555",
"Expenses": "162,103",
"Revenues": "0",
"Stockholders Equity": "134,243",
"Net Income": "-152,208",
"Comprehensive Net Income": "-151,561",
"BaseVar": "216,322",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "237%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "103,952",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "53,229",
"Liabilities, Non-Current": "10,766",
"Other Assets": "7,141",
"Other Compr. Net Income": "-468",
"Other Expenses": "-6.4",
"Other Liabilities": "0",
"Other Net Income": "-12,826",
"Other Revenues": "0",
"Property and Equipment": "455",
"Research and Development": "93,172",
"Selling, General and Administrative Expense": "60,405"
},
"output_variables": {
"Assets": "111,548",
"Liabilities": "63,995",
"Expenses": "153,570",
"Revenues": "0",
"Stockholders Equity": "47,553",
"Net Income": "-166,396",
"Comprehensive Net Income": "-166,630",
"BaseVar": "171,203",
"ECR before LimitedLiability": "-72%",
"Economic Capital Ratio": "135%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "101,011",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "42,685",
"Liabilities, Non-Current": "4,099",
"Other Assets": "1,851",
"Other Compr. Net Income": "-222",
"Other Expenses": "1,539",
"Other Liabilities": "28,666",
"Other Net Income": "-3,084",
"Other Revenues": "10,349",
"Property and Equipment": "476",
"Research and Development": "46,505",
"Selling, General and Administrative Expense": "39,477"
},
"output_variables": {
"Assets": "103,338",
"Liabilities": "75,450",
"Expenses": "87,521",
"Revenues": "10,349",
"Stockholders Equity": "27,888",
"Net Income": "-80,256",
"Comprehensive Net Income": "-80,367",
"BaseVar": "139,982",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": 61.0,
"value": 1.4074908688606715,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000831547.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000831547.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000831547.svg"
},
{
"company_id": "0001401914",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001401914.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001401914.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001401914.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001401914_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001401914_main_keyfigs.svg",
"name": "Dare Bioscience Inc",
"rank": 357,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001401914.svg",
"report_text": "The relative strengths and weaknesses of Dare Bioscience 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 Dare Bioscience Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 1.9% points.The greatest weakness of Dare Bioscience Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001401914_2023_Dare_Bioscience_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-5.62",
"Assets": "49.0",
"Liabilities": "35.8",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "112",
"Property and Equipment": "-2.69",
"Assets, Current": "90.8",
"Intangible Assets": "-7.16",
"Other Liabilities": "27.3",
"Liabilities, Current": "-2.23",
"Liabilities, Non-Current": "11.5",
"Expenses": "8.33",
"Revenues": "-14.9",
"Net Income": "-11.6",
"Cost of Goods Sold": "1.72",
"Other Expenses": "9.23",
"Research and Development": "-4.05",
"Other Revenues": "-14.9",
"Other Net Income": "-5.03",
"Comprehensive Net Income": "-11.5",
"Economic Capital Ratio": "78.7"
},
"2015": {
"Property and Equipment": "-5.53",
"Assets": "31.9",
"Liabilities": "-24.1",
"Stockholders Equity": "20.0",
"ECR before LimitedLiability": "4.46",
"Other Assets": "-9.71",
"Intangible Assets": "-14.5",
"Assets, Current": "88.2",
"Other Liabilities": "26.5",
"Liabilities, Non-Current": "-40.9",
"Liabilities, Current": "-11.8",
"Other Expenses": "10.9",
"Expenses": "6.21",
"Revenues": "-15.6",
"Net Income": "-13.2",
"Selling, General and Administrative Expense": "5.06",
"Research and Development": "-11.1",
"Other Revenues": "-15.6",
"Other Net Income": "-3.64",
"Comprehensive Net Income": "-13.1",
"Economic Capital Ratio": "-14.6"
},
"2016": {
"Other Assets": "-1.20",
"Assets": "-7.98",
"Liabilities": "-25.5",
"Stockholders Equity": "-60.3",
"Assets, Current": "3.60",
"Property and Equipment": "-0.826",
"Intangible Assets": "-1.33",
"Other Liabilities": "2.85",
"Liabilities, Non-Current": "-2.27",
"Liabilities, Current": "-20.8",
"Research and Development": "-9.40",
"Expenses": "-1.12",
"Revenues": "-1.15",
"Net Income": "-15.8",
"Other Expenses": "1.67",
"Cost of Goods Sold": "0.235",
"Other Revenues": "-1.15",
"ECR before LimitedLiability": "-82.6",
"Comprehensive Net Income": "-15.8",
"Other Net Income": "-0.448",
"Economic Capital Ratio": "-105"
},
"2021": {
"Liabilities, Current": "-41.1",
"Liabilities": "3.76",
"Stockholders Equity": "2.43",
"ECR before LimitedLiability": "-17.5",
"Other Liabilities": "24.0",
"Liabilities, Non-Current": "18.1",
"Selling, General and Administrative Expense": "3.99",
"Expenses": "-20.8",
"Net Income": "-33.0",
"Other Expenses": "6.61",
"Research and Development": "-33.9",
"Cost of Goods Sold": "3.47",
"Other Revenues": "-14.2",
"Revenues": "-14.2",
"Assets, Current": "42.7",
"Intangible Assets": "-11.3",
"Other Assets": "-15.6",
"Property and Equipment": "-5.31",
"Comprehensive Net Income": "-33.1",
"Other Net Income": "1.40",
"Economic Capital Ratio": "-25.2"
},
"2022": {
"Intangible Assets": "-4.19",
"Assets": "-43.5",
"Liabilities": "-46.1",
"Stockholders Equity": "-99.2",
"Assets, Current": "-0.198",
"Other Assets": "-13.1",
"Property and Equipment": "-0.312",
"Other Liabilities": "1.93",
"Liabilities, Current": "-109",
"Liabilities, Non-Current": "1.18",
"Other Expenses": "0.441",
"Expenses": "-0.270",
"Revenues": "0.232",
"Net Income": "-0.136",
"Selling, General and Administrative Expense": "0.372",
"Cost of Goods Sold": "0.248",
"Research and Development": "-13.2",
"Other Revenues": "0.232",
"ECR before LimitedLiability": "-83.7",
"Comprehensive Net Income": "-0.139",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001401914_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "52,836",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,061",
"Liabilities, Non-Current": "7.0",
"Other Assets": "215",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-3,063",
"Other Revenues": "80",
"Property and Equipment": "342",
"Research and Development": "11,772",
"Selling, General and Administrative Expense": "8,587"
},
"output_variables": {
"Assets": "53,393",
"Liabilities": "8,068",
"Expenses": "20,359",
"Revenues": "80",
"Stockholders Equity": "45,325",
"Net Income": "-23,342",
"Comprehensive Net Income": "-23,342",
"BaseVar": "42,482",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "77,302",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,337",
"Liabilities, Non-Current": "13,145",
"Other Assets": "347",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,422",
"Other Revenues": "0",
"Property and Equipment": "576",
"Research and Development": "25,948",
"Selling, General and Administrative Expense": "11,224"
},
"output_variables": {
"Assets": "78,225",
"Liabilities": "29,482",
"Expenses": "37,172",
"Revenues": "0",
"Stockholders Equity": "48,743",
"Net Income": "-39,594",
"Comprehensive Net Income": "-39,594",
"BaseVar": "73,650",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "249%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "36,790",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,939",
"Liabilities, Non-Current": "7,638",
"Other Assets": "230",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,151",
"Other Revenues": "766",
"Property and Equipment": "668",
"Research and Development": "27,565",
"Selling, General and Administrative Expense": "10,355"
},
"output_variables": {
"Assets": "37,688",
"Liabilities": "24,577",
"Expenses": "37,920",
"Revenues": "766",
"Stockholders Equity": "13,111",
"Net Income": "-39,305",
"Comprehensive Net Income": "-39,305",
"BaseVar": "51,551",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "140%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "55,296",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,053",
"Liabilities, Non-Current": "1,000",
"Other Assets": "485",
"Other Compr. Net Income": "-64",
"Other Expenses": "100",
"Other Liabilities": "0",
"Other Net Income": "-15",
"Other Revenues": "78",
"Property and Equipment": "26",
"Research and Development": "34,221",
"Selling, General and Administrative Expense": "7,684"
},
"output_variables": {
"Assets": "55,807",
"Liabilities": "17,053",
"Expenses": "42,005",
"Revenues": "78",
"Stockholders Equity": "38,754",
"Net Income": "-41,942",
"Comprehensive Net Income": "-41,974",
"BaseVar": "57,511",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "243%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "43,039",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,624",
"Liabilities, Non-Current": "1,090",
"Other Assets": "723",
"Other Compr. Net Income": "-860",
"Other Expenses": "100",
"Other Liabilities": "0",
"Other Net Income": "432",
"Other Revenues": "26",
"Property and Equipment": "65",
"Research and Development": "29,409",
"Selling, General and Administrative Expense": "11,837"
},
"output_variables": {
"Assets": "43,826",
"Liabilities": "32,714",
"Expenses": "41,346",
"Revenues": "26",
"Stockholders Equity": "11,112",
"Net Income": "-40,888",
"Comprehensive Net Income": "-41,318",
"BaseVar": "59,602",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "139%"
}
}
},
"top_rated": false,
"trend": -70.0,
"value": 1.4068934927755106,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001401914.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001401914.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001401914.svg"
},
{
"company_id": "0001570562",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001570562.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001570562.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001570562.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001570562_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001570562_main_keyfigs.svg",
"name": "Evolus Inc",
"rank": 358,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001570562.svg",
"report_text": "The relative strengths and weaknesses of Evolus 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 Evolus Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 9.8% points.The greatest weakness of Evolus Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 161% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001570562_2023_Evolus_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-5.48",
"Assets": "48.2",
"Liabilities": "-65.7",
"Stockholders Equity": "1.53",
"ECR before LimitedLiability": "2.84",
"Other Assets": "-10.6",
"Intangible Assets": "92.4",
"Property and Equipment": "-6.62",
"Liabilities, Current": "34.8",
"Other Liabilities": "-138",
"Liabilities, Non-Current": "16.8",
"Research and Development": "21.8",
"Expenses": "27.6",
"Revenues": "-13.3",
"Net Income": "13.1",
"Cost of Goods Sold": "3.32",
"Other Expenses": "-0.620",
"Selling, General and Administrative Expense": "2.75",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "13.0",
"Economic Capital Ratio": "-14.8"
},
"2019": {
"Other Assets": "-15.5",
"Assets": "5.01",
"Liabilities": "-73.1",
"Stockholders Equity": "-52.9",
"ECR before LimitedLiability": "-30.3",
"Property and Equipment": "-9.56",
"Assets, Current": "-18.3",
"Intangible Assets": "40.2",
"Liabilities, Current": "30.3",
"Other Liabilities": "-42.8",
"Liabilities, Non-Current": "-61.9",
"Other Expenses": "13.0",
"Expenses": "23.4",
"Revenues": "-3.55",
"Net Income": "16.9",
"Selling, General and Administrative Expense": "-23.5",
"Research and Development": "34.6",
"Other Revenues": "-3.55",
"Comprehensive Net Income": "16.5",
"Other Net Income": "-2.62",
"Economic Capital Ratio": "-57.4"
},
"2020": {
"Intangible Assets": "18.8",
"Assets": "-18.1",
"Liabilities": "-18.1",
"Stockholders Equity": "-130",
"ECR before LimitedLiability": "-114",
"Other Assets": "-6.93",
"Property and Equipment": "-3.37",
"Assets, Current": "-24.8",
"Liabilities, Non-Current": "4.40",
"Liabilities, Current": "-15.7",
"Other Liabilities": "-10.6",
"Selling, General and Administrative Expense": "-2.33",
"Expenses": "-0.644",
"Revenues": "0.407",
"Net Income": "-0.910",
"Cost of Goods Sold": "-0.620",
"Research and Development": "10.3",
"Other Expenses": "-6.51",
"Other Revenues": "0.407",
"Other Net Income": "-0.671",
"Comprehensive Net Income": "-0.927",
"Economic Capital Ratio": "-133"
},
"2021": {
"Assets, Current": "-52.2",
"Assets": "-47.7",
"Liabilities": "-73.1",
"Stockholders Equity": "-112",
"ECR before LimitedLiability": "-69.7",
"Other Assets": "-20.4",
"Property and Equipment": "-6.66",
"Intangible Assets": "43.9",
"Liabilities, Current": "-1.57",
"Other Liabilities": "-98.7",
"Liabilities, Non-Current": "22.4",
"Selling, General and Administrative Expense": "-19.5",
"Expenses": "11.9",
"Revenues": "23.7",
"Net Income": "36.1",
"Other Expenses": "13.6",
"Research and Development": "33.1",
"Cost of Goods Sold": "-13.1",
"Other Revenues": "23.7",
"Comprehensive Net Income": "36.1",
"Economic Capital Ratio": "-77.4"
},
"2022": {
"Intangible Assets": "9.78",
"Assets": "-96.1",
"Liabilities": "-29.8",
"Stockholders Equity": "-161",
"Assets, Current": "-101",
"Other Assets": "-17.1",
"Property and Equipment": "-0.375",
"Other Liabilities": "-100",
"Liabilities, Current": "1.71",
"Liabilities, Non-Current": "2.22",
"Expenses": "-0.297",
"Revenues": "6.93",
"Net Income": "5.37",
"Selling, General and Administrative Expense": "-17.5",
"Cost of Goods Sold": "-6.52",
"Research and Development": "6.10",
"Other Revenues": "6.93",
"ECR before LimitedLiability": "-83.8",
"Comprehensive Net Income": "5.39",
"Other Net Income": "-0.0540",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001570562_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "94,339",
"Cost of Goods Sold": "0",
"Intangible Assets": "77,284",
"Liabilities, Current": "5,276",
"Liabilities, Non-Current": "0",
"Other Assets": "221",
"Other Compr. Net Income": "0",
"Other Expenses": "11,437",
"Other Liabilities": "82,184",
"Other Net Income": "203",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "6,487",
"Selling, General and Administrative Expense": "29,146"
},
"output_variables": {
"Assets": "171,844",
"Liabilities": "87,460",
"Expenses": "47,070",
"Revenues": "0",
"Stockholders Equity": "84,384",
"Net Income": "-46,867",
"Comprehensive Net Income": "-46,867",
"BaseVar": "153,288",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "235%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "152,197",
"Cost of Goods Sold": "8,014",
"Intangible Assets": "80,846",
"Liabilities, Current": "24,439",
"Liabilities, Non-Current": "77,401",
"Other Assets": "6,497",
"Other Compr. Net Income": "6.0",
"Other Expenses": "-6,735",
"Other Liabilities": "59,145",
"Other Net Income": "-6,114",
"Other Revenues": "34,925",
"Property and Equipment": "902",
"Research and Development": "3,973",
"Selling, General and Administrative Expense": "113,593"
},
"output_variables": {
"Assets": "240,442",
"Liabilities": "160,985",
"Expenses": "118,845",
"Revenues": "34,925",
"Stockholders Equity": "79,457",
"Net Income": "-90,034",
"Comprehensive Net Income": "-90,031",
"BaseVar": "280,658",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "181%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "127,612",
"Cost of Goods Sold": "18,299",
"Intangible Assets": "76,505",
"Liabilities, Current": "180,248",
"Liabilities, Non-Current": "3,147",
"Other Assets": "3,654",
"Other Compr. Net Income": "-6.0",
"Other Expenses": "91,474",
"Other Liabilities": "98,631",
"Other Net Income": "-9,868",
"Other Revenues": "56,540",
"Property and Equipment": "1,297",
"Research and Development": "1,722",
"Selling, General and Administrative Expense": "98,190"
},
"output_variables": {
"Assets": "209,068",
"Liabilities": "282,026",
"Expenses": "209,685",
"Revenues": "56,540",
"Stockholders Equity": "-72,958",
"Net Income": "-163,013",
"Comprehensive Net Income": "-163,016",
"BaseVar": "383,596",
"ECR before LimitedLiability": "-131%",
"Economic Capital Ratio": "123%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "178,799",
"Cost of Goods Sold": "169,653",
"Intangible Assets": "71,833",
"Liabilities, Current": "57,663",
"Liabilities, Non-Current": "2,256",
"Other Assets": "5,480",
"Other Compr. Net Income": "-3.5",
"Other Expenses": "91,309",
"Other Liabilities": "115,688",
"Other Net Income": "-3,084",
"Other Revenues": "312,238",
"Property and Equipment": "1,371",
"Research and Development": "2,004",
"Selling, General and Administrative Expense": "113,875"
},
"output_variables": {
"Assets": "257,483",
"Liabilities": "175,607",
"Expenses": "376,841",
"Revenues": "312,238",
"Stockholders Equity": "81,876",
"Net Income": "-67,687",
"Comprehensive Net Income": "-67,688",
"BaseVar": "562,628",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "189%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "100,802",
"Cost of Goods Sold": "90,211",
"Intangible Assets": "69,805",
"Liabilities, Current": "46,509",
"Liabilities, Non-Current": "1,224",
"Other Assets": "4,760",
"Other Compr. Net Income": "-4.2",
"Other Expenses": "2,441",
"Other Liabilities": "111,751",
"Other Net Income": "435",
"Other Revenues": "392,907",
"Property and Equipment": "2,616",
"Research and Development": "4,303",
"Selling, General and Administrative Expense": "147,582"
},
"output_variables": {
"Assets": "177,983",
"Liabilities": "159,484",
"Expenses": "244,538",
"Revenues": "392,907",
"Stockholders Equity": "18,499",
"Net Income": "148,804",
"Comprehensive Net Income": "148,802",
"BaseVar": "487,675",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "240%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 1.4058317371849889,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001570562.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001570562.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001570562.svg"
},
{
"company_id": "0001517022",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001517022.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001517022.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001517022.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001517022_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001517022_main_keyfigs.svg",
"name": "Akebia Therapeutics Inc",
"rank": 359,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001517022.svg",
"report_text": "The relative strengths and weaknesses of Akebia Therapeutics 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 Akebia Therapeutics Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 7.4% points.The greatest weakness of Akebia Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 163% points.
The company's Economic Capital Ratio, given in the ranking table, is 141%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001517022_2023_Akebia_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-3.43",
"Assets": "45.1",
"Liabilities": "65.7",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "163",
"Property and Equipment": "-1.88",
"Assets, Current": "76.2",
"Intangible Assets": "-4.31",
"Other Liabilities": "29.7",
"Liabilities, Current": "30.1",
"Liabilities, Non-Current": "12.6",
"Selling, General and Administrative Expense": "5.25",
"Expenses": "7.85",
"Revenues": "-15.2",
"Net Income": "-4.62",
"Other Expenses": "9.15",
"Research and Development": "-8.35",
"Other Revenues": "-15.2",
"Other Net Income": "2.57",
"Comprehensive Net Income": "-4.51",
"Economic Capital Ratio": "130"
},
"2015": {
"Property and Equipment": "-2.55",
"Assets": "40.4",
"Liabilities": "61.5",
"Stockholders Equity": "134",
"ECR before LimitedLiability": "118",
"Other Assets": "-3.67",
"Intangible Assets": "-6.25",
"Assets, Current": "73.2",
"Other Liabilities": "29.8",
"Liabilities, Non-Current": "13.9",
"Liabilities, Current": "23.1",
"Other Revenues": "-14.3",
"Revenues": "-14.3",
"Net Income": "-14.3",
"Other Expenses": "9.69",
"Comprehensive Net Income": "-14.3",
"Cost of Goods Sold": "1.53",
"Selling, General and Administrative Expense": "2.90",
"Research and Development": "-14.4",
"Other Net Income": "0.195",
"Economic Capital Ratio": "99.0"
},
"2016": {
"Other Assets": "-16.3",
"Assets": "4.83",
"Liabilities": "-114",
"Stockholders Equity": "-79.4",
"Assets, Current": "10.8",
"Property and Equipment": "-10.4",
"Intangible Assets": "-23.4",
"Other Liabilities": "-78.7",
"Liabilities, Non-Current": "4.85",
"Liabilities, Current": "-44.9",
"Research and Development": "-8.26",
"Expenses": "5.23",
"Revenues": "-18.0",
"Net Income": "4.77",
"Selling, General and Administrative Expense": "4.96",
"Other Expenses": "4.84",
"Cost of Goods Sold": "2.21",
"Other Revenues": "-18.0",
"ECR before LimitedLiability": "-76.5",
"Comprehensive Net Income": "4.77",
"Economic Capital Ratio": "-98.9"
},
"2017": {
"Other Assets": "-20.0",
"Assets": "-39.9",
"Liabilities": "-49.2",
"Stockholders Equity": "-86.5",
"ECR before LimitedLiability": "-35.1",
"Intangible Assets": "-25.1",
"Assets, Current": "13.4",
"Property and Equipment": "-10.5",
"Liabilities, Current": "-34.6",
"Other Liabilities": "-35.1",
"Liabilities, Non-Current": "20.1",
"Selling, General and Administrative Expense": "25.0",
"Expenses": "13.7",
"Revenues": "-21.3",
"Net Income": "45.4",
"Research and Development": "-25.6",
"Other Expenses": "12.6",
"Other Revenues": "-21.3",
"Comprehensive Net Income": "45.1",
"Other Net Income": "55.0",
"Economic Capital Ratio": "-54.7"
},
"2018": {
"Assets, Current": "-18.1",
"Assets": "23.3",
"Liabilities": "-14.5",
"Stockholders Equity": "25.3",
"ECR before LimitedLiability": "59.1",
"Other Assets": "76.9",
"Intangible Assets": "-4.82",
"Property and Equipment": "-4.37",
"Liabilities, Current": "-30.8",
"Other Liabilities": "20.6",
"Liabilities, Non-Current": "-6.20",
"Research and Development": "-3.01",
"Expenses": "22.2",
"Revenues": "6.72",
"Net Income": "29.6",
"Cost of Goods Sold": "2.70",
"Other Expenses": "9.53",
"Selling, General and Administrative Expense": "12.7",
"Other Revenues": "6.72",
"Comprehensive Net Income": "29.5",
"Economic Capital Ratio": "41.5"
},
"2019": {
"Other Assets": "90.5",
"Assets": "-21.8",
"Liabilities": "-4.05",
"Stockholders Equity": "-33.7",
"ECR before LimitedLiability": "20.4",
"Property and Equipment": "-7.67",
"Assets, Current": "-56.4",
"Intangible Assets": "-7.20",
"Liabilities, Current": "-3.24",
"Other Liabilities": "27.8",
"Liabilities, Non-Current": "-30.3",
"Other Expenses": "11.7",
"Expenses": "2.39",
"Revenues": "24.9",
"Net Income": "27.7",
"Cost of Goods Sold": "-14.4",
"Selling, General and Administrative Expense": "10.4",
"Research and Development": "-4.66",
"Other Revenues": "24.9",
"Comprehensive Net Income": "27.1",
"Economic Capital Ratio": "-6.80"
},
"2020": {
"Intangible Assets": "-5.66",
"Assets": "-74.8",
"Liabilities": "-16.9",
"Stockholders Equity": "-111",
"ECR before LimitedLiability": "-66.7",
"Other Assets": "29.9",
"Property and Equipment": "-9.29",
"Assets, Current": "-89.2",
"Liabilities, Non-Current": "-55.3",
"Liabilities, Current": "2.67",
"Other Liabilities": "29.0",
"Selling, General and Administrative Expense": "7.97",
"Expenses": "-23.9",
"Revenues": "29.0",
"Net Income": "3.90",
"Cost of Goods Sold": "-44.5",
"Research and Development": "4.04",
"Other Expenses": "10.9",
"Other Revenues": "29.0",
"Comprehensive Net Income": "3.83",
"Economic Capital Ratio": "-86.2"
},
"2021": {
"Assets, Current": "-96.9",
"Assets": "-80.1",
"Liabilities": "-66.8",
"Stockholders Equity": "-161",
"Other Assets": "6.21",
"Property and Equipment": "-0.389",
"Liabilities, Current": "-32.0",
"Other Liabilities": "0.211",
"Liabilities, Non-Current": "-11.0",
"Selling, General and Administrative Expense": "-0.202",
"Expenses": "-0.424",
"Revenues": "1.74",
"Net Income": "0.616",
"Other Expenses": "0.600",
"Research and Development": "0.726",
"Cost of Goods Sold": "-3.11",
"Other Revenues": "1.74",
"ECR before LimitedLiability": "-127",
"Comprehensive Net Income": "0.611",
"Other Net Income": "-0.134",
"Economic Capital Ratio": "-135"
},
"2022": {
"Intangible Assets": "0.542",
"Assets": "-89.3",
"Liabilities": "-50.5",
"Stockholders Equity": "-163",
"Assets, Current": "-99.2",
"Other Assets": "2.12",
"Property and Equipment": "-0.371",
"Other Liabilities": "-6.42",
"Liabilities, Non-Current": "-23.9",
"Other Expenses": "0.273",
"Expenses": "0.549",
"Revenues": "6.61",
"Net Income": "7.40",
"Selling, General and Administrative Expense": "0.183",
"Cost of Goods Sold": "-0.479",
"Research and Development": "1.28",
"Other Revenues": "6.61",
"ECR before LimitedLiability": "-83.8",
"Comprehensive Net Income": "7.43",
"Other Net Income": "-0.209",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001517022_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "110,480",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,885",
"Liabilities, Non-Current": "32",
"Other Assets": "305",
"Other Compr. Net Income": "-56",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "906",
"Other Revenues": "0",
"Property and Equipment": "210",
"Research and Development": "25,398",
"Selling, General and Administrative Expense": "12,542"
},
"output_variables": {
"Assets": "110,995",
"Liabilities": "6,917",
"Expenses": "37,940",
"Revenues": "0",
"Stockholders Equity": "104,078",
"Net Income": "-37,034",
"Comprehensive Net Income": "-37,062",
"BaseVar": "78,407",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "384%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "141,017",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,868",
"Liabilities, Non-Current": "74",
"Other Assets": "1,383",
"Other Compr. Net Income": "-234",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "510",
"Other Revenues": "287",
"Property and Equipment": "540",
"Research and Development": "43,016",
"Selling, General and Administrative Expense": "18,497"
},
"output_variables": {
"Assets": "142,940",
"Liabilities": "11,942",
"Expenses": "61,513",
"Revenues": "287",
"Stockholders Equity": "130,998",
"Net Income": "-60,716",
"Comprehensive Net Income": "-60,833",
"BaseVar": "108,713",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "362%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "296,321",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "114,268",
"Liabilities, Non-Current": "27",
"Other Assets": "1,283",
"Other Compr. Net Income": "-42",
"Other Expenses": "0",
"Other Liabilities": "117,801",
"Other Net Income": "2,248",
"Other Revenues": "0",
"Property and Equipment": "2,612",
"Research and Development": "115,785",
"Selling, General and Administrative Expense": "22,210"
},
"output_variables": {
"Assets": "300,216",
"Liabilities": "232,096",
"Expenses": "137,995",
"Revenues": "0",
"Stockholders Equity": "68,120",
"Net Income": "-135,747",
"Comprehensive Net Income": "-135,768",
"BaseVar": "336,298",
"ECR before LimitedLiability": "4.8%",
"Economic Capital Ratio": "146%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "358,356",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "144,349",
"Liabilities, Non-Current": "22",
"Other Assets": "2,274",
"Other Compr. Net Income": "-42",
"Other Expenses": "0",
"Other Liabilities": "100,545",
"Other Net Income": "1,072,520",
"Other Revenues": "0",
"Property and Equipment": "3,617",
"Research and Development": "806,144",
"Selling, General and Administrative Expense": "32,675"
},
"output_variables": {
"Assets": "364,247",
"Liabilities": "244,916",
"Expenses": "838,818",
"Revenues": "0",
"Stockholders Equity": "119,331",
"Net Income": "233,702",
"Comprehensive Net Income": "233,681",
"BaseVar": "1,260,272",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "276%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "468,275",
"Cost of Goods Sold": "7,768",
"Intangible Assets": "55,053",
"Liabilities, Current": "265,693",
"Liabilities, Non-Current": "85,282",
"Other Assets": "465,189",
"Other Compr. Net Income": "-400",
"Other Expenses": "-28,271",
"Other Liabilities": "9,637",
"Other Net Income": "165,197",
"Other Revenues": "136,331",
"Property and Equipment": "8,023",
"Research and Development": "494,718",
"Selling, General and Administrative Expense": "385,759"
},
"output_variables": {
"Assets": "996,540",
"Liabilities": "360,612",
"Expenses": "859,974",
"Revenues": "136,331",
"Stockholders Equity": "635,928",
"Net Income": "-558,446",
"Comprehensive Net Income": "-558,646",
"BaseVar": "1,259,527",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "247%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "309,533",
"Cost of Goods Sold": "833,176",
"Intangible Assets": "55,053",
"Liabilities, Current": "208,118",
"Liabilities, Non-Current": "166,676",
"Other Assets": "396,235",
"Other Compr. Net Income": "235",
"Other Expenses": "-21,586",
"Other Liabilities": "1,650",
"Other Net Income": "2,064",
"Other Revenues": "518,861",
"Property and Equipment": "10,380",
"Research and Development": "414,501",
"Selling, General and Administrative Expense": "460,312"
},
"output_variables": {
"Assets": "771,201",
"Liabilities": "376,444",
"Expenses": "1,686,404",
"Revenues": "518,861",
"Stockholders Equity": "394,757",
"Net Income": "-1,165,479",
"Comprehensive Net Income": "-1,165,361",
"BaseVar": "1,677,604",
"ECR before LimitedLiability": "-53%",
"Economic Capital Ratio": "138%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "371,437",
"Cost of Goods Sold": "1,046,705",
"Intangible Assets": "55,053",
"Liabilities, Current": "187,146",
"Liabilities, Non-Current": "206,955",
"Other Assets": "209,027",
"Other Compr. Net Income": "99",
"Other Expenses": "1,594",
"Other Liabilities": "2,420",
"Other Net Income": "-4,696",
"Other Revenues": "273,084",
"Property and Equipment": "8,622",
"Research and Development": "48,894",
"Selling, General and Administrative Expense": "159,606"
},
"output_variables": {
"Assets": "644,139",
"Liabilities": "396,521",
"Expenses": "1,256,799",
"Revenues": "273,084",
"Stockholders Equity": "247,618",
"Net Income": "-988,411",
"Comprehensive Net Income": "-988,362",
"BaseVar": "1,287,669",
"ECR before LimitedLiability": "-86%",
"Economic Capital Ratio": "133%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "272,010",
"Cost of Goods Sold": "152,277",
"Intangible Assets": "55,053",
"Liabilities, Current": "256,493",
"Liabilities, Non-Current": "137,702",
"Other Assets": "191,733",
"Other Compr. Net Income": "-0.73",
"Other Expenses": "3,467",
"Other Liabilities": "54,899",
"Other Net Income": "-14,057",
"Other Revenues": "158,720",
"Property and Equipment": "6,754",
"Research and Development": "29,602",
"Selling, General and Administrative Expense": "200,554"
},
"output_variables": {
"Assets": "525,550",
"Liabilities": "449,094",
"Expenses": "385,900",
"Revenues": "158,720",
"Stockholders Equity": "76,456",
"Net Income": "-241,238",
"Comprehensive Net Income": "-241,238",
"BaseVar": "766,661",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "184,949",
"Cost of Goods Sold": "71,440",
"Intangible Assets": "55,053",
"Liabilities, Current": "124,756",
"Liabilities, Non-Current": "118,496",
"Other Assets": "106,614",
"Other Compr. Net Income": "-2.2",
"Other Expenses": "14,860",
"Other Liabilities": "99,236",
"Other Net Income": "-14,790",
"Other Revenues": "321,608",
"Property and Equipment": "5,214",
"Research and Development": "102,544",
"Selling, General and Administrative Expense": "108,385"
},
"output_variables": {
"Assets": "351,830",
"Liabilities": "342,488",
"Expenses": "297,229",
"Revenues": "321,608",
"Stockholders Equity": "9,342",
"Net Income": "9,589",
"Comprehensive Net Income": "9,588",
"BaseVar": "663,974",
"ECR before LimitedLiability": "8.6%",
"Economic Capital Ratio": "150%"
}
}
},
"top_rated": false,
"trend": 38.0,
"value": 1.4056022797515162,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001517022.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001517022.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001517022.svg"
},
{
"company_id": "0001042074",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001042074.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001042074.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001042074.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001042074_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001042074_main_keyfigs.svg",
"name": "Cymabay Therapeutics Inc",
"rank": 360,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001042074.svg",
"report_text": "The relative strengths and weaknesses of Cymabay Therapeutics 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 Cymabay Therapeutics Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 2.9% points.The greatest weakness of Cymabay Therapeutics Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 134% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001042074_2023_Cymabay_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-7.33",
"Assets": "67.1",
"Liabilities": "-36.7",
"Stockholders Equity": "44.6",
"ECR before LimitedLiability": "39.4",
"Intangible Assets": "-10.7",
"Property and Equipment": "-6.32",
"Assets, Current": "113",
"Liabilities, Non-Current": "10.0",
"Liabilities, Current": "-35.1",
"Other Liabilities": "-11.8",
"Selling, General and Administrative Expense": "4.48",
"Expenses": "20.2",
"Revenues": "-17.4",
"Net Income": "3.45",
"Other Expenses": "7.38",
"Research and Development": "5.62",
"Cost of Goods Sold": "2.29",
"Other Revenues": "-17.4",
"Comprehensive Net Income": "3.25",
"Economic Capital Ratio": "11.4"
},
"2017": {
"Other Assets": "-5.51",
"Assets": "46.6",
"Liabilities": "28.0",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "107",
"Intangible Assets": "-7.30",
"Assets, Current": "91.1",
"Property and Equipment": "-3.42",
"Liabilities, Current": "-5.37",
"Other Liabilities": "17.9",
"Liabilities, Non-Current": "15.8",
"Selling, General and Administrative Expense": "5.07",
"Expenses": "15.4",
"Revenues": "-12.6",
"Net Income": "7.72",
"Research and Development": "2.34",
"Other Expenses": "5.94",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "7.59",
"Other Net Income": "4.94",
"Economic Capital Ratio": "87.2"
},
"2018": {
"Assets, Current": "77.5",
"Assets": "45.9",
"Liabilities": "59.8",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "133",
"Other Assets": "-3.60",
"Intangible Assets": "-5.89",
"Property and Equipment": "-1.51",
"Liabilities, Current": "23.0",
"Other Liabilities": "21.0",
"Liabilities, Non-Current": "21.3",
"Research and Development": "-13.8",
"Expenses": "6.15",
"Revenues": "-13.4",
"Net Income": "-7.43",
"Cost of Goods Sold": "3.24",
"Other Expenses": "6.14",
"Selling, General and Administrative Expense": "10.4",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-7.55",
"Economic Capital Ratio": "115"
},
"2019": {
"Other Assets": "-6.76",
"Assets": "43.6",
"Liabilities": "70.8",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "138",
"Assets, Current": "86.4",
"Intangible Assets": "-6.50",
"Liabilities, Current": "28.2",
"Other Liabilities": "24.9",
"Liabilities, Non-Current": "24.1",
"Other Expenses": "4.64",
"Expenses": "-3.57",
"Revenues": "-15.2",
"Net Income": "-15.6",
"Cost of Goods Sold": "3.66",
"Selling, General and Administrative Expense": "9.90",
"Research and Development": "-22.0",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-15.9",
"Other Net Income": "3.24",
"Economic Capital Ratio": "110"
},
"2020": {
"Intangible Assets": "-3.67",
"Assets": "37.0",
"Liabilities": "71.7",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "142",
"Other Assets": "-3.91",
"Assets, Current": "59.1",
"Liabilities, Non-Current": "22.2",
"Liabilities, Current": "31.9",
"Other Liabilities": "25.8",
"Selling, General and Administrative Expense": "3.38",
"Expenses": "4.56",
"Revenues": "-12.5",
"Net Income": "-5.70",
"Cost of Goods Sold": "2.90",
"Research and Development": "-8.00",
"Other Expenses": "6.21",
"Other Revenues": "-12.5",
"Other Net Income": "2.13",
"Comprehensive Net Income": "-5.77",
"Economic Capital Ratio": "123"
},
"2021": {
"Assets, Current": "47.1",
"Assets": "19.1",
"Liabilities": "-19.6",
"Stockholders Equity": "11.6",
"ECR before LimitedLiability": "-1.77",
"Other Assets": "-6.46",
"Property and Equipment": "-3.32",
"Intangible Assets": "-8.86",
"Liabilities, Current": "17.4",
"Other Liabilities": "-61.9",
"Liabilities, Non-Current": "19.3",
"Selling, General and Administrative Expense": "5.37",
"Expenses": "2.53",
"Revenues": "-11.8",
"Net Income": "-10.1",
"Other Expenses": "5.64",
"Research and Development": "-11.1",
"Cost of Goods Sold": "2.88",
"Other Revenues": "-11.8",
"Comprehensive Net Income": "-10.1",
"Economic Capital Ratio": "-9.43"
},
"2022": {
"Intangible Assets": "-0.537",
"Assets": "-1.17",
"Liabilities": "-63.8",
"Stockholders Equity": "-72.6",
"Assets, Current": "2.88",
"Other Assets": "-3.38",
"Property and Equipment": "-0.354",
"Other Liabilities": "-134",
"Liabilities, Current": "2.25",
"Liabilities, Non-Current": "1.51",
"Other Expenses": "0.451",
"Expenses": "0.547",
"Revenues": "-0.530",
"Net Income": "-0.545",
"Selling, General and Administrative Expense": "0.697",
"Research and Development": "-0.482",
"Other Revenues": "-0.530",
"ECR before LimitedLiability": "-83.8",
"Comprehensive Net Income": "-0.545",
"Other Net Income": "-0.418",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001042074_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "32,239",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,488",
"Liabilities, Non-Current": "9.0",
"Other Assets": "258",
"Other Compr. Net Income": "2.0",
"Other Expenses": "822",
"Other Liabilities": "4,407",
"Other Net Income": "145",
"Other Revenues": "0",
"Property and Equipment": "3.0",
"Research and Development": "4,525",
"Selling, General and Administrative Expense": "4,871"
},
"output_variables": {
"Assets": "32,500",
"Liabilities": "13,904",
"Expenses": "10,218",
"Revenues": "0",
"Stockholders Equity": "18,596",
"Net Income": "-10,073",
"Comprehensive Net Income": "-10,072",
"BaseVar": "28,384",
"ECR before LimitedLiability": "131%",
"Economic Capital Ratio": "254%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "103,544",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,310",
"Liabilities, Non-Current": "0",
"Other Assets": "634",
"Other Compr. Net Income": "-43",
"Other Expenses": "1,080",
"Other Liabilities": "2,990",
"Other Net Income": "4,848",
"Other Revenues": "0",
"Property and Equipment": "69",
"Research and Development": "18,938",
"Selling, General and Administrative Expense": "12,387"
},
"output_variables": {
"Assets": "104,247",
"Liabilities": "19,300",
"Expenses": "32,405",
"Revenues": "0",
"Stockholders Equity": "84,947",
"Net Income": "-27,557",
"Comprehensive Net Income": "-27,578",
"BaseVar": "80,422",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "339%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "181,562",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,415",
"Liabilities, Non-Current": "0",
"Other Assets": "2,280",
"Other Compr. Net Income": "-14",
"Other Expenses": "0",
"Other Liabilities": "1,914",
"Other Net Income": "-43",
"Other Revenues": "0",
"Property and Equipment": "2,905",
"Research and Development": "58,124",
"Selling, General and Administrative Expense": "14,381"
},
"output_variables": {
"Assets": "186,747",
"Liabilities": "16,329",
"Expenses": "72,505",
"Revenues": "0",
"Stockholders Equity": "170,418",
"Net Income": "-72,548",
"Comprehensive Net Income": "-72,555",
"BaseVar": "137,819",
"ECR before LimitedLiability": "294%",
"Economic Capital Ratio": "365%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "202,923",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,636",
"Liabilities, Non-Current": "1,743",
"Other Assets": "395",
"Other Compr. Net Income": "885",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-29",
"Other Revenues": "0",
"Property and Equipment": "2,409",
"Research and Development": "176,134",
"Selling, General and Administrative Expense": "21,247"
},
"output_variables": {
"Assets": "205,727",
"Liabilities": "19,379",
"Expenses": "197,381",
"Revenues": "0",
"Stockholders Equity": "186,348",
"Net Income": "-197,410",
"Comprehensive Net Income": "-196,968",
"BaseVar": "211,701",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "151,585",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,857",
"Liabilities, Non-Current": "1,262",
"Other Assets": "479",
"Other Compr. Net Income": "137",
"Other Expenses": "5,069",
"Other Liabilities": "0",
"Other Net Income": "4,616",
"Other Revenues": "0",
"Property and Equipment": "1,761",
"Research and Development": "28,080",
"Selling, General and Administrative Expense": "17,112"
},
"output_variables": {
"Assets": "153,825",
"Liabilities": "11,119",
"Expenses": "50,262",
"Revenues": "0",
"Stockholders Equity": "142,706",
"Net Income": "-45,645",
"Comprehensive Net Income": "-45,577",
"BaseVar": "109,979",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "384%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "191,099",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,366",
"Liabilities, Non-Current": "695",
"Other Assets": "10,041",
"Other Compr. Net Income": "-40",
"Other Expenses": "-305",
"Other Liabilities": "50,320",
"Other Net Income": "-755",
"Other Revenues": "0",
"Property and Equipment": "1,178",
"Research and Development": "59,389",
"Selling, General and Administrative Expense": "23,343"
},
"output_variables": {
"Assets": "202,318",
"Liabilities": "69,381",
"Expenses": "82,427",
"Revenues": "0",
"Stockholders Equity": "132,937",
"Net Income": "-83,182",
"Comprehensive Net Income": "-83,202",
"BaseVar": "177,461",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "269%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "138,073",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,441",
"Liabilities, Non-Current": "30",
"Other Assets": "3,078",
"Other Compr. Net Income": "-159",
"Other Expenses": "0",
"Other Liabilities": "90,227",
"Other Net Income": "-11,805",
"Other Revenues": "0",
"Property and Equipment": "701",
"Research and Development": "67,496",
"Selling, General and Administrative Expense": "25,403"
},
"output_variables": {
"Assets": "141,852",
"Liabilities": "105,698",
"Expenses": "92,900",
"Revenues": "0",
"Stockholders Equity": "36,154",
"Net Income": "-104,705",
"Comprehensive Net Income": "-104,784",
"BaseVar": "176,207",
"ECR before LimitedLiability": "-21%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": -92.0,
"value": 1.4049786089196032,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001042074.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001042074.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001042074.svg"
},
{
"company_id": "0001771706",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001771706.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001771706.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001771706.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001771706_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001771706_main_keyfigs.svg",
"name": "Vireo Growth Inc",
"rank": 361,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001771706.svg",
"report_text": "The relative strengths and weaknesses of Vireo Growth 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 Vireo Growth Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 30% points.The greatest weakness of Vireo Growth Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 133% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001771706_2023_Vireo_Growth_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-96.9",
"Assets": "-48.2",
"Liabilities": "-90.4",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "-87.0",
"Other Assets": "60.5",
"Property and Equipment": "-7.99",
"Intangible Assets": "-5.13",
"Liabilities, Current": "28.1",
"Other Liabilities": "-105",
"Liabilities, Non-Current": "-17.0",
"Selling, General and Administrative Expense": "3.76",
"Expenses": "19.4",
"Revenues": "17.5",
"Net Income": "33.3",
"Research and Development": "33.8",
"Cost of Goods Sold": "-15.6",
"Other Revenues": "17.5",
"Comprehensive Net Income": "33.2",
"Other Net Income": "-4.08",
"Economic Capital Ratio": "-94.7"
},
"2022": {
"Intangible Assets": "-0.353",
"Assets": "-50.9",
"Liabilities": "-83.2",
"Stockholders Equity": "-133",
"Assets, Current": "-97.1",
"Other Assets": "30.0",
"Property and Equipment": "-0.424",
"Other Liabilities": "-67.3",
"Liabilities, Current": "1.68",
"Liabilities, Non-Current": "-17.6",
"Expenses": "3.65",
"Revenues": "2.18",
"Net Income": "4.72",
"Selling, General and Administrative Expense": "0.914",
"Cost of Goods Sold": "-0.549",
"Research and Development": "4.54",
"Other Revenues": "2.18",
"ECR before LimitedLiability": "-83.8",
"Comprehensive Net Income": "4.75",
"Other Net Income": "-0.548",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001771706_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "41,640",
"Cost of Goods Sold": "32,006",
"Intangible Assets": "10,368",
"Liabilities, Current": "16,406",
"Liabilities, Non-Current": "27,330",
"Other Assets": "114,962",
"Other Compr. Net Income": "0",
"Other Expenses": "14,726",
"Other Liabilities": "80,228",
"Other Net Income": "-7,749",
"Other Revenues": "54,446",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "33,656"
},
"output_variables": {
"Assets": "166,970",
"Liabilities": "123,964",
"Expenses": "80,388",
"Revenues": "54,446",
"Stockholders Equity": "43,006",
"Net Income": "-33,690",
"Comprehensive Net Income": "-33,690",
"BaseVar": "216,759",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "46,729",
"Cost of Goods Sold": "39,424",
"Intangible Assets": "8,961",
"Liabilities, Current": "29,709",
"Liabilities, Non-Current": "46,249",
"Other Assets": "103,467",
"Other Compr. Net Income": "0",
"Other Expenses": "14,403",
"Other Liabilities": "79,758",
"Other Net Income": "-29,433",
"Other Revenues": "74,626",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "33,824"
},
"output_variables": {
"Assets": "159,156",
"Liabilities": "155,716",
"Expenses": "87,650",
"Revenues": "74,626",
"Stockholders Equity": "3,441",
"Net Income": "-42,457",
"Comprehensive Net Income": "-42,457",
"BaseVar": "253,291",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.4049220494083474,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001771706.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001771706.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001771706.svg"
},
{
"company_id": "0001715611",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001715611.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001715611.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001715611.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001715611_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001715611_main_keyfigs.svg",
"name": "BODY MIND INC",
"rank": 362,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001715611.svg",
"report_text": "The relative strengths and weaknesses of BODY MIND 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 BODY MIND INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 19% points.The greatest weakness of BODY MIND INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 169% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 104% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001715611_2023_BODY_MIND_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-36.5",
"Assets": "32.2",
"Liabilities": "-5.63",
"Stockholders Equity": "49.9",
"ECR before LimitedLiability": "82.6",
"Other Assets": "86.6",
"Intangible Assets": "9.99",
"Property and Equipment": "16.0",
"Liabilities, Current": "-12.6",
"Other Liabilities": "-13.5",
"Liabilities, Non-Current": "19.3",
"Research and Development": "24.6",
"Expenses": "27.2",
"Revenues": "4.53",
"Net Income": "30.4",
"Cost of Goods Sold": "-4.76",
"Other Expenses": "10.2",
"Selling, General and Administrative Expense": "-2.88",
"Other Revenues": "4.53",
"Comprehensive Net Income": "30.9",
"Economic Capital Ratio": "65.0"
},
"2020": {
"Assets": "22.3",
"Liabilities": "57.1",
"Stockholders Equity": "98.5",
"ECR before LimitedLiability": "136",
"Other Assets": "79.4",
"Property and Equipment": "12.6",
"Assets, Current": "-25.8",
"Liabilities, Non-Current": "27.2",
"Liabilities, Current": "34.5",
"Other Liabilities": "-0.998",
"Selling, General and Administrative Expense": "-2.37",
"Expenses": "14.8",
"Revenues": "5.68",
"Net Income": "24.8",
"Cost of Goods Sold": "-8.41",
"Research and Development": "23.0",
"Other Expenses": "2.40",
"Other Revenues": "5.68",
"Other Net Income": "4.48",
"Comprehensive Net Income": "24.6",
"Economic Capital Ratio": "117"
},
"2022": {
"Intangible Assets": "-11.9",
"Assets": "-128",
"Liabilities": "2.46",
"Stockholders Equity": "-169",
"Assets, Current": "-148",
"Other Assets": "19.4",
"Property and Equipment": "2.80",
"Other Liabilities": "-0.631",
"Liabilities, Current": "5.13",
"Other Expenses": "-157",
"Expenses": "-42.2",
"Revenues": "12.6",
"Net Income": "1.32",
"Selling, General and Administrative Expense": "7.22",
"Cost of Goods Sold": "0.557",
"Research and Development": "10.7",
"Other Revenues": "12.6",
"ECR before LimitedLiability": "-83.9",
"Comprehensive Net Income": "1.37",
"Other Net Income": "-0.0866",
"Economic Capital Ratio": "-104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001715611_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "2,010",
"Cost of Goods Sold": "1,217",
"Intangible Assets": "2,636",
"Liabilities, Current": "3,009",
"Liabilities, Non-Current": "0",
"Other Assets": "8,250",
"Other Compr. Net Income": "176",
"Other Expenses": "-624",
"Other Liabilities": "1,716",
"Other Net Income": "-188",
"Other Revenues": "2,693",
"Property and Equipment": "2,616",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,443"
},
"output_variables": {
"Assets": "15,511",
"Liabilities": "4,725",
"Expenses": "4,036",
"Revenues": "2,693",
"Stockholders Equity": "10,786",
"Net Income": "-1,531",
"Comprehensive Net Income": "-1,443",
"BaseVar": "13,664",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "315%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "5,601",
"Cost of Goods Sold": "3,779",
"Intangible Assets": "2,636",
"Liabilities, Current": "2,810",
"Liabilities, Non-Current": "0",
"Other Assets": "23,830",
"Other Compr. Net Income": "-96",
"Other Expenses": "1,213",
"Other Liabilities": "2,685",
"Other Net Income": "1,190",
"Other Revenues": "6,259",
"Property and Equipment": "6,733",
"Research and Development": "0",
"Selling, General and Administrative Expense": "7,055"
},
"output_variables": {
"Assets": "38,799",
"Liabilities": "5,495",
"Expenses": "12,047",
"Revenues": "6,259",
"Stockholders Equity": "33,304",
"Net Income": "-4,598",
"Comprehensive Net Income": "-4,646",
"BaseVar": "31,943",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "373%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "7,998",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,617",
"Liabilities, Non-Current": "5,515",
"Other Assets": "17,388",
"Other Compr. Net Income": "96",
"Other Expenses": "59,866",
"Other Liabilities": "8,788",
"Other Net Income": "0",
"Other Revenues": "31,638",
"Property and Equipment": "5,641",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "31,026",
"Liabilities": "20,920",
"Expenses": "59,866",
"Revenues": "31,638",
"Stockholders Equity": "10,105",
"Net Income": "-28,228",
"Comprehensive Net Income": "-28,180",
"BaseVar": "71,774",
"ECR before LimitedLiability": "-24%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.4041615305220783,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001715611.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001715611.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001715611.svg"
},
{
"company_id": "0001822462",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001822462.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001822462.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001822462.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001822462_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001822462_main_keyfigs.svg",
"name": "Foghorn Therapeutics Inc",
"rank": 363,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001822462.svg",
"report_text": "The relative strengths and weaknesses of Foghorn Therapeutics 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 Foghorn Therapeutics Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 3.8% points.The greatest weakness of Foghorn Therapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 183% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 105% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001822462_2023_Foghorn_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-8.74",
"Assets": "39.9",
"Liabilities": "-39.2",
"Stockholders Equity": "19.1",
"ECR before LimitedLiability": "21.6",
"Other Assets": "18.7",
"Property and Equipment": "7.50",
"Assets, Current": "19.4",
"Liabilities, Non-Current": "-97.1",
"Liabilities, Current": "25.7",
"Other Liabilities": "19.9",
"Selling, General and Administrative Expense": "12.9",
"Expenses": "19.1",
"Revenues": "-11.7",
"Net Income": "7.55",
"Cost of Goods Sold": "2.83",
"Research and Development": "-2.30",
"Other Expenses": "5.52",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "7.52",
"Economic Capital Ratio": "2.00"
},
"2021": {
"Assets, Current": "19.9",
"Assets": "-0.463",
"Liabilities": "-136",
"Stockholders Equity": "-99.1",
"ECR before LimitedLiability": "-104",
"Other Assets": "2.43",
"Property and Equipment": "-6.55",
"Intangible Assets": "-13.9",
"Liabilities, Current": "17.1",
"Other Liabilities": "17.9",
"Liabilities, Non-Current": "-189",
"Selling, General and Administrative Expense": "15.2",
"Expenses": "22.9",
"Revenues": "-12.6",
"Net Income": "21.3",
"Other Expenses": "6.19",
"Research and Development": "9.14",
"Cost of Goods Sold": "3.16",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "21.3",
"Economic Capital Ratio": "-111"
},
"2022": {
"Intangible Assets": "-0.699",
"Assets": "-0.595",
"Liabilities": "-121",
"Stockholders Equity": "-99.1",
"ECR before LimitedLiability": "-84.1",
"Assets, Current": "0.693",
"Other Assets": "0.210",
"Property and Equipment": "-0.450",
"Other Liabilities": "1.62",
"Liabilities, Current": "1.45",
"Liabilities, Non-Current": "-183",
"Other Expenses": "0.448",
"Expenses": "3.83",
"Revenues": "-0.517",
"Net Income": "2.63",
"Selling, General and Administrative Expense": "1.56",
"Cost of Goods Sold": "0.253",
"Research and Development": "0.574",
"Other Revenues": "-0.517",
"Comprehensive Net Income": "2.59",
"Economic Capital Ratio": "-105"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001822462_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "190,687",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,846",
"Liabilities, Non-Current": "90,561",
"Other Assets": "45,379",
"Other Compr. Net Income": "-7.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-269",
"Other Revenues": "430",
"Property and Equipment": "19,528",
"Research and Development": "57,715",
"Selling, General and Administrative Expense": "11,246"
},
"output_variables": {
"Assets": "255,594",
"Liabilities": "109,407",
"Expenses": "68,961",
"Revenues": "430",
"Stockholders Equity": "146,187",
"Net Income": "-68,800",
"Comprehensive Net Income": "-68,804",
"BaseVar": "217,334",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "258%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "459,562",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "48,692",
"Liabilities, Non-Current": "374,211",
"Other Assets": "60,212",
"Other Compr. Net Income": "-3.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-586",
"Other Revenues": "1,319",
"Property and Equipment": "0",
"Research and Development": "80,325",
"Selling, General and Administrative Expense": "21,728"
},
"output_variables": {
"Assets": "519,774",
"Liabilities": "422,903",
"Expenses": "102,053",
"Revenues": "1,319",
"Stockholders Equity": "96,871",
"Net Income": "-101,320",
"Comprehensive Net Income": "-101,322",
"BaseVar": "523,319",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "164%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "351,399",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "55,205",
"Liabilities, Non-Current": "349,566",
"Other Assets": "53,484",
"Other Compr. Net Income": "-3,976",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "8,255",
"Other Revenues": "19,228",
"Property and Equipment": "0",
"Research and Development": "105,618",
"Selling, General and Administrative Expense": "30,747"
},
"output_variables": {
"Assets": "404,883",
"Liabilities": "404,771",
"Expenses": "136,365",
"Revenues": "19,228",
"Stockholders Equity": "112",
"Net Income": "-108,882",
"Comprehensive Net Income": "-110,870",
"BaseVar": "488,739",
"ECR before LimitedLiability": "-27%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": false,
"trend": 12.0,
"value": 1.402072925823728,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001822462.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001822462.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001822462.svg"
},
{
"company_id": "0001479419",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001479419.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001479419.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001479419_main_keyfigs.svg",
"name": "KALA BIO Inc",
"rank": 364,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001479419.svg",
"report_text": "The relative strengths and weaknesses of KALA BIO 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 KALA BIO Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 2.7% points.The greatest weakness of KALA BIO Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 111% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 105% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001479419_2023_KALA_BIO_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-0.880",
"Assets": "-56.5",
"Liabilities": "-29.4",
"Stockholders Equity": "-111",
"Assets, Current": "-1.71",
"Other Assets": "-9.22",
"Property and Equipment": "-0.598",
"Other Liabilities": "2.72",
"Liabilities, Current": "0.146",
"Liabilities, Non-Current": "-71.4",
"Other Expenses": "0.426",
"Expenses": "-0.205",
"Revenues": "-0.776",
"Net Income": "-0.861",
"Selling, General and Administrative Expense": "-16.3",
"Cost of Goods Sold": "0.406",
"Research and Development": "2.72",
"Other Revenues": "-0.776",
"ECR before LimitedLiability": "-84.2",
"Economic Capital Ratio": "-105",
"Other Compr. Net Income": "2.16"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001479419_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "85,942",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,685",
"Liabilities, Non-Current": "42,161",
"Other Assets": "478",
"Other Compr. Net Income": "36,884",
"Other Expenses": "2,910",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,892",
"Property and Equipment": "400",
"Research and Development": "17,653",
"Selling, General and Administrative Expense": "65,035"
},
"output_variables": {
"Assets": "86,820",
"Liabilities": "67,846",
"Expenses": "85,598",
"Revenues": "3,892",
"Stockholders Equity": "18,974",
"Net Income": "-81,706",
"Comprehensive Net Income": "-63,264",
"BaseVar": "140,520",
"ECR before LimitedLiability": "-28%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.4014530969618386,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001479419.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001479419.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001479419.svg"
},
{
"company_id": "0001438533",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001438533.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001438533.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001438533.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001438533_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001438533_main_keyfigs.svg",
"name": "Travere Therapeutics Inc",
"rank": 365,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001438533.svg",
"report_text": "The relative strengths and weaknesses of Travere Therapeutics 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 Travere Therapeutics Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 3.2% points.The greatest weakness of Travere Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 117% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 105% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001438533_2023_Travere_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "30.4",
"Assets": "-82.2",
"Liabilities": "-8.32",
"Stockholders Equity": "-91.3",
"ECR before LimitedLiability": "-166",
"Intangible Assets": "-20.1",
"Property and Equipment": "-11.2",
"Assets, Current": "-82.9",
"Liabilities, Current": "-13.4",
"Other Liabilities": "1.13",
"Selling, General and Administrative Expense": "-2.81",
"Expenses": "2.63",
"Revenues": "-12.7",
"Net Income": "-46.9",
"Other Expenses": "-2.84",
"Research and Development": "6.45",
"Cost of Goods Sold": "1.53",
"Other Revenues": "-12.7",
"Comprehensive Net Income": "-47.1",
"Other Net Income": "-35.7",
"Economic Capital Ratio": "-194"
},
"2014": {
"Other Assets": "61.5",
"Assets": "-15.7",
"Liabilities": "-36.8",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-95.7",
"Property and Equipment": "-3.66",
"Assets, Current": "-48.2",
"Intangible Assets": "-7.48",
"Other Liabilities": "-7.52",
"Liabilities, Current": "-14.2",
"Liabilities, Non-Current": "-0.763",
"Selling, General and Administrative Expense": "-1.15",
"Expenses": "5.32",
"Revenues": "-1.81",
"Net Income": "-1.53",
"Other Expenses": "4.40",
"Research and Development": "1.30",
"Other Revenues": "-1.81",
"Other Net Income": "-4.43",
"Comprehensive Net Income": "-1.13",
"Economic Capital Ratio": "-129"
},
"2015": {
"Property and Equipment": "-4.76",
"Assets": "2.03",
"Liabilities": "-20.5",
"Stockholders Equity": "-9.34",
"ECR before LimitedLiability": "66.4",
"Other Assets": "1.88",
"Intangible Assets": "26.4",
"Assets, Current": "-15.2",
"Other Liabilities": "-46.1",
"Liabilities, Non-Current": "12.3",
"Liabilities, Current": "9.48",
"Other Expenses": "9.17",
"Expenses": "33.6",
"Revenues": "2.35",
"Net Income": "67.4",
"Selling, General and Administrative Expense": "6.19",
"Research and Development": "16.0",
"Other Revenues": "2.35",
"Other Net Income": "29.0",
"Comprehensive Net Income": "67.0",
"Economic Capital Ratio": "47.4"
},
"2016": {
"Other Assets": "-6.91",
"Assets": "22.1",
"Liabilities": "-27.9",
"Stockholders Equity": "12.2",
"ECR before LimitedLiability": "58.1",
"Assets, Current": "-1.15",
"Property and Equipment": "-5.54",
"Intangible Assets": "42.8",
"Other Liabilities": "-52.0",
"Liabilities, Non-Current": "12.6",
"Liabilities, Current": "8.10",
"Research and Development": "14.5",
"Expenses": "27.3",
"Revenues": "10.6",
"Net Income": "39.0",
"Selling, General and Administrative Expense": "3.39",
"Other Expenses": "7.04",
"Cost of Goods Sold": "1.76",
"Other Revenues": "10.6",
"Comprehensive Net Income": "39.1",
"Economic Capital Ratio": "35.7"
},
"2017": {
"Other Assets": "-10.2",
"Assets": "10.1",
"Liabilities": "-21.4",
"ECR before LimitedLiability": "39.1",
"Intangible Assets": "44.4",
"Assets, Current": "-7.91",
"Property and Equipment": "-5.84",
"Liabilities, Current": "9.81",
"Other Liabilities": "-50.3",
"Liabilities, Non-Current": "15.7",
"Selling, General and Administrative Expense": "3.41",
"Expenses": "22.5",
"Net Income": "36.3",
"Research and Development": "13.3",
"Other Expenses": "3.00",
"Cost of Goods Sold": "2.48",
"Other Revenues": "14.1",
"Revenues": "14.1",
"Comprehensive Net Income": "36.1",
"Other Net Income": "-1.15",
"Economic Capital Ratio": "19.6"
},
"2018": {
"Assets": "10.6",
"Liabilities": "-57.7",
"Stockholders Equity": "-29.0",
"ECR before LimitedLiability": "4.15",
"Other Assets": "-7.71",
"Intangible Assets": "30.5",
"Property and Equipment": "-7.01",
"Liabilities, Current": "12.1",
"Other Liabilities": "-95.1",
"Liabilities, Non-Current": "18.0",
"Research and Development": "12.0",
"Expenses": "31.0",
"Revenues": "7.43",
"Net Income": "35.4",
"Cost of Goods Sold": "3.11",
"Other Expenses": "5.69",
"Selling, General and Administrative Expense": "9.28",
"Other Revenues": "7.43",
"Other Net Income": "-3.37",
"Comprehensive Net Income": "35.2",
"Economic Capital Ratio": "-13.5"
},
"2019": {
"Other Assets": "-15.3",
"Assets": "-5.53",
"Liabilities": "-57.0",
"Stockholders Equity": "-49.8",
"ECR before LimitedLiability": "-6.75",
"Property and Equipment": "-8.84",
"Assets, Current": "-10.0",
"Intangible Assets": "35.4",
"Liabilities, Current": "19.6",
"Other Liabilities": "-102",
"Liabilities, Non-Current": "17.5",
"Other Expenses": "3.39",
"Expenses": "24.1",
"Revenues": "10.8",
"Net Income": "34.1",
"Cost of Goods Sold": "3.85",
"Selling, General and Administrative Expense": "5.18",
"Research and Development": "11.2",
"Other Revenues": "10.8",
"Comprehensive Net Income": "33.9",
"Economic Capital Ratio": "-33.9"
},
"2020": {
"Intangible Assets": "37.9",
"Assets": "-34.2",
"Liabilities": "-53.3",
"Stockholders Equity": "-81.3",
"ECR before LimitedLiability": "-41.6",
"Other Assets": "-9.19",
"Property and Equipment": "-5.76",
"Assets, Current": "-45.8",
"Liabilities, Non-Current": "9.76",
"Liabilities, Current": "24.4",
"Other Liabilities": "-93.7",
"Selling, General and Administrative Expense": "3.25",
"Expenses": "10.9",
"Revenues": "16.1",
"Net Income": "26.4",
"Cost of Goods Sold": "3.35",
"Research and Development": "9.89",
"Other Expenses": "-5.55",
"Other Revenues": "16.1",
"Comprehensive Net Income": "26.2",
"Economic Capital Ratio": "-61.2"
},
"2021": {
"Assets, Current": "-33.4",
"Assets": "-32.9",
"Liabilities": "-64.6",
"Stockholders Equity": "-87.8",
"ECR before LimitedLiability": "-56.4",
"Other Assets": "-14.3",
"Property and Equipment": "-4.25",
"Intangible Assets": "22.5",
"Liabilities, Current": "10.7",
"Other Liabilities": "-79.7",
"Liabilities, Non-Current": "2.07",
"Selling, General and Administrative Expense": "3.04",
"Expenses": "12.5",
"Revenues": "15.0",
"Net Income": "26.2",
"Other Expenses": "4.35",
"Research and Development": "2.07",
"Cost of Goods Sold": "2.87",
"Other Revenues": "15.0",
"Comprehensive Net Income": "26.1",
"Economic Capital Ratio": "-64.0"
},
"2022": {
"Intangible Assets": "3.23",
"Assets": "-34.2",
"Liabilities": "-77.3",
"Stockholders Equity": "-117",
"Assets, Current": "-33.2",
"Other Assets": "-0.878",
"Property and Equipment": "-0.443",
"Other Liabilities": "-109",
"Liabilities, Current": "1.14",
"Liabilities, Non-Current": "0.594",
"Other Expenses": "0.424",
"Expenses": "1.45",
"Revenues": "1.04",
"Net Income": "2.64",
"Cost of Goods Sold": "0.257",
"Research and Development": "0.544",
"Other Revenues": "1.04",
"ECR before LimitedLiability": "-84.2",
"Comprehensive Net Income": "2.64",
"Other Net Income": "-0.166",
"Economic Capital Ratio": "-105"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001438533_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "7,501",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,210",
"Liabilities, Non-Current": "0",
"Other Assets": "12,870",
"Other Compr. Net Income": "-110",
"Other Expenses": "9,851",
"Other Liabilities": "3,601",
"Other Net Income": "-33,748",
"Other Revenues": "0",
"Property and Equipment": "127",
"Research and Development": "7,084",
"Selling, General and Administrative Expense": "16,888"
},
"output_variables": {
"Assets": "20,499",
"Liabilities": "38,811",
"Expenses": "33,824",
"Revenues": "0",
"Stockholders Equity": "-18,312",
"Net Income": "-67,571",
"Comprehensive Net Income": "-67,626",
"BaseVar": "63,495",
"ECR before LimitedLiability": "-363%",
"Economic Capital Ratio": "49%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "37,334",
"Cost of Goods Sold": "0",
"Intangible Assets": "936",
"Liabilities, Current": "107,539",
"Liabilities, Non-Current": "12,235",
"Other Assets": "96,531",
"Other Compr. Net Income": "4,396",
"Other Expenses": "-1,889",
"Other Liabilities": "52,949",
"Other Net Income": "-33,590",
"Other Revenues": "28,203",
"Property and Equipment": "671",
"Research and Development": "47,795",
"Selling, General and Administrative Expense": "59,645"
},
"output_variables": {
"Assets": "135,471",
"Liabilities": "172,722",
"Expenses": "105,551",
"Revenues": "28,203",
"Stockholders Equity": "-37,251",
"Net Income": "-110,938",
"Comprehensive Net Income": "-108,740",
"BaseVar": "239,966",
"ECR before LimitedLiability": "-123%",
"Economic Capital Ratio": "125%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "301,932",
"Cost of Goods Sold": "0",
"Intangible Assets": "162,472",
"Liabilities, Current": "85,798",
"Liabilities, Non-Current": "3,066",
"Other Assets": "47,568",
"Other Compr. Net Income": "-4,967",
"Other Expenses": "8,903",
"Other Liabilities": "123,565",
"Other Net Income": "156,215",
"Other Revenues": "99,892",
"Property and Equipment": "428",
"Research and Development": "50,426",
"Selling, General and Administrative Expense": "79,541"
},
"output_variables": {
"Assets": "512,400",
"Liabilities": "212,429",
"Expenses": "138,870",
"Revenues": "99,892",
"Stockholders Equity": "299,971",
"Net Income": "117,237",
"Comprehensive Net Income": "114,754",
"BaseVar": "562,386",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "311%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "332,352",
"Cost of Goods Sold": "0",
"Intangible Assets": "182,979",
"Liabilities, Current": "83,262",
"Liabilities, Non-Current": "4,010",
"Other Assets": "7,364",
"Other Compr. Net Income": "-3,170",
"Other Expenses": "15,730",
"Other Liabilities": "130,243",
"Other Net Income": "91,202",
"Other Revenues": "210,134",
"Property and Equipment": "2,587",
"Research and Development": "78,097",
"Selling, General and Administrative Expense": "121,410"
},
"output_variables": {
"Assets": "525,282",
"Liabilities": "217,515",
"Expenses": "215,237",
"Revenues": "210,134",
"Stockholders Equity": "307,767",
"Net Income": "86,100",
"Comprehensive Net Income": "84,515",
"BaseVar": "631,270",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "305%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "325,807",
"Cost of Goods Sold": "0",
"Intangible Assets": "185,753",
"Liabilities, Current": "85,668",
"Liabilities, Non-Current": "2,472",
"Other Assets": "5,556",
"Other Compr. Net Income": "-178",
"Other Expenses": "29,994",
"Other Liabilities": "139,072",
"Other Net Income": "-2,877",
"Other Revenues": "200,595",
"Property and Equipment": "3,230",
"Research and Development": "81,020",
"Selling, General and Administrative Expense": "119,385"
},
"output_variables": {
"Assets": "520,346",
"Liabilities": "227,212",
"Expenses": "230,398",
"Revenues": "200,595",
"Stockholders Equity": "293,134",
"Net Income": "-32,680",
"Comprehensive Net Income": "-32,769",
"BaseVar": "590,803",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "276%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "495,678",
"Cost of Goods Sold": "5,527",
"Intangible Assets": "187,627",
"Liabilities, Current": "104,621",
"Liabilities, Non-Current": "4,496",
"Other Assets": "22,709",
"Other Compr. Net Income": "-519",
"Other Expenses": "17,664",
"Other Liabilities": "281,790",
"Other Net Income": "-16,222",
"Other Revenues": "183,026",
"Property and Equipment": "3,146",
"Research and Development": "157,191",
"Selling, General and Administrative Expense": "108,376"
},
"output_variables": {
"Assets": "709,160",
"Liabilities": "390,907",
"Expenses": "288,759",
"Revenues": "183,026",
"Stockholders Equity": "318,253",
"Net Income": "-121,955",
"Comprehensive Net Income": "-122,215",
"BaseVar": "794,297",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "233%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "429,064",
"Cost of Goods Sold": "5,249",
"Intangible Assets": "158,136",
"Liabilities, Current": "95,449",
"Liabilities, Non-Current": "20,894",
"Other Assets": "14,709",
"Other Compr. Net Income": "922",
"Other Expenses": "23,553",
"Other Liabilities": "267,261",
"Other Net Income": "-13,234",
"Other Revenues": "198,122",
"Property and Equipment": "2,891",
"Research and Development": "152,436",
"Selling, General and Administrative Expense": "183,890"
},
"output_variables": {
"Assets": "604,800",
"Liabilities": "383,604",
"Expenses": "365,128",
"Revenues": "198,122",
"Stockholders Equity": "221,196",
"Net Income": "-180,240",
"Comprehensive Net Income": "-179,779",
"BaseVar": "782,905",
"ECR before LimitedLiability": "61%",
"Economic Capital Ratio": "198%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "410,407",
"Cost of Goods Sold": "6,074",
"Intangible Assets": "154,125",
"Liabilities, Current": "92,660",
"Liabilities, Non-Current": "40,527",
"Other Assets": "33,489",
"Other Compr. Net Income": "383",
"Other Expenses": "96,341",
"Other Liabilities": "263,039",
"Other Net Income": "-11,476",
"Other Revenues": "248,994",
"Property and Equipment": "9,418",
"Research and Development": "127,023",
"Selling, General and Administrative Expense": "146,924"
},
"output_variables": {
"Assets": "607,439",
"Liabilities": "396,226",
"Expenses": "376,362",
"Revenues": "248,994",
"Stockholders Equity": "211,213",
"Net Income": "-138,844",
"Comprehensive Net Income": "-138,652",
"BaseVar": "820,440",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "201%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "582,827",
"Cost of Goods Sold": "6,758",
"Intangible Assets": "148,435",
"Liabilities, Current": "124,088",
"Liabilities, Non-Current": "64,152",
"Other Assets": "34,265",
"Other Compr. Net Income": "-636",
"Other Expenses": "47,330",
"Other Liabilities": "286,281",
"Other Net Income": "-16,198",
"Other Revenues": "299,302",
"Property and Equipment": "11,106",
"Research and Development": "227,583",
"Selling, General and Administrative Expense": "174,292"
},
"output_variables": {
"Assets": "776,633",
"Liabilities": "474,521",
"Expenses": "455,963",
"Revenues": "299,302",
"Stockholders Equity": "302,112",
"Net Income": "-172,859",
"Comprehensive Net Income": "-173,177",
"BaseVar": "1,011,626",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "212%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "486,437",
"Cost of Goods Sold": "7,573",
"Intangible Assets": "145,038",
"Liabilities, Current": "142,163",
"Liabilities, Non-Current": "47,826",
"Other Assets": "32,061",
"Other Compr. Net Income": "-972",
"Other Expenses": "16,797",
"Other Liabilities": "439,745",
"Other Net Income": "-13,656",
"Other Revenues": "186,538",
"Property and Equipment": "9,049",
"Research and Development": "244,815",
"Selling, General and Administrative Expense": "480,455"
},
"output_variables": {
"Assets": "672,585",
"Liabilities": "629,734",
"Expenses": "749,640",
"Revenues": "186,538",
"Stockholders Equity": "42,851",
"Net Income": "-576,758",
"Comprehensive Net Income": "-577,244",
"BaseVar": "1,126,563",
"ECR before LimitedLiability": "-74%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": -34.0,
"value": 1.4012736423815655,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001438533.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001438533.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001438533.svg"
},
{
"company_id": "0001267602",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001267602.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001267602.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001267602.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001267602_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001267602_main_keyfigs.svg",
"name": "Alimera Sciences INC",
"rank": 366,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001267602.svg",
"report_text": "The relative strengths and weaknesses of Alimera 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 Alimera Sciences INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Alimera Sciences INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 194% points.
The company's Economic Capital Ratio, given in the ranking table, is 140%, being 105% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001267602_2023_Alimera_Sciences_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-8.36",
"Assets": "76.8",
"Liabilities": "31.8",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "134",
"Intangible Assets": "-10.9",
"Property and Equipment": "-6.29",
"Assets, Current": "152",
"Other Liabilities": "28.3",
"Liabilities, Non-Current": "12.2",
"Liabilities, Current": "-8.76",
"Research and Development": "6.13",
"Expenses": "-7.07",
"Revenues": "-25.9",
"Net Income": "-30.8",
"Other Expenses": "-20.7",
"Cost of Goods Sold": "3.34",
"Selling, General and Administrative Expense": "4.47",
"Other Revenues": "-25.9",
"Comprehensive Net Income": "-31.0",
"Economic Capital Ratio": "58.8"
},
"2012": {
"Property and Equipment": "-5.40",
"Assets": "76.9",
"Liabilities": "18.7",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "161",
"Assets, Current": "147",
"Intangible Assets": "-7.95",
"Other Assets": "-5.79",
"Liabilities, Current": "-24.0",
"Other Liabilities": "27.7",
"Liabilities, Non-Current": "12.9",
"Selling, General and Administrative Expense": "8.27",
"Expenses": "13.8",
"Revenues": "-20.9",
"Comprehensive Net Income": "0.734",
"Research and Development": "6.30",
"Other Expenses": "-4.16",
"Cost of Goods Sold": "3.33",
"Other Revenues": "-20.9",
"Other Net Income": "8.03",
"Economic Capital Ratio": "87.7"
},
"2013": {
"Other Assets": "-9.69",
"Assets": "-57.7",
"Liabilities": "23.2",
"Stockholders Equity": "-7.22",
"ECR before LimitedLiability": "-88.6",
"Intangible Assets": "-11.4",
"Property and Equipment": "-3.91",
"Assets, Current": "-12.9",
"Liabilities, Non-Current": "4.58",
"Liabilities, Current": "8.16",
"Other Liabilities": "12.4",
"Selling, General and Administrative Expense": "-2.49",
"Expenses": "-20.5",
"Revenues": "-8.94",
"Net Income": "-133",
"Other Expenses": "-16.2",
"Cost of Goods Sold": "1.88",
"Other Revenues": "-8.94",
"Comprehensive Net Income": "-135",
"Other Net Income": "-13.8",
"Economic Capital Ratio": "-117"
},
"2014": {
"Other Assets": "-4.59",
"Assets": "37.8",
"Liabilities": "59.4",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "148",
"Property and Equipment": "-1.34",
"Assets, Current": "25.8",
"Intangible Assets": "14.9",
"Other Liabilities": "30.7",
"Liabilities, Current": "20.7",
"Liabilities, Non-Current": "13.2",
"Selling, General and Administrative Expense": "7.22",
"Expenses": "6.38",
"Revenues": "-6.66",
"Net Income": "0.619",
"Cost of Goods Sold": "1.83",
"Other Expenses": "-12.5",
"Research and Development": "9.73",
"Other Revenues": "-6.66",
"Other Net Income": "0.846",
"Economic Capital Ratio": "114"
},
"2015": {
"Property and Equipment": "-5.77",
"Assets": "-53.7",
"Liabilities": "-24.0",
"Stockholders Equity": "-91.5",
"ECR before LimitedLiability": "-42.9",
"Other Assets": "-18.7",
"Intangible Assets": "41.7",
"Assets, Current": "-58.6",
"Other Liabilities": "37.7",
"Liabilities, Non-Current": "17.5",
"Liabilities, Current": "-87.7",
"Other Expenses": "-38.5",
"Expenses": "-9.58",
"Revenues": "9.41",
"Net Income": "20.2",
"Selling, General and Administrative Expense": "11.4",
"Research and Development": "17.5",
"Other Revenues": "9.41",
"Other Net Income": "20.6",
"Comprehensive Net Income": "20.0",
"Economic Capital Ratio": "-61.9"
},
"2016": {
"Other Assets": "-8.17",
"Assets": "-9.25",
"Liabilities": "96.2",
"Stockholders Equity": "49.4",
"ECR before LimitedLiability": "115",
"Assets, Current": "-13.9",
"Property and Equipment": "-3.78",
"Intangible Assets": "21.7",
"Other Liabilities": "41.2",
"Liabilities, Non-Current": "24.7",
"Liabilities, Current": "40.0",
"Research and Development": "21.3",
"Expenses": "-20.4",
"Revenues": "35.1",
"Net Income": "15.0",
"Selling, General and Administrative Expense": "6.15",
"Other Expenses": "-51.1",
"Cost of Goods Sold": "2.66",
"Other Revenues": "35.1",
"Comprehensive Net Income": "14.9",
"Economic Capital Ratio": "92.1"
},
"2017": {
"Other Assets": "-9.95",
"Assets": "-17.0",
"Liabilities": "99.8",
"Stockholders Equity": "28.8",
"ECR before LimitedLiability": "105",
"Intangible Assets": "21.3",
"Assets, Current": "-19.2",
"Property and Equipment": "-4.01",
"Liabilities, Current": "33.4",
"Other Liabilities": "48.5",
"Liabilities, Non-Current": "27.9",
"Selling, General and Administrative Expense": "8.46",
"Expenses": "-19.5",
"Revenues": "45.7",
"Net Income": "25.7",
"Research and Development": "16.5",
"Other Expenses": "-48.8",
"Cost of Goods Sold": "3.61",
"Other Revenues": "45.7",
"Comprehensive Net Income": "25.9",
"Economic Capital Ratio": "85.3"
},
"2018": {
"Assets, Current": "-32.2",
"Assets": "-31.9",
"Liabilities": "107",
"Stockholders Equity": "-16.0",
"ECR before LimitedLiability": "101",
"Other Assets": "-9.60",
"Intangible Assets": "18.3",
"Property and Equipment": "-4.81",
"Liabilities, Current": "34.7",
"Other Liabilities": "45.0",
"Liabilities, Non-Current": "38.4",
"Research and Development": "25.5",
"Expenses": "-19.6",
"Revenues": "72.4",
"Net Income": "46.8",
"Cost of Goods Sold": "6.40",
"Other Expenses": "-62.0",
"Selling, General and Administrative Expense": "9.60",
"Other Revenues": "72.4",
"Comprehensive Net Income": "46.4",
"Economic Capital Ratio": "83.4"
},
"2019": {
"Other Assets": "-10.4",
"Assets": "-38.6",
"Liabilities": "115",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "114",
"Property and Equipment": "-7.80",
"Assets, Current": "-36.4",
"Intangible Assets": "17.6",
"Liabilities, Current": "34.1",
"Other Liabilities": "44.4",
"Liabilities, Non-Current": "48.7",
"Other Expenses": "-69.5",
"Expenses": "-20.8",
"Revenues": "90.7",
"Net Income": "66.8",
"Cost of Goods Sold": "7.07",
"Selling, General and Administrative Expense": "11.3",
"Research and Development": "29.8",
"Other Revenues": "90.7",
"Comprehensive Net Income": "66.0",
"Economic Capital Ratio": "86.9"
},
"2020": {
"Intangible Assets": "14.8",
"Assets": "-38.8",
"Liabilities": "107",
"Stockholders Equity": "-49.8",
"ECR before LimitedLiability": "98.5",
"Other Assets": "-9.60",
"Assets, Current": "-38.9",
"Liabilities, Non-Current": "45.2",
"Liabilities, Current": "27.9",
"Other Liabilities": "45.5",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "-23.2",
"Revenues": "85.0",
"Net Income": "62.3",
"Cost of Goods Sold": "5.76",
"Research and Development": "22.7",
"Other Expenses": "-63.7",
"Other Revenues": "85.0",
"Other Net Income": "2.58",
"Comprehensive Net Income": "62.8",
"Economic Capital Ratio": "79.0"
},
"2021": {
"Assets, Current": "-38.2",
"Assets": "-40.8",
"Liabilities": "100",
"Stockholders Equity": "-91.5",
"ECR before LimitedLiability": "79.6",
"Other Assets": "-10.8",
"Intangible Assets": "6.99",
"Liabilities, Current": "23.3",
"Other Liabilities": "44.3",
"Liabilities, Non-Current": "43.7",
"Selling, General and Administrative Expense": "9.92",
"Expenses": "-27.1",
"Revenues": "89.3",
"Net Income": "64.6",
"Other Expenses": "-62.6",
"Research and Development": "18.4",
"Cost of Goods Sold": "5.49",
"Other Revenues": "89.3",
"Comprehensive Net Income": "63.3",
"Other Net Income": "4.11",
"Economic Capital Ratio": "71.9"
},
"2022": {
"Intangible Assets": "1.33",
"Assets": "-124",
"Liabilities": "-0.842",
"Stockholders Equity": "-194",
"Assets, Current": "-112",
"Other Assets": "-14.6",
"Property and Equipment": "-0.284",
"Other Liabilities": "4.26",
"ECR before LimitedLiability": "-84.3",
"Liabilities, Current": "-89.8",
"Liabilities, Non-Current": "3.69",
"Other Expenses": "-56.6",
"Expenses": "-0.974",
"Revenues": "16.7",
"Net Income": "10.5",
"Selling, General and Administrative Expense": "2.36",
"Cost of Goods Sold": "0.623",
"Research and Development": "3.39",
"Other Revenues": "16.7",
"Comprehensive Net Income": "10.2",
"Economic Capital Ratio": "-105"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001267602_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "34,501",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,718",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,229",
"Other Liabilities": "0",
"Other Net Income": "16",
"Other Revenues": "0",
"Property and Equipment": "197",
"Research and Development": "7,100",
"Selling, General and Administrative Expense": "6,203"
},
"output_variables": {
"Assets": "34,698",
"Liabilities": "6,718",
"Expenses": "22,532",
"Revenues": "0",
"Stockholders Equity": "27,980",
"Net Income": "-22,516",
"Comprehensive Net Income": "-22,516",
"BaseVar": "31,982",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "52,407",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,465",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "8,324",
"Other Liabilities": "0",
"Other Net Income": "3,088",
"Other Revenues": "0",
"Property and Equipment": "114",
"Research and Development": "7,935",
"Selling, General and Administrative Expense": "6,575"
},
"output_variables": {
"Assets": "52,521",
"Liabilities": "12,465",
"Expenses": "22,834",
"Revenues": "0",
"Stockholders Equity": "40,056",
"Net Income": "-19,746",
"Comprehensive Net Income": "-19,746",
"BaseVar": "45,454",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "308%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "18,638",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,949",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-488",
"Other Expenses": "18,767",
"Other Liabilities": "0",
"Other Net Income": "-11,292",
"Other Revenues": "1,872",
"Property and Equipment": "982",
"Research and Development": "8,429",
"Selling, General and Administrative Expense": "9,613"
},
"output_variables": {
"Assets": "19,620",
"Liabilities": "4,949",
"Expenses": "36,809",
"Revenues": "1,872",
"Stockholders Equity": "14,671",
"Net Income": "-46,229",
"Comprehensive Net Income": "-46,473",
"BaseVar": "37,515",
"ECR before LimitedLiability": "-118%",
"Economic Capital Ratio": "126%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "83,269",
"Cost of Goods Sold": "0",
"Intangible Assets": "24,490",
"Liabilities, Current": "10,475",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-365",
"Other Expenses": "19,866",
"Other Liabilities": "0",
"Other Net Income": "-8,864",
"Other Revenues": "41,159",
"Property and Equipment": "1,653",
"Research and Development": "11,888",
"Selling, General and Administrative Expense": "13,275"
},
"output_variables": {
"Assets": "109,412",
"Liabilities": "10,475",
"Expenses": "45,029",
"Revenues": "41,159",
"Stockholders Equity": "98,937",
"Net Income": "-12,734",
"Comprehensive Net Income": "-12,916",
"BaseVar": "107,652",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "395%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "45,159",
"Cost of Goods Sold": "0",
"Intangible Assets": "22,549",
"Liabilities, Current": "39,933",
"Liabilities, Non-Current": "0",
"Other Assets": "223",
"Other Compr. Net Income": "-333",
"Other Expenses": "38,527",
"Other Liabilities": "0",
"Other Net Income": "11,360",
"Other Revenues": "92,493",
"Property and Equipment": "2,553",
"Research and Development": "16,327",
"Selling, General and Administrative Expense": "14,981"
},
"output_variables": {
"Assets": "70,484",
"Liabilities": "39,933",
"Expenses": "69,835",
"Revenues": "92,493",
"Stockholders Equity": "30,551",
"Net Income": "34,019",
"Comprehensive Net Income": "33,852",
"BaseVar": "142,219",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "290%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "47,402",
"Cost of Goods Sold": "0",
"Intangible Assets": "20,604",
"Liabilities, Current": "9,123",
"Liabilities, Non-Current": "0",
"Other Assets": "436",
"Other Compr. Net Income": "-175",
"Other Expenses": "40,256",
"Other Liabilities": "0",
"Other Net Income": "4,147",
"Other Revenues": "93,726",
"Property and Equipment": "1,787",
"Research and Development": "12,004",
"Selling, General and Administrative Expense": "15,766"
},
"output_variables": {
"Assets": "70,229",
"Liabilities": "9,123",
"Expenses": "68,026",
"Revenues": "93,726",
"Stockholders Equity": "61,106",
"Net Income": "29,847",
"Comprehensive Net Income": "29,759",
"BaseVar": "122,713",
"ECR before LimitedLiability": "411%",
"Economic Capital Ratio": "447%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "39,322",
"Cost of Goods Sold": "0",
"Intangible Assets": "18,664",
"Liabilities, Current": "9,671",
"Liabilities, Non-Current": "0",
"Other Assets": "528",
"Other Compr. Net Income": "530",
"Other Expenses": "31,573",
"Other Liabilities": "0",
"Other Net Income": "150",
"Other Revenues": "39,565",
"Property and Equipment": "1,410",
"Research and Development": "12,899",
"Selling, General and Administrative Expense": "12,202"
},
"output_variables": {
"Assets": "59,924",
"Liabilities": "9,671",
"Expenses": "56,674",
"Revenues": "39,565",
"Stockholders Equity": "50,253",
"Net Income": "-16,959",
"Comprehensive Net Income": "-16,694",
"BaseVar": "83,257",
"ECR before LimitedLiability": "267%",
"Economic Capital Ratio": "347%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "34,848",
"Cost of Goods Sold": "0",
"Intangible Assets": "16,723",
"Liabilities, Current": "10,234",
"Liabilities, Non-Current": "0",
"Other Assets": "1,182",
"Other Compr. Net Income": "36",
"Other Expenses": "35,802",
"Other Liabilities": "0",
"Other Net Income": "-1,317",
"Other Revenues": "76,114",
"Property and Equipment": "1,355",
"Research and Development": "11,107",
"Selling, General and Administrative Expense": "14,901"
},
"output_variables": {
"Assets": "54,108",
"Liabilities": "10,234",
"Expenses": "61,810",
"Revenues": "76,114",
"Stockholders Equity": "43,874",
"Net Income": "12,987",
"Comprehensive Net Income": "13,005",
"BaseVar": "101,810",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "394%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "32,745",
"Cost of Goods Sold": "0",
"Intangible Assets": "14,783",
"Liabilities, Current": "12,048",
"Liabilities, Non-Current": "0",
"Other Assets": "2,781",
"Other Compr. Net Income": "-112",
"Other Expenses": "39,523",
"Other Liabilities": "0",
"Other Net Income": "-530",
"Other Revenues": "70,135",
"Property and Equipment": "0",
"Research and Development": "10,961",
"Selling, General and Administrative Expense": "13,826"
},
"output_variables": {
"Assets": "50,309",
"Liabilities": "12,048",
"Expenses": "64,311",
"Revenues": "70,135",
"Stockholders Equity": "38,261",
"Net Income": "5,294",
"Comprehensive Net Income": "5,238",
"BaseVar": "98,723",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "34,906",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,838",
"Liabilities, Current": "12,348",
"Liabilities, Non-Current": "0",
"Other Assets": "1,473",
"Other Compr. Net Income": "391",
"Other Expenses": "35,239",
"Other Liabilities": "0",
"Other Net Income": "332",
"Other Revenues": "45,698",
"Property and Equipment": "1,638",
"Research and Development": "9,516",
"Selling, General and Administrative Expense": "11,072"
},
"output_variables": {
"Assets": "50,855",
"Liabilities": "12,348",
"Expenses": "55,827",
"Revenues": "45,698",
"Stockholders Equity": "38,507",
"Net Income": "-9,796",
"Comprehensive Net Income": "-9,601",
"BaseVar": "82,726",
"ECR before LimitedLiability": "235%",
"Economic Capital Ratio": "326%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "42,160",
"Cost of Goods Sold": "0",
"Intangible Assets": "10,897",
"Liabilities, Current": "12,592",
"Liabilities, Non-Current": "0",
"Other Assets": "2,680",
"Other Compr. Net Income": "512",
"Other Expenses": "38,516",
"Other Liabilities": "0",
"Other Net Income": "1,375",
"Other Revenues": "70,126",
"Property and Equipment": "2,783",
"Research and Development": "13,928",
"Selling, General and Administrative Expense": "12,974"
},
"output_variables": {
"Assets": "58,520",
"Liabilities": "12,592",
"Expenses": "65,417",
"Revenues": "70,126",
"Stockholders Equity": "45,928",
"Net Income": "6,084",
"Comprehensive Net Income": "6,340",
"BaseVar": "104,271",
"ECR before LimitedLiability": "299%",
"Economic Capital Ratio": "368%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "29,413",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,957",
"Liabilities, Current": "39,732",
"Liabilities, Non-Current": "0",
"Other Assets": "1,707",
"Other Compr. Net Income": "-1,159",
"Other Expenses": "42,650",
"Other Liabilities": "0",
"Other Net Income": "13",
"Other Revenues": "49,931",
"Property and Equipment": "2,525",
"Research and Development": "16,595",
"Selling, General and Administrative Expense": "12,888"
},
"output_variables": {
"Assets": "42,602",
"Liabilities": "39,732",
"Expenses": "72,133",
"Revenues": "49,931",
"Stockholders Equity": "2,870",
"Net Income": "-22,190",
"Comprehensive Net Income": "-22,769",
"BaseVar": "102,785",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "139%"
}
}
},
"top_rated": false,
"trend": -217.0,
"value": 1.4002678055117632,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001267602.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001267602.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001267602.svg"
},
{
"company_id": "0001429260",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001429260.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001429260.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001429260.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001429260_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001429260_main_keyfigs.svg",
"name": "Fortress Biotech Inc",
"rank": 367,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001429260.svg",
"report_text": "The relative strengths and weaknesses of Fortress Biotech 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 Fortress Biotech Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 0.86% points.The greatest weakness of Fortress Biotech Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 102% points.
The company's Economic Capital Ratio, given in the ranking table, is 139%, being 105% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001429260_2023_Fortress_Biotech_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-8.95",
"Assets": "-13.2",
"Liabilities": "22.6",
"Stockholders Equity": "8.74",
"ECR before LimitedLiability": "-29.9",
"Intangible Assets": "-10.5",
"Property and Equipment": "-7.91",
"Assets, Current": "12.2",
"Other Liabilities": "8.21",
"Liabilities, Non-Current": "4.31",
"Liabilities, Current": "11.5",
"Research and Development": "24.3",
"Expenses": "50.3",
"Revenues": "-11.1",
"Net Income": "-158",
"Cost of Goods Sold": "2.25",
"Selling, General and Administrative Expense": "20.0",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "-158",
"Other Net Income": "-218",
"Economic Capital Ratio": "-106"
},
"2015": {
"Property and Equipment": "-4.94",
"Assets": "38.5",
"Liabilities": "-3.02",
"Stockholders Equity": "51.2",
"ECR before LimitedLiability": "37.7",
"Other Assets": "13.3",
"Intangible Assets": "-10.1",
"Assets, Current": "44.5",
"Other Liabilities": "-39.0",
"Liabilities, Non-Current": "10.6",
"Liabilities, Current": "22.3",
"Expenses": "6.85",
"Revenues": "-13.7",
"Net Income": "-10.3",
"Cost of Goods Sold": "1.56",
"Selling, General and Administrative Expense": "-0.551",
"Research and Development": "6.34",
"Other Revenues": "-13.7",
"Other Net Income": "-3.29",
"Comprehensive Net Income": "-10.2",
"Economic Capital Ratio": "18.6"
},
"2016": {
"Other Assets": "6.10",
"Assets": "21.0",
"Liabilities": "-51.1",
"Stockholders Equity": "-16.6",
"ECR before LimitedLiability": "-4.34",
"Assets, Current": "-6.20",
"Intangible Assets": "23.4",
"Other Liabilities": "-17.6",
"Liabilities, Non-Current": "6.76",
"Liabilities, Current": "-39.6",
"Research and Development": "33.4",
"Expenses": "18.4",
"Revenues": "-6.41",
"Net Income": "8.43",
"Selling, General and Administrative Expense": "24.9",
"Other Expenses": "-38.0",
"Cost of Goods Sold": "2.04",
"Other Revenues": "-6.41",
"Comprehensive Net Income": "8.42",
"Other Net Income": "-3.17",
"Economic Capital Ratio": "-26.8"
},
"2018": {
"Assets, Current": "-6.15",
"Assets": "-23.3",
"Liabilities": "-8.42",
"Stockholders Equity": "-94.2",
"ECR before LimitedLiability": "-97.1",
"Intangible Assets": "-4.69",
"Property and Equipment": "0.563",
"Liabilities, Current": "-3.04",
"Other Liabilities": "-6.22",
"Liabilities, Non-Current": "2.41",
"Research and Development": "-2.38",
"Expenses": "-1.28",
"Revenues": "-0.806",
"Net Income": "-4.02",
"Cost of Goods Sold": "0.259",
"Other Expenses": "1.50",
"Selling, General and Administrative Expense": "-0.373",
"Other Revenues": "-0.806",
"Other Net Income": "-2.50",
"Comprehensive Net Income": "-4.05",
"Economic Capital Ratio": "-115"
},
"2019": {
"Other Assets": "27.3",
"Assets": "-12.9",
"Liabilities": "-65.7",
"Stockholders Equity": "-66.1",
"ECR before LimitedLiability": "-41.1",
"Assets, Current": "-20.1",
"Intangible Assets": "-15.5",
"Liabilities, Current": "10.1",
"Other Liabilities": "-68.2",
"Liabilities, Non-Current": "-8.06",
"Other Expenses": "7.89",
"Expenses": "12.6",
"Revenues": "-3.48",
"Net Income": "13.8",
"Selling, General and Administrative Expense": "2.78",
"Research and Development": "1.85",
"Other Revenues": "-3.48",
"Comprehensive Net Income": "13.3",
"Other Net Income": "4.67",
"Other Compr. Net Income": "-0.480",
"Economic Capital Ratio": "-68.3"
},
"2020": {
"Intangible Assets": "-3.83",
"Assets": "12.3",
"Liabilities": "-14.7",
"Stockholders Equity": "6.13",
"ECR before LimitedLiability": "25.1",
"Other Assets": "7.08",
"Property and Equipment": "0.237",
"Assets, Current": "8.80",
"Liabilities, Non-Current": "1.46",
"Liabilities, Current": "13.4",
"Other Liabilities": "-30.7",
"Selling, General and Administrative Expense": "1.00",
"Expenses": "10.8",
"Revenues": "0.200",
"Net Income": "9.17",
"Cost of Goods Sold": "-1.28",
"Research and Development": "4.51",
"Other Expenses": "6.49",
"Other Revenues": "0.200",
"Other Net Income": "-1.78",
"Comprehensive Net Income": "9.12",
"Economic Capital Ratio": "5.52"
},
"2021": {
"Assets, Current": "-7.27",
"Assets": "-22.9",
"Liabilities": "-19.7",
"Stockholders Equity": "-47.8",
"ECR before LimitedLiability": "-25.2",
"Other Assets": "-10.3",
"Intangible Assets": "-7.64",
"Liabilities, Current": "-19.2",
"Other Liabilities": "-8.93",
"Liabilities, Non-Current": "8.23",
"Selling, General and Administrative Expense": "-0.776",
"Expenses": "-6.28",
"Revenues": "3.14",
"Net Income": "4.01",
"Other Expenses": "4.56",
"Research and Development": "-5.10",
"Cost of Goods Sold": "-4.93",
"Other Revenues": "3.14",
"Comprehensive Net Income": "3.96",
"Other Net Income": "7.28",
"Economic Capital Ratio": "-32.9"
},
"2022": {
"Assets": "-36.3",
"Liabilities": "-38.4",
"Stockholders Equity": "-102",
"Assets, Current": "-23.2",
"Other Assets": "-1.18",
"Property and Equipment": "-0.101",
"Other Liabilities": "-8.30",
"Liabilities, Current": "-1.67",
"Liabilities, Non-Current": "0.689",
"Other Expenses": "0.860",
"Expenses": "-0.393",
"Revenues": "0.670",
"Net Income": "-0.205",
"Selling, General and Administrative Expense": "-0.423",
"Cost of Goods Sold": "-0.486",
"Research and Development": "-0.207",
"Other Revenues": "0.670",
"ECR before LimitedLiability": "-85.0",
"Comprehensive Net Income": "-0.190",
"Other Net Income": "-0.384",
"Economic Capital Ratio": "-105"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001429260_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "23,375",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,493",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,689",
"Other Liabilities": "750",
"Other Net Income": "-52,618",
"Other Revenues": "733",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "23,375",
"Liabilities": "4,243",
"Expenses": "4,689",
"Revenues": "733",
"Stockholders Equity": "19,132",
"Net Income": "-56,574",
"Comprehensive Net Income": "-56,574",
"BaseVar": "42,829",
"ECR before LimitedLiability": "-108%",
"Economic Capital Ratio": "129%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "99,779",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,250",
"Liabilities, Current": "10,579",
"Liabilities, Non-Current": "584",
"Other Assets": "17,272",
"Other Compr. Net Income": "0",
"Other Expenses": "11,408",
"Other Liabilities": "23,174",
"Other Net Income": "-3,352",
"Other Revenues": "863",
"Property and Equipment": "309",
"Research and Development": "18,402",
"Selling, General and Administrative Expense": "21,584"
},
"output_variables": {
"Assets": "118,610",
"Liabilities": "34,337",
"Expenses": "51,394",
"Revenues": "863",
"Stockholders Equity": "84,273",
"Net Income": "-53,883",
"Comprehensive Net Income": "-53,883",
"BaseVar": "104,278",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "282%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "109,634",
"Cost of Goods Sold": "0",
"Intangible Assets": "36,053",
"Liabilities, Current": "56,565",
"Liabilities, Non-Current": "5,014",
"Other Assets": "17,668",
"Other Compr. Net Income": "0",
"Other Expenses": "82,190",
"Other Liabilities": "26,184",
"Other Net Income": "-5,580",
"Other Revenues": "16,480",
"Property and Equipment": "7,376",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "170,731",
"Liabilities": "87,763",
"Expenses": "82,190",
"Revenues": "16,480",
"Stockholders Equity": "82,968",
"Net Income": "-71,290",
"Comprehensive Net Income": "-71,290",
"BaseVar": "181,372",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "218%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "111,207",
"Cost of Goods Sold": "6,125",
"Intangible Assets": "1,417",
"Liabilities, Current": "55,614",
"Liabilities, Non-Current": "5,211",
"Other Assets": "16,350",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,032",
"Other Liabilities": "60,425",
"Other Net Income": "-21,601",
"Other Revenues": "26,969",
"Property and Equipment": "12,019",
"Research and Development": "54,687",
"Selling, General and Administrative Expense": "35,025"
},
"output_variables": {
"Assets": "140,993",
"Liabilities": "121,250",
"Expenses": "91,805",
"Revenues": "26,969",
"Stockholders Equity": "19,743",
"Net Income": "-86,437",
"Comprehensive Net Income": "-86,437",
"BaseVar": "201,309",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "140%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "156,252",
"Cost of Goods Sold": "19,657",
"Intangible Assets": "7,377",
"Liabilities, Current": "45,616",
"Liabilities, Non-Current": "30,838",
"Other Assets": "50,360",
"Other Compr. Net Income": "0",
"Other Expenses": "6,149",
"Other Liabilities": "77,436",
"Other Net Income": "5,999",
"Other Revenues": "40,665",
"Property and Equipment": "12,433",
"Research and Development": "76,186",
"Selling, General and Administrative Expense": "55,403"
},
"output_variables": {
"Assets": "226,422",
"Liabilities": "153,890",
"Expenses": "157,396",
"Revenues": "40,665",
"Stockholders Equity": "72,532",
"Net Income": "-110,732",
"Comprehensive Net Income": "-110,732",
"BaseVar": "292,186",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "165%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "261,571",
"Cost of Goods Sold": "25,121",
"Intangible Assets": "14,629",
"Liabilities, Current": "47,959",
"Liabilities, Non-Current": "24,840",
"Other Assets": "40,711",
"Other Compr. Net Income": "0",
"Other Expenses": "-30",
"Other Liabilities": "59,036",
"Other Net Income": "-5,850",
"Other Revenues": "52,171",
"Property and Equipment": "11,923",
"Research and Development": "65,302",
"Selling, General and Administrative Expense": "60,713"
},
"output_variables": {
"Assets": "328,834",
"Liabilities": "131,835",
"Expenses": "151,106",
"Revenues": "52,171",
"Stockholders Equity": "196,999",
"Net Income": "-104,784",
"Comprehensive Net Income": "-104,784",
"BaseVar": "334,898",
"ECR before LimitedLiability": "141%",
"Economic Capital Ratio": "261%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "346,462",
"Cost of Goods Sold": "119,386",
"Intangible Assets": "12,552",
"Liabilities, Current": "101,042",
"Liabilities, Non-Current": "23,020",
"Other Assets": "22,423",
"Other Compr. Net Income": "0",
"Other Expenses": "10,234",
"Other Liabilities": "46,564",
"Other Net Income": "17,430",
"Other Revenues": "122,785",
"Property and Equipment": "15,066",
"Research and Development": "117,602",
"Selling, General and Administrative Expense": "85,614"
},
"output_variables": {
"Assets": "396,503",
"Liabilities": "170,626",
"Expenses": "332,835",
"Revenues": "122,785",
"Stockholders Equity": "225,877",
"Net Income": "-192,621",
"Comprehensive Net Income": "-192,621",
"BaseVar": "520,090",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "235%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "230,432",
"Cost of Goods Sold": "30,350",
"Intangible Assets": "27,197",
"Liabilities, Current": "127,715",
"Liabilities, Non-Current": "23,419",
"Other Assets": "23,652",
"Other Compr. Net Income": "0",
"Other Expenses": "320",
"Other Liabilities": "93,142",
"Other Net Income": "-695",
"Other Revenues": "83,136",
"Property and Equipment": "13,020",
"Research and Development": "134,307",
"Selling, General and Administrative Expense": "117,002"
},
"output_variables": {
"Assets": "294,301",
"Liabilities": "244,276",
"Expenses": "281,979",
"Revenues": "83,136",
"Stockholders Equity": "50,025",
"Net Income": "-199,538",
"Comprehensive Net Income": "-199,538",
"BaseVar": "452,194",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "140%"
}
}
},
"top_rated": false,
"trend": -69.0,
"value": 1.3934682246239822,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001429260.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001429260.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001429260.svg"
},
{
"company_id": "0001641489",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001641489.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001641489.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001641489.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001641489_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001641489_main_keyfigs.svg",
"name": "vTv Therapeutics Inc",
"rank": 368,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001641489.svg",
"report_text": "The relative strengths and weaknesses of vTv Therapeutics 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 vTv Therapeutics Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 2.1% points.The greatest weakness of vTv Therapeutics Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 89% points.
The company's Economic Capital Ratio, given in the ranking table, is 139%, being 106% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001641489_2023_vTv_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-2.43",
"Assets": "39.8",
"Liabilities": "61.0",
"Stockholders Equity": "131",
"ECR before LimitedLiability": "114",
"Other Assets": "-3.10",
"Intangible Assets": "-6.60",
"Assets, Current": "70.3",
"Other Liabilities": "29.9",
"Liabilities, Non-Current": "13.0",
"Liabilities, Current": "23.2",
"Other Revenues": "-14.0",
"Revenues": "-14.0",
"Net Income": "-16.5",
"Other Expenses": "4.38",
"Comprehensive Net Income": "-16.4",
"Cost of Goods Sold": "1.55",
"Selling, General and Administrative Expense": "6.88",
"Research and Development": "-13.5",
"Other Net Income": "-1.89",
"Economic Capital Ratio": "94.5"
},
"2016": {
"Other Assets": "-12.0",
"Assets": "-10.6",
"Liabilities": "-7.70",
"Stockholders Equity": "-18.6",
"ECR before LimitedLiability": "-47.8",
"Assets, Current": "33.9",
"Property and Equipment": "-12.6",
"Intangible Assets": "-27.1",
"Other Liabilities": "-32.9",
"Liabilities, Non-Current": "18.6",
"Liabilities, Current": "5.25",
"Research and Development": "-57.9",
"Expenses": "-34.5",
"Revenues": "-21.4",
"Net Income": "-53.4",
"Selling, General and Administrative Expense": "9.96",
"Other Expenses": "14.2",
"Cost of Goods Sold": "2.83",
"Other Revenues": "-21.4",
"Comprehensive Net Income": "-53.4",
"Economic Capital Ratio": "-70.2"
},
"2017": {
"Other Assets": "6.07",
"Assets": "-53.4",
"Liabilities": "-29.6",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-150",
"Intangible Assets": "-18.8",
"Assets, Current": "-46.4",
"Property and Equipment": "-8.32",
"Liabilities, Current": "-14.8",
"Other Liabilities": "-13.5",
"Liabilities, Non-Current": "2.56",
"Selling, General and Administrative Expense": "2.35",
"Expenses": "-15.2",
"Revenues": "-8.42",
"Net Income": "-23.5",
"Research and Development": "-20.1",
"Other Expenses": "1.38",
"Cost of Goods Sold": "1.37",
"Other Revenues": "-8.42",
"Comprehensive Net Income": "-23.5",
"Economic Capital Ratio": "-169"
},
"2018": {
"Assets, Current": "-89.8",
"Assets": "-91.9",
"Liabilities": "-14.3",
"Stockholders Equity": "-215",
"ECR before LimitedLiability": "-183",
"Other Assets": "10.7",
"Intangible Assets": "-25.3",
"Property and Equipment": "-11.4",
"Liabilities, Current": "-9.05",
"Other Liabilities": "-3.42",
"Liabilities, Non-Current": "0.835",
"Research and Development": "-18.7",
"Expenses": "-16.5",
"Revenues": "8.79",
"Net Income": "-7.36",
"Cost of Goods Sold": "2.31",
"Other Expenses": "-0.859",
"Other Revenues": "8.79",
"Other Net Income": "-0.987",
"Comprehensive Net Income": "-7.44",
"Economic Capital Ratio": "-201"
},
"2019": {
"Other Assets": "30.8",
"Assets": "-70.3",
"Liabilities": "-19.7",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "-143",
"Property and Equipment": "-6.59",
"Assets, Current": "-70.7",
"Intangible Assets": "-19.8",
"Liabilities, Current": "-18.8",
"Other Liabilities": "-0.778",
"Other Expenses": "0.587",
"Expenses": "-21.1",
"Revenues": "-3.77",
"Net Income": "-22.7",
"Cost of Goods Sold": "2.50",
"Selling, General and Administrative Expense": "-6.07",
"Research and Development": "-18.1",
"Other Revenues": "-3.77",
"Comprehensive Net Income": "-22.9",
"Other Net Income": "2.18",
"Economic Capital Ratio": "-170"
},
"2020": {
"Intangible Assets": "-1.37",
"Assets": "-80.6",
"Liabilities": "-1.37",
"Stockholders Equity": "-129",
"Other Assets": "22.7",
"Property and Equipment": "-0.646",
"Assets, Current": "-101",
"Liabilities, Non-Current": "0.442",
"ECR before LimitedLiability": "-97.1",
"Liabilities, Current": "-1.25",
"Other Liabilities": "-0.811",
"Selling, General and Administrative Expense": "-1.02",
"Expenses": "-7.44",
"Revenues": "2.30",
"Net Income": "-1.10",
"Cost of Goods Sold": "0.550",
"Research and Development": "-3.97",
"Other Expenses": "0.616",
"Other Revenues": "2.30",
"Comprehensive Net Income": "-1.10",
"Economic Capital Ratio": "-117"
},
"2021": {
"Assets, Current": "-65.5",
"Assets": "-54.0",
"Liabilities": "8.44",
"Stockholders Equity": "-76.0",
"ECR before LimitedLiability": "-48.1",
"Other Assets": "62.1",
"Property and Equipment": "-6.18",
"Intangible Assets": "-17.2",
"Liabilities, Current": "-33.9",
"Other Liabilities": "16.1",
"Liabilities, Non-Current": "24.5",
"Selling, General and Administrative Expense": "-26.3",
"Expenses": "-34.9",
"Revenues": "-1.52",
"Net Income": "-18.3",
"Other Expenses": "8.81",
"Research and Development": "-22.1",
"Cost of Goods Sold": "4.78",
"Other Revenues": "-1.52",
"Comprehensive Net Income": "-18.4",
"Other Net Income": "20.0",
"Economic Capital Ratio": "-55.8"
},
"2022": {
"Intangible Assets": "-1.38",
"Assets": "-4.14",
"Liabilities": "-53.9",
"Stockholders Equity": "-81.2",
"ECR before LimitedLiability": "-85.2",
"Assets, Current": "-1.65",
"Other Assets": "1.30",
"Property and Equipment": "-0.756",
"Other Liabilities": "2.10",
"Liabilities, Current": "0.472",
"Liabilities, Non-Current": "-88.8",
"Other Expenses": "0.720",
"Expenses": "0.547",
"Revenues": "-0.924",
"Net Income": "-1.10",
"Selling, General and Administrative Expense": "-0.628",
"Cost of Goods Sold": "0.453",
"Other Revenues": "-0.924",
"Comprehensive Net Income": "-1.09",
"Other Net Income": "-0.696",
"Economic Capital Ratio": "-106"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001641489_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "89,186",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,726",
"Liabilities, Non-Current": "245",
"Other Assets": "1,722",
"Other Compr. Net Income": "0",
"Other Expenses": "4,082",
"Other Liabilities": "0",
"Other Net Income": "-1,230",
"Other Revenues": "519",
"Property and Equipment": "624",
"Research and Development": "27,237",
"Selling, General and Administrative Expense": "9,077"
},
"output_variables": {
"Assets": "91,532",
"Liabilities": "7,971",
"Expenses": "40,396",
"Revenues": "519",
"Stockholders Equity": "83,561",
"Net Income": "-41,107",
"Comprehensive Net Income": "-41,107",
"BaseVar": "70,824",
"ECR before LimitedLiability": "284%",
"Economic Capital Ratio": "358%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "52,117",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,434",
"Liabilities, Non-Current": "0",
"Other Assets": "1,934",
"Other Compr. Net Income": "0",
"Other Expenses": "1,193",
"Other Liabilities": "11,491",
"Other Net Income": "65",
"Other Revenues": "634",
"Property and Equipment": "444",
"Research and Development": "44,953",
"Selling, General and Administrative Expense": "9,906"
},
"output_variables": {
"Assets": "54,495",
"Liabilities": "22,925",
"Expenses": "56,052",
"Revenues": "634",
"Stockholders Equity": "31,570",
"Net Income": "-55,353",
"Comprehensive Net Income": "-55,353",
"BaseVar": "67,086",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "174%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "20,362",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,929",
"Liabilities, Non-Current": "290",
"Other Assets": "7,272",
"Other Compr. Net Income": "0",
"Other Expenses": "3,892",
"Other Liabilities": "20,305",
"Other Net Income": "-73",
"Other Revenues": "291",
"Property and Equipment": "283",
"Research and Development": "39,640",
"Selling, General and Administrative Expense": "11,333"
},
"output_variables": {
"Assets": "27,917",
"Liabilities": "47,524",
"Expenses": "54,865",
"Revenues": "291",
"Stockholders Equity": "-19,607",
"Net Income": "-54,647",
"Comprehensive Net Income": "-54,647",
"BaseVar": "65,335",
"ECR before LimitedLiability": "-258%",
"Economic Capital Ratio": "83%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,473",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,837",
"Liabilities, Non-Current": "1,327",
"Other Assets": "5,016",
"Other Compr. Net Income": "0",
"Other Expenses": "3,664",
"Other Liabilities": "8,766",
"Other Net Income": "-365",
"Other Revenues": "311",
"Property and Equipment": "70",
"Research and Development": "10,217",
"Selling, General and Administrative Expense": "9,072"
},
"output_variables": {
"Assets": "8,559",
"Liabilities": "28,930",
"Expenses": "22,953",
"Revenues": "311",
"Stockholders Equity": "-20,371",
"Net Income": "-23,006",
"Comprehensive Net Income": "-23,006",
"BaseVar": "30,559",
"ECR before LimitedLiability": "-360%",
"Economic Capital Ratio": "50%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "2,838",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,381",
"Liabilities, Non-Current": "2,124",
"Other Assets": "5,967",
"Other Compr. Net Income": "0",
"Other Expenses": "2,577",
"Other Liabilities": "2,601",
"Other Net Income": "216",
"Other Revenues": "8,767",
"Property and Equipment": "461",
"Research and Development": "8,829",
"Selling, General and Administrative Expense": "8,478"
},
"output_variables": {
"Assets": "9,266",
"Liabilities": "18,106",
"Expenses": "19,884",
"Revenues": "8,767",
"Stockholders Equity": "-8,840",
"Net Income": "-10,901",
"Comprehensive Net Income": "-10,901",
"BaseVar": "28,119",
"ECR before LimitedLiability": "-220%",
"Economic Capital Ratio": "96%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,215",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,390",
"Liabilities, Non-Current": "1,735",
"Other Assets": "7,207",
"Other Compr. Net Income": "0",
"Other Expenses": "1,130",
"Other Liabilities": "2,871",
"Other Net Income": "325",
"Other Revenues": "4,810",
"Property and Equipment": "367",
"Research and Development": "7,715",
"Selling, General and Administrative Expense": "7,125"
},
"output_variables": {
"Assets": "14,789",
"Liabilities": "10,996",
"Expenses": "15,970",
"Revenues": "4,810",
"Stockholders Equity": "3,793",
"Net Income": "-10,835",
"Comprehensive Net Income": "-10,835",
"BaseVar": "23,445",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "15,621",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,498",
"Liabilities, Non-Current": "492",
"Other Assets": "9,575",
"Other Compr. Net Income": "0",
"Other Expenses": "314",
"Other Liabilities": "1,262",
"Other Net Income": "-249",
"Other Revenues": "5,065",
"Property and Equipment": "278",
"Research and Development": "15,098",
"Selling, General and Administrative Expense": "12,426"
},
"output_variables": {
"Assets": "25,474",
"Liabilities": "10,252",
"Expenses": "27,839",
"Revenues": "5,065",
"Stockholders Equity": "15,222",
"Net Income": "-23,023",
"Comprehensive Net Income": "-23,023",
"BaseVar": "34,440",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "194%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "27,094",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,708",
"Liabilities, Non-Current": "19,007",
"Other Assets": "5,937",
"Other Compr. Net Income": "0",
"Other Expenses": "186",
"Other Liabilities": "684",
"Other Net Income": "4,053",
"Other Revenues": "2,845",
"Property and Equipment": "207",
"Research and Development": "11,623",
"Selling, General and Administrative Expense": "12,200"
},
"output_variables": {
"Assets": "33,238",
"Liabilities": "27,399",
"Expenses": "24,009",
"Revenues": "2,845",
"Stockholders Equity": "5,839",
"Net Income": "-17,112",
"Comprehensive Net Income": "-17,112",
"BaseVar": "45,772",
"ECR before LimitedLiability": "-14%",
"Economic Capital Ratio": "141%"
}
}
},
"top_rated": false,
"trend": -46.0,
"value": 1.3918927659954572,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001641489.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001641489.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001641489.svg"
},
{
"company_id": "0001178670",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001178670.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001178670.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001178670.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001178670_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001178670_main_keyfigs.svg",
"name": "Alnylam Pharmaceuticals INC",
"rank": 369,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001178670.svg",
"report_text": "The relative strengths and weaknesses of Alnylam Pharmaceuticals 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 Alnylam Pharmaceuticals INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 4.5% points.The greatest weakness of Alnylam Pharmaceuticals INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 118% points.
The company's Economic Capital Ratio, given in the ranking table, is 139%, being 106% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001178670_2023_Alnylam_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Other Assets": "40.2",
"Assets": "11.2",
"Liabilities": "-65.6",
"Stockholders Equity": "-34.9",
"ECR before LimitedLiability": "-54.1",
"Assets, Current": "32.7",
"Property and Equipment": "-12.8",
"Intangible Assets": "-31.2",
"Liabilities, Current": "-23.2",
"Other Liabilities": "-65.8",
"Liabilities, Non-Current": "22.3",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "13.0",
"Revenues": "-15.7",
"Net Income": "-2.44",
"Research and Development": "-13.8",
"Cost of Goods Sold": "4.85",
"Other Expenses": "11.4",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-2.43",
"Economic Capital Ratio": "-60.4"
},
"2011": {
"Other Assets": "80.6",
"Assets": "35.0",
"Liabilities": "-61.5",
"Stockholders Equity": "-10.2",
"ECR before LimitedLiability": "63.2",
"Intangible Assets": "-16.9",
"Property and Equipment": "-2.46",
"Assets, Current": "-7.33",
"Other Liabilities": "-52.7",
"Liabilities, Non-Current": "11.2",
"Liabilities, Current": "-19.5",
"Expenses": "28.0",
"Revenues": "-29.0",
"Net Income": "29.2",
"Other Expenses": "10.9",
"Cost of Goods Sold": "3.84",
"Selling, General and Administrative Expense": "14.9",
"Other Revenues": "-29.0",
"Comprehensive Net Income": "28.8",
"Other Net Income": "32.9",
"Economic Capital Ratio": "-12.4"
},
"2012": {
"Assets": "25.6",
"Liabilities": "-31.2",
"Stockholders Equity": "3.28",
"ECR before LimitedLiability": "73.6",
"Assets, Current": "-31.4",
"Intangible Assets": "-16.8",
"Other Assets": "81.8",
"Liabilities, Current": "21.9",
"Other Liabilities": "-73.3",
"Liabilities, Non-Current": "15.1",
"Selling, General and Administrative Expense": "14.8",
"Expenses": "18.4",
"Net Income": "20.1",
"Other Expenses": "-1.63",
"Cost of Goods Sold": "4.77",
"Other Revenues": "-28.8",
"Revenues": "-28.8",
"Comprehensive Net Income": "23.5",
"Other Compr. Net Income": "3.13",
"Other Net Income": "33.2",
"Economic Capital Ratio": "0.529"
},
"2013": {
"Other Assets": "53.8",
"Assets": "49.3",
"Liabilities": "-12.0",
"Stockholders Equity": "57.4",
"ECR before LimitedLiability": "71.3",
"Intangible Assets": "-9.25",
"Assets, Current": "8.35",
"Liabilities, Non-Current": "11.0",
"Liabilities, Current": "17.0",
"Other Liabilities": "-43.2",
"Selling, General and Administrative Expense": "13.9",
"Expenses": "20.2",
"Revenues": "-17.8",
"Net Income": "14.7",
"Other Expenses": "10.8",
"Research and Development": "-6.96",
"Cost of Goods Sold": "2.32",
"Other Revenues": "-17.8",
"Comprehensive Net Income": "15.0",
"Other Net Income": "13.0",
"Economic Capital Ratio": "43.3"
},
"2014": {
"Other Assets": "26.7",
"Assets": "40.8",
"Liabilities": "44.3",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "133",
"Assets, Current": "18.3",
"Intangible Assets": "-6.13",
"Other Liabilities": "12.1",
"Liabilities, Current": "22.6",
"Liabilities, Non-Current": "12.3",
"Selling, General and Administrative Expense": "15.4",
"Expenses": "8.22",
"Revenues": "-15.6",
"Comprehensive Net Income": "2.01",
"Cost of Goods Sold": "1.76",
"Other Expenses": "13.7",
"Research and Development": "-23.0",
"Other Revenues": "-15.6",
"Other Compr. Net Income": "1.72",
"Other Net Income": "7.50",
"Economic Capital Ratio": "99.6"
},
"2015": {
"Assets": "39.5",
"Liabilities": "55.8",
"Stockholders Equity": "140",
"ECR before LimitedLiability": "141",
"Other Assets": "10.7",
"Intangible Assets": "-4.53",
"Assets, Current": "31.2",
"Other Liabilities": "11.1",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "35.7",
"Other Expenses": "9.09",
"Expenses": "18.8",
"Net Income": "9.39",
"Selling, General and Administrative Expense": "12.1",
"Research and Development": "-3.76",
"Other Revenues": "-13.7",
"Revenues": "-13.7",
"Other Net Income": "4.03",
"Comprehensive Net Income": "7.46",
"Other Compr. Net Income": "-1.95",
"Economic Capital Ratio": "122"
},
"2016": {
"Other Assets": "57.1",
"Assets": "45.5",
"Liabilities": "1.91",
"Stockholders Equity": "68.4",
"ECR before LimitedLiability": "77.8",
"Assets, Current": "-2.03",
"Property and Equipment": "6.56",
"Intangible Assets": "-9.68",
"Other Liabilities": "-32.0",
"Liabilities, Non-Current": "13.5",
"Liabilities, Current": "17.8",
"Research and Development": "-6.72",
"Expenses": "16.3",
"Revenues": "-13.3",
"Net Income": "8.16",
"Selling, General and Administrative Expense": "11.7",
"Other Expenses": "9.68",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "6.55",
"Other Net Income": "5.48",
"Economic Capital Ratio": "55.3"
},
"2017": {
"Other Assets": "-2.82",
"Assets": "43.4",
"Liabilities": "52.5",
"Stockholders Equity": "135",
"ECR before LimitedLiability": "138",
"Intangible Assets": "-5.56",
"Assets, Current": "53.2",
"Property and Equipment": "4.87",
"Liabilities, Current": "26.1",
"Other Liabilities": "14.2",
"Liabilities, Non-Current": "16.3",
"Selling, General and Administrative Expense": "6.70",
"Expenses": "15.5",
"Revenues": "-13.0",
"Net Income": "8.39",
"Other Expenses": "7.26",
"Cost of Goods Sold": "2.04",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "8.26",
"Other Net Income": "5.74",
"Economic Capital Ratio": "118"
},
"2018": {
"Assets, Current": "23.7",
"Assets": "30.6",
"Liabilities": "43.0",
"Stockholders Equity": "87.7",
"ECR before LimitedLiability": "87.1",
"Other Assets": "-3.94",
"Intangible Assets": "-9.81",
"Property and Equipment": "22.7",
"Liabilities, Current": "17.4",
"Other Liabilities": "6.47",
"Liabilities, Non-Current": "21.0",
"Other Revenues": "-9.67",
"Revenues": "-9.67",
"Net Income": "-8.83",
"Cost of Goods Sold": "3.55",
"Comprehensive Net Income": "-8.92",
"Research and Development": "-8.37",
"Other Net Income": "3.59",
"Other Expenses": "6.93",
"Selling, General and Administrative Expense": "-4.80",
"Economic Capital Ratio": "69.4"
},
"2019": {
"Other Assets": "2.71",
"Assets": "30.6",
"Liabilities": "-15.6",
"Stockholders Equity": "26.7",
"ECR before LimitedLiability": "45.5",
"Property and Equipment": "24.5",
"Assets, Current": "16.6",
"Intangible Assets": "-12.3",
"Liabilities, Current": "12.7",
"Other Liabilities": "22.1",
"Liabilities, Non-Current": "-54.5",
"Other Expenses": "8.14",
"Expenses": "12.7",
"Revenues": "-6.36",
"Net Income": "8.64",
"Cost of Goods Sold": "2.80",
"Selling, General and Administrative Expense": "1.42",
"Other Revenues": "-6.36",
"Comprehensive Net Income": "8.19",
"Other Net Income": "2.51",
"Economic Capital Ratio": "18.3"
},
"2020": {
"Intangible Assets": "-15.2",
"Assets": "-8.44",
"Liabilities": "-83.7",
"Stockholders Equity": "-72.0",
"ECR before LimitedLiability": "-51.5",
"Other Assets": "1.37",
"Property and Equipment": "21.8",
"Assets, Current": "-13.1",
"Liabilities, Non-Current": "-18.8",
"Liabilities, Current": "11.0",
"Other Liabilities": "-75.2",
"Selling, General and Administrative Expense": "5.08",
"Expenses": "22.4",
"Revenues": "-1.000",
"Net Income": "21.6",
"Cost of Goods Sold": "1.40",
"Research and Development": "8.12",
"Other Expenses": "7.40",
"Other Revenues": "-1.000",
"Comprehensive Net Income": "21.4",
"Economic Capital Ratio": "-71.0"
},
"2021": {
"Assets, Current": "-44.1",
"Assets": "-48.4",
"Liabilities": "-117",
"Stockholders Equity": "-135",
"Other Assets": "-8.78",
"Property and Equipment": "12.9",
"Intangible Assets": "-17.9",
"Liabilities, Current": "4.41",
"Other Liabilities": "-107",
"Liabilities, Non-Current": "-12.4",
"Selling, General and Administrative Expense": "6.59",
"Expenses": "12.9",
"Revenues": "7.83",
"Net Income": "13.1",
"Other Expenses": "7.14",
"Research and Development": "9.23",
"Other Revenues": "7.83",
"ECR before LimitedLiability": "-114",
"Comprehensive Net Income": "13.1",
"Other Net Income": "-3.41",
"Economic Capital Ratio": "-121"
},
"2022": {
"Intangible Assets": "-1.37",
"Assets": "-20.0",
"Liabilities": "-90.0",
"Stockholders Equity": "-118",
"Assets, Current": "-13.2",
"Other Assets": "-0.913",
"Property and Equipment": "2.90",
"Other Liabilities": "-85.3",
"Liabilities, Current": "1.21",
"Liabilities, Non-Current": "-1.17",
"Other Expenses": "0.681",
"Expenses": "4.45",
"Revenues": "1.08",
"Net Income": "4.48",
"Selling, General and Administrative Expense": "1.08",
"Research and Development": "1.81",
"Other Revenues": "1.08",
"ECR before LimitedLiability": "-85.2",
"Comprehensive Net Income": "4.48",
"Other Net Income": "-0.823",
"Economic Capital Ratio": "-106"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001178670_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "254,139",
"Cost of Goods Sold": "0",
"Intangible Assets": "448",
"Liabilities, Current": "102,046",
"Liabilities, Non-Current": "143",
"Other Assets": "120,389",
"Other Compr. Net Income": "-2.0",
"Other Expenses": "514",
"Other Liabilities": "132,843",
"Other Net Income": "1,069",
"Other Revenues": "100,041",
"Property and Equipment": "18,289",
"Research and Development": "106,384",
"Selling, General and Administrative Expense": "37,727"
},
"output_variables": {
"Assets": "393,265",
"Liabilities": "235,032",
"Expenses": "144,625",
"Revenues": "100,041",
"Stockholders Equity": "158,233",
"Net Income": "-43,515",
"Comprehensive Net Income": "-43,516",
"BaseVar": "437,017",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "227%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "152,028",
"Cost of Goods Sold": "0",
"Intangible Assets": "275",
"Liabilities, Current": "80,990",
"Liabilities, Non-Current": "716",
"Other Assets": "114,971",
"Other Compr. Net Income": "-879",
"Other Expenses": "0",
"Other Liabilities": "82,214",
"Other Net Income": "79,926",
"Other Revenues": "0",
"Property and Equipment": "14,643",
"Research and Development": "99,295",
"Selling, General and Administrative Expense": "38,280"
},
"output_variables": {
"Assets": "281,917",
"Liabilities": "163,920",
"Expenses": "137,575",
"Revenues": "0",
"Stockholders Equity": "117,997",
"Net Income": "-57,649",
"Comprehensive Net Income": "-58,088",
"BaseVar": "332,108",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "222%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "125,456",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "48,345",
"Liabilities, Non-Current": "0",
"Other Assets": "142,265",
"Other Compr. Net Income": "15,827",
"Other Expenses": "54,428",
"Other Liabilities": "105,122",
"Other Net Income": "79,595",
"Other Revenues": "0",
"Property and Equipment": "19,799",
"Research and Development": "86,569",
"Selling, General and Administrative Expense": "44,612"
},
"output_variables": {
"Assets": "287,520",
"Liabilities": "153,467",
"Expenses": "185,609",
"Revenues": "0",
"Stockholders Equity": "134,053",
"Net Income": "-106,014",
"Comprehensive Net Income": "-98,100",
"BaseVar": "361,009",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "221%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "254,028",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "53,864",
"Liabilities, Non-Current": "0",
"Other Assets": "150,054",
"Other Compr. Net Income": "10,363",
"Other Expenses": "54,076",
"Other Liabilities": "96,319",
"Other Net Income": "47,839",
"Other Revenues": "0",
"Property and Equipment": "16,448",
"Research and Development": "110,852",
"Selling, General and Administrative Expense": "28,123"
},
"output_variables": {
"Assets": "420,530",
"Liabilities": "150,183",
"Expenses": "193,051",
"Revenues": "0",
"Stockholders Equity": "270,347",
"Net Income": "-145,212",
"Comprehensive Net Income": "-140,031",
"BaseVar": "410,983",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "273%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "746,367",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "95,334",
"Liabilities, Non-Current": "0",
"Other Assets": "311,488",
"Other Compr. Net Income": "4,114",
"Other Expenses": "-35,042",
"Other Liabilities": "47,994",
"Other Net Income": "54,805",
"Other Revenues": "0",
"Property and Equipment": "21,740",
"Research and Development": "771,426",
"Selling, General and Administrative Expense": "41,388"
},
"output_variables": {
"Assets": "1,079,595",
"Liabilities": "143,328",
"Expenses": "777,772",
"Revenues": "0",
"Stockholders Equity": "936,267",
"Net Income": "-722,967",
"Comprehensive Net Income": "-720,910",
"BaseVar": "1,029,808",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "313%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "1,105,388",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "62,099",
"Liabilities, Non-Current": "1,301",
"Other Assets": "253,310",
"Other Compr. Net Income": "28,999",
"Other Expenses": "-9,966",
"Other Liabilities": "58,396",
"Other Net Income": "47,241",
"Other Revenues": "0",
"Property and Equipment": "27,812",
"Research and Development": "309,908",
"Selling, General and Administrative Expense": "59,798"
},
"output_variables": {
"Assets": "1,386,510",
"Liabilities": "121,796",
"Expenses": "359,740",
"Revenues": "0",
"Stockholders Equity": "1,264,714",
"Net Income": "-312,500",
"Comprehensive Net Income": "-298,000",
"BaseVar": "972,143",
"ECR before LimitedLiability": "326%",
"Economic Capital Ratio": "386%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "671,877",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "131,699",
"Liabilities, Non-Current": "3,067",
"Other Assets": "476,361",
"Other Compr. Net Income": "-39,851",
"Other Expenses": "0",
"Other Liabilities": "207,823",
"Other Net Income": "61,040",
"Other Revenues": "0",
"Property and Equipment": "114,572",
"Research and Development": "351,919",
"Selling, General and Administrative Expense": "94,475"
},
"output_variables": {
"Assets": "1,262,810",
"Liabilities": "342,589",
"Expenses": "446,394",
"Revenues": "0",
"Stockholders Equity": "920,221",
"Net Income": "-385,354",
"Comprehensive Net Income": "-405,279",
"BaseVar": "1,076,342",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "302%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,764,740",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "144,251",
"Liabilities, Non-Current": "4,347",
"Other Assets": "48,090",
"Other Compr. Net Income": "-11,588",
"Other Expenses": "0",
"Other Liabilities": "79,701",
"Other Net Income": "100,336",
"Other Revenues": "0",
"Property and Equipment": "181,900",
"Research and Development": "388,452",
"Selling, General and Administrative Expense": "746,915"
},
"output_variables": {
"Assets": "1,994,730",
"Liabilities": "228,299",
"Expenses": "1,135,366",
"Revenues": "0",
"Stockholders Equity": "1,766,431",
"Net Income": "-1,035,030",
"Comprehensive Net Income": "-1,040,824",
"BaseVar": "1,735,160",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "337%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,200,696",
"Cost of Goods Sold": "1,802",
"Intangible Assets": "0",
"Liabilities, Current": "179,494",
"Liabilities, Non-Current": "5,423",
"Other Assets": "53,448",
"Other Compr. Net Income": "683",
"Other Expenses": "647",
"Other Liabilities": "87,920",
"Other Net Income": "60,325",
"Other Revenues": "49,159",
"Property and Equipment": "320,658",
"Research and Development": "475,505",
"Selling, General and Administrative Expense": "1,296,854"
},
"output_variables": {
"Assets": "1,574,802",
"Liabilities": "272,837",
"Expenses": "1,774,808",
"Revenues": "49,159",
"Stockholders Equity": "1,301,965",
"Net Income": "-1,665,324",
"Comprehensive Net Income": "-1,664,983",
"BaseVar": "1,866,307",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,715,864",
"Cost of Goods Sold": "141,362",
"Intangible Assets": "0",
"Liabilities, Current": "352,594",
"Liabilities, Non-Current": "603,848",
"Other Assets": "254,091",
"Other Compr. Net Income": "-2,204",
"Other Expenses": "854",
"Other Liabilities": "0",
"Other Net Income": "54,157",
"Other Revenues": "224,669",
"Property and Equipment": "425,179",
"Research and Development": "630,340",
"Selling, General and Administrative Expense": "781,672"
},
"output_variables": {
"Assets": "2,395,134",
"Liabilities": "956,442",
"Expenses": "1,554,228",
"Revenues": "224,669",
"Stockholders Equity": "1,438,692",
"Net Income": "-1,275,402",
"Comprehensive Net Income": "-1,276,504",
"BaseVar": "2,593,417",
"ECR before LimitedLiability": "111%",
"Economic Capital Ratio": "239%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,614,777",
"Cost of Goods Sold": "342,890",
"Intangible Assets": "0",
"Liabilities, Current": "585,270",
"Liabilities, Non-Current": "556,041",
"Other Assets": "327,255",
"Other Compr. Net Income": "-6,186",
"Other Expenses": "2,293",
"Other Liabilities": "1,249,503",
"Other Net Income": "-17,498",
"Other Revenues": "1,400,398",
"Property and Equipment": "465,029",
"Research and Development": "654,862",
"Selling, General and Administrative Expense": "983,779"
},
"output_variables": {
"Assets": "3,407,061",
"Liabilities": "2,390,814",
"Expenses": "1,983,824",
"Revenues": "1,400,398",
"Stockholders Equity": "1,016,247",
"Net Income": "-600,924",
"Comprehensive Net Income": "-604,017",
"BaseVar": "4,602,891",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "193%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "2,808,576",
"Cost of Goods Sold": "280,908",
"Intangible Assets": "0",
"Liabilities, Current": "695,710",
"Liabilities, Non-Current": "532,670",
"Other Assets": "332,770",
"Other Compr. Net Income": "6,063",
"Other Expenses": "20,952",
"Other Liabilities": "1,826,721",
"Other Net Income": "-238,347",
"Other Revenues": "2,599,884",
"Property and Equipment": "501,958",
"Research and Development": "771,999",
"Selling, General and Administrative Expense": "704,882"
},
"output_variables": {
"Assets": "3,643,304",
"Liabilities": "3,055,101",
"Expenses": "1,778,741",
"Revenues": "2,599,884",
"Stockholders Equity": "588,203",
"Net Income": "582,796",
"Comprehensive Net Income": "585,827",
"BaseVar": "5,660,720",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "193%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,692,247",
"Cost of Goods Sold": "227,982",
"Intangible Assets": "0",
"Liabilities, Current": "767,915",
"Liabilities, Non-Current": "667,710",
"Other Assets": "330,618",
"Other Compr. Net Income": "-5,608",
"Other Expenses": "31,476",
"Other Liabilities": "2,268,957",
"Other Net Income": "-1,321,261",
"Other Revenues": "1,617,499",
"Property and Equipment": "523,494",
"Research and Development": "875,746",
"Selling, General and Administrative Expense": "1,240,087"
},
"output_variables": {
"Assets": "3,546,359",
"Liabilities": "3,704,582",
"Expenses": "2,375,291",
"Revenues": "1,617,499",
"Stockholders Equity": "-158,223",
"Net Income": "-2,079,052",
"Comprehensive Net Income": "-2,081,857",
"BaseVar": "6,285,300",
"ECR before LimitedLiability": "-67%",
"Economic Capital Ratio": "136%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 1.391750120493868,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001178670.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001178670.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001178670.svg"
},
{
"company_id": "0001157601",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001157601.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001157601.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001157601.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001157601_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001157601_main_keyfigs.svg",
"name": "Madrigal Pharmaceuticals INC",
"rank": 370,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001157601.svg",
"report_text": "The relative strengths and weaknesses of Madrigal Pharmaceuticals 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 Madrigal Pharmaceuticals INC compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 3.9% points.The greatest weakness of Madrigal Pharmaceuticals INC is the variable Net Income, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 139%, being 106% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001157601_2023_Madrigal_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-15.4",
"Assets": "12.5",
"Liabilities": "-1.97",
"Stockholders Equity": "13.2",
"ECR before LimitedLiability": "-3.63",
"Property and Equipment": "-6.98",
"Assets, Current": "75.9",
"Intangible Assets": "-18.8",
"Other Liabilities": "31.5",
"Liabilities, Current": "-34.3",
"Selling, General and Administrative Expense": "10.4",
"Expenses": "-23.9",
"Revenues": "-21.6",
"Net Income": "-42.2",
"Cost of Goods Sold": "2.54",
"Other Expenses": "13.9",
"Research and Development": "-47.8",
"Other Revenues": "-21.6",
"Other Net Income": "2.27",
"Comprehensive Net Income": "-43.2",
"Economic Capital Ratio": "-37.0"
},
"2018": {
"Assets, Current": "34.4",
"Assets": "21.4",
"Liabilities": "83.2",
"Stockholders Equity": "202",
"ECR before LimitedLiability": "213",
"Other Assets": "-0.844",
"Intangible Assets": "-1.09",
"Liabilities, Current": "45.8",
"Other Liabilities": "26.5",
"Liabilities, Non-Current": "22.5",
"Research and Development": "14.5",
"Expenses": "35.8",
"Revenues": "-12.3",
"Net Income": "26.3",
"Cost of Goods Sold": "2.97",
"Other Expenses": "5.62",
"Selling, General and Administrative Expense": "13.4",
"Other Revenues": "-12.3",
"Other Net Income": "2.12",
"Comprehensive Net Income": "26.2",
"Economic Capital Ratio": "196"
},
"2019": {
"Other Assets": "-2.99",
"Assets": "43.2",
"Liabilities": "73.1",
"Stockholders Equity": "179",
"ECR before LimitedLiability": "194",
"Assets, Current": "71.5",
"Intangible Assets": "-2.87",
"Liabilities, Current": "32.2",
"Other Liabilities": "24.1",
"Liabilities, Non-Current": "26.1",
"Other Expenses": "6.61",
"Expenses": "23.1",
"Revenues": "-13.4",
"Net Income": "13.6",
"Cost of Goods Sold": "3.19",
"Selling, General and Administrative Expense": "11.6",
"Research and Development": "2.03",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "13.4",
"Other Net Income": "3.41",
"Economic Capital Ratio": "167"
},
"2020": {
"Intangible Assets": "-20.3",
"Assets": "-37.5",
"Liabilities": "74.6",
"Stockholders Equity": "34.1",
"ECR before LimitedLiability": "-21.6",
"Other Assets": "-22.2",
"Property and Equipment": "-9.75",
"Assets, Current": "12.7",
"Liabilities, Non-Current": "35.9",
"Liabilities, Current": "29.3",
"Other Liabilities": "36.7",
"Selling, General and Administrative Expense": "25.5",
"Expenses": "-87.1",
"Revenues": "-23.9",
"Net Income": "-104",
"Cost of Goods Sold": "5.86",
"Research and Development": "-45.3",
"Other Expenses": "-72.5",
"Other Revenues": "-23.9",
"Comprehensive Net Income": "-104",
"Economic Capital Ratio": "-41.1"
},
"2021": {
"Assets, Current": "-38.2",
"Assets": "-93.9",
"Liabilities": "4.26",
"Stockholders Equity": "-75.5",
"Other Assets": "-34.1",
"Property and Equipment": "-3.19",
"Intangible Assets": "-20.4",
"Liabilities, Current": "-2.56",
"Other Liabilities": "2.11",
"Liabilities, Non-Current": "2.03",
"Selling, General and Administrative Expense": "0.979",
"Expenses": "-111",
"Revenues": "-16.9",
"Net Income": "-130",
"Other Expenses": "-83.4",
"Research and Development": "-48.5",
"Cost of Goods Sold": "0.223",
"Other Revenues": "-16.9",
"ECR before LimitedLiability": "-127",
"Comprehensive Net Income": "-130",
"Economic Capital Ratio": "-134"
},
"2022": {
"Intangible Assets": "-1.73",
"Assets": "-38.8",
"Liabilities": "1.61",
"Stockholders Equity": "-30.3",
"Assets, Current": "-0.488",
"Other Assets": "-2.91",
"Property and Equipment": "-1.12",
"Other Liabilities": "3.87",
"ECR before LimitedLiability": "-85.3",
"Liabilities, Current": "-0.908",
"Liabilities, Non-Current": "-0.619",
"Other Expenses": "-41.7",
"Expenses": "-43.7",
"Revenues": "-1.66",
"Net Income": "-66.4",
"Selling, General and Administrative Expense": "3.22",
"Cost of Goods Sold": "0.651",
"Research and Development": "-1.92",
"Other Revenues": "-1.66",
"Comprehensive Net Income": "-66.2",
"Economic Capital Ratio": "-106"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001157601_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "99,346",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,889",
"Liabilities, Non-Current": "4,650",
"Other Assets": "305",
"Other Compr. Net Income": "-2,223",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "1,024",
"Research and Development": "68,205",
"Selling, General and Administrative Expense": "15,746"
},
"output_variables": {
"Assets": "100,675",
"Liabilities": "35,539",
"Expenses": "83,951",
"Revenues": "0",
"Stockholders Equity": "65,136",
"Net Income": "-83,951",
"Comprehensive Net Income": "-85,062",
"BaseVar": "111,194",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "217%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "485,201",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,444",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-288",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "7,671",
"Other Revenues": "200",
"Property and Equipment": "227",
"Research and Development": "25,389",
"Selling, General and Administrative Expense": "15,293"
},
"output_variables": {
"Assets": "485,428",
"Liabilities": "8,444",
"Expenses": "40,682",
"Revenues": "200",
"Stockholders Equity": "476,984",
"Net Income": "-32,811",
"Comprehensive Net Income": "-32,955",
"BaseVar": "271,356",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "445%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "440,197",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,130",
"Liabilities, Non-Current": "361",
"Other Assets": "675",
"Other Compr. Net Income": "535",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "11,024",
"Other Revenues": "0",
"Property and Equipment": "1,184",
"Research and Development": "72,324",
"Selling, General and Administrative Expense": "22,648"
},
"output_variables": {
"Assets": "442,056",
"Liabilities": "25,491",
"Expenses": "94,972",
"Revenues": "0",
"Stockholders Equity": "416,565",
"Net Income": "-83,948",
"Comprehensive Net Income": "-83,680",
"BaseVar": "287,039",
"ECR before LimitedLiability": "353%",
"Economic Capital Ratio": "405%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "285,163",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "46,557",
"Liabilities, Non-Current": "468",
"Other Assets": "785",
"Other Compr. Net Income": "-254",
"Other Expenses": "184,809",
"Other Liabilities": "0",
"Other Net Income": "4,001",
"Other Revenues": "47",
"Property and Equipment": "1,047",
"Research and Development": "252,184",
"Selling, General and Administrative Expense": "21,887"
},
"output_variables": {
"Assets": "286,995",
"Liabilities": "47,025",
"Expenses": "458,880",
"Revenues": "47",
"Stockholders Equity": "239,970",
"Net Income": "-454,832",
"Comprehensive Net Income": "-454,959",
"BaseVar": "398,601",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "271,684",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "76,838",
"Liabilities, Non-Current": "387",
"Other Assets": "797",
"Other Compr. Net Income": "-122",
"Other Expenses": "207,683",
"Other Liabilities": "0",
"Other Net Income": "-1,026",
"Other Revenues": "216",
"Property and Equipment": "851",
"Research and Development": "212,326",
"Selling, General and Administrative Expense": "36,306"
},
"output_variables": {
"Assets": "273,332",
"Liabilities": "77,225",
"Expenses": "456,316",
"Revenues": "216",
"Stockholders Equity": "196,107",
"Net Income": "-457,126",
"Comprehensive Net Income": "-457,187",
"BaseVar": "404,118",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "361,369",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "115,894",
"Liabilities, Non-Current": "49,289",
"Other Assets": "602",
"Other Compr. Net Income": "68",
"Other Expenses": "256,302",
"Other Liabilities": "0",
"Other Net Income": "2,566",
"Other Revenues": "145",
"Property and Equipment": "601",
"Research and Development": "262,116",
"Selling, General and Administrative Expense": "52,109"
},
"output_variables": {
"Assets": "362,572",
"Liabilities": "165,183",
"Expenses": "570,527",
"Revenues": "145",
"Stockholders Equity": "197,389",
"Net Income": "-567,816",
"Comprehensive Net Income": "-567,782",
"BaseVar": "550,530",
"ECR before LimitedLiability": "-52%",
"Economic Capital Ratio": "138%"
}
}
},
"top_rated": false,
"trend": 23.0,
"value": 1.3908398148799979,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001157601.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001157601.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001157601.svg"
},
{
"company_id": "0000921299",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000921299.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000921299.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000921299.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000921299_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000921299_main_keyfigs.svg",
"name": "Kyntra BIO INC",
"rank": 371,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000921299.svg",
"report_text": "The relative strengths and weaknesses of Kyntra BIO 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 Kyntra BIO INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 2.6% points.The greatest weakness of Kyntra BIO INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 138%, being 106% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000921299_2023_Kyntra_BIO_INC.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-11.1",
"Assets": "1.47",
"Liabilities": "-26.1",
"Stockholders Equity": "-17.2",
"ECR before LimitedLiability": "14.4",
"Other Assets": "-5.92",
"Assets, Current": "21.1",
"Liabilities, Non-Current": "-38.9",
"Liabilities, Current": "2.17",
"Other Liabilities": "9.50",
"Selling, General and Administrative Expense": "8.34",
"Expenses": "12.5",
"Revenues": "6.87",
"Net Income": "21.0",
"Cost of Goods Sold": "3.52",
"Research and Development": "-5.15",
"Other Expenses": "5.73",
"Other Revenues": "6.87",
"Other Net Income": "1.34",
"Comprehensive Net Income": "20.7",
"Economic Capital Ratio": "-5.18"
},
"2021": {
"Assets, Current": "-71.5",
"Assets": "-57.4",
"Liabilities": "-77.0",
"Stockholders Equity": "-124",
"ECR before LimitedLiability": "-95.8",
"Other Assets": "31.4",
"Property and Equipment": "-1.11",
"Intangible Assets": "-18.5",
"Liabilities, Current": "-18.0",
"Other Liabilities": "19.7",
"Liabilities, Non-Current": "-79.7",
"Selling, General and Administrative Expense": "9.45",
"Expenses": "0.944",
"Revenues": "15.2",
"Net Income": "16.8",
"Other Expenses": "8.60",
"Research and Development": "-19.0",
"Cost of Goods Sold": "2.57",
"Other Revenues": "15.2",
"Comprehensive Net Income": "16.8",
"Economic Capital Ratio": "-103"
},
"2022": {
"Intangible Assets": "-1.76",
"Assets": "-16.9",
"Liabilities": "-72.3",
"Stockholders Equity": "-109",
"Assets, Current": "-2.65",
"Other Assets": "0.349",
"Property and Equipment": "-0.339",
"Other Liabilities": "0.326",
"Liabilities, Current": "-2.45",
"Liabilities, Non-Current": "-30.9",
"Other Expenses": "0.928",
"Expenses": "1.89",
"Revenues": "0.499",
"Net Income": "2.58",
"Selling, General and Administrative Expense": "1.49",
"Cost of Goods Sold": "0.156",
"Research and Development": "-0.653",
"Other Revenues": "0.499",
"ECR before LimitedLiability": "-85.9",
"Comprehensive Net Income": "2.59",
"Economic Capital Ratio": "-106"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000921299_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "755,110",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "163,187",
"Liabilities, Non-Current": "178,116",
"Other Assets": "38,083",
"Other Compr. Net Income": "-3,752",
"Other Expenses": "9,229",
"Other Liabilities": "44,088",
"Other Net Income": "2,949",
"Other Revenues": "176,319",
"Property and Equipment": "33,647",
"Research and Development": "252,924",
"Selling, General and Administrative Expense": "106,406"
},
"output_variables": {
"Assets": "826,840",
"Liabilities": "385,391",
"Expenses": "368,559",
"Revenues": "176,319",
"Stockholders Equity": "441,449",
"Net Income": "-189,291",
"Comprehensive Net Income": "-191,167",
"BaseVar": "881,905",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "474,059",
"Cost of Goods Sold": "12,871",
"Intangible Assets": "0",
"Liabilities, Current": "225,497",
"Liabilities, Non-Current": "301,595",
"Other Assets": "271,485",
"Other Compr. Net Income": "336",
"Other Expenses": "347",
"Other Liabilities": "17,616",
"Other Net Income": "-1,146",
"Other Revenues": "235,309",
"Property and Equipment": "28,277",
"Research and Development": "387,043",
"Selling, General and Administrative Expense": "123,925"
},
"output_variables": {
"Assets": "773,821",
"Liabilities": "544,708",
"Expenses": "524,186",
"Revenues": "235,309",
"Stockholders Equity": "229,113",
"Net Income": "-290,023",
"Comprehensive Net Income": "-289,855",
"BaseVar": "1,039,753",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "172%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "492,826",
"Cost of Goods Sold": "20,280",
"Intangible Assets": "0",
"Liabilities, Current": "273,562",
"Liabilities, Non-Current": "271,755",
"Other Assets": "96,656",
"Other Compr. Net Income": "-1,557",
"Other Expenses": "358",
"Other Liabilities": "66,250",
"Other Net Income": "7,729",
"Other Revenues": "140,734",
"Property and Equipment": "20,605",
"Research and Development": "296,791",
"Selling, General and Administrative Expense": "124,688"
},
"output_variables": {
"Assets": "610,087",
"Liabilities": "611,567",
"Expenses": "442,117",
"Revenues": "140,734",
"Stockholders Equity": "-1,480",
"Net Income": "-293,654",
"Comprehensive Net Income": "-294,432",
"BaseVar": "906,896",
"ECR before LimitedLiability": "-49%",
"Economic Capital Ratio": "138%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 1.3839317123793118,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000921299.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000921299.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000921299.svg"
},
{
"company_id": "0001828522",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001828522.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001828522.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001828522.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001828522_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001828522_main_keyfigs.svg",
"name": "Effector Therapeutics Inc",
"rank": 372,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001828522.svg",
"report_text": "The relative strengths and weaknesses of Effector Therapeutics 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 Effector Therapeutics Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 5.2% points.The greatest weakness of Effector Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 120% points.
The company's Economic Capital Ratio, given in the ranking table, is 138%, being 107% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001828522_2023_Effector_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-34.4",
"Assets": "-59.1",
"Liabilities": "-46.3",
"Stockholders Equity": "-137",
"ECR before LimitedLiability": "-23.5",
"Other Assets": "-19.0",
"Property and Equipment": "-6.67",
"Intangible Assets": "-14.4",
"Liabilities, Current": "45.9",
"Other Liabilities": "-153",
"Liabilities, Non-Current": "28.6",
"Selling, General and Administrative Expense": "4.19",
"Expenses": "18.8",
"Revenues": "-15.4",
"Net Income": "94.7",
"Other Expenses": "8.59",
"Cost of Goods Sold": "4.37",
"Other Revenues": "-15.4",
"Comprehensive Net Income": "94.6",
"Other Net Income": "91.4",
"Economic Capital Ratio": "-31.1"
},
"2022": {
"Intangible Assets": "-2.29",
"Assets": "-59.0",
"Liabilities": "-10.0",
"Stockholders Equity": "-120",
"Assets, Current": "-9.72",
"Other Assets": "-2.73",
"Property and Equipment": "-1.26",
"Other Liabilities": "4.03",
"ECR before LimitedLiability": "-86.3",
"Liabilities, Current": "-91.0",
"Liabilities, Non-Current": "3.52",
"Other Expenses": "1.30",
"Expenses": "-1.87",
"Revenues": "-1.12",
"Comprehensive Net Income": "0.498",
"Selling, General and Administrative Expense": "-0.503",
"Cost of Goods Sold": "0.743",
"Research and Development": "-2.58",
"Other Revenues": "-1.12",
"Other Net Income": "5.24",
"Economic Capital Ratio": "-107"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001828522_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "52,896",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,978",
"Liabilities, Non-Current": "126",
"Other Assets": "1,069",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "32,668",
"Other Net Income": "47,695",
"Other Revenues": "1,430",
"Property and Equipment": "91",
"Research and Development": "19,956",
"Selling, General and Administrative Expense": "13,371"
},
"output_variables": {
"Assets": "54,056",
"Liabilities": "36,772",
"Expenses": "33,327",
"Revenues": "1,430",
"Stockholders Equity": "17,284",
"Net Income": "15,798",
"Comprehensive Net Income": "15,798",
"BaseVar": "86,640",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "244%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "28,014",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,075",
"Liabilities, Non-Current": "60",
"Other Assets": "822",
"Other Compr. Net Income": "-18",
"Other Expenses": "0",
"Other Liabilities": "46",
"Other Net Income": "9,738",
"Other Revenues": "3,553",
"Property and Equipment": "241",
"Research and Development": "23,313",
"Selling, General and Administrative Expense": "12,643"
},
"output_variables": {
"Assets": "29,077",
"Liabilities": "25,181",
"Expenses": "35,956",
"Revenues": "3,553",
"Stockholders Equity": "3,896",
"Net Income": "-22,665",
"Comprehensive Net Income": "-22,674",
"BaseVar": "51,762",
"ECR before LimitedLiability": "-52%",
"Economic Capital Ratio": "138%"
}
}
},
"top_rated": false,
"trend": -76.0,
"value": 1.3799777256679406,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001828522.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001828522.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001828522.svg"
},
{
"company_id": "0001822791",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001822791.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001822791.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001822791_main_keyfigs.svg",
"name": "Clene Inc",
"rank": 373,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001822791.svg",
"report_text": "The relative strengths and weaknesses of Clene 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 Clene Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 8.1% points.The greatest weakness of Clene Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 120% points.
The company's Economic Capital Ratio, given in the ranking table, is 138%, being 107% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001822791_2023_Clene_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-2.26",
"Assets": "-49.5",
"Liabilities": "-28.0",
"Stockholders Equity": "-120",
"Assets, Current": "-51.9",
"Other Assets": "8.12",
"Property and Equipment": "-1.40",
"Other Liabilities": "-32.8",
"ECR before LimitedLiability": "-86.5",
"Liabilities, Current": "0.345",
"Liabilities, Non-Current": "0.0698",
"Other Expenses": "1.24",
"Expenses": "-0.900",
"Revenues": "-2.03",
"Net Income": "1.62",
"Cost of Goods Sold": "0.701",
"Research and Development": "-2.18",
"Other Revenues": "-2.03",
"Comprehensive Net Income": "1.64",
"Other Net Income": "6.73",
"Economic Capital Ratio": "-107"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001822791_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "29,195",
"Cost of Goods Sold": "26",
"Intangible Assets": "0",
"Liabilities, Current": "13,857",
"Liabilities, Non-Current": "5,557",
"Other Assets": "15,298",
"Other Compr. Net Income": "-30",
"Other Expenses": "0",
"Other Liabilities": "21,842",
"Other Net Income": "18,491",
"Other Revenues": "473",
"Property and Equipment": "0",
"Research and Development": "31,920",
"Selling, General and Administrative Expense": "16,936"
},
"output_variables": {
"Assets": "44,493",
"Liabilities": "41,256",
"Expenses": "48,882",
"Revenues": "473",
"Stockholders Equity": "3,237",
"Net Income": "-29,918",
"Comprehensive Net Income": "-29,933",
"BaseVar": "76,812",
"ECR before LimitedLiability": "-53%",
"Economic Capital Ratio": "138%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.378712986403771,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001822791.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001822791.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001822791.svg"
},
{
"company_id": "0001503802",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001503802.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001503802.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001503802.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001503802_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001503802_main_keyfigs.svg",
"name": "Karyopharm Therapeutics Inc",
"rank": 374,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001503802.svg",
"report_text": "The relative strengths and weaknesses of Karyopharm Therapeutics 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 Karyopharm Therapeutics Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 4.7% points.The greatest weakness of Karyopharm Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 127% points.
The company's Economic Capital Ratio, given in the ranking table, is 138%, being 107% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001503802_2023_Karyopharm_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-1.63",
"Assets": "41.3",
"Liabilities": "90.0",
"Stockholders Equity": "212",
"ECR before LimitedLiability": "207",
"Intangible Assets": "-2.07",
"Property and Equipment": "-1.16",
"Assets, Current": "65.2",
"Liabilities, Non-Current": "13.7",
"Liabilities, Current": "52.8",
"Other Liabilities": "35.9",
"Selling, General and Administrative Expense": "14.0",
"Expenses": "19.6",
"Revenues": "-17.2",
"Net Income": "4.11",
"Other Expenses": "9.58",
"Research and Development": "-6.13",
"Cost of Goods Sold": "2.22",
"Other Revenues": "-17.2",
"Comprehensive Net Income": "3.92",
"Economic Capital Ratio": "179"
},
"2014": {
"Assets": "46.1",
"Liabilities": "65.7",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "162",
"Property and Equipment": "-1.13",
"Assets, Current": "63.7",
"Intangible Assets": "-4.34",
"Other Liabilities": "27.1",
"Liabilities, Current": "32.5",
"Liabilities, Non-Current": "12.7",
"Selling, General and Administrative Expense": "10.4",
"Expenses": "7.23",
"Revenues": "-15.0",
"Net Income": "-6.12",
"Cost of Goods Sold": "1.71",
"Other Expenses": "9.11",
"Research and Development": "-14.2",
"Other Revenues": "-15.0",
"Other Net Income": "1.52",
"Comprehensive Net Income": "-5.96",
"Economic Capital Ratio": "129"
},
"2015": {
"Property and Equipment": "-1.93",
"Assets": "36.0",
"Liabilities": "68.1",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "105",
"Other Assets": "11.6",
"Intangible Assets": "-7.58",
"Assets, Current": "35.3",
"Other Liabilities": "27.7",
"Liabilities, Non-Current": "14.7",
"Liabilities, Current": "31.5",
"Other Expenses": "10.4",
"Expenses": "-11.2",
"Revenues": "-15.5",
"Net Income": "-26.5",
"Cost of Goods Sold": "1.64",
"Selling, General and Administrative Expense": "7.91",
"Research and Development": "-31.5",
"Other Revenues": "-15.5",
"Comprehensive Net Income": "-26.5",
"Economic Capital Ratio": "85.7"
},
"2017": {
"Other Assets": "15.4",
"Assets": "23.5",
"Liabilities": "20.6",
"Stockholders Equity": "49.0",
"ECR before LimitedLiability": "22.9",
"Intangible Assets": "-16.2",
"Assets, Current": "37.0",
"Property and Equipment": "-5.91",
"Liabilities, Current": "-29.4",
"Other Liabilities": "30.0",
"Liabilities, Non-Current": "18.1",
"Selling, General and Administrative Expense": "9.22",
"Expenses": "-16.0",
"Revenues": "-16.9",
"Net Income": "-30.6",
"Research and Development": "-36.3",
"Other Expenses": "9.80",
"Cost of Goods Sold": "2.74",
"Other Revenues": "-16.9",
"Comprehensive Net Income": "-30.8",
"Economic Capital Ratio": "3.39"
},
"2018": {
"Assets, Current": "70.9",
"Assets": "11.2",
"Liabilities": "-32.5",
"Stockholders Equity": "-12.6",
"ECR before LimitedLiability": "-10.9",
"Other Assets": "-13.2",
"Intangible Assets": "-18.6",
"Property and Equipment": "-6.99",
"Liabilities, Current": "16.1",
"Other Liabilities": "-75.0",
"Liabilities, Non-Current": "21.1",
"Research and Development": "-19.3",
"Expenses": "3.27",
"Revenues": "-7.74",
"Net Income": "-4.38",
"Cost of Goods Sold": "4.34",
"Other Expenses": "8.28",
"Selling, General and Administrative Expense": "10.8",
"Other Revenues": "-7.74",
"Comprehensive Net Income": "-4.53",
"Economic Capital Ratio": "-28.6"
},
"2019": {
"Other Assets": "-1.05",
"Assets": "-6.60",
"Liabilities": "-57.2",
"Stockholders Equity": "-80.9",
"Property and Equipment": "-0.763",
"Assets, Current": "2.08",
"Intangible Assets": "-1.24",
"Liabilities, Current": "2.22",
"Other Liabilities": "-112",
"Liabilities, Non-Current": "1.38",
"Other Expenses": "0.938",
"Expenses": "0.530",
"Revenues": "-0.536",
"Net Income": "-0.367",
"Cost of Goods Sold": "0.458",
"Selling, General and Administrative Expense": "-0.446",
"Other Revenues": "-0.536",
"ECR before LimitedLiability": "-71.1",
"Comprehensive Net Income": "-0.397",
"Other Net Income": "-0.260",
"Economic Capital Ratio": "-98.2"
},
"2020": {
"Intangible Assets": "-0.988",
"Assets": "-60.9",
"Liabilities": "-41.9",
"Stockholders Equity": "-126",
"Other Assets": "-0.254",
"Property and Equipment": "-0.635",
"Assets, Current": "-33.6",
"Liabilities, Non-Current": "1.69",
"Liabilities, Current": "2.13",
"Other Liabilities": "-101",
"Selling, General and Administrative Expense": "-0.565",
"Expenses": "-0.375",
"Revenues": "1.15",
"Comprehensive Net Income": "0.0606",
"Cost of Goods Sold": "0.403",
"Research and Development": "-0.615",
"Other Expenses": "0.753",
"Other Revenues": "1.15",
"ECR before LimitedLiability": "-96.7",
"Other Net Income": "-0.405",
"Economic Capital Ratio": "-116"
},
"2021": {
"Assets, Current": "-43.8",
"Assets": "-77.1",
"Liabilities": "-52.6",
"Stockholders Equity": "-189",
"ECR before LimitedLiability": "-135",
"Other Assets": "-4.11",
"Property and Equipment": "-2.21",
"Intangible Assets": "-4.59",
"Liabilities, Current": "2.69",
"Other Liabilities": "-112",
"Liabilities, Non-Current": "3.55",
"Other Revenues": "8.37",
"Revenues": "8.37",
"Net Income": "7.27",
"Research and Development": "-0.684",
"Comprehensive Net Income": "7.24",
"Other Net Income": "-1.14",
"Cost of Goods Sold": "1.01",
"Other Expenses": "1.80",
"Selling, General and Administrative Expense": "-1.57",
"Economic Capital Ratio": "-142"
},
"2022": {
"Intangible Assets": "-2.24",
"Assets": "-40.2",
"Liabilities": "-55.3",
"Stockholders Equity": "-127",
"Assets, Current": "-3.14",
"Other Assets": "-2.83",
"Property and Equipment": "-1.29",
"Other Liabilities": "-126",
"Liabilities, Current": "3.45",
"Liabilities, Non-Current": "2.70",
"Other Expenses": "0.961",
"Expenses": "2.20",
"Revenues": "3.18",
"Net Income": "4.71",
"Cost of Goods Sold": "0.672",
"Research and Development": "0.819",
"Other Revenues": "3.18",
"ECR before LimitedLiability": "-86.7",
"Comprehensive Net Income": "4.72",
"Other Net Income": "-0.820",
"Economic Capital Ratio": "-107"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001503802_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "157,956",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,292",
"Liabilities, Non-Current": "0",
"Other Assets": "30",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "387",
"Property and Equipment": "240",
"Research and Development": "28,452",
"Selling, General and Administrative Expense": "5,885"
},
"output_variables": {
"Assets": "158,226",
"Liabilities": "3,292",
"Expenses": "34,337",
"Revenues": "387",
"Stockholders Equity": "154,934",
"Net Income": "-33,950",
"Comprehensive Net Income": "-33,950",
"BaseVar": "98,121",
"ECR before LimitedLiability": "376%",
"Economic Capital Ratio": "422%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "207,751",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,301",
"Liabilities, Non-Current": "0",
"Other Assets": "9,832",
"Other Compr. Net Income": "40",
"Other Expenses": "0",
"Other Liabilities": "1,242",
"Other Net Income": "0",
"Other Revenues": "229",
"Property and Equipment": "2,754",
"Research and Development": "60,127",
"Selling, General and Administrative Expense": "15,948"
},
"output_variables": {
"Assets": "220,337",
"Liabilities": "13,543",
"Expenses": "76,075",
"Revenues": "229",
"Stockholders Equity": "206,794",
"Net Income": "-75,846",
"Comprehensive Net Income": "-75,826",
"BaseVar": "155,112",
"ECR before LimitedLiability": "321%",
"Economic Capital Ratio": "383%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "177,600",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,132",
"Liabilities, Non-Current": "0",
"Other Assets": "34,360",
"Other Compr. Net Income": "-253",
"Other Expenses": "0",
"Other Liabilities": "1,946",
"Other Net Income": "895",
"Other Revenues": "250",
"Property and Equipment": "3,483",
"Research and Development": "97,744",
"Selling, General and Administrative Expense": "21,582"
},
"output_variables": {
"Assets": "215,443",
"Liabilities": "17,078",
"Expenses": "119,326",
"Revenues": "250",
"Stockholders Equity": "198,365",
"Net Income": "-118,181",
"Comprehensive Net Income": "-118,308",
"BaseVar": "176,622",
"ECR before LimitedLiability": "270%",
"Economic Capital Ratio": "349%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "148,423",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "49,467",
"Liabilities, Non-Current": "0",
"Other Assets": "29,686",
"Other Compr. Net Income": "20",
"Other Expenses": "63",
"Other Liabilities": "1,363",
"Other Net Income": "3,222",
"Other Revenues": "68",
"Property and Equipment": "2,185",
"Research and Development": "122,829",
"Selling, General and Administrative Expense": "31,074"
},
"output_variables": {
"Assets": "180,294",
"Liabilities": "50,830",
"Expenses": "153,966",
"Revenues": "68",
"Stockholders Equity": "129,464",
"Net Income": "-150,676",
"Comprehensive Net Income": "-150,666",
"BaseVar": "194,200",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "241%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "334,612",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "46,904",
"Liabilities, Non-Current": "0",
"Other Assets": "2,717",
"Other Compr. Net Income": "-13",
"Other Expenses": "41",
"Other Liabilities": "111,118",
"Other Net Income": "2,250",
"Other Revenues": "245",
"Property and Equipment": "3,863",
"Research and Development": "300,435",
"Selling, General and Administrative Expense": "167,817"
},
"output_variables": {
"Assets": "341,192",
"Liabilities": "158,022",
"Expenses": "468,293",
"Revenues": "245",
"Stockholders Equity": "183,170",
"Net Income": "-465,798",
"Comprehensive Net Income": "-465,805",
"BaseVar": "485,007",
"ECR before LimitedLiability": "-27%",
"Economic Capital Ratio": "140%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "278,570",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "46,350",
"Liabilities, Non-Current": "13,202",
"Other Assets": "13,347",
"Other Compr. Net Income": "153",
"Other Expenses": "46",
"Other Liabilities": "185,637",
"Other Net Income": "-68,854",
"Other Revenues": "46,299",
"Property and Equipment": "3,046",
"Research and Development": "118,968",
"Selling, General and Administrative Expense": "388,104"
},
"output_variables": {
"Assets": "294,963",
"Liabilities": "245,189",
"Expenses": "507,118",
"Revenues": "46,299",
"Stockholders Equity": "49,774",
"Net Income": "-529,673",
"Comprehensive Net Income": "-529,597",
"BaseVar": "581,288",
"ECR before LimitedLiability": "-156%",
"Economic Capital Ratio": "116%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "276,531",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "60,203",
"Liabilities, Non-Current": "11,285",
"Other Assets": "34,300",
"Other Compr. Net Income": "593",
"Other Expenses": "3,172",
"Other Liabilities": "191,016",
"Other Net Income": "-93,199",
"Other Revenues": "434,597",
"Property and Equipment": "2,219",
"Research and Development": "148,725",
"Selling, General and Administrative Expense": "166,200"
},
"output_variables": {
"Assets": "313,050",
"Liabilities": "262,504",
"Expenses": "318,098",
"Revenues": "434,597",
"Stockholders Equity": "50,546",
"Net Income": "23,300",
"Comprehensive Net Income": "23,596",
"BaseVar": "711,021",
"ECR before LimitedLiability": "46%",
"Economic Capital Ratio": "185%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "275,606",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "73,718",
"Liabilities, Non-Current": "8,969",
"Other Assets": "28,057",
"Other Compr. Net Income": "163",
"Other Expenses": "3,909",
"Other Liabilities": "302,291",
"Other Net Income": "-27,444",
"Other Revenues": "717,853",
"Property and Equipment": "1,642",
"Research and Development": "160,471",
"Selling, General and Administrative Expense": "178,417"
},
"output_variables": {
"Assets": "305,305",
"Liabilities": "384,978",
"Expenses": "342,797",
"Revenues": "717,853",
"Stockholders Equity": "-79,673",
"Net Income": "347,612",
"Comprehensive Net Income": "347,694",
"BaseVar": "889,270",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "189%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "350,162",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "65,908",
"Liabilities, Non-Current": "6,097",
"Other Assets": "6,871",
"Other Compr. Net Income": "-910",
"Other Expenses": "7,055",
"Other Liabilities": "302,823",
"Other Net Income": "-19,181",
"Other Revenues": "147,270",
"Property and Equipment": "1,139",
"Research and Development": "149,264",
"Selling, General and Administrative Expense": "148,101"
},
"output_variables": {
"Assets": "358,172",
"Liabilities": "374,828",
"Expenses": "304,420",
"Revenues": "147,270",
"Stockholders Equity": "-16,656",
"Net Income": "-176,330",
"Comprehensive Net Income": "-176,786",
"BaseVar": "602,391",
"ECR before LimitedLiability": "-58%",
"Economic Capital Ratio": "137%"
}
}
},
"top_rated": false,
"trend": 50.0,
"value": 1.376604398344813,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001503802.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001503802.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001503802.svg"
},
{
"company_id": "0001479290",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001479290.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001479290.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001479290.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001479290_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001479290_main_keyfigs.svg",
"name": "Revance Therapeutics Inc",
"rank": 375,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001479290.svg",
"report_text": "The relative strengths and weaknesses of Revance Therapeutics 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 Revance Therapeutics Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 4.3% points.The greatest weakness of Revance Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 105% points.
The company's Economic Capital Ratio, given in the ranking table, is 137%, being 107% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001479290_2023_Revance_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-3.81",
"Assets": "46.8",
"Liabilities": "57.0",
"Stockholders Equity": "147",
"ECR before LimitedLiability": "154",
"Property and Equipment": "6.07",
"Assets, Current": "55.1",
"Intangible Assets": "-4.74",
"Other Liabilities": "16.2",
"Liabilities, Current": "33.1",
"Liabilities, Non-Current": "12.3",
"Selling, General and Administrative Expense": "7.13",
"Expenses": "8.73",
"Revenues": "-14.7",
"Net Income": "-3.05",
"Cost of Goods Sold": "1.69",
"Research and Development": "-0.829",
"Other Revenues": "-14.7",
"Other Net Income": "2.77",
"Comprehensive Net Income": "-2.90",
"Economic Capital Ratio": "120"
},
"2015": {
"Property and Equipment": "3.18",
"Assets": "44.4",
"Liabilities": "55.3",
"Stockholders Equity": "147",
"ECR before LimitedLiability": "139",
"Other Assets": "-2.71",
"Intangible Assets": "-4.54",
"Assets, Current": "56.4",
"Other Liabilities": "11.8",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "34.4",
"Other Expenses": "8.27",
"Expenses": "14.2",
"Revenues": "-13.2",
"Net Income": "1.07",
"Cost of Goods Sold": "1.40",
"Selling, General and Administrative Expense": "5.64",
"Research and Development": "-1.05",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "1.13",
"Economic Capital Ratio": "120"
},
"2016": {
"Other Assets": "-4.83",
"Assets": "50.0",
"Liabilities": "43.8",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "117",
"Assets, Current": "78.2",
"Property and Equipment": "1.49",
"Intangible Assets": "-7.30",
"Other Liabilities": "12.2",
"Liabilities, Non-Current": "15.2",
"Liabilities, Current": "18.9",
"Research and Development": "-3.27",
"Expenses": "4.77",
"Revenues": "-13.3",
"Net Income": "-8.20",
"Selling, General and Administrative Expense": "2.59",
"Other Expenses": "3.83",
"Cost of Goods Sold": "1.61",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "-8.21",
"Economic Capital Ratio": "94.9"
},
"2017": {
"Other Assets": "-4.94",
"Assets": "45.6",
"Liabilities": "63.1",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "129",
"Intangible Assets": "-6.36",
"Assets, Current": "78.6",
"Property and Equipment": "-0.311",
"Liabilities, Current": "28.2",
"Other Liabilities": "23.0",
"Liabilities, Non-Current": "17.6",
"Selling, General and Administrative Expense": "4.11",
"Expenses": "3.37",
"Revenues": "-13.4",
"Net Income": "-10.1",
"Research and Development": "-9.11",
"Other Expenses": "6.18",
"Cost of Goods Sold": "2.13",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-10.2",
"Economic Capital Ratio": "109"
},
"2018": {
"Assets, Current": "61.0",
"Assets": "22.5",
"Liabilities": "-6.96",
"Stockholders Equity": "22.3",
"ECR before LimitedLiability": "9.17",
"Other Assets": "-10.2",
"Intangible Assets": "-16.6",
"Property and Equipment": "3.31",
"Liabilities, Current": "12.6",
"Other Liabilities": "17.1",
"Liabilities, Non-Current": "-38.6",
"Research and Development": "-14.6",
"Expenses": "-5.84",
"Revenues": "-14.8",
"Net Income": "-19.3",
"Cost of Goods Sold": "4.17",
"Other Expenses": "6.40",
"Selling, General and Administrative Expense": "-1.47",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-19.4",
"Economic Capital Ratio": "-8.50"
},
"2019": {
"Assets": "46.4",
"Liabilities": "-5.40",
"Stockholders Equity": "54.0",
"ECR before LimitedLiability": "54.1",
"Property and Equipment": "0.611",
"Assets, Current": "66.3",
"Intangible Assets": "-11.2",
"Liabilities, Current": "16.7",
"Other Liabilities": "21.2",
"Liabilities, Non-Current": "-47.1",
"Other Expenses": "7.69",
"Expenses": "7.55",
"Revenues": "-14.8",
"Net Income": "-5.79",
"Cost of Goods Sold": "3.68",
"Selling, General and Administrative Expense": "1.51",
"Research and Development": "-5.28",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-6.12",
"Other Net Income": "1.71",
"Economic Capital Ratio": "26.9"
},
"2020": {
"Intangible Assets": "54.1",
"Assets": "21.2",
"Liabilities": "-41.7",
"Stockholders Equity": "-7.68",
"ECR before LimitedLiability": "-6.44",
"Other Assets": "-5.05",
"Property and Equipment": "-1.65",
"Assets, Current": "-15.1",
"Liabilities, Non-Current": "-19.7",
"Liabilities, Current": "28.0",
"Other Liabilities": "-52.2",
"Selling, General and Administrative Expense": "-2.32",
"Expenses": "10.0",
"Revenues": "-11.7",
"Comprehensive Net Income": "-0.544",
"Cost of Goods Sold": "3.33",
"Research and Development": "5.98",
"Other Expenses": "2.99",
"Other Revenues": "-11.7",
"Other Net Income": "1.46",
"Economic Capital Ratio": "-26.0"
},
"2021": {
"Assets, Current": "-79.0",
"Assets": "-43.2",
"Liabilities": "-91.4",
"Stockholders Equity": "-132",
"Other Assets": "-0.383",
"Property and Equipment": "0.0716",
"Intangible Assets": "12.5",
"Liabilities, Current": "1.62",
"Other Liabilities": "-85.4",
"Liabilities, Non-Current": "-1.23",
"Selling, General and Administrative Expense": "-0.607",
"Expenses": "0.0801",
"Revenues": "-0.131",
"Comprehensive Net Income": "-0.0200",
"Other Expenses": "-0.0227",
"Research and Development": "0.795",
"Cost of Goods Sold": "0.277",
"Other Revenues": "-0.131",
"ECR before LimitedLiability": "-127",
"Other Net Income": "0.0430",
"Economic Capital Ratio": "-135"
},
"2022": {
"Intangible Assets": "3.41",
"Assets": "-18.0",
"Liabilities": "-54.5",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-86.9",
"Assets, Current": "-29.2",
"Other Assets": "-0.326",
"Property and Equipment": "-0.321",
"Other Liabilities": "-76.2",
"Liabilities, Current": "4.33",
"Liabilities, Non-Current": "-1.80",
"Other Expenses": "-2.14",
"Expenses": "0.759",
"Revenues": "0.475",
"Net Income": "1.21",
"Selling, General and Administrative Expense": "-0.585",
"Cost of Goods Sold": "0.646",
"Research and Development": "4.00",
"Other Revenues": "0.475",
"Comprehensive Net Income": "1.23",
"Economic Capital Ratio": "-107"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001479290_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "172,731",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,236",
"Liabilities, Non-Current": "0",
"Other Assets": "464",
"Other Compr. Net Income": "0",
"Other Expenses": "12,823",
"Other Liabilities": "5,864",
"Other Net Income": "1,956",
"Other Revenues": "383",
"Property and Equipment": "19,274",
"Research and Development": "33,390",
"Selling, General and Administrative Expense": "19,043"
},
"output_variables": {
"Assets": "192,469",
"Liabilities": "16,100",
"Expenses": "65,256",
"Revenues": "383",
"Stockholders Equity": "176,369",
"Net Income": "-62,917",
"Comprehensive Net Income": "-62,917",
"BaseVar": "138,082",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "374%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "253,963",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,037",
"Liabilities, Non-Current": "0",
"Other Assets": "2,151",
"Other Compr. Net Income": "-40",
"Other Expenses": "1,190",
"Other Liabilities": "10,533",
"Other Net Income": "31",
"Other Revenues": "300",
"Property and Equipment": "19,708",
"Research and Development": "47,529",
"Selling, General and Administrative Expense": "25,088"
},
"output_variables": {
"Assets": "275,822",
"Liabilities": "22,570",
"Expenses": "73,807",
"Revenues": "300",
"Stockholders Equity": "253,252",
"Net Income": "-73,476",
"Comprehensive Net Income": "-73,496",
"BaseVar": "186,285",
"ECR before LimitedLiability": "321%",
"Economic Capital Ratio": "383%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "192,695",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,647",
"Liabilities, Non-Current": "100",
"Other Assets": "1,080",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "10,141",
"Other Liabilities": "7,542",
"Other Net Income": "27",
"Other Revenues": "300",
"Property and Equipment": "10,585",
"Research and Development": "50,381",
"Selling, General and Administrative Expense": "29,075"
},
"output_variables": {
"Assets": "204,360",
"Liabilities": "27,289",
"Expenses": "89,597",
"Revenues": "300",
"Stockholders Equity": "177,071",
"Net Income": "-89,270",
"Comprehensive Net Income": "-89,272",
"BaseVar": "160,789",
"ECR before LimitedLiability": "256%",
"Economic Capital Ratio": "340%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "285,211",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,902",
"Liabilities, Non-Current": "0",
"Other Assets": "1,238",
"Other Compr. Net Income": "52",
"Other Expenses": "7,616",
"Other Liabilities": "5,952",
"Other Net Income": "202",
"Other Revenues": "269",
"Property and Equipment": "9,250",
"Research and Development": "104,620",
"Selling, General and Administrative Expense": "43,238"
},
"output_variables": {
"Assets": "295,699",
"Liabilities": "26,854",
"Expenses": "155,474",
"Revenues": "269",
"Stockholders Equity": "268,845",
"Net Income": "-155,003",
"Comprehensive Net Income": "-154,977",
"BaseVar": "239,275",
"ECR before LimitedLiability": "267%",
"Economic Capital Ratio": "347%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "207,922",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,970",
"Liabilities, Non-Current": "42,684",
"Other Assets": "3,977",
"Other Compr. Net Income": "8.2",
"Other Expenses": "3,218",
"Other Liabilities": "6,072",
"Other Net Income": "2,304",
"Other Revenues": "531",
"Property and Equipment": "14,449",
"Research and Development": "101,627",
"Selling, General and Administrative Expense": "79,892"
},
"output_variables": {
"Assets": "226,348",
"Liabilities": "80,726",
"Expenses": "184,737",
"Revenues": "531",
"Stockholders Equity": "145,622",
"Net Income": "-181,901",
"Comprehensive Net Income": "-181,897",
"BaseVar": "247,327",
"ECR before LimitedLiability": "88%",
"Economic Capital Ratio": "221%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "296,602",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "40,979",
"Liabilities, Non-Current": "73,818",
"Other Assets": "28,930",
"Other Compr. Net Income": "5.4",
"Other Expenses": "1,549",
"Other Liabilities": "0",
"Other Net Income": "5,381",
"Other Revenues": "3,343",
"Property and Equipment": "14,755",
"Research and Development": "111,476",
"Selling, General and Administrative Expense": "72,792"
},
"output_variables": {
"Assets": "340,287",
"Liabilities": "114,797",
"Expenses": "185,817",
"Revenues": "3,343",
"Stockholders Equity": "225,490",
"Net Income": "-177,093",
"Comprehensive Net Income": "-177,090",
"BaseVar": "324,815",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "259%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "450,003",
"Cost of Goods Sold": "0",
"Intangible Assets": "218,307",
"Liabilities, Current": "60,964",
"Liabilities, Non-Current": "104,440",
"Other Assets": "34,411",
"Other Compr. Net Income": "1.2",
"Other Expenses": "6,775",
"Other Liabilities": "180,526",
"Other Net Income": "3,626",
"Other Revenues": "433",
"Property and Equipment": "17,499",
"Research and Development": "151,038",
"Selling, General and Administrative Expense": "599,185"
},
"output_variables": {
"Assets": "720,220",
"Liabilities": "345,930",
"Expenses": "756,998",
"Revenues": "433",
"Stockholders Equity": "374,290",
"Net Income": "-752,938",
"Comprehensive Net Income": "-752,938",
"BaseVar": "913,604",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "153%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "246,117",
"Cost of Goods Sold": "0",
"Intangible Assets": "202,298",
"Liabilities, Current": "67,289",
"Liabilities, Non-Current": "114,768",
"Other Assets": "58,087",
"Other Compr. Net Income": "-14",
"Other Expenses": "45,792",
"Other Liabilities": "280,635",
"Other Net Income": "-1,681",
"Other Revenues": "389,897",
"Property and Equipment": "24,661",
"Research and Development": "110,725",
"Selling, General and Administrative Expense": "265,349"
},
"output_variables": {
"Assets": "531,163",
"Liabilities": "462,692",
"Expenses": "421,866",
"Revenues": "389,897",
"Stockholders Equity": "68,471",
"Net Income": "-33,651",
"Comprehensive Net Income": "-33,658",
"BaseVar": "903,657",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "164%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "374,727",
"Cost of Goods Sold": "0",
"Intangible Assets": "104,179",
"Liabilities, Current": "75,682",
"Liabilities, Non-Current": "114,244",
"Other Assets": "80,855",
"Other Compr. Net Income": "-436",
"Other Expenses": "778,417",
"Other Liabilities": "379,374",
"Other Net Income": "2,230",
"Other Revenues": "404,924",
"Property and Equipment": "22,139",
"Research and Development": "91,255",
"Selling, General and Administrative Expense": "257,774"
},
"output_variables": {
"Assets": "581,900",
"Liabilities": "569,300",
"Expenses": "1,127,446",
"Revenues": "404,924",
"Stockholders Equity": "12,600",
"Net Income": "-720,292",
"Comprehensive Net Income": "-720,510",
"BaseVar": "1,343,118",
"ECR before LimitedLiability": "-120%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": false,
"trend": 23.0,
"value": 1.3740584689096955,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001479290.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001479290.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001479290.svg"
},
{
"company_id": "0001061983",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001061983.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001061983.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001061983.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001061983_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001061983_main_keyfigs.svg",
"name": "Cytokinetics INC",
"rank": 376,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001061983.svg",
"report_text": "The relative strengths and weaknesses of Cytokinetics 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 Cytokinetics INC compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 5.0% points.The greatest weakness of Cytokinetics INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 122% points.
The company's Economic Capital Ratio, given in the ranking table, is 137%, being 108% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001061983_2023_Cytokinetics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-10.9",
"Assets": "-271",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "-158",
"Intangible Assets": "-25.1",
"Property and Equipment": "-5.43",
"Assets, Current": "-178",
"Other Liabilities": "-0.729",
"Liabilities": "-5.94",
"Liabilities, Non-Current": "-0.140",
"Liabilities, Current": "-2.51",
"Research and Development": "-234",
"Expenses": "-223",
"Net Income": "-90.8",
"Other Expenses": "0.0161",
"Selling, General and Administrative Expense": "-0.181",
"Other Revenues": "0.0179",
"Revenues": "0.0179",
"Comprehensive Net Income": "-92.0",
"Other Net Income": "0.0153",
"Economic Capital Ratio": "-234"
},
"2012": {
"Property and Equipment": "-26.8",
"Assets": "-263",
"Liabilities": "-12.0",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "-144",
"Assets, Current": "-179",
"Intangible Assets": "-48.8",
"Other Assets": "-29.4",
"Liabilities, Current": "-7.95",
"Other Liabilities": "-4.50",
"Liabilities, Non-Current": "-2.10",
"Selling, General and Administrative Expense": "-6.31",
"Expenses": "-240",
"Revenues": "2.57",
"Net Income": "-122",
"Research and Development": "-291",
"Other Expenses": "2.41",
"Other Revenues": "2.57",
"Comprehensive Net Income": "-121",
"Other Net Income": "1.63",
"Economic Capital Ratio": "-217"
},
"2013": {
"Liabilities, Non-Current": "15.2",
"Liabilities": "28.6",
"Stockholders Equity": "24.5",
"ECR before LimitedLiability": "54.3",
"Liabilities, Current": "-21.7",
"Other Liabilities": "33.9",
"Selling, General and Administrative Expense": "10.1",
"Expenses": "-6.10",
"Net Income": "9.03",
"Other Expenses": "14.8",
"Research and Development": "-32.8",
"Cost of Goods Sold": "3.35",
"Other Revenues": "13.3",
"Revenues": "13.3",
"Intangible Assets": "-14.2",
"Property and Equipment": "-6.46",
"Other Assets": "-7.04",
"Assets, Current": "38.0",
"Comprehensive Net Income": "8.73",
"Other Net Income": "1.95",
"Economic Capital Ratio": "26.3"
},
"2014": {
"Other Assets": "-8.10",
"Assets": "11.1",
"Liabilities": "8.48",
"Stockholders Equity": "26.4",
"ECR before LimitedLiability": "91.2",
"Property and Equipment": "-3.30",
"Assets, Current": "43.5",
"Intangible Assets": "-9.79",
"Other Liabilities": "-9.86",
"Liabilities, Current": "4.80",
"Liabilities, Non-Current": "13.1",
"Selling, General and Administrative Expense": "10.4",
"Expenses": "14.6",
"Revenues": "18.2",
"Net Income": "35.2",
"Cost of Goods Sold": "2.05",
"Other Expenses": "11.0",
"Research and Development": "-8.82",
"Other Revenues": "18.2",
"Comprehensive Net Income": "35.4",
"Economic Capital Ratio": "57.9"
},
"2015": {
"Property and Equipment": "-4.98",
"Assets": "0.599",
"Liabilities": "-15.1",
"Stockholders Equity": "-10.2",
"ECR before LimitedLiability": "15.4",
"Other Assets": "-10.6",
"Intangible Assets": "-15.4",
"Assets, Current": "42.5",
"Other Liabilities": "29.6",
"Liabilities, Non-Current": "-24.4",
"Liabilities, Current": "-22.3",
"Other Expenses": "12.3",
"Expenses": "5.86",
"Revenues": "8.01",
"Net Income": "13.6",
"Cost of Goods Sold": "1.91",
"Selling, General and Administrative Expense": "5.62",
"Research and Development": "-13.5",
"Other Revenues": "8.01",
"Comprehensive Net Income": "13.8",
"Economic Capital Ratio": "-3.65"
},
"2016": {
"Other Assets": "-4.97",
"Assets": "-11.5",
"Liabilities": "-7.92",
"Stockholders Equity": "-26.3",
"ECR before LimitedLiability": "67.0",
"Assets, Current": "13.7",
"Property and Equipment": "-4.82",
"Intangible Assets": "-13.6",
"Other Liabilities": "6.90",
"Liabilities, Non-Current": "-29.3",
"Liabilities, Current": "12.9",
"Research and Development": "0.901",
"Expenses": "25.6",
"Revenues": "43.1",
"Net Income": "72.5",
"Selling, General and Administrative Expense": "10.4",
"Other Expenses": "11.6",
"Cost of Goods Sold": "2.19",
"Other Revenues": "43.1",
"Comprehensive Net Income": "72.5",
"Economic Capital Ratio": "44.6"
},
"2017": {
"Other Assets": "-6.65",
"Assets": "13.3",
"Liabilities": "-73.6",
"Stockholders Equity": "-45.0",
"ECR before LimitedLiability": "-47.0",
"Intangible Assets": "-21.3",
"Assets, Current": "44.6",
"Property and Equipment": "-7.90",
"Liabilities, Current": "23.5",
"Other Liabilities": "-85.7",
"Liabilities, Non-Current": "-13.9",
"Selling, General and Administrative Expense": "12.1",
"Expenses": "16.2",
"Revenues": "-12.3",
"Net Income": "4.00",
"Research and Development": "-2.32",
"Other Expenses": "3.56",
"Cost of Goods Sold": "2.79",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "3.89",
"Economic Capital Ratio": "-66.6"
},
"2018": {
"Assets, Current": "2.09",
"Assets": "-16.2",
"Liabilities": "-88.4",
"Stockholders Equity": "-104",
"Other Assets": "-0.704",
"Intangible Assets": "-6.05",
"Property and Equipment": "-0.484",
"Liabilities, Current": "2.43",
"Other Liabilities": "-99.5",
"Liabilities, Non-Current": "-0.702",
"Research and Development": "-0.287",
"Expenses": "1.04",
"Revenues": "-0.269",
"Net Income": "0.737",
"Cost of Goods Sold": "0.322",
"Selling, General and Administrative Expense": "1.19",
"Other Revenues": "-0.269",
"ECR before LimitedLiability": "-91.5",
"Other Net Income": "0.100",
"Comprehensive Net Income": "0.726",
"Economic Capital Ratio": "-109"
},
"2019": {
"Other Assets": "1.77",
"Assets": "-2.15",
"Liabilities": "-93.1",
"Stockholders Equity": "-90.8",
"ECR before LimitedLiability": "-72.5",
"Property and Equipment": "-0.962",
"Assets, Current": "-0.592",
"Intangible Assets": "-2.06",
"Liabilities, Current": "4.01",
"Other Liabilities": "-127",
"Liabilities, Non-Current": "-0.991",
"Expenses": "3.74",
"Revenues": "-1.06",
"Net Income": "2.30",
"Cost of Goods Sold": "0.553",
"Selling, General and Administrative Expense": "1.82",
"Research and Development": "0.814",
"Other Revenues": "-1.06",
"Comprehensive Net Income": "2.24",
"Other Net Income": "0.186",
"Economic Capital Ratio": "-99.7"
},
"2020": {
"Intangible Assets": "-16.2",
"Assets": "-9.98",
"Liabilities": "-104",
"Stockholders Equity": "-88.8",
"ECR before LimitedLiability": "-71.4",
"Other Assets": "-0.705",
"Property and Equipment": "-3.07",
"Assets, Current": "11.1",
"Liabilities, Non-Current": "1.11",
"Liabilities, Current": "24.5",
"Other Liabilities": "-157",
"Selling, General and Administrative Expense": "13.2",
"Expenses": "24.4",
"Revenues": "-5.28",
"Net Income": "23.4",
"Cost of Goods Sold": "3.86",
"Research and Development": "9.41",
"Other Revenues": "-5.28",
"Other Net Income": "2.12",
"Comprehensive Net Income": "23.3",
"Economic Capital Ratio": "-90.9"
},
"2021": {
"Assets, Current": "-36.8",
"Assets": "-12.3",
"Liabilities": "-105",
"Stockholders Equity": "-88.7",
"ECR before LimitedLiability": "-84.7",
"Other Assets": "39.8",
"Property and Equipment": "11.7",
"Intangible Assets": "-14.0",
"Liabilities, Current": "22.5",
"Other Liabilities": "-97.0",
"Liabilities, Non-Current": "-30.1",
"Selling, General and Administrative Expense": "8.57",
"Expenses": "22.3",
"Revenues": "-5.18",
"Net Income": "17.5",
"Other Expenses": "2.91",
"Research and Development": "6.97",
"Cost of Goods Sold": "3.38",
"Other Revenues": "-5.18",
"Comprehensive Net Income": "17.4",
"Economic Capital Ratio": "-92.4"
},
"2022": {
"Intangible Assets": "-1.98",
"Assets": "-3.30",
"Liabilities": "-98.6",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "-87.1",
"Assets, Current": "-2.87",
"Property and Equipment": "1.21",
"Other Liabilities": "-122",
"Liabilities, Current": "4.41",
"Liabilities, Non-Current": "-1.86",
"Other Expenses": "0.274",
"Expenses": "4.97",
"Revenues": "-0.859",
"Net Income": "3.31",
"Selling, General and Administrative Expense": "1.60",
"Cost of Goods Sold": "0.540",
"Research and Development": "1.93",
"Other Revenues": "-0.859",
"Comprehensive Net Income": "3.31",
"Other Net Income": "-0.259",
"Economic Capital Ratio": "-108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001061983_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "51,140",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,592",
"Liabilities, Non-Current": "0",
"Other Assets": "323",
"Other Compr. Net Income": "0",
"Other Expenses": "3,616",
"Other Liabilities": "3.0",
"Other Net Income": "21,454",
"Other Revenues": "170,076",
"Property and Equipment": "1,310",
"Research and Development": "452,472",
"Selling, General and Administrative Expense": "143,952"
},
"output_variables": {
"Assets": "52,773",
"Liabilities": "4,595",
"Expenses": "600,040",
"Revenues": "170,076",
"Stockholders Equity": "48,178",
"Net Income": "-408,510",
"Comprehensive Net Income": "-408,510",
"BaseVar": "424,469",
"ECR before LimitedLiability": "-1,058%",
"Economic Capital Ratio": "0.018%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "76,427",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,105",
"Liabilities, Non-Current": "0",
"Other Assets": "127",
"Other Compr. Net Income": "18",
"Other Expenses": "3,560",
"Other Liabilities": "361",
"Other Net Income": "21,541",
"Other Revenues": "177,635",
"Property and Equipment": "997",
"Research and Development": "488,115",
"Selling, General and Administrative Expense": "156,381"
},
"output_variables": {
"Assets": "77,551",
"Liabilities": "7,466",
"Expenses": "648,056",
"Revenues": "177,635",
"Stockholders Equity": "70,085",
"Net Income": "-448,880",
"Comprehensive Net Income": "-448,871",
"BaseVar": "466,134",
"ECR before LimitedLiability": "-697%",
"Economic Capital Ratio": "2.9%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "79,338",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,704",
"Liabilities, Non-Current": "0",
"Other Assets": "2,629",
"Other Compr. Net Income": "-11",
"Other Expenses": "0",
"Other Liabilities": "2,042",
"Other Net Income": "177",
"Other Revenues": "30,648",
"Property and Equipment": "1,221",
"Research and Development": "49,450",
"Selling, General and Administrative Expense": "15,092"
},
"output_variables": {
"Assets": "83,188",
"Liabilities": "28,746",
"Expenses": "64,542",
"Revenues": "30,648",
"Stockholders Equity": "54,442",
"Net Income": "-33,717",
"Comprehensive Net Income": "-33,722",
"BaseVar": "103,656",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "269%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "131,131",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,855",
"Liabilities, Non-Current": "0",
"Other Assets": "200",
"Other Compr. Net Income": "-11",
"Other Expenses": "0",
"Other Liabilities": "17,049",
"Other Net Income": "108",
"Other Revenues": "46,255",
"Property and Equipment": "1,637",
"Research and Development": "44,392",
"Selling, General and Administrative Expense": "17,253"
},
"output_variables": {
"Assets": "132,968",
"Liabilities": "40,904",
"Expenses": "61,645",
"Revenues": "46,255",
"Stockholders Equity": "92,064",
"Net Income": "-15,282",
"Comprehensive Net Income": "-15,288",
"BaseVar": "140,946",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "311%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "113,107",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,649",
"Liabilities, Non-Current": "14,639",
"Other Assets": "379",
"Other Compr. Net Income": "101",
"Other Expenses": "0",
"Other Liabilities": "359",
"Other Net Income": "-94",
"Other Revenues": "29,521",
"Property and Equipment": "1,751",
"Research and Development": "46,411",
"Selling, General and Administrative Expense": "19,651"
},
"output_variables": {
"Assets": "115,237",
"Liabilities": "46,647",
"Expenses": "66,063",
"Revenues": "29,521",
"Stockholders Equity": "68,590",
"Net Income": "-36,636",
"Comprehensive Net Income": "-36,586",
"BaseVar": "128,831",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "260%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "158,633",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "33,258",
"Liabilities, Non-Current": "27,381",
"Other Assets": "7,872",
"Other Compr. Net Income": "145",
"Other Expenses": "2,698",
"Other Liabilities": "15,142",
"Other Net Income": "465",
"Other Revenues": "100,851",
"Property and Equipment": "3,637",
"Research and Development": "59,990",
"Selling, General and Administrative Expense": "27,774"
},
"output_variables": {
"Assets": "170,142",
"Liabilities": "75,781",
"Expenses": "90,461",
"Revenues": "100,851",
"Stockholders Equity": "94,361",
"Net Income": "10,855",
"Comprehensive Net Income": "10,928",
"BaseVar": "218,922",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "274,295",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "32,444",
"Liabilities, Non-Current": "32,874",
"Other Assets": "16,947",
"Other Compr. Net Income": "-12",
"Other Expenses": "88,076",
"Other Liabilities": "119,650",
"Other Net Income": "2,608",
"Other Revenues": "28,569",
"Property and Equipment": "3,568",
"Research and Development": "90,536",
"Selling, General and Administrative Expense": "36,430"
},
"output_variables": {
"Assets": "294,810",
"Liabilities": "184,968",
"Expenses": "215,043",
"Revenues": "28,569",
"Stockholders Equity": "109,842",
"Net Income": "-183,866",
"Comprehensive Net Income": "-183,872",
"BaseVar": "363,005",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "164%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "207,674",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,194",
"Liabilities, Non-Current": "40,577",
"Other Assets": "300",
"Other Compr. Net Income": "182",
"Other Expenses": "25,060",
"Other Liabilities": "122,473",
"Other Net Income": "4,201",
"Other Revenues": "28,539",
"Property and Equipment": "3,204",
"Research and Development": "89,126",
"Selling, General and Administrative Expense": "31,310"
},
"output_variables": {
"Assets": "211,178",
"Liabilities": "185,244",
"Expenses": "145,496",
"Revenues": "28,539",
"Stockholders Equity": "25,934",
"Net Income": "-112,755",
"Comprehensive Net Income": "-112,665",
"BaseVar": "287,420",
"ECR before LimitedLiability": "-28%",
"Economic Capital Ratio": "140%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "233,752",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,023",
"Liabilities, Non-Current": "47,247",
"Other Assets": "51,532",
"Other Compr. Net Income": "168",
"Other Expenses": "33,071",
"Other Liabilities": "227,481",
"Other Net Income": "4,537",
"Other Revenues": "27,626",
"Property and Equipment": "4,530",
"Research and Development": "86,102",
"Selling, General and Administrative Expense": "39,556"
},
"output_variables": {
"Assets": "289,814",
"Liabilities": "300,751",
"Expenses": "158,729",
"Revenues": "27,626",
"Stockholders Equity": "-10,937",
"Net Income": "-126,566",
"Comprehensive Net Income": "-126,482",
"BaseVar": "390,813",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "138%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "474,221",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,199",
"Liabilities, Non-Current": "46,209",
"Other Assets": "46,236",
"Other Compr. Net Income": "-48",
"Other Expenses": "58,632",
"Other Liabilities": "343,012",
"Other Net Income": "5,335",
"Other Revenues": "51,052",
"Property and Equipment": "13,346",
"Research and Development": "97,035",
"Selling, General and Administrative Expense": "52,770"
},
"output_variables": {
"Assets": "533,803",
"Liabilities": "420,420",
"Expenses": "208,436",
"Revenues": "51,052",
"Stockholders Equity": "113,383",
"Net Income": "-152,050",
"Comprehensive Net Income": "-152,074",
"BaseVar": "609,547",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "161%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "535,672",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "71,860",
"Liabilities, Non-Current": "164,053",
"Other Assets": "232,376",
"Other Compr. Net Income": "-1,366",
"Other Expenses": "26,777",
"Other Liabilities": "361,543",
"Other Net Income": "316",
"Other Revenues": "68,110",
"Property and Equipment": "73,271",
"Research and Development": "160,533",
"Selling, General and Administrative Expense": "97,260"
},
"output_variables": {
"Assets": "841,319",
"Liabilities": "597,456",
"Expenses": "284,570",
"Revenues": "68,110",
"Stockholders Equity": "243,863",
"Net Income": "-216,144",
"Comprehensive Net Income": "-216,827",
"BaseVar": "896,568",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "183%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "795,186",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "84,617",
"Liabilities, Non-Current": "191,749",
"Other Assets": "139,136",
"Other Compr. Net Income": "-11,209",
"Other Expenses": "47,158",
"Other Liabilities": "846,309",
"Other Net Income": "-14,747",
"Other Revenues": "90,853",
"Property and Equipment": "80,453",
"Research and Development": "242,623",
"Selling, General and Administrative Expense": "186,248"
},
"output_variables": {
"Assets": "1,014,775",
"Liabilities": "1,122,675",
"Expenses": "476,029",
"Revenues": "90,853",
"Stockholders Equity": "-107,900",
"Net Income": "-399,923",
"Comprehensive Net Income": "-405,528",
"BaseVar": "1,365,144",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "137%"
}
}
},
"top_rated": false,
"trend": -12.0,
"value": 1.3723417453930966,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001061983.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001061983.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001061983.svg"
},
{
"company_id": "0001689548",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001689548.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001689548.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001689548.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001689548_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001689548_main_keyfigs.svg",
"name": "Praxis Precision Medicines Inc",
"rank": 377,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001689548.svg",
"report_text": "The relative strengths and weaknesses of Praxis Precision Medicines 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 Praxis Precision Medicines Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 9.7% points.The greatest weakness of Praxis Precision Medicines Inc is the variable Net Income, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 137%, being 108% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001689548_2023_Praxis_Precision_Medicines_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "51.0",
"Assets": "20.4",
"Liabilities": "45.0",
"Stockholders Equity": "72.5",
"ECR before LimitedLiability": "52.8",
"Other Assets": "-8.50",
"Property and Equipment": "-2.66",
"Intangible Assets": "-6.65",
"Liabilities, Current": "3.97",
"Other Liabilities": "23.8",
"Liabilities, Non-Current": "19.2",
"Expenses": "-15.4",
"Revenues": "-12.3",
"Net Income": "-27.1",
"Other Expenses": "5.80",
"Research and Development": "-23.7",
"Cost of Goods Sold": "2.97",
"Other Revenues": "-12.3",
"Comprehensive Net Income": "-27.1",
"Other Net Income": "0.647",
"Economic Capital Ratio": "45.2"
},
"2022": {
"Intangible Assets": "-3.38",
"Assets": "-54.7",
"Liabilities": "9.75",
"Stockholders Equity": "-4.33",
"Assets, Current": "-4.05",
"Other Assets": "-3.93",
"Property and Equipment": "-1.86",
"Other Liabilities": "5.78",
"ECR before LimitedLiability": "-87.6",
"Liabilities, Current": "0.197",
"Liabilities, Non-Current": "3.25",
"Other Expenses": "1.95",
"Expenses": "-72.9",
"Revenues": "-3.16",
"Net Income": "-97.5",
"Selling, General and Administrative Expense": "-2.75",
"Cost of Goods Sold": "1.11",
"Research and Development": "-69.4",
"Other Revenues": "-3.16",
"Comprehensive Net Income": "-97.3",
"Economic Capital Ratio": "-108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001689548_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "287,409",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "38,434",
"Liabilities, Non-Current": "3,501",
"Other Assets": "4,125",
"Other Compr. Net Income": "-176",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "271",
"Other Revenues": "0",
"Property and Equipment": "1,213",
"Research and Development": "120,257",
"Selling, General and Administrative Expense": "47,075"
},
"output_variables": {
"Assets": "292,747",
"Liabilities": "41,935",
"Expenses": "167,332",
"Revenues": "0",
"Stockholders Equity": "250,812",
"Net Income": "-167,061",
"Comprehensive Net Income": "-167,149",
"BaseVar": "251,230",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "320%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "110,840",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "34,345",
"Liabilities, Non-Current": "4,677",
"Other Assets": "3,317",
"Other Compr. Net Income": "3.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "957",
"Other Revenues": "0",
"Property and Equipment": "971",
"Research and Development": "155,040",
"Selling, General and Administrative Expense": "59,946"
},
"output_variables": {
"Assets": "115,128",
"Liabilities": "39,022",
"Expenses": "214,986",
"Revenues": "0",
"Stockholders Equity": "76,106",
"Net Income": "-214,029",
"Comprehensive Net Income": "-214,028",
"BaseVar": "185,048",
"ECR before LimitedLiability": "-62%",
"Economic Capital Ratio": "137%"
}
}
},
"top_rated": false,
"trend": -186.0,
"value": 1.367176544677164,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001689548.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001689548.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001689548.svg"
},
{
"company_id": "0000818033",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000818033.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000818033.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000818033.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000818033_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000818033_main_keyfigs.svg",
"name": "Heron Therapeutics INC DE",
"rank": 378,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000818033.svg",
"report_text": "The relative strengths and weaknesses of Heron Therapeutics 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 Heron Therapeutics INC DE compared to the market average is the variable Selling, General and Administrative Expense, increasing the Economic Capital Ratio by 4.0% points.The greatest weakness of Heron Therapeutics INC DE is the variable Stockholders Equity, reducing the Economic Capital Ratio by 120% points.
The company's Economic Capital Ratio, given in the ranking table, is 137%, being 108% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000818033_2023_Heron_Therapeutics_INC_DE.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-6.76",
"Assets": "47.3",
"Liabilities": "80.9",
"Stockholders Equity": "154",
"ECR before LimitedLiability": "107",
"Intangible Assets": "-8.75",
"Property and Equipment": "-0.655",
"Assets, Current": "88.8",
"Liabilities, Non-Current": "14.1",
"Liabilities, Current": "35.1",
"Other Liabilities": "37.7",
"Selling, General and Administrative Expense": "-10.2",
"Expenses": "-23.2",
"Revenues": "-21.6",
"Net Income": "-44.8",
"Other Expenses": "12.1",
"Research and Development": "-27.8",
"Cost of Goods Sold": "2.77",
"Other Revenues": "-21.6",
"Comprehensive Net Income": "-45.1",
"Economic Capital Ratio": "79.1"
},
"2014": {
"Other Assets": "-13.5",
"Assets": "14.3",
"Liabilities": "55.2",
"Stockholders Equity": "70.0",
"ECR before LimitedLiability": "36.6",
"Property and Equipment": "-1.20",
"Assets, Current": "65.0",
"Intangible Assets": "-16.3",
"Other Liabilities": "34.9",
"Liabilities, Current": "7.37",
"Liabilities, Non-Current": "14.6",
"Selling, General and Administrative Expense": "-2.54",
"Expenses": "-42.0",
"Revenues": "-22.0",
"Net Income": "-63.0",
"Cost of Goods Sold": "2.58",
"Other Expenses": "14.0",
"Research and Development": "-54.5",
"Other Revenues": "-22.0",
"Comprehensive Net Income": "-62.8",
"Economic Capital Ratio": "3.24"
},
"2016": {
"Other Assets": "-16.1",
"Assets": "-63.0",
"Liabilities": "-15.5",
"Stockholders Equity": "-87.2",
"ECR before LimitedLiability": "-147",
"Assets, Current": "-49.5",
"Property and Equipment": "-4.40",
"Intangible Assets": "-22.3",
"Other Liabilities": "-15.6",
"Liabilities, Non-Current": "2.64",
"Liabilities, Current": "-2.88",
"Research and Development": "-24.8",
"Expenses": "-30.7",
"Revenues": "-10.1",
"Net Income": "-40.4",
"Selling, General and Administrative Expense": "5.71",
"Other Expenses": "-13.2",
"Cost of Goods Sold": "1.26",
"Other Revenues": "-10.1",
"Comprehensive Net Income": "-40.4",
"Economic Capital Ratio": "-170"
},
"2017": {
"Other Assets": "-22.1",
"Assets": "-22.2",
"Liabilities": "-2.09",
"Stockholders Equity": "-28.6",
"ECR before LimitedLiability": "-41.9",
"Intangible Assets": "-26.6",
"Assets, Current": "45.1",
"Property and Equipment": "-7.60",
"Liabilities, Current": "-65.4",
"Other Liabilities": "36.8",
"Liabilities, Non-Current": "20.7",
"Selling, General and Administrative Expense": "20.5",
"Expenses": "-26.1",
"Revenues": "-6.74",
"Net Income": "-34.2",
"Research and Development": "-30.2",
"Other Expenses": "-18.6",
"Cost of Goods Sold": "3.65",
"Other Revenues": "-6.74",
"Comprehensive Net Income": "-34.4",
"Economic Capital Ratio": "-61.4"
},
"2018": {
"Assets, Current": "55.3",
"Assets": "20.7",
"Liabilities": "40.3",
"Stockholders Equity": "69.0",
"ECR before LimitedLiability": "88.3",
"Other Assets": "-7.83",
"Intangible Assets": "-10.1",
"Property and Equipment": "-1.36",
"Liabilities, Current": "-9.68",
"Other Liabilities": "27.2",
"Liabilities, Non-Current": "23.1",
"Research and Development": "-4.40",
"Expenses": "1.30",
"Revenues": "2.77",
"Net Income": "5.00",
"Cost of Goods Sold": "-2.73",
"Other Expenses": "-8.12",
"Selling, General and Administrative Expense": "16.7",
"Other Revenues": "2.77",
"Comprehensive Net Income": "4.85",
"Economic Capital Ratio": "70.6"
},
"2019": {
"Other Assets": "-8.01",
"Assets": "9.93",
"Liabilities": "56.1",
"Stockholders Equity": "62.4",
"ECR before LimitedLiability": "103",
"Assets, Current": "38.6",
"Intangible Assets": "-10.2",
"Liabilities, Current": "7.40",
"Other Liabilities": "28.3",
"Liabilities, Non-Current": "23.3",
"Other Expenses": "-9.87",
"Expenses": "-3.42",
"Revenues": "12.8",
"Net Income": "10.8",
"Cost of Goods Sold": "-8.67",
"Selling, General and Administrative Expense": "17.8",
"Research and Development": "-2.49",
"Other Revenues": "12.8",
"Comprehensive Net Income": "10.4",
"Other Net Income": "1.40",
"Economic Capital Ratio": "76.0"
},
"2020": {
"Intangible Assets": "-14.3",
"Assets": "-23.5",
"Liabilities": "33.2",
"Stockholders Equity": "-10.7",
"ECR before LimitedLiability": "10.9",
"Other Assets": "-8.76",
"Property and Equipment": "3.83",
"Assets, Current": "-5.86",
"Liabilities, Non-Current": "18.3",
"Liabilities, Current": "-16.6",
"Other Liabilities": "31.0",
"Selling, General and Administrative Expense": "14.4",
"Expenses": "-26.1",
"Revenues": "9.23",
"Net Income": "-16.0",
"Cost of Goods Sold": "-7.01",
"Research and Development": "-21.7",
"Other Expenses": "-11.5",
"Other Revenues": "9.23",
"Comprehensive Net Income": "-16.0",
"Economic Capital Ratio": "-8.70"
},
"2021": {
"Assets, Current": "-56.7",
"Assets": "-76.3",
"Liabilities": "-53.1",
"Stockholders Equity": "-145",
"Other Assets": "-0.416",
"Property and Equipment": "0.429",
"Intangible Assets": "-6.22",
"Liabilities, Current": "0.206",
"Other Liabilities": "-84.6",
"Liabilities, Non-Current": "1.29",
"Selling, General and Administrative Expense": "1.04",
"Expenses": "-6.26",
"Revenues": "0.593",
"Net Income": "-0.398",
"Other Expenses": "-3.56",
"Research and Development": "-0.262",
"Cost of Goods Sold": "-0.362",
"Other Revenues": "0.593",
"ECR before LimitedLiability": "-127",
"Comprehensive Net Income": "-0.399",
"Economic Capital Ratio": "-135"
},
"2022": {
"Intangible Assets": "-2.81",
"Assets": "-48.3",
"Liabilities": "-19.3",
"Stockholders Equity": "-120",
"Assets, Current": "-24.7",
"Other Assets": "-2.28",
"Property and Equipment": "1.22",
"Other Liabilities": "-50.8",
"ECR before LimitedLiability": "-87.6",
"Liabilities, Non-Current": "3.06",
"Other Expenses": "-2.67",
"Expenses": "-1.09",
"Revenues": "3.37",
"Net Income": "1.26",
"Selling, General and Administrative Expense": "3.97",
"Cost of Goods Sold": "-1.99",
"Research and Development": "1.07",
"Other Revenues": "3.37",
"Comprehensive Net Income": "1.29",
"Other Net Income": "-0.546",
"Economic Capital Ratio": "-108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000818033_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "72,925",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,992",
"Liabilities, Non-Current": "0",
"Other Assets": "130",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-826",
"Other Revenues": "0",
"Property and Equipment": "2,882",
"Research and Development": "32,780",
"Selling, General and Administrative Expense": "21,677"
},
"output_variables": {
"Assets": "75,937",
"Liabilities": "6,992",
"Expenses": "54,457",
"Revenues": "0",
"Stockholders Equity": "68,945",
"Net Income": "-55,283",
"Comprehensive Net Income": "-55,283",
"BaseVar": "69,106",
"ECR before LimitedLiability": "229%",
"Economic Capital Ratio": "322%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "73,732",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,620",
"Liabilities, Non-Current": "0",
"Other Assets": "130",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-1,806",
"Other Revenues": "0",
"Property and Equipment": "2,820",
"Research and Development": "54,833",
"Selling, General and Administrative Expense": "19,728"
},
"output_variables": {
"Assets": "76,682",
"Liabilities": "13,620",
"Expenses": "74,561",
"Revenues": "0",
"Stockholders Equity": "63,062",
"Net Income": "-76,367",
"Comprehensive Net Income": "-76,367",
"BaseVar": "83,334",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "62,143",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "38,733",
"Liabilities, Non-Current": "0",
"Other Assets": "263",
"Other Compr. Net Income": "23",
"Other Expenses": "47,703",
"Other Liabilities": "50,000",
"Other Net Income": "-2,228",
"Other Revenues": "1,279",
"Property and Equipment": "5,076",
"Research and Development": "103,125",
"Selling, General and Administrative Expense": "21,366"
},
"output_variables": {
"Assets": "67,482",
"Liabilities": "88,733",
"Expenses": "172,194",
"Revenues": "1,279",
"Stockholders Equity": "-21,251",
"Net Income": "-173,143",
"Comprehensive Net Income": "-173,132",
"BaseVar": "165,970",
"ECR before LimitedLiability": "-281%",
"Economic Capital Ratio": "75%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "228,063",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "103,171",
"Liabilities, Non-Current": "0",
"Other Assets": "263",
"Other Compr. Net Income": "15",
"Other Expenses": "66,495",
"Other Liabilities": "0",
"Other Net Income": "-3,913",
"Other Revenues": "178,207",
"Property and Equipment": "5,981",
"Research and Development": "192,139",
"Selling, General and Administrative Expense": "25,264"
},
"output_variables": {
"Assets": "234,307",
"Liabilities": "103,171",
"Expenses": "283,898",
"Revenues": "178,207",
"Stockholders Equity": "131,136",
"Net Income": "-109,604",
"Comprehensive Net Income": "-109,597",
"BaseVar": "401,756",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "234%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "447,248",
"Cost of Goods Sold": "27,512",
"Intangible Assets": "0",
"Liabilities, Current": "92,019",
"Liabilities, Non-Current": "0",
"Other Assets": "254",
"Other Compr. Net Income": "-494",
"Other Expenses": "65,933",
"Other Liabilities": "0",
"Other Net Income": "-2,886",
"Other Revenues": "310,749",
"Property and Equipment": "14,677",
"Research and Development": "141,350",
"Selling, General and Administrative Expense": "29,120"
},
"output_variables": {
"Assets": "462,179",
"Liabilities": "92,019",
"Expenses": "263,915",
"Revenues": "310,749",
"Stockholders Equity": "370,160",
"Net Income": "43,948",
"Comprehensive Net Income": "43,701",
"BaseVar": "566,121",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "373%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "479,064",
"Cost of Goods Sold": "231,896",
"Intangible Assets": "0",
"Liabilities, Current": "96,705",
"Liabilities, Non-Current": "12,242",
"Other Assets": "14,100",
"Other Compr. Net Income": "-77",
"Other Expenses": "101,245",
"Other Liabilities": "0",
"Other Net Income": "5,975",
"Other Revenues": "488,257",
"Property and Equipment": "19,618",
"Research and Development": "192,948",
"Selling, General and Administrative Expense": "38,109"
},
"output_variables": {
"Assets": "512,782",
"Liabilities": "108,947",
"Expenses": "564,198",
"Revenues": "488,257",
"Stockholders Equity": "403,835",
"Net Income": "-69,966",
"Comprehensive Net Income": "-70,004",
"BaseVar": "840,118",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "343%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "314,196",
"Cost of Goods Sold": "35,212",
"Intangible Assets": "0",
"Liabilities, Current": "102,503",
"Liabilities, Non-Current": "14,561",
"Other Assets": "16,623",
"Other Compr. Net Income": "172",
"Other Expenses": "62,780",
"Other Liabilities": "0",
"Other Net Income": "1,030",
"Other Revenues": "83,054",
"Property and Equipment": "22,737",
"Research and Development": "180,529",
"Selling, General and Administrative Expense": "42,629"
},
"output_variables": {
"Assets": "353,556",
"Liabilities": "117,064",
"Expenses": "321,150",
"Revenues": "83,054",
"Stockholders Equity": "236,492",
"Net Income": "-237,067",
"Comprehensive Net Income": "-236,981",
"BaseVar": "438,012",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "244%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "254,423",
"Cost of Goods Sold": "45,380",
"Intangible Assets": "0",
"Liabilities, Current": "71,058",
"Liabilities, Non-Current": "7,996",
"Other Assets": "27,549",
"Other Compr. Net Income": "-166",
"Other Expenses": "84,542",
"Other Liabilities": "149,082",
"Other Net Income": "-3,688",
"Other Revenues": "86,162",
"Property and Equipment": "23,734",
"Research and Development": "101,413",
"Selling, General and Administrative Expense": "40,003"
},
"output_variables": {
"Assets": "305,706",
"Liabilities": "228,136",
"Expenses": "271,337",
"Revenues": "86,162",
"Stockholders Equity": "77,570",
"Net Income": "-188,863",
"Comprehensive Net Income": "-188,946",
"BaseVar": "447,598",
"ECR before LimitedLiability": "-7.4%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "205,435",
"Cost of Goods Sold": "54,579",
"Intangible Assets": "0",
"Liabilities, Current": "82,355",
"Liabilities, Non-Current": "5,740",
"Other Assets": "23,356",
"Other Compr. Net Income": "-98",
"Other Expenses": "83,074",
"Other Liabilities": "149,284",
"Other Net Income": "-9,444",
"Other Revenues": "109,271",
"Property and Equipment": "22,160",
"Research and Development": "89,762",
"Selling, General and Administrative Expense": "37,213"
},
"output_variables": {
"Assets": "250,951",
"Liabilities": "237,379",
"Expenses": "264,627",
"Revenues": "109,271",
"Stockholders Equity": "13,572",
"Net Income": "-164,799",
"Comprehensive Net Income": "-164,848",
"BaseVar": "435,885",
"ECR before LimitedLiability": "-55%",
"Economic Capital Ratio": "138%"
}
}
},
"top_rated": false,
"trend": 17.0,
"value": 1.3671675450339373,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000818033.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000818033.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000818033.svg"
},
{
"company_id": "0001034842",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001034842.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001034842.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001034842.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001034842_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001034842_main_keyfigs.svg",
"name": "Rigel Pharmaceuticals INC",
"rank": 379,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001034842.svg",
"report_text": "The relative strengths and weaknesses of Rigel Pharmaceuticals 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 Rigel Pharmaceuticals INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Rigel Pharmaceuticals INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 163% points.
The company's Economic Capital Ratio, given in the ranking table, is 137%, being 108% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001034842_2023_Rigel_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-2.59",
"Assets": "61.9",
"Liabilities": "74.2",
"Stockholders Equity": "201",
"ECR before LimitedLiability": "234",
"Intangible Assets": "-4.01",
"Assets, Current": "99.9",
"Other Liabilities": "30.1",
"Liabilities, Non-Current": "13.3",
"Liabilities, Current": "39.3",
"Research and Development": "-9.48",
"Expenses": "12.8",
"Revenues": "-24.0",
"Net Income": "-6.15",
"Other Expenses": "8.32",
"Cost of Goods Sold": "2.97",
"Selling, General and Administrative Expense": "10.9",
"Other Revenues": "-24.0",
"Comprehensive Net Income": "-6.38",
"Other Net Income": "4.46",
"Economic Capital Ratio": "158"
},
"2018": {
"Assets, Current": "33.5",
"Assets": "-4.26",
"Liabilities": "61.8",
"Stockholders Equity": "38.9",
"ECR before LimitedLiability": "74.1",
"Other Assets": "-10.0",
"Intangible Assets": "-13.5",
"Property and Equipment": "-5.39",
"Liabilities, Current": "4.42",
"Other Liabilities": "32.6",
"Liabilities, Non-Current": "27.7",
"Research and Development": "-1.71",
"Expenses": "-15.1",
"Revenues": "16.4",
"Comprehensive Net Income": "1.45",
"Cost of Goods Sold": "4.53",
"Other Expenses": "9.06",
"Selling, General and Administrative Expense": "-26.7",
"Other Revenues": "16.4",
"Other Compr. Net Income": "0.740",
"Economic Capital Ratio": "56.4"
},
"2019": {
"Other Assets": "10.6",
"Assets": "-18.6",
"Liabilities": "21.5",
"Stockholders Equity": "-11.5",
"ECR before LimitedLiability": "37.3",
"Property and Equipment": "-6.98",
"Assets, Current": "-4.38",
"Intangible Assets": "-17.1",
"Liabilities, Current": "-44.4",
"Other Liabilities": "29.6",
"Liabilities, Non-Current": "32.6",
"Other Expenses": "11.3",
"Expenses": "-6.65",
"Revenues": "22.0",
"Net Income": "15.1",
"Cost of Goods Sold": "4.72",
"Selling, General and Administrative Expense": "-23.0",
"Research and Development": "1.18",
"Other Revenues": "22.0",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "10.2"
},
"2020": {
"Intangible Assets": "-16.1",
"Assets": "-60.9",
"Liabilities": "76.0",
"Stockholders Equity": "-86.6",
"ECR before LimitedLiability": "39.3",
"Other Assets": "3.73",
"Property and Equipment": "-5.27",
"Assets, Current": "-52.1",
"Liabilities, Non-Current": "42.6",
"Liabilities, Current": "-7.26",
"Other Liabilities": "42.8",
"Selling, General and Administrative Expense": "-33.8",
"Expenses": "-29.0",
"Revenues": "84.2",
"Net Income": "50.6",
"Cost of Goods Sold": "5.17",
"Research and Development": "-11.5",
"Other Expenses": "11.8",
"Other Revenues": "84.2",
"Comprehensive Net Income": "50.1",
"Economic Capital Ratio": "19.8"
},
"2021": {
"Assets, Current": "-36.5",
"Assets": "-53.3",
"Liabilities": "39.5",
"Stockholders Equity": "-104",
"ECR before LimitedLiability": "21.6",
"Other Assets": "-12.4",
"Property and Equipment": "-4.63",
"Intangible Assets": "-12.9",
"Liabilities, Current": "-35.6",
"Other Liabilities": "36.1",
"Liabilities, Non-Current": "35.6",
"Selling, General and Administrative Expense": "-24.4",
"Expenses": "-16.1",
"Revenues": "74.5",
"Net Income": "56.4",
"Other Expenses": "4.17",
"Cost of Goods Sold": "4.23",
"Other Revenues": "74.5",
"Comprehensive Net Income": "56.3",
"Other Net Income": "0.915",
"Economic Capital Ratio": "14.0"
},
"2022": {
"Intangible Assets": "-3.08",
"Assets": "-82.8",
"Liabilities": "-16.3",
"Stockholders Equity": "-163",
"Assets, Current": "-52.9",
"Other Assets": "-2.20",
"Property and Equipment": "-1.76",
"Other Liabilities": "-2.43",
"ECR before LimitedLiability": "-87.6",
"Liabilities, Current": "-1.71",
"Liabilities, Non-Current": "-3.23",
"Other Expenses": "1.10",
"Expenses": "-0.702",
"Revenues": "11.5",
"Net Income": "10.00",
"Selling, General and Administrative Expense": "-3.44",
"Cost of Goods Sold": "0.763",
"Research and Development": "2.42",
"Other Revenues": "11.5",
"Comprehensive Net Income": "10.0",
"Economic Capital Ratio": "-108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001034842_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "250,233",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,527",
"Liabilities, Non-Current": "0",
"Other Assets": "1,991",
"Other Compr. Net Income": "0",
"Other Expenses": "25",
"Other Liabilities": "0",
"Other Net Income": "5,170",
"Other Revenues": "0",
"Property and Equipment": "4,882",
"Research and Development": "69,350",
"Selling, General and Administrative Expense": "21,768"
},
"output_variables": {
"Assets": "257,106",
"Liabilities": "11,527",
"Expenses": "91,143",
"Revenues": "0",
"Stockholders Equity": "245,579",
"Net Income": "-85,973",
"Comprehensive Net Income": "-85,973",
"BaseVar": "182,473",
"ECR before LimitedLiability": "335%",
"Economic Capital Ratio": "392%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "136,987",
"Cost of Goods Sold": "287",
"Intangible Assets": "0",
"Liabilities, Current": "27,734",
"Liabilities, Non-Current": "0",
"Other Assets": "735",
"Other Compr. Net Income": "2,261",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "44,509",
"Property and Equipment": "1,387",
"Research and Development": "46,903",
"Selling, General and Administrative Expense": "70,002"
},
"output_variables": {
"Assets": "139,109",
"Liabilities": "27,734",
"Expenses": "117,192",
"Revenues": "44,509",
"Stockholders Equity": "111,375",
"Net Income": "-72,683",
"Comprehensive Net Income": "-71,552",
"BaseVar": "165,402",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "306%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "119,005",
"Cost of Goods Sold": "906",
"Intangible Assets": "0",
"Liabilities, Current": "58,212",
"Liabilities, Non-Current": "0",
"Other Assets": "26,405",
"Other Compr. Net Income": "2,244",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "59,288",
"Property and Equipment": "2,159",
"Research and Development": "52,885",
"Selling, General and Administrative Expense": "74,588"
},
"output_variables": {
"Assets": "147,569",
"Liabilities": "58,212",
"Expenses": "128,379",
"Revenues": "59,288",
"Stockholders Equity": "89,357",
"Net Income": "-69,091",
"Comprehensive Net Income": "-67,969",
"BaseVar": "197,846",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "248%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "88,983",
"Cost of Goods Sold": "889",
"Intangible Assets": "0",
"Liabilities, Current": "40,841",
"Liabilities, Non-Current": "0",
"Other Assets": "18,719",
"Other Compr. Net Income": "-806",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "184,428",
"Property and Equipment": "2,676",
"Research and Development": "59,980",
"Selling, General and Administrative Expense": "76,777"
},
"output_variables": {
"Assets": "110,378",
"Liabilities": "40,841",
"Expenses": "137,646",
"Revenues": "184,428",
"Stockholders Equity": "69,537",
"Net Income": "46,782",
"Comprehensive Net Income": "46,380",
"BaseVar": "237,049",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "343%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "154,467",
"Cost of Goods Sold": "1,189",
"Intangible Assets": "0",
"Liabilities, Current": "63,554",
"Liabilities, Non-Current": "0",
"Other Assets": "10,677",
"Other Compr. Net Income": "-188",
"Other Expenses": "8,986",
"Other Liabilities": "0",
"Other Net Income": "47",
"Other Revenues": "236,796",
"Property and Equipment": "2,184",
"Research and Development": "65,186",
"Selling, General and Administrative Expense": "93,449"
},
"output_variables": {
"Assets": "167,328",
"Liabilities": "63,554",
"Expenses": "168,810",
"Revenues": "236,796",
"Stockholders Equity": "103,774",
"Net Income": "68,033",
"Comprehensive Net Income": "67,939",
"BaseVar": "318,361",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "339%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "115,903",
"Cost of Goods Sold": "2,629",
"Intangible Assets": "0",
"Liabilities, Current": "65,211",
"Liabilities, Non-Current": "43,236",
"Other Assets": "17,519",
"Other Compr. Net Income": "-57",
"Other Expenses": "6,258",
"Other Liabilities": "39,448",
"Other Net Income": "684",
"Other Revenues": "104,562",
"Property and Equipment": "857",
"Research and Development": "60,344",
"Selling, General and Administrative Expense": "117,215"
},
"output_variables": {
"Assets": "134,279",
"Liabilities": "147,895",
"Expenses": "186,445",
"Revenues": "104,562",
"Stockholders Equity": "-13,616",
"Net Income": "-81,199",
"Comprehensive Net Income": "-81,227",
"BaseVar": "286,961",
"ECR before LimitedLiability": "-79%",
"Economic Capital Ratio": "134%"
}
}
},
"top_rated": false,
"trend": -142.0,
"value": 1.3669793448252476,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001034842.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001034842.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001034842.svg"
},
{
"company_id": "0001824293",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001824293.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001824293.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001824293_main_keyfigs.svg",
"name": "GRI Bio Inc",
"rank": 380,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001824293.svg",
"report_text": "The relative strengths and weaknesses of GRI Bio 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 GRI Bio Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 5.3% points.The greatest weakness of GRI Bio Inc is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 78% points.
The company's Economic Capital Ratio, given in the ranking table, is 136%, being 108% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001824293_2023_GRI_Bio_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "4.15",
"Assets": "-41.2",
"Liabilities": "25.5",
"Stockholders Equity": "-34.3",
"ECR before LimitedLiability": "-68.5",
"Other Assets": "-22.5",
"Property and Equipment": "-8.91",
"Intangible Assets": "-18.5",
"Liabilities, Current": "-31.9",
"Other Liabilities": "29.4",
"Liabilities, Non-Current": "26.2",
"Selling, General and Administrative Expense": "-33.8",
"Expenses": "-60.2",
"Revenues": "-19.5",
"Net Income": "-76.6",
"Other Expenses": "9.49",
"Research and Development": "-41.7",
"Cost of Goods Sold": "4.83",
"Other Revenues": "-19.5",
"Comprehensive Net Income": "-76.7",
"Economic Capital Ratio": "-76.1"
},
"2022": {
"Intangible Assets": "-3.32",
"Assets": "-41.9",
"Liabilities": "4.31",
"Stockholders Equity": "-20.7",
"Assets, Current": "-2.87",
"Other Assets": "-4.31",
"Property and Equipment": "-2.07",
"Other Liabilities": "5.31",
"ECR before LimitedLiability": "-87.9",
"Liabilities, Current": "-3.93",
"Liabilities, Non-Current": "4.68",
"Other Expenses": "1.15",
"Expenses": "-45.6",
"Revenues": "-3.06",
"Net Income": "-70.0",
"Selling, General and Administrative Expense": "-78.1",
"Cost of Goods Sold": "1.03",
"Research and Development": "3.72",
"Other Revenues": "-3.06",
"Comprehensive Net Income": "-69.8",
"Economic Capital Ratio": "-108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001824293_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "8,129",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,445",
"Liabilities, Non-Current": "72",
"Other Assets": "206",
"Other Compr. Net Income": "-2.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-44",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "5,187",
"Selling, General and Administrative Expense": "4,072"
},
"output_variables": {
"Assets": "8,335",
"Liabilities": "2,517",
"Expenses": "9,259",
"Revenues": "0",
"Stockholders Equity": "5,818",
"Net Income": "-9,303",
"Comprehensive Net Income": "-9,304",
"BaseVar": "10,078",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "199%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "4,152",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,810",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "2.0",
"Other Expenses": "122",
"Other Liabilities": "0",
"Other Net Income": "26",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,170",
"Selling, General and Administrative Expense": "5,758"
},
"output_variables": {
"Assets": "4,152",
"Liabilities": "1,810",
"Expenses": "7,050",
"Revenues": "0",
"Stockholders Equity": "2,342",
"Net Income": "-7,024",
"Comprehensive Net Income": "-7,023",
"BaseVar": "6,520",
"ECR before LimitedLiability": "-64%",
"Economic Capital Ratio": "136%"
}
}
},
"top_rated": false,
"trend": -37.0,
"value": 1.3645533933472545,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001824293.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001824293.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001824293.svg"
},
{
"company_id": "0001178253",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001178253.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001178253.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001178253.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001178253_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001178253_main_keyfigs.svg",
"name": "Scynexis INC",
"rank": 381,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001178253.svg",
"report_text": "The relative strengths and weaknesses of Scynexis 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 Scynexis INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 3.3% points.The greatest weakness of Scynexis INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 106% points.
The company's Economic Capital Ratio, given in the ranking table, is 136%, being 108% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001178253_2023_Scynexis_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-6.86",
"Assets": "-8.71",
"Liabilities": "88.3",
"Stockholders Equity": "33.2",
"ECR before LimitedLiability": "147",
"Property and Equipment": "5.87",
"Intangible Assets": "-8.33",
"Other Liabilities": "24.2",
"Liabilities, Current": "53.6",
"Liabilities, Non-Current": "20.3",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "-4.30",
"Revenues": "30.0",
"Net Income": "50.9",
"Cost of Goods Sold": "-43.5",
"Other Expenses": "15.7",
"Research and Development": "11.0",
"Other Revenues": "30.0",
"Other Net Income": "25.3",
"Comprehensive Net Income": "51.1",
"Economic Capital Ratio": "114"
},
"2015": {
"Property and Equipment": "-5.05",
"Assets": "30.1",
"Liabilities": "49.2",
"Stockholders Equity": "90.8",
"ECR before LimitedLiability": "63.6",
"Other Assets": "-5.79",
"Intangible Assets": "-10.9",
"Assets, Current": "74.6",
"Other Liabilities": "26.0",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "11.0",
"Other Expenses": "11.1",
"Expenses": "-7.71",
"Revenues": "-15.7",
"Net Income": "-33.5",
"Selling, General and Administrative Expense": "-7.38",
"Research and Development": "-13.0",
"Other Revenues": "-15.7",
"Other Net Income": "-10.3",
"Comprehensive Net Income": "-33.4",
"Economic Capital Ratio": "44.6"
},
"2016": {
"Other Assets": "-9.85",
"Assets": "40.1",
"Liabilities": "-33.3",
"Stockholders Equity": "18.6",
"ECR before LimitedLiability": "14.5",
"Assets, Current": "95.8",
"Property and Equipment": "-7.95",
"Intangible Assets": "-15.1",
"Other Liabilities": "-10.2",
"Liabilities, Non-Current": "-60.6",
"Liabilities, Current": "33.4",
"Research and Development": "-7.41",
"Expenses": "13.2",
"Revenues": "-14.8",
"Net Income": "-5.75",
"Selling, General and Administrative Expense": "7.52",
"Other Expenses": "11.3",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-5.75",
"Other Net Income": "-3.64",
"Economic Capital Ratio": "-7.97"
},
"2017": {
"Other Assets": "-13.7",
"Assets": "15.6",
"Liabilities": "-49.3",
"Stockholders Equity": "-23.5",
"ECR before LimitedLiability": "-33.9",
"Intangible Assets": "-20.7",
"Assets, Current": "58.2",
"Property and Equipment": "-10.0",
"Liabilities, Current": "-6.46",
"Other Liabilities": "5.70",
"Liabilities, Non-Current": "-48.6",
"Selling, General and Administrative Expense": "5.56",
"Expenses": "5.10",
"Revenues": "-16.7",
"Net Income": "-9.16",
"Research and Development": "-13.0",
"Other Expenses": "10.2",
"Cost of Goods Sold": "2.82",
"Other Revenues": "-16.7",
"Comprehensive Net Income": "-9.31",
"Economic Capital Ratio": "-53.4"
},
"2018": {
"Assets, Current": "59.1",
"Assets": "16.7",
"Liabilities": "-23.2",
"Stockholders Equity": "6.14",
"ECR before LimitedLiability": "34.5",
"Other Assets": "-7.66",
"Intangible Assets": "-13.6",
"Property and Equipment": "-5.21",
"Liabilities, Current": "21.2",
"Other Liabilities": "18.8",
"Liabilities, Non-Current": "-70.5",
"Research and Development": "-12.7",
"Expenses": "17.8",
"Revenues": "-14.7",
"Net Income": "23.5",
"Other Expenses": "20.6",
"Selling, General and Administrative Expense": "6.51",
"Other Revenues": "-14.7",
"Other Net Income": "20.9",
"Comprehensive Net Income": "23.4",
"Economic Capital Ratio": "16.9"
},
"2019": {
"Other Assets": "-1.20",
"Assets": "-2.58",
"Liabilities": "-30.1",
"Stockholders Equity": "-56.4",
"ECR before LimitedLiability": "-72.6",
"Property and Equipment": "-1.33",
"Assets, Current": "2.75",
"Intangible Assets": "-2.34",
"Liabilities, Current": "1.73",
"Other Liabilities": "-67.0",
"Liabilities, Non-Current": "1.43",
"Other Revenues": "-2.01",
"Revenues": "-2.01",
"Net Income": "-2.64",
"Comprehensive Net Income": "-2.65",
"Selling, General and Administrative Expense": "1.45",
"Cost of Goods Sold": "0.665",
"Other Net Income": "-0.944",
"Other Expenses": "1.46",
"Research and Development": "-2.52",
"Economic Capital Ratio": "-99.8"
},
"2020": {
"Intangible Assets": "-13.1",
"Assets": "-11.8",
"Liabilities": "-93.9",
"Stockholders Equity": "-91.3",
"Other Assets": "-6.66",
"Property and Equipment": "-3.04",
"Assets, Current": "1.07",
"Liabilities, Non-Current": "0.432",
"Liabilities, Current": "-2.53",
"Other Liabilities": "-102",
"Selling, General and Administrative Expense": "0.234",
"Expenses": "0.531",
"Revenues": "-11.7",
"Net Income": "-2.07",
"Research and Development": "-2.83",
"Other Expenses": "0.312",
"Other Revenues": "-11.7",
"ECR before LimitedLiability": "-95.8",
"Other Net Income": "-0.645",
"Comprehensive Net Income": "-2.13",
"Economic Capital Ratio": "-115"
},
"2021": {
"Assets, Current": "-19.1",
"Assets": "-44.5",
"Liabilities": "-70.0",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-72.6",
"Other Assets": "-10.6",
"Property and Equipment": "-7.48",
"Intangible Assets": "-14.5",
"Liabilities, Current": "24.9",
"Other Liabilities": "-114",
"Liabilities, Non-Current": "10.5",
"Selling, General and Administrative Expense": "-18.7",
"Expenses": "6.72",
"Revenues": "-5.25",
"Net Income": "24.8",
"Other Expenses": "10.5",
"Research and Development": "11.6",
"Other Revenues": "-5.25",
"Comprehensive Net Income": "24.8",
"Other Net Income": "23.4",
"Economic Capital Ratio": "-80.2"
},
"2022": {
"Intangible Assets": "-2.62",
"Assets": "-24.9",
"Liabilities": "-36.0",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-87.9",
"Assets, Current": "-4.26",
"Other Assets": "-1.93",
"Property and Equipment": "-1.62",
"Other Liabilities": "-91.4",
"Liabilities, Current": "2.94",
"Liabilities, Non-Current": "2.43",
"Other Expenses": "2.10",
"Expenses": "-0.473",
"Revenues": "-1.84",
"Comprehensive Net Income": "0.333",
"Selling, General and Administrative Expense": "-3.78",
"Cost of Goods Sold": "0.766",
"Research and Development": "2.30",
"Other Revenues": "-1.84",
"Other Net Income": "3.25",
"Economic Capital Ratio": "-108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001178253_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "34,736",
"Cost of Goods Sold": "15,446",
"Intangible Assets": "0",
"Liabilities, Current": "3,801",
"Liabilities, Non-Current": "0",
"Other Assets": "101",
"Other Compr. Net Income": "0",
"Other Expenses": "-165",
"Other Liabilities": "2,440",
"Other Net Income": "7,878",
"Other Revenues": "19,024",
"Property and Equipment": "4,835",
"Research and Development": "8,287",
"Selling, General and Administrative Expense": "7,568"
},
"output_variables": {
"Assets": "39,672",
"Liabilities": "6,241",
"Expenses": "31,136",
"Revenues": "19,024",
"Stockholders Equity": "33,431",
"Net Income": "-4,234",
"Comprehensive Net Income": "-4,234",
"BaseVar": "51,976",
"ECR before LimitedLiability": "299%",
"Economic Capital Ratio": "368%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "48,437",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,664",
"Liabilities, Non-Current": "0",
"Other Assets": "836",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "660",
"Other Net Income": "-4,274",
"Other Revenues": "257",
"Property and Equipment": "0",
"Research and Development": "16,440",
"Selling, General and Administrative Expense": "12,166"
},
"output_variables": {
"Assets": "49,273",
"Liabilities": "7,324",
"Expenses": "28,606",
"Revenues": "257",
"Stockholders Equity": "41,949",
"Net Income": "-32,623",
"Comprehensive Net Income": "-32,623",
"BaseVar": "44,867",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "308%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "59,327",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,717",
"Liabilities, Non-Current": "14,252",
"Other Assets": "465",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "7,004",
"Other Net Income": "-2,172",
"Other Revenues": "257",
"Property and Equipment": "0",
"Research and Development": "20,076",
"Selling, General and Administrative Expense": "7,998"
},
"output_variables": {
"Assets": "59,792",
"Liabilities": "24,973",
"Expenses": "28,074",
"Revenues": "257",
"Stockholders Equity": "34,819",
"Net Income": "-29,989",
"Comprehensive Net Income": "-29,989",
"BaseVar": "57,634",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "237%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "44,960",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,144",
"Liabilities, Non-Current": "10,303",
"Other Assets": "890",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,993",
"Other Net Income": "16",
"Other Revenues": "257",
"Property and Equipment": "0",
"Research and Development": "15,800",
"Selling, General and Administrative Expense": "8,296"
},
"output_variables": {
"Assets": "45,850",
"Liabilities": "24,440",
"Expenses": "24,096",
"Revenues": "257",
"Stockholders Equity": "21,410",
"Net Income": "-23,823",
"Comprehensive Net Income": "-23,823",
"BaseVar": "47,330",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "201%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "51,463",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,877",
"Liabilities, Non-Current": "15,082",
"Other Assets": "1,191",
"Other Compr. Net Income": "0",
"Other Expenses": "-4,364",
"Other Liabilities": "986",
"Other Net Income": "8,243",
"Other Revenues": "257",
"Property and Equipment": "516",
"Research and Development": "25,485",
"Selling, General and Administrative Expense": "8,758"
},
"output_variables": {
"Assets": "53,170",
"Liabilities": "21,945",
"Expenses": "29,878",
"Revenues": "257",
"Stockholders Equity": "31,225",
"Net Income": "-21,378",
"Comprehensive Net Income": "-21,378",
"BaseVar": "56,746",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "249%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "52,402",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,014",
"Liabilities, Non-Current": "3,326",
"Other Assets": "4,346",
"Other Compr. Net Income": "0",
"Other Expenses": "-6,724",
"Other Liabilities": "29,918",
"Other Net Income": "3,069",
"Other Revenues": "168",
"Property and Equipment": "405",
"Research and Development": "93,600",
"Selling, General and Administrative Expense": "11,028"
},
"output_variables": {
"Assets": "57,153",
"Liabilities": "44,258",
"Expenses": "97,904",
"Revenues": "168",
"Stockholders Equity": "12,895",
"Net Income": "-94,667",
"Comprehensive Net Income": "-94,667",
"BaseVar": "101,276",
"ECR before LimitedLiability": "-131%",
"Economic Capital Ratio": "123%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "98,206",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,396",
"Liabilities, Non-Current": "3,274",
"Other Assets": "4,032",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,533",
"Other Liabilities": "50,108",
"Other Net Income": "-6,568",
"Other Revenues": "42",
"Property and Equipment": "298",
"Research and Development": "35,922",
"Selling, General and Administrative Expense": "15,841"
},
"output_variables": {
"Assets": "102,536",
"Liabilities": "79,778",
"Expenses": "50,230",
"Revenues": "42",
"Stockholders Equity": "22,758",
"Net Income": "-56,756",
"Comprehensive Net Income": "-56,756",
"BaseVar": "119,577",
"ECR before LimitedLiability": "-7.8%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "109,377",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,056",
"Liabilities, Current": "13,616",
"Liabilities, Non-Current": "6,549",
"Other Assets": "9,291",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,946",
"Other Liabilities": "58,414",
"Other Net Income": "14,279",
"Other Revenues": "8,622",
"Property and Equipment": "113",
"Research and Development": "18,473",
"Selling, General and Administrative Expense": "225,276"
},
"output_variables": {
"Assets": "119,837",
"Liabilities": "78,579",
"Expenses": "240,803",
"Revenues": "8,622",
"Stockholders Equity": "41,258",
"Net Income": "-217,902",
"Comprehensive Net Income": "-217,902",
"BaseVar": "231,060",
"ECR before LimitedLiability": "-129%",
"Economic Capital Ratio": "123%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "79,061",
"Cost of Goods Sold": "0",
"Intangible Assets": "408",
"Liabilities, Current": "17,618",
"Liabilities, Non-Current": "2,921",
"Other Assets": "8,341",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,475",
"Other Liabilities": "64,038",
"Other Net Income": "19,793",
"Other Revenues": "7,975",
"Property and Equipment": "0",
"Research and Development": "27,842",
"Selling, General and Administrative Expense": "73,785"
},
"output_variables": {
"Assets": "87,810",
"Liabilities": "84,577",
"Expenses": "98,152",
"Revenues": "7,975",
"Stockholders Equity": "3,233",
"Net Income": "-70,384",
"Comprehensive Net Income": "-70,384",
"BaseVar": "149,154",
"ECR before LimitedLiability": "-73%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": -31.0,
"value": 1.3640312042736513,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001178253.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001178253.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001178253.svg"
},
{
"company_id": "0001609809",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001609809.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001609809.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001609809.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001609809_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001609809_main_keyfigs.svg",
"name": "Seres Therapeutics Inc",
"rank": 382,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001609809.svg",
"report_text": "The relative strengths and weaknesses of Seres Therapeutics 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 Seres Therapeutics Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 15% points.The greatest weakness of Seres Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 83% points.
The company's Economic Capital Ratio, given in the ranking table, is 136%, being 109% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001609809_2023_Seres_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "0.457",
"Assets": "40.8",
"Liabilities": "67.3",
"Stockholders Equity": "163",
"ECR before LimitedLiability": "155",
"Other Assets": "-2.22",
"Intangible Assets": "-3.68",
"Assets, Current": "58.2",
"Other Liabilities": "28.3",
"Liabilities, Non-Current": "14.0",
"Liabilities, Current": "32.3",
"Other Expenses": "8.96",
"Expenses": "15.2",
"Revenues": "-13.6",
"Net Income": "1.77",
"Cost of Goods Sold": "1.42",
"Selling, General and Administrative Expense": "7.15",
"Research and Development": "-2.26",
"Other Revenues": "-13.6",
"Comprehensive Net Income": "1.84",
"Economic Capital Ratio": "136"
},
"2016": {
"Other Assets": "13.7",
"Assets": "30.1",
"Liabilities": "-56.3",
"Stockholders Equity": "-9.98",
"ECR before LimitedLiability": "4.50",
"Assets, Current": "16.6",
"Property and Equipment": "16.4",
"Intangible Assets": "-15.8",
"Other Liabilities": "-99.0",
"Liabilities, Non-Current": "14.1",
"Liabilities, Current": "20.5",
"Research and Development": "-2.16",
"Expenses": "21.2",
"Revenues": "-7.18",
"Net Income": "14.4",
"Selling, General and Administrative Expense": "9.80",
"Other Expenses": "11.4",
"Cost of Goods Sold": "1.89",
"Other Revenues": "-7.18",
"Comprehensive Net Income": "14.4",
"Economic Capital Ratio": "-17.9"
},
"2017": {
"Other Assets": "-20.1",
"Assets": "-19.0",
"Liabilities": "-69.9",
"Stockholders Equity": "-75.2",
"ECR before LimitedLiability": "-65.0",
"Intangible Assets": "-25.9",
"Assets, Current": "3.80",
"Property and Equipment": "26.2",
"Liabilities, Current": "16.6",
"Other Liabilities": "-110",
"Liabilities, Non-Current": "16.2",
"Selling, General and Administrative Expense": "9.98",
"Expenses": "8.97",
"Revenues": "-1.66",
"Net Income": "8.12",
"Research and Development": "-15.6",
"Other Expenses": "11.8",
"Cost of Goods Sold": "3.28",
"Other Revenues": "-1.66",
"Comprehensive Net Income": "7.95",
"Economic Capital Ratio": "-84.6"
},
"2018": {
"Assets, Current": "-17.8",
"Assets": "-20.1",
"Liabilities": "-25.3",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "-112",
"Other Assets": "-7.23",
"Intangible Assets": "-9.79",
"Property and Equipment": "10.0",
"Liabilities, Current": "-0.611",
"Other Liabilities": "2.35",
"Liabilities, Non-Current": "-39.9",
"Research and Development": "-6.23",
"Expenses": "0.819",
"Revenues": "-0.846",
"Net Income": "0.100",
"Cost of Goods Sold": "1.52",
"Other Expenses": "2.92",
"Selling, General and Administrative Expense": "3.19",
"Other Revenues": "-0.846",
"Other Net Income": "0.139",
"Economic Capital Ratio": "-129"
},
"2019": {
"Other Assets": "-2.83",
"Assets": "-12.7",
"Liabilities": "-54.2",
"Stockholders Equity": "-111",
"ECR before LimitedLiability": "-83.3",
"Property and Equipment": "4.25",
"Assets, Current": "-10.9",
"Intangible Assets": "-6.33",
"Liabilities, Current": "-0.633",
"Other Liabilities": "-44.6",
"Liabilities, Non-Current": "-0.489",
"Other Expenses": "2.42",
"Expenses": "4.82",
"Net Income": "5.08",
"Other Net Income": "0.270",
"Cost of Goods Sold": "1.25",
"Selling, General and Administrative Expense": "3.68",
"Research and Development": "-2.44",
"Comprehensive Net Income": "4.96",
"Other Compr. Net Income": "-0.113",
"Economic Capital Ratio": "-110"
},
"2020": {
"Intangible Assets": "-10.7",
"Assets": "17.6",
"Liabilities": "-43.4",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "4.49",
"Other Assets": "17.9",
"Property and Equipment": "1.11",
"Assets, Current": "10.6",
"Liabilities, Non-Current": "12.5",
"Liabilities, Current": "14.4",
"Other Liabilities": "-75.2",
"Selling, General and Administrative Expense": "10.6",
"Expenses": "17.1",
"Revenues": "-3.76",
"Net Income": "13.8",
"Cost of Goods Sold": "3.24",
"Research and Development": "-3.25",
"Other Expenses": "6.33",
"Other Revenues": "-3.76",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "-15.1"
},
"2021": {
"Assets, Current": "-29.7",
"Assets": "-45.0",
"Liabilities": "-59.8",
"Stockholders Equity": "-103",
"ECR before LimitedLiability": "-56.4",
"Other Assets": "-7.63",
"Property and Equipment": "1.83",
"Intangible Assets": "-15.2",
"Liabilities, Current": "-3.84",
"Other Liabilities": "-59.9",
"Liabilities, Non-Current": "3.91",
"Selling, General and Administrative Expense": "4.70",
"Expenses": "8.46",
"Revenues": "26.0",
"Net Income": "35.5",
"Other Expenses": "8.47",
"Research and Development": "-8.61",
"Cost of Goods Sold": "4.05",
"Other Revenues": "26.0",
"Comprehensive Net Income": "35.4",
"Economic Capital Ratio": "-64.1"
},
"2022": {
"Intangible Assets": "-2.46",
"Assets": "-4.32",
"Liabilities": "-59.9",
"Stockholders Equity": "-83.3",
"ECR before LimitedLiability": "-88.1",
"Assets, Current": "-19.1",
"Other Assets": "14.7",
"Property and Equipment": "0.870",
"Other Liabilities": "-4.83",
"Liabilities, Current": "0.328",
"Liabilities, Non-Current": "-4.32",
"Other Expenses": "1.09",
"Expenses": "1.20",
"Revenues": "-1.96",
"Net Income": "-1.25",
"Selling, General and Administrative Expense": "1.11",
"Cost of Goods Sold": "0.657",
"Research and Development": "-1.47",
"Other Revenues": "-1.96",
"Comprehensive Net Income": "-1.23",
"Economic Capital Ratio": "-109"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001609809_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "207,610",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,920",
"Liabilities, Non-Current": "0",
"Other Assets": "1,539",
"Other Compr. Net Income": "30",
"Other Expenses": "0",
"Other Liabilities": "586",
"Other Net Income": "76",
"Other Revenues": "0",
"Property and Equipment": "7,751",
"Research and Development": "38,095",
"Selling, General and Administrative Expense": "16,761"
},
"output_variables": {
"Assets": "216,900",
"Liabilities": "11,506",
"Expenses": "54,856",
"Revenues": "0",
"Stockholders Equity": "205,394",
"Net Income": "-54,780",
"Comprehensive Net Income": "-54,765",
"BaseVar": "141,684",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "399%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "198,369",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,457",
"Liabilities, Non-Current": "0",
"Other Assets": "38,152",
"Other Compr. Net Income": "-179",
"Other Expenses": "0",
"Other Liabilities": "109,558",
"Other Net Income": "1,260",
"Other Revenues": "21,766",
"Property and Equipment": "36,125",
"Research and Development": "81,989",
"Selling, General and Administrative Expense": "32,616"
},
"output_variables": {
"Assets": "272,646",
"Liabilities": "140,015",
"Expenses": "114,605",
"Revenues": "21,766",
"Stockholders Equity": "132,631",
"Net Income": "-91,579",
"Comprehensive Net Income": "-91,668",
"BaseVar": "275,236",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "227%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "155,078",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31,625",
"Liabilities, Non-Current": "1,129",
"Other Assets": "1,513",
"Other Compr. Net Income": "3.0",
"Other Expenses": "0",
"Other Liabilities": "96,069",
"Other Net Income": "2,015",
"Other Revenues": "32,100",
"Property and Equipment": "32,931",
"Research and Development": "89,455",
"Selling, General and Administrative Expense": "34,040"
},
"output_variables": {
"Assets": "189,522",
"Liabilities": "128,823",
"Expenses": "123,495",
"Revenues": "32,100",
"Stockholders Equity": "60,699",
"Net Income": "-89,380",
"Comprehensive Net Income": "-89,378",
"BaseVar": "237,979",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "167%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "92,665",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "42,041",
"Liabilities, Non-Current": "117,010",
"Other Assets": "1,513",
"Other Compr. Net Income": "119",
"Other Expenses": "0",
"Other Liabilities": "9,466",
"Other Net Income": "1,129",
"Other Revenues": "26,476",
"Property and Equipment": "26,294",
"Research and Development": "104,840",
"Selling, General and Administrative Expense": "31,003"
},
"output_variables": {
"Assets": "120,472",
"Liabilities": "168,517",
"Expenses": "135,844",
"Revenues": "26,476",
"Stockholders Equity": "-48,045",
"Net Income": "-108,239",
"Comprehensive Net Income": "-108,180",
"BaseVar": "226,278",
"ECR before LimitedLiability": "-147%",
"Economic Capital Ratio": "119%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "100,189",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "45,993",
"Liabilities, Non-Current": "21,012",
"Other Assets": "12,756",
"Other Compr. Net Income": "42",
"Other Expenses": "1,492",
"Other Liabilities": "113,759",
"Other Net Income": "1,633",
"Other Revenues": "36,822",
"Property and Equipment": "19,495",
"Research and Development": "61,140",
"Selling, General and Administrative Expense": "15,482"
},
"output_variables": {
"Assets": "132,440",
"Liabilities": "180,764",
"Expenses": "78,114",
"Revenues": "36,822",
"Stockholders Equity": "-48,324",
"Net Income": "-39,659",
"Comprehensive Net Income": "-39,638",
"BaseVar": "214,908",
"ECR before LimitedLiability": "-93%",
"Economic Capital Ratio": "132%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "268,777",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "46,415",
"Liabilities, Non-Current": "11,564",
"Other Assets": "60,266",
"Other Compr. Net Income": "-37",
"Other Expenses": "1,464",
"Other Liabilities": "110,211",
"Other Net Income": "-672",
"Other Revenues": "32,804",
"Property and Equipment": "13,897",
"Research and Development": "99,878",
"Selling, General and Administrative Expense": "35,058"
},
"output_variables": {
"Assets": "342,940",
"Liabilities": "168,190",
"Expenses": "136,401",
"Revenues": "32,804",
"Stockholders Equity": "174,750",
"Net Income": "-104,269",
"Comprehensive Net Income": "-104,287",
"BaseVar": "340,522",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "237%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "303,628",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "82,258",
"Liabilities, Non-Current": "29,453",
"Other Assets": "33,293",
"Other Compr. Net Income": "-20",
"Other Expenses": "-1,883",
"Other Liabilities": "111,641",
"Other Net Income": "-1,084",
"Other Revenues": "146,577",
"Property and Equipment": "17,938",
"Research and Development": "213,857",
"Selling, General and Administrative Expense": "160,308"
},
"output_variables": {
"Assets": "354,859",
"Liabilities": "223,352",
"Expenses": "372,282",
"Revenues": "146,577",
"Stockholders Equity": "131,507",
"Net Income": "-226,789",
"Comprehensive Net Income": "-226,799",
"BaseVar": "549,087",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "161%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "194,764",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "85,596",
"Liabilities, Non-Current": "109,384",
"Other Assets": "131,035",
"Other Compr. Net Income": "35",
"Other Expenses": "-80",
"Other Liabilities": "143,021",
"Other Net Income": "-3,695",
"Other Revenues": "144,574",
"Property and Equipment": "22,985",
"Research and Development": "216,473",
"Selling, General and Administrative Expense": "87,085"
},
"output_variables": {
"Assets": "348,784",
"Liabilities": "338,001",
"Expenses": "303,478",
"Revenues": "144,574",
"Stockholders Equity": "10,783",
"Net Income": "-162,599",
"Comprehensive Net Income": "-162,581",
"BaseVar": "569,284",
"ECR before LimitedLiability": "-41%",
"Economic Capital Ratio": "139%"
}
}
},
"top_rated": false,
"trend": -50.0,
"value": 1.3621737693102929,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001609809.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001609809.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001609809.svg"
},
{
"company_id": "0001685316",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001685316.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001685316.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001685316_main_keyfigs.svg",
"name": "Obseva SA",
"rank": 383,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001685316.svg",
"report_text": "The relative strengths and weaknesses of Obseva SA 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 Obseva SA compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 70% points.The greatest weakness of Obseva SA is the variable Other Net Income, reducing the Economic Capital Ratio by 259% points.
The company's Economic Capital Ratio, given in the ranking table, is 136%, being 109% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001685316_2023_Obseva_SA.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-4.77",
"Assets": "-165",
"Liabilities": "23.5",
"Stockholders Equity": "-201",
"Assets, Current": "-130",
"Other Assets": "-13.6",
"Property and Equipment": "-3.47",
"Other Liabilities": "8.93",
"ECR before LimitedLiability": "-88.2",
"Liabilities, Current": "5.46",
"Liabilities, Non-Current": "8.47",
"Other Expenses": "3.66",
"Expenses": "69.7",
"Revenues": "25.8",
"Net Income": "-4.82",
"Selling, General and Administrative Expense": "20.1",
"Research and Development": "28.0",
"Other Revenues": "25.8",
"Other Net Income": "-259",
"Economic Capital Ratio": "-109",
"Other Compr. Net Income": "4.48"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001685316_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "15,993",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,186",
"Liabilities, Non-Current": "292",
"Other Assets": "551",
"Other Compr. Net Income": "6,340",
"Other Expenses": "11",
"Other Liabilities": "583",
"Other Net Income": "-49,505",
"Other Revenues": "19,637",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "16,544",
"Liabilities": "8,061",
"Expenses": "11",
"Revenues": "19,637",
"Stockholders Equity": "8,483",
"Net Income": "-29,879",
"Comprehensive Net Income": "-26,709",
"BaseVar": "50,049",
"ECR before LimitedLiability": "-67%",
"Economic Capital Ratio": "136%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.361034849329575,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001685316.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001685316.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001685316.svg"
},
{
"company_id": "0001300699",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001300699.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001300699.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001300699.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001300699_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001300699_main_keyfigs.svg",
"name": "Athenex Inc",
"rank": 384,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001300699.svg",
"report_text": "The relative strengths and weaknesses of Athenex 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 Athenex Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Athenex Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 133% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 109% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001300699_2023_Athenex_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-98.3",
"Assets": "-84.2",
"Liabilities": "-29.6",
"Stockholders Equity": "-164",
"Other Assets": "-1.35",
"Property and Equipment": "1.66",
"Intangible Assets": "6.50",
"Liabilities, Current": "-1.37",
"Other Liabilities": "-39.8",
"Liabilities, Non-Current": "2.67",
"Selling, General and Administrative Expense": "0.652",
"Expenses": "-2.32",
"Revenues": "3.33",
"Net Income": "-0.703",
"Other Expenses": "-1.84",
"Research and Development": "1.64",
"Cost of Goods Sold": "-2.22",
"Other Revenues": "3.33",
"ECR before LimitedLiability": "-129",
"Comprehensive Net Income": "-0.655",
"Economic Capital Ratio": "-137"
},
"2022": {
"Intangible Assets": "14.3",
"Assets": "-43.5",
"Liabilities": "-40.6",
"Stockholders Equity": "-133",
"ECR before LimitedLiability": "-89.0",
"Assets, Current": "-48.9",
"Other Assets": "-4.14",
"Property and Equipment": "-1.66",
"Other Liabilities": "-11.8",
"Liabilities, Current": "-4.72",
"Liabilities, Non-Current": "3.02",
"Expenses": "1.59",
"Revenues": "4.70",
"Net Income": "5.70",
"Selling, General and Administrative Expense": "2.98",
"Cost of Goods Sold": "-3.74",
"Research and Development": "4.49",
"Other Revenues": "4.70",
"Comprehensive Net Income": "5.85",
"Other Net Income": "-0.735",
"Economic Capital Ratio": "-109"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001300699_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "133,396",
"Cost of Goods Sold": "82,406",
"Intangible Assets": "71,896",
"Liabilities, Current": "96,047",
"Liabilities, Non-Current": "7,540",
"Other Assets": "34,178",
"Other Compr. Net Income": "2,915",
"Other Expenses": "79,557",
"Other Liabilities": "129,409",
"Other Net Income": "-7,504",
"Other Revenues": "120,181",
"Property and Equipment": "27,978",
"Research and Development": "80,197",
"Selling, General and Administrative Expense": "72,553"
},
"output_variables": {
"Assets": "267,448",
"Liabilities": "232,996",
"Expenses": "314,713",
"Revenues": "120,181",
"Stockholders Equity": "34,452",
"Net Income": "-202,036",
"Comprehensive Net Income": "-200,578",
"BaseVar": "472,878",
"ECR before LimitedLiability": "-50%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "124,929",
"Cost of Goods Sold": "76,118",
"Intangible Assets": "72,112",
"Liabilities, Current": "114,879",
"Liabilities, Non-Current": "5,782",
"Other Assets": "5,190",
"Other Compr. Net Income": "2,370",
"Other Expenses": "26,269",
"Other Liabilities": "107,575",
"Other Net Income": "-8,219",
"Other Revenues": "102,821",
"Property and Equipment": "1,824",
"Research and Development": "51,758",
"Selling, General and Administrative Expense": "44,880"
},
"output_variables": {
"Assets": "204,055",
"Liabilities": "228,236",
"Expenses": "199,025",
"Revenues": "102,821",
"Stockholders Equity": "-24,181",
"Net Income": "-104,423",
"Comprehensive Net Income": "-103,238",
"BaseVar": "372,363",
"ECR before LimitedLiability": "-72%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": 25.0,
"value": 1.35293848874036,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001300699.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001300699.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001300699.svg"
},
{
"company_id": "0001510964",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001510964.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001510964.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001510964.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001510964_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001510964_main_keyfigs.svg",
"name": "CV Sciences Inc",
"rank": 385,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001510964.svg",
"report_text": "The relative strengths and weaknesses of CV 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 CV Sciences Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 22% points.The greatest weakness of CV Sciences Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 188% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 110% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001510964_2023_CV_Sciences_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-1.10",
"Assets": "45.2",
"Liabilities": "-25.9",
"Stockholders Equity": "38.2",
"ECR before LimitedLiability": "57.9",
"Intangible Assets": "54.3",
"Property and Equipment": "-4.04",
"Liabilities, Non-Current": "10.9",
"Liabilities, Current": "45.5",
"Other Liabilities": "-99.3",
"Selling, General and Administrative Expense": "4.15",
"Expenses": "23.6",
"Revenues": "-3.33",
"Net Income": "21.3",
"Other Expenses": "5.54",
"Research and Development": "17.5",
"Cost of Goods Sold": "-3.81",
"Other Revenues": "-3.33",
"Comprehensive Net Income": "21.1",
"Other Net Income": "1.22",
"Economic Capital Ratio": "29.9"
},
"2014": {
"Other Assets": "-2.43",
"Assets": "-3.63",
"Liabilities": "157",
"Stockholders Equity": "71.4",
"ECR before LimitedLiability": "217",
"Assets, Current": "-2.70",
"Intangible Assets": "2.48",
"Other Liabilities": "64.1",
"Liabilities, Current": "99.8",
"Liabilities, Non-Current": "29.0",
"Selling, General and Administrative Expense": "-48.5",
"Expenses": "-13.7",
"Revenues": "34.5",
"Net Income": "69.5",
"Cost of Goods Sold": "-26.2",
"Other Expenses": "19.5",
"Research and Development": "37.5",
"Other Revenues": "34.5",
"Other Net Income": "49.4",
"Comprehensive Net Income": "69.7",
"Economic Capital Ratio": "184"
},
"2015": {
"Property and Equipment": "-3.88",
"Assets": "-9.13",
"Liabilities": "81.8",
"Stockholders Equity": "38.4",
"ECR before LimitedLiability": "88.9",
"Other Assets": "-8.49",
"Intangible Assets": "36.4",
"Assets, Current": "-20.7",
"Other Liabilities": "21.8",
"Liabilities, Non-Current": "19.7",
"Liabilities, Current": "46.9",
"Other Expenses": "14.6",
"Expenses": "-19.8",
"Revenues": "26.9",
"Net Income": "5.55",
"Cost of Goods Sold": "-16.3",
"Selling, General and Administrative Expense": "-47.0",
"Research and Development": "28.6",
"Other Revenues": "26.9",
"Comprehensive Net Income": "5.66",
"Economic Capital Ratio": "69.9"
},
"2016": {
"Other Assets": "65.1",
"Assets": "-49.9",
"Liabilities": "70.5",
"Stockholders Equity": "-34.4",
"ECR before LimitedLiability": "25.1",
"Assets, Current": "-81.4",
"Property and Equipment": "-11.1",
"Intangible Assets": "47.8",
"Other Liabilities": "6.51",
"Liabilities, Non-Current": "26.0",
"Liabilities, Current": "40.7",
"Research and Development": "48.5",
"Expenses": "-37.9",
"Revenues": "44.4",
"Comprehensive Net Income": "-0.765",
"Selling, General and Administrative Expense": "-40.9",
"Other Expenses": "-19.3",
"Cost of Goods Sold": "-21.6",
"Other Revenues": "44.4",
"Other Net Income": "-2.81",
"Economic Capital Ratio": "2.67"
},
"2017": {
"Other Assets": "17.1",
"Assets": "-37.7",
"Liabilities": "85.3",
"Stockholders Equity": "-34.3",
"ECR before LimitedLiability": "78.3",
"Intangible Assets": "16.4",
"Assets, Current": "-52.7",
"Liabilities, Current": "49.8",
"Other Liabilities": "11.4",
"Liabilities, Non-Current": "29.5",
"Selling, General and Administrative Expense": "-37.4",
"Expenses": "-14.3",
"Revenues": "74.2",
"Net Income": "54.6",
"Research and Development": "43.5",
"Other Expenses": "5.64",
"Cost of Goods Sold": "-24.2",
"Other Revenues": "74.2",
"Comprehensive Net Income": "54.4",
"Other Net Income": "-2.83",
"Economic Capital Ratio": "58.8"
},
"2018": {
"Assets, Current": "-17.9",
"Assets": "-19.9",
"Liabilities": "131",
"Stockholders Equity": "-37.7",
"ECR before LimitedLiability": "168",
"Other Assets": "-3.88",
"Intangible Assets": "0.344",
"Liabilities, Current": "74.3",
"Other Liabilities": "46.4",
"Liabilities, Non-Current": "35.4",
"Research and Development": "48.8",
"Expenses": "1.87",
"Revenues": "119",
"Net Income": "120",
"Cost of Goods Sold": "-39.9",
"Other Expenses": "13.7",
"Selling, General and Administrative Expense": "-24.4",
"Other Revenues": "119",
"Other Net Income": "-1.05",
"Comprehensive Net Income": "120",
"Economic Capital Ratio": "151"
},
"2019": {
"Other Assets": "3.80",
"Assets": "-63.6",
"Liabilities": "59.3",
"Stockholders Equity": "-78.4",
"ECR before LimitedLiability": "37.2",
"Property and Equipment": "-2.10",
"Assets, Current": "-61.8",
"Intangible Assets": "-5.41",
"Liabilities, Current": "31.3",
"Other Liabilities": "37.9",
"Liabilities, Non-Current": "-8.92",
"Other Expenses": "16.8",
"Expenses": "-19.3",
"Revenues": "85.3",
"Net Income": "61.4",
"Cost of Goods Sold": "-28.4",
"Selling, General and Administrative Expense": "-46.9",
"Research and Development": "45.7",
"Other Revenues": "85.3",
"Comprehensive Net Income": "60.6",
"Economic Capital Ratio": "10.1"
},
"2020": {
"Intangible Assets": "8.69",
"Assets": "-121",
"Liabilities": "8.63",
"Stockholders Equity": "-162",
"Other Assets": "-3.80",
"Property and Equipment": "6.56",
"Assets, Current": "-127",
"Liabilities, Current": "-24.1",
"Other Liabilities": "9.56",
"Selling, General and Administrative Expense": "-67.4",
"Expenses": "-53.3",
"Revenues": "12.0",
"Net Income": "8.24",
"Cost of Goods Sold": "-42.6",
"Research and Development": "10.1",
"Other Expenses": "8.61",
"Other Revenues": "12.0",
"ECR before LimitedLiability": "-87.2",
"Other Net Income": "2.09",
"Comprehensive Net Income": "8.14",
"Economic Capital Ratio": "-107"
},
"2021": {
"Assets, Current": "-131",
"Assets": "-149",
"Liabilities, Current": "-52.1",
"Stockholders Equity": "-252",
"Other Assets": "-9.73",
"Property and Equipment": "0.438",
"Intangible Assets": "-1.92",
"Selling, General and Administrative Expense": "-56.9",
"Expenses": "-41.3",
"Revenues": "16.6",
"Net Income": "2.15",
"Other Expenses": "2.16",
"Research and Development": "10.4",
"Cost of Goods Sold": "-15.9",
"Other Revenues": "16.6",
"ECR before LimitedLiability": "-129",
"Other Liabilities": "5.43",
"Liabilities, Non-Current": "5.45",
"Comprehensive Net Income": "2.13",
"Other Net Income": "2.37",
"Economic Capital Ratio": "-137"
},
"2022": {
"Intangible Assets": "-4.16",
"Assets": "-112",
"Liabilities": "-3.84",
"Stockholders Equity": "-188",
"Assets, Current": "-81.7",
"Other Assets": "-5.20",
"Other Liabilities": "6.72",
"ECR before LimitedLiability": "-89.6",
"Liabilities, Current": "-58.5",
"Liabilities, Non-Current": "5.49",
"Other Expenses": "2.50",
"Expenses": "-3.43",
"Revenues": "21.9",
"Net Income": "11.5",
"Selling, General and Administrative Expense": "-4.53",
"Cost of Goods Sold": "-6.28",
"Research and Development": "15.7",
"Other Revenues": "21.9",
"Comprehensive Net Income": "11.6",
"Other Net Income": "-1.86",
"Economic Capital Ratio": "-110"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001510964_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "8,056",
"Cost of Goods Sold": "880",
"Intangible Assets": "5,212",
"Liabilities, Current": "423",
"Liabilities, Non-Current": "0",
"Other Assets": "750",
"Other Compr. Net Income": "0",
"Other Expenses": "683",
"Other Liabilities": "5,503",
"Other Net Income": "0",
"Other Revenues": "2,154",
"Property and Equipment": "214",
"Research and Development": "524",
"Selling, General and Administrative Expense": "2,366"
},
"output_variables": {
"Assets": "14,232",
"Liabilities": "5,925",
"Expenses": "4,454",
"Revenues": "2,154",
"Stockholders Equity": "8,307",
"Net Income": "-2,300",
"Comprehensive Net Income": "-2,300",
"BaseVar": "13,383",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "273%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "16,806",
"Cost of Goods Sold": "4,387",
"Intangible Assets": "4,391",
"Liabilities, Current": "665",
"Liabilities, Non-Current": "0",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "7,241",
"Other Revenues": "10,191",
"Property and Equipment": "516",
"Research and Development": "999",
"Selling, General and Administrative Expense": "13,358"
},
"output_variables": {
"Assets": "21,740",
"Liabilities": "665",
"Expenses": "18,744",
"Revenues": "10,191",
"Stockholders Equity": "21,075",
"Net Income": "-1,312",
"Comprehensive Net Income": "-1,312",
"BaseVar": "29,290",
"ECR before LimitedLiability": "398%",
"Economic Capital Ratio": "438%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "16,592",
"Cost of Goods Sold": "4,421",
"Intangible Assets": "10,264",
"Liabilities, Current": "2,453",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,556",
"Other Net Income": "-267",
"Other Revenues": "11,529",
"Property and Equipment": "440",
"Research and Development": "1,320",
"Selling, General and Administrative Expense": "17,755"
},
"output_variables": {
"Assets": "27,295",
"Liabilities": "4,009",
"Expenses": "23,496",
"Revenues": "11,529",
"Stockholders Equity": "23,286",
"Net Income": "-12,233",
"Comprehensive Net Income": "-12,233",
"BaseVar": "33,298",
"ECR before LimitedLiability": "246%",
"Economic Capital Ratio": "333%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,821",
"Cost of Goods Sold": "3,947",
"Intangible Assets": "6,660",
"Liabilities, Current": "3,149",
"Liabilities, Non-Current": "0",
"Other Assets": "6,868",
"Other Compr. Net Income": "0",
"Other Expenses": "4,139",
"Other Liabilities": "2,235",
"Other Net Income": "-450",
"Other Revenues": "10,768",
"Property and Equipment": "243",
"Research and Development": "952",
"Selling, General and Administrative Expense": "10,426"
},
"output_variables": {
"Assets": "18,592",
"Liabilities": "5,384",
"Expenses": "19,465",
"Revenues": "10,768",
"Stockholders Equity": "13,208",
"Net Income": "-9,146",
"Comprehensive Net Income": "-9,146",
"BaseVar": "27,329",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "278%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,935",
"Cost of Goods Sold": "6,671",
"Intangible Assets": "6,624",
"Liabilities, Current": "3,336",
"Liabilities, Non-Current": "0",
"Other Assets": "6,067",
"Other Compr. Net Income": "0",
"Other Expenses": "3,999",
"Other Liabilities": "2,992",
"Other Net Income": "-526",
"Other Revenues": "25,230",
"Property and Equipment": "2,083",
"Research and Development": "-31",
"Selling, General and Administrative Expense": "17,220"
},
"output_variables": {
"Assets": "22,710",
"Liabilities": "6,329",
"Expenses": "27,859",
"Revenues": "25,230",
"Stockholders Equity": "16,381",
"Net Income": "-3,155",
"Comprehensive Net Income": "-3,155",
"BaseVar": "41,327",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "319%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "25,466",
"Cost of Goods Sold": "55,008",
"Intangible Assets": "6,589",
"Liabilities, Current": "4,392",
"Liabilities, Non-Current": "1,329",
"Other Assets": "2,003",
"Other Compr. Net Income": "0",
"Other Expenses": "550",
"Other Liabilities": "1,065",
"Other Net Income": "-275",
"Other Revenues": "185,850",
"Property and Equipment": "2,844",
"Research and Development": "1,776",
"Selling, General and Administrative Expense": "24,330"
},
"output_variables": {
"Assets": "36,902",
"Liabilities": "6,786",
"Expenses": "81,664",
"Revenues": "185,850",
"Stockholders Equity": "30,116",
"Net Income": "103,912",
"Comprehensive Net Income": "103,912",
"BaseVar": "155,738",
"ECR before LimitedLiability": "776%",
"Economic Capital Ratio": "777%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "32,367",
"Cost of Goods Sold": "25,445",
"Intangible Assets": "6,554",
"Liabilities, Current": "13,196",
"Liabilities, Non-Current": "9,923",
"Other Assets": "10,151",
"Other Compr. Net Income": "0",
"Other Expenses": "-451",
"Other Liabilities": "421",
"Other Net Income": "-41",
"Other Revenues": "58,503",
"Property and Equipment": "3,615",
"Research and Development": "25,808",
"Selling, General and Administrative Expense": "146,096"
},
"output_variables": {
"Assets": "52,687",
"Liabilities": "23,540",
"Expenses": "196,898",
"Revenues": "58,503",
"Stockholders Equity": "29,147",
"Net Income": "-138,436",
"Comprehensive Net Income": "-138,436",
"BaseVar": "165,834",
"ECR before LimitedLiability": "-197%",
"Economic Capital Ratio": "104%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "16,863",
"Cost of Goods Sold": "11,021",
"Intangible Assets": "6,518",
"Liabilities, Current": "14,336",
"Liabilities, Non-Current": "4,920",
"Other Assets": "4,367",
"Other Compr. Net Income": "0",
"Other Expenses": "-386",
"Other Liabilities": "157",
"Other Net Income": "-1.0",
"Other Revenues": "12,358",
"Property and Equipment": "2,877",
"Research and Development": "3,783",
"Selling, General and Administrative Expense": "33,737"
},
"output_variables": {
"Assets": "30,625",
"Liabilities": "19,413",
"Expenses": "48,155",
"Revenues": "12,358",
"Stockholders Equity": "11,212",
"Net Income": "-35,798",
"Comprehensive Net Income": "-35,798",
"BaseVar": "55,276",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "139%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "14,186",
"Cost of Goods Sold": "10,454",
"Intangible Assets": "1,485",
"Liabilities, Current": "14,461",
"Liabilities, Non-Current": "0",
"Other Assets": "678",
"Other Compr. Net Income": "0",
"Other Expenses": "-140",
"Other Liabilities": "62",
"Other Net Income": "1,869",
"Other Revenues": "18,778",
"Property and Equipment": "1,717",
"Research and Development": "1,308",
"Selling, General and Administrative Expense": "26,368"
},
"output_variables": {
"Assets": "18,066",
"Liabilities": "14,523",
"Expenses": "37,990",
"Revenues": "18,778",
"Stockholders Equity": "3,543",
"Net Income": "-17,343",
"Comprehensive Net Income": "-17,343",
"BaseVar": "45,613",
"ECR before LimitedLiability": "-59%",
"Economic Capital Ratio": "137%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "11,130",
"Cost of Goods Sold": "10,270",
"Intangible Assets": "251",
"Liabilities, Current": "13,314",
"Liabilities, Non-Current": "188",
"Other Assets": "780",
"Other Compr. Net Income": "0",
"Other Expenses": "-56",
"Other Liabilities": "11",
"Other Net Income": "155",
"Other Revenues": "15,047",
"Property and Equipment": "575",
"Research and Development": "320",
"Selling, General and Administrative Expense": "12,767"
},
"output_variables": {
"Assets": "12,736",
"Liabilities": "13,513",
"Expenses": "23,301",
"Revenues": "15,047",
"Stockholders Equity": "-777",
"Net Income": "-8,099",
"Comprehensive Net Income": "-8,099",
"BaseVar": "32,376",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": 22.0,
"value": 1.3476121628597086,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001510964.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001510964.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001510964.svg"
},
{
"company_id": "0001805087",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001805087.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001805087.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001805087_main_keyfigs.svg",
"name": "Gelesis Holdings INC",
"rank": 386,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001805087.svg",
"report_text": "The relative strengths and weaknesses of Gelesis 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 Gelesis Holdings INC compared to the market average is the variable Property and Equipment, increasing the Economic Capital Ratio by 44% points.The greatest weakness of Gelesis Holdings INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 157% points.
The company's Economic Capital Ratio, given in the ranking table, is 135%, being 110% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001805087_2023_Gelesis_Holdings_INC.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-30.5",
"Assets": "41.7",
"Liabilities": "3.72",
"Stockholders Equity": "89.0",
"ECR before LimitedLiability": "91.7",
"Other Assets": "272",
"Intangible Assets": "-3.53",
"Liabilities, Current": "39.2",
"Other Liabilities": "-69.9",
"Liabilities, Non-Current": "18.5",
"Selling, General and Administrative Expense": "13.1",
"Expenses": "28.3",
"Revenues": "-9.03",
"Net Income": "22.9",
"Other Expenses": "-4.11",
"Research and Development": "17.2",
"Cost of Goods Sold": "2.15",
"Other Revenues": "-9.03",
"Comprehensive Net Income": "22.9",
"Other Net Income": "3.52",
"Economic Capital Ratio": "84.0"
},
"2022": {
"Assets": "-75.9",
"Liabilities": "-6.98",
"Stockholders Equity": "-157",
"Assets, Current": "-107",
"Other Assets": "-4.23",
"Property and Equipment": "44.4",
"Other Liabilities": "-4.01",
"ECR before LimitedLiability": "-89.6",
"Liabilities, Current": "-6.31",
"Liabilities, Non-Current": "4.19",
"Other Expenses": "2.50",
"Expenses": "-1.40",
"Revenues": "-0.335",
"Net Income": "8.66",
"Selling, General and Administrative Expense": "-5.30",
"Cost of Goods Sold": "-2.69",
"Research and Development": "8.23",
"Other Revenues": "-0.335",
"Comprehensive Net Income": "8.70",
"Other Net Income": "11.4",
"Economic Capital Ratio": "-110"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001805087_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "235",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "276,207",
"Other Compr. Net Income": "0",
"Other Expenses": "20,674",
"Other Liabilities": "53,965",
"Other Net Income": "7,776",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "276,442",
"Liabilities": "53,965",
"Expenses": "20,674",
"Revenues": "0",
"Stockholders Equity": "222,477",
"Net Income": "-12,898",
"Comprehensive Net Income": "-12,898",
"BaseVar": "179,429",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "359%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "23,496",
"Cost of Goods Sold": "27,558",
"Intangible Assets": "13,413",
"Liabilities, Current": "78,346",
"Liabilities, Non-Current": "1,865",
"Other Assets": "7,080",
"Other Compr. Net Income": "-115",
"Other Expenses": "-3,346",
"Other Liabilities": "35,579",
"Other Net Income": "60,413",
"Other Revenues": "25,767",
"Property and Equipment": "59,335",
"Research and Development": "18,613",
"Selling, General and Administrative Expense": "99,135"
},
"output_variables": {
"Assets": "103,324",
"Liabilities": "115,790",
"Expenses": "141,960",
"Revenues": "25,767",
"Stockholders Equity": "-12,466",
"Net Income": "-55,780",
"Comprehensive Net Income": "-55,838",
"BaseVar": "223,684",
"ECR before LimitedLiability": "-76%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": -259.0,
"value": 1.347154765292696,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001805087.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001805087.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001805087.svg"
},
{
"company_id": "0001629205",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001629205.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001629205.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001629205.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001629205_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001629205_main_keyfigs.svg",
"name": "Innovation1 Biotech Inc",
"rank": 387,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001629205.svg",
"report_text": "The relative strengths and weaknesses of Innovation1 Biotech 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 Innovation1 Biotech Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 113% points.The greatest weakness of Innovation1 Biotech Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 90% points.
The company's Economic Capital Ratio, given in the ranking table, is 134%, being 111% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001629205_2023_Innovation1_Biotech_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "3.79",
"Assets": "-92.8",
"Liabilities": "5.89",
"Stockholders Equity": "-185",
"ECR before LimitedLiability": "-205",
"Intangible Assets": "-13.6",
"Assets, Current": "-83.3",
"Property and Equipment": "-6.08",
"Liabilities, Current": "-0.337",
"Other Liabilities": "12.9",
"Liabilities, Non-Current": "-0.117",
"Selling, General and Administrative Expense": "-0.703",
"Expenses": "-0.545",
"Revenues": "-4.41",
"Net Income": "-5.09",
"Research and Development": "6.81",
"Other Expenses": "-8.82",
"Cost of Goods Sold": "0.657",
"Other Revenues": "-4.41",
"Comprehensive Net Income": "-5.13",
"Economic Capital Ratio": "-224"
},
"2018": {
"Assets, Current": "1.35",
"Assets": "-6.41",
"Liabilities": "-6.44",
"Stockholders Equity": "-70.6",
"ECR before LimitedLiability": "-97.3",
"Other Assets": "-3.86",
"Intangible Assets": "-4.80",
"Property and Equipment": "-2.68",
"Liabilities, Current": "-75.1",
"Other Liabilities": "4.17",
"Liabilities, Non-Current": "3.49",
"Research and Development": "9.18",
"Expenses": "7.97",
"Revenues": "-3.14",
"Net Income": "-5.79",
"Other Expenses": "-3.97",
"Selling, General and Administrative Expense": "5.55",
"Other Revenues": "-3.14",
"Other Net Income": "-6.39",
"Comprehensive Net Income": "-5.80",
"Economic Capital Ratio": "-115"
},
"2020": {
"Intangible Assets": "-8.23",
"Assets": "-78.4",
"Liabilities": "-40.0",
"Stockholders Equity": "-204",
"ECR before LimitedLiability": "-195",
"Other Assets": "-9.00",
"Property and Equipment": "-3.90",
"Assets, Current": "-65.9",
"Liabilities, Non-Current": "0.480",
"Liabilities, Current": "-69.5",
"Other Liabilities": "0.483",
"Selling, General and Administrative Expense": "3.91",
"Expenses": "10.2",
"Revenues": "-3.90",
"Net Income": "7.12",
"Cost of Goods Sold": "0.840",
"Research and Development": "6.32",
"Other Expenses": "-0.430",
"Other Revenues": "-3.90",
"Comprehensive Net Income": "7.11",
"Economic Capital Ratio": "-215"
},
"2021": {
"Assets, Current": "-43.9",
"Assets": "-51.5",
"Liabilities": "-47.3",
"Stockholders Equity": "-166",
"ECR before LimitedLiability": "-181",
"Other Assets": "-11.4",
"Property and Equipment": "-4.78",
"Intangible Assets": "-10.6",
"Liabilities, Current": "-60.6",
"Other Liabilities": "3.27",
"Liabilities, Non-Current": "3.23",
"Selling, General and Administrative Expense": "3.15",
"Expenses": "-3.39",
"Revenues": "-5.67",
"Net Income": "-8.78",
"Other Expenses": "-19.0",
"Research and Development": "11.5",
"Cost of Goods Sold": "1.28",
"Other Revenues": "-5.67",
"Comprehensive Net Income": "-8.80",
"Economic Capital Ratio": "-189"
},
"2022": {
"Intangible Assets": "-3.39",
"Assets": "-6.89",
"Liabilities": "-28.2",
"Stockholders Equity": "-75.5",
"ECR before LimitedLiability": "-90.7",
"Assets, Current": "-90.0",
"Other Assets": "113",
"Property and Equipment": "-1.96",
"Other Liabilities": "4.01",
"Liabilities, Current": "-19.3",
"Liabilities, Non-Current": "-4.36",
"Other Expenses": "-12.3",
"Expenses": "-1.48",
"Revenues": "-2.93",
"Net Income": "-4.23",
"Selling, General and Administrative Expense": "6.52",
"Cost of Goods Sold": "0.855",
"Research and Development": "8.86",
"Other Revenues": "-2.93",
"Comprehensive Net Income": "-4.21",
"Economic Capital Ratio": "-111"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001629205_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0.77",
"Liabilities, Non-Current": "0",
"Other Assets": "6.8",
"Other Compr. Net Income": "0",
"Other Expenses": "22",
"Other Liabilities": "76",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "14"
},
"output_variables": {
"Assets": "6.8",
"Liabilities": "77",
"Expenses": "36",
"Revenues": "0",
"Stockholders Equity": "-70",
"Net Income": "-36",
"Comprehensive Net Income": "-36",
"BaseVar": "60",
"ECR before LimitedLiability": "-451%",
"Economic Capital Ratio": "28%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "858",
"Cost of Goods Sold": "81",
"Intangible Assets": "0",
"Liabilities, Current": "687",
"Liabilities, Non-Current": "0",
"Other Assets": "4.7",
"Other Compr. Net Income": "0",
"Other Expenses": "315",
"Other Liabilities": "0",
"Other Net Income": "-539",
"Other Revenues": "17",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "57"
},
"output_variables": {
"Assets": "863",
"Liabilities": "687",
"Expenses": "453",
"Revenues": "17",
"Stockholders Equity": "176",
"Net Income": "-976",
"Comprehensive Net Income": "-976",
"BaseVar": "1,279",
"ECR before LimitedLiability": "-76%",
"Economic Capital Ratio": "135%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "202",
"Cost of Goods Sold": "3.0",
"Intangible Assets": "0",
"Liabilities, Current": "2,887",
"Liabilities, Non-Current": "0",
"Other Assets": "4.5",
"Other Compr. Net Income": "0",
"Other Expenses": "129",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1.2",
"Property and Equipment": "2.0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "86"
},
"output_variables": {
"Assets": "209",
"Liabilities": "2,887",
"Expenses": "218",
"Revenues": "1.2",
"Stockholders Equity": "-2,678",
"Net Income": "-217",
"Comprehensive Net Income": "-217",
"BaseVar": "1,657",
"ECR before LimitedLiability": "-391%",
"Economic Capital Ratio": "41%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "168",
"Cost of Goods Sold": "1.4",
"Intangible Assets": "0",
"Liabilities, Current": "407",
"Liabilities, Non-Current": "0",
"Other Assets": "13",
"Other Compr. Net Income": "0",
"Other Expenses": "189",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3.0",
"Property and Equipment": "0.60",
"Research and Development": "0",
"Selling, General and Administrative Expense": "54"
},
"output_variables": {
"Assets": "182",
"Liabilities": "407",
"Expenses": "244",
"Revenues": "3.0",
"Stockholders Equity": "-225",
"Net Income": "-241",
"Comprehensive Net Income": "-241",
"BaseVar": "418",
"ECR before LimitedLiability": "-249%",
"Economic Capital Ratio": "86%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "287",
"Cost of Goods Sold": "-0.013",
"Intangible Assets": "0",
"Liabilities, Current": "29,812",
"Liabilities, Non-Current": "11,298",
"Other Assets": "43,674",
"Other Compr. Net Income": "0",
"Other Expenses": "229,888",
"Other Liabilities": "0",
"Other Net Income": "-152",
"Other Revenues": "0.20",
"Property and Equipment": "2.6",
"Research and Development": "201",
"Selling, General and Administrative Expense": "50"
},
"output_variables": {
"Assets": "43,963",
"Liabilities": "41,111",
"Expenses": "230,139",
"Revenues": "0.20",
"Stockholders Equity": "2,853",
"Net Income": "-230,291",
"Comprehensive Net Income": "-230,291",
"BaseVar": "157,683",
"ECR before LimitedLiability": "-527%",
"Economic Capital Ratio": "15%"
}
}
},
"top_rated": false,
"trend": 64.0,
"value": 1.336264099064538,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001629205.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001629205.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001629205.svg"
},
{
"company_id": "0001513818",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001513818.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001513818.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001513818.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001513818_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001513818_main_keyfigs.svg",
"name": "Aravive Inc",
"rank": 388,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001513818.svg",
"report_text": "The relative strengths and weaknesses of Aravive 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 Aravive Inc compared to the market average is the variable Selling, General and Administrative Expense, increasing the Economic Capital Ratio by 4.0% points.The greatest weakness of Aravive Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 86% points.
The company's Economic Capital Ratio, given in the ranking table, is 132%, being 113% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001513818_2023_Aravive_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-2.92",
"Assets": "43.3",
"Liabilities": "74.9",
"Stockholders Equity": "171",
"ECR before LimitedLiability": "174",
"Assets, Current": "71.2",
"Intangible Assets": "-3.73",
"Other Liabilities": "30.5",
"Liabilities, Current": "39.9",
"Liabilities, Non-Current": "13.1",
"Selling, General and Administrative Expense": "9.59",
"Expenses": "16.2",
"Revenues": "-15.4",
"Net Income": "-6.06",
"Cost of Goods Sold": "1.73",
"Other Expenses": "8.58",
"Research and Development": "-3.65",
"Other Revenues": "-15.4",
"Other Net Income": "-7.23",
"Comprehensive Net Income": "-5.91",
"Economic Capital Ratio": "141"
},
"2015": {
"Property and Equipment": "-2.37",
"Assets": "38.3",
"Liabilities": "76.4",
"Stockholders Equity": "151",
"ECR before LimitedLiability": "132",
"Other Assets": "-3.80",
"Intangible Assets": "-5.50",
"Assets, Current": "71.0",
"Other Liabilities": "31.4",
"Liabilities, Non-Current": "14.9",
"Liabilities, Current": "38.5",
"Other Expenses": "9.99",
"Expenses": "-3.02",
"Revenues": "-15.1",
"Net Income": "-18.2",
"Cost of Goods Sold": "1.58",
"Selling, General and Administrative Expense": "3.74",
"Research and Development": "-18.6",
"Other Revenues": "-15.1",
"Comprehensive Net Income": "-18.1",
"Economic Capital Ratio": "113"
},
"2016": {
"Other Assets": "-7.83",
"Assets": "48.8",
"Liabilities": "4.82",
"Stockholders Equity": "71.4",
"ECR before LimitedLiability": "66.2",
"Assets, Current": "109",
"Property and Equipment": "-5.43",
"Intangible Assets": "-10.7",
"Other Liabilities": "-69.3",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "48.3",
"Research and Development": "-11.7",
"Expenses": "6.62",
"Revenues": "-13.7",
"Net Income": "-6.60",
"Selling, General and Administrative Expense": "6.96",
"Other Expenses": "9.89",
"Cost of Goods Sold": "1.67",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "-6.69",
"Economic Capital Ratio": "43.7"
},
"2017": {
"Assets": "-31.0",
"Liabilities": "123",
"Stockholders Equity": "34.1",
"ECR before LimitedLiability": "58.3",
"Intangible Assets": "-19.6",
"Assets, Current": "-7.17",
"Property and Equipment": "-8.52",
"Liabilities, Current": "71.6",
"Other Liabilities": "31.4",
"Liabilities, Non-Current": "29.0",
"Selling, General and Administrative Expense": "-1.39",
"Expenses": "-57.9",
"Revenues": "27.1",
"Net Income": "-33.9",
"Research and Development": "-75.0",
"Other Expenses": "15.1",
"Cost of Goods Sold": "4.11",
"Other Revenues": "27.1",
"Comprehensive Net Income": "-33.9",
"Other Net Income": "-1.43",
"Economic Capital Ratio": "38.8"
},
"2018": {
"Liabilities, Current": "62.0",
"Liabilities": "82.3",
"Stockholders Equity": "72.3",
"ECR before LimitedLiability": "26.9",
"Other Liabilities": "-5.86",
"Liabilities, Non-Current": "28.3",
"Research and Development": "-48.6",
"Expenses": "-54.9",
"Net Income": "-70.3",
"Cost of Goods Sold": "5.39",
"Other Expenses": "5.68",
"Selling, General and Administrative Expense": "-17.6",
"Other Revenues": "-18.9",
"Revenues": "-18.9",
"Assets, Current": "16.7",
"Other Assets": "15.2",
"Intangible Assets": "-18.6",
"Property and Equipment": "-9.40",
"Other Net Income": "2.40",
"Comprehensive Net Income": "-70.4",
"Economic Capital Ratio": "9.27"
},
"2019": {
"Other Assets": "7.11",
"Assets": "42.8",
"Liabilities": "43.1",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "143",
"Property and Equipment": "-1.07",
"Assets, Current": "43.1",
"Intangible Assets": "-5.43",
"Liabilities, Current": "33.9",
"Other Liabilities": "21.8",
"Liabilities, Non-Current": "-12.5",
"Other Expenses": "6.92",
"Expenses": "17.5",
"Revenues": "-7.20",
"Net Income": "15.4",
"Cost of Goods Sold": "3.33",
"Research and Development": "7.04",
"Other Revenues": "-7.20",
"Comprehensive Net Income": "15.1",
"Other Net Income": "5.03",
"Economic Capital Ratio": "116"
},
"2020": {
"Intangible Assets": "-8.94",
"Assets": "17.6",
"Liabilities": "15.7",
"Stockholders Equity": "39.1",
"ECR before LimitedLiability": "45.1",
"Property and Equipment": "-3.59",
"Assets, Current": "35.0",
"Liabilities, Non-Current": "-5.79",
"Liabilities, Current": "14.2",
"Other Liabilities": "7.22",
"Selling, General and Administrative Expense": "-0.502",
"Expenses": "-3.25",
"Revenues": "-5.11",
"Net Income": "-7.04",
"Cost of Goods Sold": "3.34",
"Research and Development": "-3.34",
"Other Expenses": "-2.73",
"Other Revenues": "-5.11",
"Other Net Income": "1.31",
"Comprehensive Net Income": "-7.08",
"Economic Capital Ratio": "25.5"
},
"2021": {
"Assets, Current": "8.68",
"Assets": "-17.0",
"Liabilities": "-8.53",
"Stockholders Equity": "-30.8",
"ECR before LimitedLiability": "-26.9",
"Other Assets": "-8.07",
"Property and Equipment": "-4.99",
"Intangible Assets": "-12.6",
"Liabilities, Current": "-25.7",
"Other Liabilities": "25.1",
"Liabilities, Non-Current": "-9.26",
"Selling, General and Administrative Expense": "5.32",
"Expenses": "-15.7",
"Revenues": "-3.17",
"Net Income": "-15.7",
"Other Expenses": "7.31",
"Research and Development": "-30.9",
"Cost of Goods Sold": "3.72",
"Other Revenues": "-3.17",
"Comprehensive Net Income": "-15.7",
"Economic Capital Ratio": "-34.5"
},
"2022": {
"Intangible Assets": "-4.81",
"Assets": "-31.8",
"Liabilities": "-7.31",
"Stockholders Equity": "-85.7",
"ECR before LimitedLiability": "-92.8",
"Assets, Current": "-8.57",
"Other Assets": "-4.93",
"Property and Equipment": "-2.62",
"Other Liabilities": "-8.55",
"Liabilities, Current": "-1.05",
"Liabilities, Non-Current": "3.31",
"Other Expenses": "-1.06",
"Expenses": "-6.87",
"Revenues": "-1.45",
"Net Income": "-7.15",
"Selling, General and Administrative Expense": "4.01",
"Cost of Goods Sold": "1.22",
"Research and Development": "-8.54",
"Other Revenues": "-1.45",
"Comprehensive Net Income": "-7.13",
"Economic Capital Ratio": "-113"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001513818_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "172,964",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,925",
"Liabilities, Non-Current": "0",
"Other Assets": "616",
"Other Compr. Net Income": "0",
"Other Expenses": "863",
"Other Liabilities": "0",
"Other Net Income": "-11,400",
"Other Revenues": "0",
"Property and Equipment": "714",
"Research and Development": "32,608",
"Selling, General and Administrative Expense": "13,505"
},
"output_variables": {
"Assets": "174,294",
"Liabilities": "6,925",
"Expenses": "46,976",
"Revenues": "0",
"Stockholders Equity": "167,369",
"Net Income": "-58,376",
"Comprehensive Net Income": "-58,376",
"BaseVar": "119,798",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "395%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "184,611",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,827",
"Liabilities, Non-Current": "0",
"Other Assets": "327",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "331",
"Other Revenues": "0",
"Property and Equipment": "389",
"Research and Development": "60,025",
"Selling, General and Administrative Expense": "22,483"
},
"output_variables": {
"Assets": "185,327",
"Liabilities": "8,827",
"Expenses": "82,508",
"Revenues": "0",
"Stockholders Equity": "176,500",
"Net Income": "-82,177",
"Comprehensive Net Income": "-82,177",
"BaseVar": "138,496",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "377%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "205,305",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,357",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-350",
"Other Expenses": "247",
"Other Liabilities": "53,146",
"Other Net Income": "750",
"Other Revenues": "0",
"Property and Equipment": "265",
"Research and Development": "71,984",
"Selling, General and Administrative Expense": "24,336"
},
"output_variables": {
"Assets": "205,570",
"Liabilities": "54,503",
"Expenses": "96,567",
"Revenues": "0",
"Stockholders Equity": "151,067",
"Net Income": "-95,817",
"Comprehensive Net Income": "-95,992",
"BaseVar": "178,870",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "288%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "81,708",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,593",
"Liabilities, Non-Current": "0",
"Other Assets": "11,271",
"Other Compr. Net Income": "-349",
"Other Expenses": "-11",
"Other Liabilities": "5,428",
"Other Net Income": "-244",
"Other Revenues": "40,000",
"Property and Equipment": "798",
"Research and Development": "148,493",
"Selling, General and Administrative Expense": "36,432"
},
"output_variables": {
"Assets": "93,777",
"Liabilities": "11,021",
"Expenses": "184,915",
"Revenues": "40,000",
"Stockholders Equity": "82,756",
"Net Income": "-145,159",
"Comprehensive Net Income": "-145,334",
"BaseVar": "165,153",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "203%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "58,030",
"Cost of Goods Sold": "0",
"Intangible Assets": "341",
"Liabilities, Current": "1,937",
"Liabilities, Non-Current": "0",
"Other Assets": "11,067",
"Other Compr. Net Income": "207",
"Other Expenses": "-239",
"Other Liabilities": "7,588",
"Other Net Income": "744",
"Other Revenues": "36,290",
"Property and Equipment": "32",
"Research and Development": "38,785",
"Selling, General and Administrative Expense": "25,388"
},
"output_variables": {
"Assets": "69,470",
"Liabilities": "9,525",
"Expenses": "63,933",
"Revenues": "36,290",
"Stockholders Equity": "59,945",
"Net Income": "-26,899",
"Comprehensive Net Income": "-26,796",
"BaseVar": "90,084",
"ECR before LimitedLiability": "263%",
"Economic Capital Ratio": "344%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "68,213",
"Cost of Goods Sold": "0",
"Intangible Assets": "219",
"Liabilities, Current": "4,968",
"Liabilities, Non-Current": "7,840",
"Other Assets": "11,881",
"Other Compr. Net Income": "0",
"Other Expenses": "2,382",
"Other Liabilities": "264",
"Other Net Income": "2,891",
"Other Revenues": "3,509",
"Property and Equipment": "1,808",
"Research and Development": "-18,838",
"Selling, General and Administrative Expense": "-2,519"
},
"output_variables": {
"Assets": "82,121",
"Liabilities": "13,072",
"Expenses": "-18,975",
"Revenues": "3,509",
"Stockholders Equity": "69,049",
"Net Income": "25,375",
"Comprehensive Net Income": "25,375",
"BaseVar": "60,284",
"ECR before LimitedLiability": "370%",
"Economic Capital Ratio": "417%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "61,689",
"Cost of Goods Sold": "0",
"Intangible Assets": "97",
"Liabilities, Current": "9,461",
"Liabilities, Non-Current": "6,431",
"Other Assets": "5,398",
"Other Compr. Net Income": "0",
"Other Expenses": "4.5",
"Other Liabilities": "3,763",
"Other Net Income": "1,350",
"Other Revenues": "5,344",
"Property and Equipment": "526",
"Research and Development": "19,997",
"Selling, General and Administrative Expense": "12,714"
},
"output_variables": {
"Assets": "67,710",
"Liabilities": "19,655",
"Expenses": "32,716",
"Revenues": "5,344",
"Stockholders Equity": "48,055",
"Net Income": "-26,022",
"Comprehensive Net Income": "-26,022",
"BaseVar": "63,387",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "289%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "62,745",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,941",
"Liabilities, Non-Current": "7,624",
"Other Assets": "4,642",
"Other Compr. Net Income": "0",
"Other Expenses": "5,777",
"Other Liabilities": "0",
"Other Net Income": "1,080",
"Other Revenues": "6,799",
"Property and Equipment": "400",
"Research and Development": "48,107",
"Selling, General and Administrative Expense": "9,124"
},
"output_variables": {
"Assets": "67,787",
"Liabilities": "25,565",
"Expenses": "63,009",
"Revenues": "6,799",
"Stockholders Equity": "42,222",
"Net Income": "-55,129",
"Comprehensive Net Income": "-55,129",
"BaseVar": "82,120",
"ECR before LimitedLiability": "79%",
"Economic Capital Ratio": "213%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "57,970",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,112",
"Liabilities, Non-Current": "2,503",
"Other Assets": "3,913",
"Other Compr. Net Income": "0",
"Other Expenses": "5.5",
"Other Liabilities": "26,881",
"Other Net Income": "2,844",
"Other Revenues": "8,519",
"Property and Equipment": "270",
"Research and Development": "87,874",
"Selling, General and Administrative Expense": "14,345"
},
"output_variables": {
"Assets": "62,153",
"Liabilities": "51,496",
"Expenses": "102,225",
"Revenues": "8,519",
"Stockholders Equity": "10,657",
"Net Income": "-90,862",
"Comprehensive Net Income": "-90,862",
"BaseVar": "113,619",
"ECR before LimitedLiability": "-119%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": false,
"trend": -87.0,
"value": 1.315341236350372,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001513818.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001513818.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001513818.svg"
},
{
"company_id": "0001501989",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001501989.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001501989.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001501989.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001501989_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001501989_main_keyfigs.svg",
"name": "Cytomx Therapeutics Inc",
"rank": 389,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001501989.svg",
"report_text": "The relative strengths and weaknesses of Cytomx Therapeutics 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 Cytomx Therapeutics Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 6.5% points.The greatest weakness of Cytomx Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 116% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 113% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001501989_2023_Cytomx_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-2.23",
"Assets": "47.6",
"Liabilities": "-33.7",
"Stockholders Equity": "40.0",
"ECR before LimitedLiability": "43.7",
"Other Assets": "-6.13",
"Intangible Assets": "-8.07",
"Assets, Current": "83.9",
"Other Liabilities": "-71.9",
"Liabilities, Non-Current": "10.4",
"Liabilities, Current": "20.2",
"Other Expenses": "7.68",
"Expenses": "25.0",
"Revenues": "-8.65",
"Net Income": "15.4",
"Cost of Goods Sold": "1.34",
"Selling, General and Administrative Expense": "10.1",
"Research and Development": "5.36",
"Other Revenues": "-8.65",
"Comprehensive Net Income": "15.4",
"Economic Capital Ratio": "24.6"
},
"2016": {
"Other Assets": "-7.88",
"Assets": "26.1",
"Liabilities": "-78.6",
"Stockholders Equity": "-33.3",
"ECR before LimitedLiability": "-16.5",
"Assets, Current": "64.8",
"Property and Equipment": "-5.22",
"Intangible Assets": "-16.7",
"Other Liabilities": "-98.6",
"Liabilities, Non-Current": "13.0",
"Liabilities, Current": "3.17",
"Expenses": "27.4",
"Revenues": "-8.06",
"Net Income": "20.4",
"Selling, General and Administrative Expense": "12.6",
"Other Expenses": "10.8",
"Cost of Goods Sold": "1.94",
"Other Revenues": "-8.06",
"Comprehensive Net Income": "20.4",
"Other Net Income": "1.59",
"Economic Capital Ratio": "-38.9"
},
"2017": {
"Liabilities, Current": "14.0",
"Liabilities": "-115",
"Stockholders Equity": "-85.6",
"ECR before LimitedLiability": "-62.1",
"Other Liabilities": "-153",
"Liabilities, Non-Current": "13.9",
"Selling, General and Administrative Expense": "19.0",
"Expenses": "29.2",
"Net Income": "29.3",
"Research and Development": "7.33",
"Other Expenses": "10.0",
"Cost of Goods Sold": "2.75",
"Other Revenues": "1.12",
"Revenues": "1.12",
"Intangible Assets": "-21.5",
"Assets, Current": "30.2",
"Other Assets": "-16.5",
"Property and Equipment": "-8.57",
"Comprehensive Net Income": "29.3",
"Other Net Income": "0.372",
"Economic Capital Ratio": "-81.6"
},
"2018": {
"Assets, Current": "48.7",
"Assets": "9.69",
"Liabilities": "-98.6",
"Stockholders Equity": "-63.7",
"ECR before LimitedLiability": "-42.5",
"Other Assets": "-13.8",
"Intangible Assets": "-19.2",
"Property and Equipment": "-6.60",
"Liabilities, Current": "-4.80",
"Other Liabilities": "21.8",
"Liabilities, Non-Current": "-121",
"Research and Development": "7.26",
"Expenses": "34.6",
"Revenues": "-3.15",
"Net Income": "32.7",
"Cost of Goods Sold": "4.08",
"Other Expenses": "4.49",
"Selling, General and Administrative Expense": "17.8",
"Other Revenues": "-3.15",
"Comprehensive Net Income": "32.5",
"Economic Capital Ratio": "-60.2"
},
"2019": {
"Other Assets": "-6.03",
"Assets": "-13.6",
"Liabilities": "-107",
"Stockholders Equity": "-96.8",
"Property and Equipment": "-7.44",
"Assets, Current": "3.47",
"Intangible Assets": "-22.1",
"Other Liabilities": "3.31",
"Liabilities, Non-Current": "-133",
"Other Expenses": "2.99",
"Expenses": "3.71",
"Revenues": "-2.67",
"Net Income": "3.71",
"Cost of Goods Sold": "2.93",
"Selling, General and Administrative Expense": "3.17",
"Research and Development": "-3.90",
"Other Revenues": "-2.67",
"ECR before LimitedLiability": "-66.9",
"Comprehensive Net Income": "3.69",
"Other Net Income": "2.74",
"Economic Capital Ratio": "-94.0"
},
"2020": {
"Intangible Assets": "-17.0",
"Assets": "-31.8",
"Liabilities": "-108",
"Stockholders Equity": "-112",
"ECR before LimitedLiability": "-73.6",
"Other Assets": "-5.35",
"Property and Equipment": "-5.08",
"Assets, Current": "-7.17",
"Liabilities, Non-Current": "-126",
"Liabilities, Current": "-9.22",
"Other Liabilities": "22.1",
"Selling, General and Administrative Expense": "15.3",
"Expenses": "22.2",
"Revenues": "11.0",
"Net Income": "22.6",
"Cost of Goods Sold": "4.17",
"Other Expenses": "12.2",
"Other Revenues": "11.0",
"Other Net Income": "1.67",
"Comprehensive Net Income": "22.6",
"Economic Capital Ratio": "-93.2"
},
"2021": {
"Assets, Current": "-28.6",
"Assets": "-59.3",
"Liabilities": "-87.9",
"Stockholders Equity": "-131",
"Other Assets": "-16.3",
"Property and Equipment": "-5.50",
"Intangible Assets": "-19.3",
"Liabilities, Current": "-24.5",
"Other Liabilities": "9.43",
"Liabilities, Non-Current": "-89.2",
"Selling, General and Administrative Expense": "9.21",
"Expenses": "9.48",
"Revenues": "4.58",
"Net Income": "2.65",
"Other Expenses": "8.78",
"Cost of Goods Sold": "4.47",
"Other Revenues": "4.58",
"ECR before LimitedLiability": "-117",
"Comprehensive Net Income": "2.55",
"Other Net Income": "-26.1",
"Economic Capital Ratio": "-125"
},
"2022": {
"Intangible Assets": "-3.54",
"Assets": "-9.15",
"Liabilities": "-82.7",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-93.0",
"Assets, Current": "-5.77",
"Other Assets": "-3.38",
"Property and Equipment": "-1.31",
"Other Liabilities": "3.88",
"Liabilities, Current": "-7.32",
"Liabilities, Non-Current": "-40.5",
"Other Expenses": "1.49",
"Expenses": "6.35",
"Revenues": "0.126",
"Net Income": "6.47",
"Selling, General and Administrative Expense": "3.29",
"Cost of Goods Sold": "0.868",
"Research and Development": "0.283",
"Other Revenues": "0.126",
"Comprehensive Net Income": "6.52",
"Economic Capital Ratio": "-113"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001501989_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "189,754",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,699",
"Liabilities, Current": "15,739",
"Liabilities, Non-Current": "198",
"Other Assets": "1,281",
"Other Compr. Net Income": "-76",
"Other Expenses": "1,742",
"Other Liabilities": "55,210",
"Other Net Income": "-429",
"Other Revenues": "7,712",
"Property and Equipment": "3,481",
"Research and Development": "28,357",
"Selling, General and Administrative Expense": "12,558"
},
"output_variables": {
"Assets": "197,215",
"Liabilities": "71,147",
"Expenses": "42,657",
"Revenues": "7,712",
"Stockholders Equity": "126,068",
"Net Income": "-35,374",
"Comprehensive Net Income": "-35,412",
"BaseVar": "159,618",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "288%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "188,147",
"Cost of Goods Sold": "0",
"Intangible Assets": "949",
"Liabilities, Current": "35,767",
"Liabilities, Non-Current": "566",
"Other Assets": "5,640",
"Other Compr. Net Income": "49",
"Other Expenses": "1,670",
"Other Liabilities": "84,316",
"Other Net Income": "2,356",
"Other Revenues": "15,043",
"Property and Equipment": "4,392",
"Research and Development": "54,755",
"Selling, General and Administrative Expense": "19,874"
},
"output_variables": {
"Assets": "199,128",
"Liabilities": "120,649",
"Expenses": "76,299",
"Revenues": "15,043",
"Stockholders Equity": "78,479",
"Net Income": "-58,900",
"Comprehensive Net Income": "-58,876",
"BaseVar": "206,762",
"ECR before LimitedLiability": "70%",
"Economic Capital Ratio": "206%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "388,601",
"Cost of Goods Sold": "0",
"Intangible Assets": "949",
"Liabilities, Current": "61,147",
"Liabilities, Non-Current": "1,897",
"Other Assets": "3,876",
"Other Compr. Net Income": "-67",
"Other Expenses": "-513",
"Other Liabilities": "264,704",
"Other Net Income": "2,647",
"Other Revenues": "71,623",
"Property and Equipment": "4,218",
"Research and Development": "92,277",
"Selling, General and Administrative Expense": "25,605"
},
"output_variables": {
"Assets": "397,644",
"Liabilities": "327,748",
"Expenses": "117,369",
"Revenues": "71,623",
"Stockholders Equity": "69,896",
"Net Income": "-43,099",
"Comprehensive Net Income": "-43,132",
"BaseVar": "458,549",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "170%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "445,475",
"Cost of Goods Sold": "0",
"Intangible Assets": "949",
"Liabilities, Current": "97,908",
"Liabilities, Non-Current": "228,317",
"Other Assets": "3,750",
"Other Compr. Net Income": "-67",
"Other Expenses": "-508",
"Other Liabilities": "0",
"Other Net Income": "8,314",
"Other Revenues": "60,238",
"Property and Equipment": "6,934",
"Research and Development": "130,154",
"Selling, General and Administrative Expense": "50,666"
},
"output_variables": {
"Assets": "457,108",
"Liabilities": "326,225",
"Expenses": "180,312",
"Revenues": "60,238",
"Stockholders Equity": "130,883",
"Net Income": "-111,759",
"Comprehensive Net Income": "-111,793",
"BaseVar": "516,132",
"ECR before LimitedLiability": "44%",
"Economic Capital Ratio": "183%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "303,335",
"Cost of Goods Sold": "0",
"Intangible Assets": "949",
"Liabilities, Current": "85,590",
"Liabilities, Non-Current": "204,579",
"Other Assets": "29,626",
"Other Compr. Net Income": "94",
"Other Expenses": "14,256",
"Other Liabilities": "0",
"Other Net Income": "8,331",
"Other Revenues": "57,594",
"Property and Equipment": "7,372",
"Research and Development": "211,193",
"Selling, General and Administrative Expense": "42,447"
},
"output_variables": {
"Assets": "341,282",
"Liabilities": "290,169",
"Expenses": "267,896",
"Revenues": "57,594",
"Stockholders Equity": "51,113",
"Net Income": "-201,971",
"Comprehensive Net Income": "-201,924",
"BaseVar": "482,683",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "140%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "324,013",
"Cost of Goods Sold": "0",
"Intangible Assets": "949",
"Liabilities, Current": "100,924",
"Liabilities, Non-Current": "207,936",
"Other Assets": "26,751",
"Other Compr. Net Income": "126",
"Other Expenses": "-12,500",
"Other Liabilities": "0",
"Other Net Income": "1,796",
"Other Revenues": "97,196",
"Property and Equipment": "6,950",
"Research and Development": "93,575",
"Selling, General and Administrative Expense": "34,873"
},
"output_variables": {
"Assets": "358,663",
"Liabilities": "308,860",
"Expenses": "115,948",
"Revenues": "97,196",
"Stockholders Equity": "49,803",
"Net Income": "-16,956",
"Comprehensive Net Income": "-16,893",
"BaseVar": "441,294",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "168%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "310,301",
"Cost of Goods Sold": "0",
"Intangible Assets": "949",
"Liabilities, Current": "106,316",
"Liabilities, Non-Current": "143,716",
"Other Assets": "22,201",
"Other Compr. Net Income": "-175",
"Other Expenses": "-3,881",
"Other Liabilities": "0",
"Other Net Income": "-509,733",
"Other Revenues": "76,714",
"Property and Equipment": "5,960",
"Research and Development": "115,281",
"Selling, General and Administrative Expense": "43,959"
},
"output_variables": {
"Assets": "339,411",
"Liabilities": "250,032",
"Expenses": "155,360",
"Revenues": "76,714",
"Stockholders Equity": "89,379",
"Net Income": "-588,379",
"Comprehensive Net Income": "-588,466",
"BaseVar": "665,712",
"ECR before LimitedLiability": "-134%",
"Economic Capital Ratio": "122%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "237,102",
"Cost of Goods Sold": "0",
"Intangible Assets": "949",
"Liabilities, Current": "152,608",
"Liabilities, Non-Current": "194,034",
"Other Assets": "17,768",
"Other Compr. Net Income": "79",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-65,674",
"Other Revenues": "55,602",
"Property and Equipment": "5,072",
"Research and Development": "109,457",
"Selling, General and Administrative Expense": "48,832"
},
"output_variables": {
"Assets": "260,891",
"Liabilities": "346,642",
"Expenses": "158,289",
"Revenues": "55,602",
"Stockholders Equity": "-85,751",
"Net Income": "-168,362",
"Comprehensive Net Income": "-168,322",
"BaseVar": "443,589",
"ECR before LimitedLiability": "-117%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 1.313829984631159,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001501989.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001501989.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001501989.svg"
},
{
"company_id": "0001615219",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001615219.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001615219.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001615219.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001615219_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001615219_main_keyfigs.svg",
"name": "Decoy Therapeutics Inc",
"rank": 390,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001615219.svg",
"report_text": "The relative strengths and weaknesses of Decoy Therapeutics 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 Decoy Therapeutics Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Decoy Therapeutics Inc is the variable Net Income, reducing the Economic Capital Ratio by 111% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 114% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001615219_2023_Decoy_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-14.8",
"Assets": "5.19",
"Liabilities": "71.4",
"Stockholders Equity": "71.9",
"ECR before LimitedLiability": "29.8",
"Intangible Assets": "-18.4",
"Assets, Current": "71.0",
"Property and Equipment": "-7.42",
"Liabilities, Current": "14.2",
"Other Liabilities": "38.4",
"Liabilities, Non-Current": "21.8",
"Selling, General and Administrative Expense": "-34.7",
"Expenses": "-44.7",
"Revenues": "-15.6",
"Net Income": "-58.6",
"Research and Development": "-23.1",
"Other Expenses": "9.88",
"Cost of Goods Sold": "3.25",
"Other Revenues": "-15.6",
"Comprehensive Net Income": "-58.8",
"Economic Capital Ratio": "10.2"
},
"2018": {
"Assets, Current": "-16.4",
"Assets": "-99.3",
"Liabilities": "21.4",
"Stockholders Equity": "-0.644",
"Other Assets": "-19.3",
"Intangible Assets": "-31.3",
"Property and Equipment": "-0.963",
"Liabilities, Current": "8.03",
"Other Liabilities": "5.12",
"Liabilities, Non-Current": "4.14",
"Research and Development": "-85.7",
"Expenses": "-153",
"Revenues": "-2.23",
"Net Income": "-172",
"Cost of Goods Sold": "0.245",
"Other Expenses": "1.85",
"Selling, General and Administrative Expense": "-79.6",
"Other Revenues": "-2.23",
"ECR before LimitedLiability": "-91.8",
"Comprehensive Net Income": "-173",
"Economic Capital Ratio": "-109"
},
"2019": {
"Other Assets": "-9.93",
"Assets": "9.12",
"Liabilities": "48.7",
"Stockholders Equity": "54.4",
"ECR before LimitedLiability": "83.1",
"Property and Equipment": "-6.07",
"Assets, Current": "-37.1",
"Intangible Assets": "153",
"Liabilities, Current": "27.6",
"Other Liabilities": "-8.80",
"Liabilities, Non-Current": "30.5",
"Other Expenses": "20.2",
"Expenses": "-8.22",
"Revenues": "8.70",
"Net Income": "0.636",
"Cost of Goods Sold": "4.56",
"Selling, General and Administrative Expense": "-34.0",
"Research and Development": "2.10",
"Other Revenues": "8.70",
"Economic Capital Ratio": "55.9",
"Other Compr. Net Income": "-0.420"
},
"2020": {
"Intangible Assets": "32.9",
"Assets": "14.0",
"Liabilities": "78.8",
"Stockholders Equity": "94.8",
"ECR before LimitedLiability": "129",
"Other Assets": "-5.08",
"Property and Equipment": "-2.56",
"Assets, Current": "-4.12",
"Liabilities, Non-Current": "30.3",
"Liabilities, Current": "40.8",
"Other Liabilities": "16.0",
"Selling, General and Administrative Expense": "-7.74",
"Expenses": "-2.85",
"Revenues": "10.9",
"Net Income": "9.00",
"Cost of Goods Sold": "3.56",
"Research and Development": "-6.92",
"Other Expenses": "8.16",
"Other Revenues": "10.9",
"Comprehensive Net Income": "8.96",
"Economic Capital Ratio": "109"
},
"2021": {
"Assets, Current": "12.8",
"Assets": "24.7",
"Liabilities": "74.1",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "124",
"Other Assets": "-2.07",
"Property and Equipment": "-1.47",
"Intangible Assets": "13.3",
"Liabilities, Current": "37.7",
"Other Liabilities": "19.7",
"Liabilities, Non-Current": "25.6",
"Selling, General and Administrative Expense": "-2.16",
"Expenses": "1.78",
"Revenues": "-6.02",
"Net Income": "-3.70",
"Other Expenses": "5.70",
"Research and Development": "-4.65",
"Cost of Goods Sold": "2.85",
"Other Revenues": "-6.02",
"Comprehensive Net Income": "-3.74",
"Economic Capital Ratio": "116"
},
"2022": {
"Intangible Assets": "-6.38",
"Assets": "-63.9",
"Liabilities": "16.6",
"Stockholders Equity": "-9.15",
"ECR before LimitedLiability": "-93.1",
"Assets, Current": "-9.17",
"Other Assets": "-8.35",
"Property and Equipment": "-3.90",
"Other Liabilities": "2.61",
"Liabilities, Current": "7.22",
"Liabilities, Non-Current": "6.98",
"Other Expenses": "-9.51",
"Expenses": "-84.9",
"Revenues": "-5.65",
"Net Income": "-111",
"Selling, General and Administrative Expense": "-2.97",
"Cost of Goods Sold": "1.78",
"Research and Development": "-9.77",
"Other Revenues": "-5.65",
"Comprehensive Net Income": "-111",
"Economic Capital Ratio": "-114"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001615219_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "34,535",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,848",
"Liabilities, Non-Current": "0",
"Other Assets": "127",
"Other Compr. Net Income": "0.37",
"Other Expenses": "507",
"Other Liabilities": "39",
"Other Net Income": "292",
"Other Revenues": "1,274",
"Property and Equipment": "331",
"Research and Development": "16,990",
"Selling, General and Administrative Expense": "18,504"
},
"output_variables": {
"Assets": "34,993",
"Liabilities": "5,887",
"Expenses": "36,000",
"Revenues": "1,274",
"Stockholders Equity": "29,106",
"Net Income": "-34,434",
"Comprehensive Net Income": "-34,433",
"BaseVar": "39,223",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "262%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,315",
"Cost of Goods Sold": "431",
"Intangible Assets": "0",
"Liabilities, Current": "1,107",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "1.2",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "152",
"Other Revenues": "838",
"Property and Equipment": "74",
"Research and Development": "11,908",
"Selling, General and Administrative Expense": "10,573"
},
"output_variables": {
"Assets": "10,390",
"Liabilities": "1,107",
"Expenses": "22,912",
"Revenues": "838",
"Stockholders Equity": "9,283",
"Net Income": "-21,922",
"Comprehensive Net Income": "-21,922",
"BaseVar": "17,700",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "140%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,695",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,866",
"Liabilities, Current": "1,791",
"Liabilities, Non-Current": "0",
"Other Assets": "309",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,311",
"Other Liabilities": "1,523",
"Other Net Income": "17",
"Other Revenues": "3,465",
"Property and Equipment": "25",
"Research and Development": "4,019",
"Selling, General and Administrative Expense": "7,711"
},
"output_variables": {
"Assets": "13,894",
"Liabilities": "3,314",
"Expenses": "10,419",
"Revenues": "3,465",
"Stockholders Equity": "10,581",
"Net Income": "-6,936",
"Comprehensive Net Income": "-6,936",
"BaseVar": "15,555",
"ECR before LimitedLiability": "187%",
"Economic Capital Ratio": "294%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "15,797",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,866",
"Liabilities, Current": "1,854",
"Liabilities, Non-Current": "0",
"Other Assets": "247",
"Other Compr. Net Income": "0",
"Other Expenses": "-583",
"Other Liabilities": "919",
"Other Net Income": "-0.27",
"Other Revenues": "6,653",
"Property and Equipment": "23",
"Research and Development": "6,465",
"Selling, General and Administrative Expense": "6,466"
},
"output_variables": {
"Assets": "24,932",
"Liabilities": "2,773",
"Expenses": "12,348",
"Revenues": "6,653",
"Stockholders Equity": "22,159",
"Net Income": "-5,696",
"Comprehensive Net Income": "-5,696",
"BaseVar": "23,353",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "374%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "30,164",
"Cost of Goods Sold": "0",
"Intangible Assets": "8,866",
"Liabilities, Current": "1,543",
"Liabilities, Non-Current": "0",
"Other Assets": "1,796",
"Other Compr. Net Income": "0",
"Other Expenses": "-84",
"Other Liabilities": "568",
"Other Net Income": "-0.41",
"Other Revenues": "2,630",
"Property and Equipment": "7.9",
"Research and Development": "8,314",
"Selling, General and Administrative Expense": "6,105"
},
"output_variables": {
"Assets": "40,834",
"Liabilities": "2,111",
"Expenses": "14,336",
"Revenues": "2,630",
"Stockholders Equity": "38,723",
"Net Income": "-11,706",
"Comprehensive Net Income": "-11,706",
"BaseVar": "29,955",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "395%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "14,520",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,858",
"Liabilities, Non-Current": "0",
"Other Assets": "131",
"Other Compr. Net Income": "0",
"Other Expenses": "13,433",
"Other Liabilities": "1,408",
"Other Net Income": "190",
"Other Revenues": "-251",
"Property and Equipment": "0",
"Research and Development": "14,969",
"Selling, General and Administrative Expense": "6,907"
},
"output_variables": {
"Assets": "14,651",
"Liabilities": "4,266",
"Expenses": "35,309",
"Revenues": "-251",
"Stockholders Equity": "10,385",
"Net Income": "-35,370",
"Comprehensive Net Income": "-35,370",
"BaseVar": "27,334",
"ECR before LimitedLiability": "-135%",
"Economic Capital Ratio": "122%"
}
}
},
"top_rated": false,
"trend": -318.0,
"value": 1.3125655287530709,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001615219.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001615219.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001615219.svg"
},
{
"company_id": "0000891293",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000891293.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000891293.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000891293.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000891293_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000891293_main_keyfigs.svg",
"name": "CTI Biopharma CORP",
"rank": 391,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000891293.svg",
"report_text": "The relative strengths and weaknesses of CTI Biopharma 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 CTI Biopharma CORP compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 4.9% points.The greatest weakness of CTI Biopharma CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 124% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 114% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000891293_2023_CTI_Biopharma_CORP.pdf",
"shrinked_graph_json": {
"2013": {
"Assets": "-6.53",
"Liabilities": "18.1",
"Stockholders Equity": "5.08",
"ECR before LimitedLiability": "31.6",
"Intangible Assets": "-16.6",
"Property and Equipment": "-0.606",
"Assets, Current": "13.4",
"Liabilities, Non-Current": "-36.7",
"Liabilities, Current": "15.3",
"Other Liabilities": "36.8",
"Selling, General and Administrative Expense": "-17.2",
"Expenses": "-6.49",
"Revenues": "12.5",
"Net Income": "5.26",
"Other Expenses": "15.4",
"Research and Development": "-7.52",
"Cost of Goods Sold": "3.57",
"Other Revenues": "12.5",
"Comprehensive Net Income": "5.32",
"Other Net Income": "-0.502",
"Economic Capital Ratio": "3.62"
},
"2014": {
"Other Assets": "-9.85",
"Assets": "-109",
"Liabilities": "0.413",
"Stockholders Equity": "-139",
"Property and Equipment": "-0.0724",
"Assets, Current": "-76.6",
"Intangible Assets": "-34.5",
"Other Liabilities": "2.55",
"Liabilities, Current": "-2.07",
"Liabilities, Non-Current": "-14.6",
"Selling, General and Administrative Expense": "-15.0",
"Expenses": "-48.6",
"Revenues": "2.67",
"Net Income": "-16.6",
"Cost of Goods Sold": "0.111",
"Other Expenses": "0.833",
"Research and Development": "-50.2",
"Other Revenues": "2.67",
"ECR before LimitedLiability": "-79.6",
"Comprehensive Net Income": "-14.3",
"Economic Capital Ratio": "-113"
},
"2015": {
"Property and Equipment": "-0.192",
"Assets": "-37.5",
"Liabilities": "-51.8",
"Stockholders Equity": "-93.8",
"Other Assets": "-0.455",
"Intangible Assets": "-19.1",
"Other Liabilities": "1.82",
"Liabilities, Non-Current": "-13.7",
"Liabilities, Current": "-57.4",
"Other Expenses": "0.742",
"Expenses": "-3.77",
"Revenues": "-0.218",
"Net Income": "-19.2",
"Cost of Goods Sold": "0.0932",
"Selling, General and Administrative Expense": "-0.217",
"Research and Development": "-9.80",
"Other Revenues": "-0.218",
"ECR before LimitedLiability": "-103",
"Other Net Income": "-0.105",
"Comprehensive Net Income": "-18.7",
"Economic Capital Ratio": "-122"
},
"2016": {
"Other Assets": "-2.10",
"Assets": "-95.6",
"Liabilities": "-3.12",
"Stockholders Equity": "-158",
"Assets, Current": "-55.9",
"Property and Equipment": "-1.77",
"Intangible Assets": "-3.80",
"Other Liabilities": "5.61",
"ECR before LimitedLiability": "-85.1",
"Liabilities, Non-Current": "-2.63",
"Liabilities, Current": "-3.79",
"Research and Development": "-3.53",
"Expenses": "-2.99",
"Revenues": "11.3",
"Net Income": "3.66",
"Selling, General and Administrative Expense": "-2.59",
"Other Expenses": "5.07",
"Other Revenues": "11.3",
"Comprehensive Net Income": "3.85",
"Other Net Income": "-0.691",
"Economic Capital Ratio": "-108"
},
"2017": {
"Other Assets": "-0.149",
"Assets": "-76.5",
"Liabilities": "-23.4",
"Stockholders Equity": "-120",
"Intangible Assets": "-28.0",
"Assets, Current": "-38.5",
"Property and Equipment": "-0.146",
"Liabilities, Current": "-0.151",
"Other Liabilities": "2.43",
"Liabilities, Non-Current": "-58.1",
"Selling, General and Administrative Expense": "-13.2",
"Expenses": "-11.2",
"Revenues": "1.33",
"Net Income": "-0.0380",
"Research and Development": "-6.56",
"Other Expenses": "0.685",
"Cost of Goods Sold": "0.145",
"Other Revenues": "1.33",
"ECR before LimitedLiability": "-91.4",
"Other Net Income": "-0.0752",
"Economic Capital Ratio": "-111"
},
"2018": {
"Assets, Current": "21.3",
"Assets": "-9.83",
"Other Liabilities": "28.6",
"Stockholders Equity": "-17.0",
"ECR before LimitedLiability": "23.1",
"Other Assets": "-4.63",
"Intangible Assets": "-17.2",
"Property and Equipment": "-5.42",
"Research and Development": "-7.73",
"Expenses": "7.31",
"Revenues": "12.0",
"Net Income": "23.6",
"Cost of Goods Sold": "3.59",
"Other Expenses": "8.04",
"Selling, General and Administrative Expense": "3.52",
"Other Revenues": "12.0",
"Liabilities, Current": "-11.6",
"Liabilities, Non-Current": "-21.6",
"Other Net Income": "3.82",
"Comprehensive Net Income": "20.8",
"Economic Capital Ratio": "5.44"
},
"2019": {
"Other Assets": "0.907",
"Assets": "-25.9",
"Liabilities": "-36.8",
"Stockholders Equity": "-62.9",
"Property and Equipment": "-3.97",
"Assets, Current": "-12.3",
"Intangible Assets": "-23.6",
"Liabilities, Current": "-36.6",
"Other Liabilities": "0.973",
"Liabilities, Non-Current": "-24.1",
"Other Expenses": "0.231",
"Expenses": "-13.4",
"Revenues": "-11.9",
"Net Income": "-27.1",
"Cost of Goods Sold": "0.102",
"Selling, General and Administrative Expense": "-11.4",
"Research and Development": "-14.3",
"Other Revenues": "-11.9",
"ECR before LimitedLiability": "-69.8",
"Comprehensive Net Income": "-29.3",
"Economic Capital Ratio": "-97.0"
},
"2020": {
"Intangible Assets": "-15.3",
"Assets": "-5.76",
"Liabilities": "25.1",
"Stockholders Equity": "14.0",
"ECR before LimitedLiability": "-13.7",
"Other Assets": "-6.82",
"Property and Equipment": "-5.42",
"Assets, Current": "26.3",
"Liabilities, Non-Current": "22.0",
"Liabilities, Current": "-26.6",
"Other Liabilities": "28.4",
"Selling, General and Administrative Expense": "-10.3",
"Expenses": "-27.6",
"Revenues": "-18.2",
"Net Income": "-52.2",
"Cost of Goods Sold": "4.41",
"Research and Development": "-21.6",
"Other Revenues": "-18.2",
"Other Net Income": "-8.57",
"Comprehensive Net Income": "-52.2",
"Economic Capital Ratio": "-33.3"
},
"2021": {
"Assets, Current": "-15.5",
"Assets": "-29.4",
"Liabilities": "-15.3",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-144",
"Other Assets": "-7.29",
"Property and Equipment": "-3.32",
"Intangible Assets": "-6.94",
"Liabilities, Current": "-43.0",
"Other Liabilities": "4.93",
"Liabilities, Non-Current": "3.77",
"Selling, General and Administrative Expense": "-10.3",
"Expenses": "-10.3",
"Revenues": "-4.98",
"Net Income": "-13.8",
"Other Expenses": "2.56",
"Research and Development": "-3.59",
"Cost of Goods Sold": "1.29",
"Other Revenues": "-4.98",
"Comprehensive Net Income": "-13.8",
"Economic Capital Ratio": "-151"
},
"2022": {
"Intangible Assets": "4.14",
"Assets": "-34.1",
"Liabilities": "-14.2",
"Stockholders Equity": "-124",
"ECR before LimitedLiability": "-93.6",
"Assets, Current": "-12.3",
"Other Assets": "-6.18",
"Property and Equipment": "-2.75",
"Other Liabilities": "-8.89",
"Liabilities, Current": "-8.15",
"Liabilities, Non-Current": "4.23",
"Other Expenses": "0.648",
"Expenses": "0.780",
"Revenues": "3.99",
"Net Income": "2.36",
"Selling, General and Administrative Expense": "-4.44",
"Research and Development": "4.93",
"Other Revenues": "3.99",
"Comprehensive Net Income": "2.40",
"Other Net Income": "-2.11",
"Economic Capital Ratio": "-114"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000891293_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "80,515",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,069",
"Liabilities, Non-Current": "15,809",
"Other Assets": "7,730",
"Other Compr. Net Income": "651",
"Other Expenses": "292",
"Other Liabilities": "1,626",
"Other Net Income": "-2,024",
"Other Revenues": "34,678",
"Property and Equipment": "5,478",
"Research and Development": "33,624",
"Selling, General and Administrative Expense": "42,288"
},
"output_variables": {
"Assets": "93,723",
"Liabilities": "37,504",
"Expenses": "76,204",
"Revenues": "34,678",
"Stockholders Equity": "56,219",
"Net Income": "-43,550",
"Comprehensive Net Income": "-43,224",
"BaseVar": "122,392",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "246%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "80,505",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "36,340",
"Liabilities, Non-Current": "14,245",
"Other Assets": "7,136",
"Other Compr. Net Income": "2,792",
"Other Expenses": "3,614",
"Other Liabilities": "1,779",
"Other Net Income": "-7,996",
"Other Revenues": "60,077",
"Property and Equipment": "4,646",
"Research and Development": "86,455",
"Selling, General and Administrative Expense": "56,241"
},
"output_variables": {
"Assets": "92,287",
"Liabilities": "52,364",
"Expenses": "146,310",
"Revenues": "60,077",
"Stockholders Equity": "39,923",
"Net Income": "-94,229",
"Comprehensive Net Income": "-92,833",
"BaseVar": "180,913",
"ECR before LimitedLiability": "-8.0%",
"Economic Capital Ratio": "141%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "134,975",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "72,409",
"Liabilities, Non-Current": "23,400",
"Other Assets": "5,639",
"Other Compr. Net Income": "888",
"Other Expenses": "2,193",
"Other Liabilities": "1,110",
"Other Net Income": "-4,097",
"Other Revenues": "16,116",
"Property and Equipment": "3,718",
"Research and Development": "76,627",
"Selling, General and Administrative Expense": "53,962"
},
"output_variables": {
"Assets": "144,332",
"Liabilities": "96,919",
"Expenses": "132,782",
"Revenues": "16,116",
"Stockholders Equity": "47,413",
"Net Income": "-120,763",
"Comprehensive Net Income": "-120,319",
"BaseVar": "197,567",
"ECR before LimitedLiability": "-14%",
"Economic Capital Ratio": "141%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "55,824",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "40,646",
"Liabilities, Non-Current": "14,926",
"Other Assets": "4,996",
"Other Compr. Net Income": "1,141",
"Other Expenses": "-6,882",
"Other Liabilities": "514",
"Other Net Income": "-3,838",
"Other Revenues": "42,201",
"Property and Equipment": "3,023",
"Research and Development": "58,942",
"Selling, General and Administrative Expense": "41,766"
},
"output_variables": {
"Assets": "63,843",
"Liabilities": "56,086",
"Expenses": "93,825",
"Revenues": "42,201",
"Stockholders Equity": "7,757",
"Net Income": "-55,463",
"Comprehensive Net Income": "-54,892",
"BaseVar": "130,467",
"ECR before LimitedLiability": "-63%",
"Economic Capital Ratio": "137%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "46,924",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,258",
"Liabilities, Non-Current": "19,044",
"Other Assets": "5,597",
"Other Compr. Net Income": "749",
"Other Expenses": "-817",
"Other Liabilities": "494",
"Other Net Income": "-1,668",
"Other Revenues": "38,550",
"Property and Equipment": "2,365",
"Research and Development": "9,897",
"Selling, General and Administrative Expense": "24,373"
},
"output_variables": {
"Assets": "54,886",
"Liabilities": "38,796",
"Expenses": "33,453",
"Revenues": "38,550",
"Stockholders Equity": "16,090",
"Net Income": "3,428",
"Comprehensive Net Income": "3,803",
"BaseVar": "84,051",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "216%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "82,492",
"Cost of Goods Sold": "879",
"Intangible Assets": "0",
"Liabilities, Current": "23,055",
"Liabilities, Non-Current": "13,838",
"Other Assets": "5,547",
"Other Compr. Net Income": "-4,237",
"Other Expenses": "595",
"Other Liabilities": "0",
"Other Net Income": "3,780",
"Other Revenues": "25,881",
"Property and Equipment": "1,793",
"Research and Development": "38,114",
"Selling, General and Administrative Expense": "15,140"
},
"output_variables": {
"Assets": "89,832",
"Liabilities": "36,893",
"Expenses": "54,728",
"Revenues": "25,881",
"Stockholders Equity": "52,939",
"Net Income": "-25,067",
"Comprehensive Net Income": "-27,185",
"BaseVar": "107,676",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "260%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "35,580",
"Cost of Goods Sold": "863",
"Intangible Assets": "0",
"Liabilities, Current": "18,488",
"Liabilities, Non-Current": "9,862",
"Other Assets": "9,465",
"Other Compr. Net Income": "-2,289",
"Other Expenses": "765",
"Other Liabilities": "0",
"Other Net Income": "1,019",
"Other Revenues": "11,598",
"Property and Equipment": "1,235",
"Research and Development": "18,692",
"Selling, General and Administrative Expense": "17,998"
},
"output_variables": {
"Assets": "46,280",
"Liabilities": "28,350",
"Expenses": "38,318",
"Revenues": "11,598",
"Stockholders Equity": "17,930",
"Net Income": "-25,701",
"Comprehensive Net Income": "-26,845",
"BaseVar": "63,927",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "173%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "54,325",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,038",
"Liabilities, Non-Current": "1,174",
"Other Assets": "3,197",
"Other Compr. Net Income": "-273",
"Other Expenses": "3,468",
"Other Liabilities": "0",
"Other Net Income": "-4,940",
"Other Revenues": "1,108",
"Property and Equipment": "719",
"Research and Development": "26,699",
"Selling, General and Administrative Expense": "16,751"
},
"output_variables": {
"Assets": "58,241",
"Liabilities": "18,212",
"Expenses": "46,918",
"Revenues": "1,108",
"Stockholders Equity": "40,029",
"Net Income": "-50,750",
"Comprehensive Net Income": "-50,887",
"BaseVar": "64,846",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "226%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "68,379",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "66,651",
"Liabilities, Non-Current": "2,016",
"Other Assets": "3,879",
"Other Compr. Net Income": "-1.2",
"Other Expenses": "1,258",
"Other Liabilities": "0",
"Other Net Income": "-2,691",
"Other Revenues": "0",
"Property and Equipment": "176",
"Research and Development": "44,685",
"Selling, General and Administrative Expense": "75,989"
},
"output_variables": {
"Assets": "72,434",
"Liabilities": "68,667",
"Expenses": "121,932",
"Revenues": "0",
"Stockholders Equity": "3,767",
"Net Income": "-124,623",
"Comprehensive Net Income": "-124,624",
"BaseVar": "132,863",
"ECR before LimitedLiability": "-165%",
"Economic Capital Ratio": "113%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "99,396",
"Cost of Goods Sold": "2,306",
"Intangible Assets": "23,226",
"Liabilities, Current": "81,134",
"Liabilities, Non-Current": "1,234",
"Other Assets": "3,303",
"Other Compr. Net Income": "-28",
"Other Expenses": "4,242",
"Other Liabilities": "61,134",
"Other Net Income": "-11,187",
"Other Revenues": "36,098",
"Property and Equipment": "0",
"Research and Development": "36,017",
"Selling, General and Administrative Expense": "112,091"
},
"output_variables": {
"Assets": "125,925",
"Liabilities": "143,502",
"Expenses": "154,656",
"Revenues": "36,098",
"Stockholders Equity": "-17,577",
"Net Income": "-129,745",
"Comprehensive Net Income": "-129,759",
"BaseVar": "235,698",
"ECR before LimitedLiability": "-125%",
"Economic Capital Ratio": "125%"
}
}
},
"top_rated": false,
"trend": 40.0,
"value": 1.3072124666745184,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000891293.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000891293.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000891293.svg"
},
{
"company_id": "0001580149",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001580149.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001580149.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001580149_main_keyfigs.svg",
"name": "Biovie INC",
"rank": 392,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001580149.svg",
"report_text": "The relative strengths and weaknesses of Biovie 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 Biovie INC compared to the market average is the variable Liabilities, Non-Current, increasing the Economic Capital Ratio by 4.2% points.The greatest weakness of Biovie INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 130%, being 114% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001580149_2023_Biovie_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-0.773",
"Assets": "29.7",
"Liabilities": "78.9",
"Stockholders Equity": "218",
"ECR before LimitedLiability": "228",
"Intangible Assets": "-0.980",
"Assets, Current": "44.8",
"Liabilities, Non-Current": "12.6",
"Liabilities, Current": "43.2",
"Other Liabilities": "33.1",
"Selling, General and Administrative Expense": "12.0",
"Expenses": "38.5",
"Revenues": "-15.5",
"Net Income": "25.0",
"Other Expenses": "8.46",
"Research and Development": "16.9",
"Cost of Goods Sold": "1.96",
"Other Revenues": "-15.5",
"Comprehensive Net Income": "24.8",
"Other Net Income": "1.01",
"Economic Capital Ratio": "200"
},
"2014": {
"Other Assets": "-21.9",
"Assets": "-12.6",
"Liabilities": "-30.2",
"Stockholders Equity": "-39.7",
"ECR before LimitedLiability": "-59.3",
"Property and Equipment": "-12.4",
"Assets, Current": "22.3",
"Intangible Assets": "-25.9",
"Other Liabilities": "20.4",
"Liabilities, Current": "-83.0",
"Liabilities, Non-Current": "13.6",
"Selling, General and Administrative Expense": "20.3",
"Expenses": "-33.0",
"Revenues": "-25.3",
"Net Income": "-54.0",
"Cost of Goods Sold": "2.99",
"Other Expenses": "-72.0",
"Research and Development": "17.9",
"Other Revenues": "-25.3",
"Comprehensive Net Income": "-53.7",
"Economic Capital Ratio": "-92.6"
},
"2016": {
"Other Assets": "-5.46",
"Assets": "66.4",
"Liabilities": "-21.4",
"Stockholders Equity": "77.5",
"ECR before LimitedLiability": "88.6",
"Assets, Current": "-35.7",
"Property and Equipment": "-3.89",
"Intangible Assets": "231",
"Other Liabilities": "20.3",
"Liabilities, Non-Current": "12.0",
"Liabilities, Current": "-61.1",
"Research and Development": "19.5",
"Expenses": "29.8",
"Revenues": "-10.9",
"Net Income": "18.7",
"Selling, General and Administrative Expense": "15.2",
"Other Expenses": "-6.45",
"Cost of Goods Sold": "1.32",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "18.7",
"Economic Capital Ratio": "66.2"
},
"2017": {
"Other Assets": "-16.5",
"Assets": "23.2",
"Liabilities": "-46.8",
"Stockholders Equity": "-13.8",
"ECR before LimitedLiability": "-29.4",
"Intangible Assets": "178",
"Assets, Current": "-85.3",
"Property and Equipment": "-9.58",
"Liabilities, Current": "-21.8",
"Other Liabilities": "28.7",
"Liabilities, Non-Current": "-55.8",
"Selling, General and Administrative Expense": "22.4",
"Expenses": "4.63",
"Revenues": "-16.8",
"Net Income": "-12.7",
"Research and Development": "8.61",
"Other Expenses": "-27.3",
"Cost of Goods Sold": "2.73",
"Other Revenues": "-16.8",
"Comprehensive Net Income": "-12.8",
"Economic Capital Ratio": "-48.9"
},
"2018": {
"Assets, Current": "-82.1",
"Assets": "-10.7",
"Liabilities": "-11.3",
"Stockholders Equity": "-77.5",
"ECR before LimitedLiability": "-102",
"Other Assets": "-5.53",
"Intangible Assets": "111",
"Property and Equipment": "-3.60",
"Liabilities, Current": "-9.33",
"Other Liabilities": "4.54",
"Liabilities, Non-Current": "-8.83",
"Research and Development": "5.82",
"Expenses": "-4.00",
"Revenues": "-4.41",
"Net Income": "-7.56",
"Cost of Goods Sold": "1.22",
"Other Expenses": "-0.442",
"Selling, General and Administrative Expense": "-8.18",
"Other Revenues": "-4.41",
"Comprehensive Net Income": "-7.58",
"Economic Capital Ratio": "-120"
},
"2019": {
"Other Assets": "-15.4",
"Assets": "22.8",
"Liabilities": "66.1",
"Stockholders Equity": "94.1",
"ECR before LimitedLiability": "54.0",
"Property and Equipment": "-7.77",
"Assets, Current": "-50.5",
"Intangible Assets": "167",
"Liabilities, Current": "10.4",
"Other Liabilities": "27.8",
"Liabilities, Non-Current": "30.6",
"Other Expenses": "1.56",
"Expenses": "-36.8",
"Revenues": "-19.5",
"Net Income": "-55.0",
"Cost of Goods Sold": "4.86",
"Selling, General and Administrative Expense": "-31.3",
"Research and Development": "-12.1",
"Other Revenues": "-19.5",
"Comprehensive Net Income": "-55.4",
"Economic Capital Ratio": "26.8"
},
"2020": {
"Intangible Assets": "1.01",
"Assets": "-107",
"Liabilities": "11.5",
"Stockholders Equity": "-191",
"ECR before LimitedLiability": "-217",
"Other Assets": "-10.6",
"Property and Equipment": "-4.41",
"Assets, Current": "-98.9",
"Liabilities, Non-Current": "-0.567",
"Liabilities, Current": "16.4",
"Other Liabilities": "-0.591",
"Selling, General and Administrative Expense": "3.26",
"Expenses": "-7.53",
"Revenues": "-3.80",
"Net Income": "-12.0",
"Cost of Goods Sold": "0.822",
"Research and Development": "4.37",
"Other Expenses": "-20.7",
"Other Revenues": "-3.80",
"Comprehensive Net Income": "-12.0",
"Economic Capital Ratio": "-236"
},
"2022": {
"Intangible Assets": "-1.87",
"Assets": "-10.5",
"Liabilities": "-9.00",
"Stockholders Equity": "-62.0",
"ECR before LimitedLiability": "-93.9",
"Assets, Current": "-6.30",
"Other Assets": "-6.74",
"Property and Equipment": "-2.75",
"Other Liabilities": "-30.1",
"Liabilities, Current": "3.37",
"Liabilities, Non-Current": "4.23",
"Other Expenses": "3.15",
"Expenses": "-6.96",
"Revenues": "-4.01",
"Net Income": "-9.26",
"Selling, General and Administrative Expense": "-3.01",
"Cost of Goods Sold": "1.16",
"Research and Development": "-7.47",
"Other Revenues": "-4.01",
"Comprehensive Net Income": "-9.24",
"Economic Capital Ratio": "-114"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001580149_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "506",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "18"
},
"output_variables": {
"Assets": "506",
"Liabilities": "15",
"Expenses": "18",
"Revenues": "0",
"Stockholders Equity": "491",
"Net Income": "-18",
"Comprehensive Net Income": "-18",
"BaseVar": "269",
"ECR before LimitedLiability": "404%",
"Economic Capital Ratio": "442%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "333",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "161",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "247",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "49",
"Selling, General and Administrative Expense": "26"
},
"output_variables": {
"Assets": "333",
"Liabilities": "161",
"Expenses": "322",
"Revenues": "0",
"Stockholders Equity": "171",
"Net Income": "-322",
"Comprehensive Net Income": "-322",
"BaseVar": "408",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "161%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "131",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,588",
"Liabilities, Current": "803",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "379",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "38",
"Selling, General and Administrative Expense": "15"
},
"output_variables": {
"Assets": "2,719",
"Liabilities": "803",
"Expenses": "432",
"Revenues": "0",
"Stockholders Equity": "1,916",
"Net Income": "-432",
"Comprehensive Net Income": "-432",
"BaseVar": "1,977",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "311%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5.1",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,359",
"Liabilities, Current": "631",
"Liabilities, Non-Current": "576",
"Other Assets": "0.0010",
"Other Compr. Net Income": "0",
"Other Expenses": "1,602",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "45",
"Selling, General and Administrative Expense": "15"
},
"output_variables": {
"Assets": "2,364",
"Liabilities": "1,207",
"Expenses": "1,663",
"Revenues": "0",
"Stockholders Equity": "1,157",
"Net Income": "-1,663",
"Comprehensive Net Income": "-1,663",
"BaseVar": "2,617",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "187%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "46",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,130",
"Liabilities, Current": "1,238",
"Liabilities, Non-Current": "826",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "501",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "390",
"Selling, General and Administrative Expense": "10,286"
},
"output_variables": {
"Assets": "2,175",
"Liabilities": "2,064",
"Expenses": "11,177",
"Revenues": "0",
"Stockholders Equity": "111",
"Net Income": "-11,177",
"Comprehensive Net Income": "-11,177",
"BaseVar": "7,708",
"ECR before LimitedLiability": "-516%",
"Economic Capital Ratio": "17%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "674",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,900",
"Liabilities, Current": "443",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "194",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "772",
"Selling, General and Administrative Expense": "1,368"
},
"output_variables": {
"Assets": "2,574",
"Liabilities": "443",
"Expenses": "2,334",
"Revenues": "0",
"Stockholders Equity": "2,131",
"Net Income": "-2,334",
"Comprehensive Net Income": "-2,334",
"BaseVar": "2,676",
"ECR before LimitedLiability": "153%",
"Economic Capital Ratio": "270%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "413",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,671",
"Liabilities, Current": "23,520",
"Liabilities, Non-Current": "62",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "483",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,147",
"Selling, General and Administrative Expense": "1,302"
},
"output_variables": {
"Assets": "2,084",
"Liabilities": "23,583",
"Expenses": "2,931",
"Revenues": "0",
"Stockholders Equity": "-21,499",
"Net Income": "-2,931",
"Comprehensive Net Income": "-2,931",
"BaseVar": "14,299",
"ECR before LimitedLiability": "-388%",
"Economic Capital Ratio": "42%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "18,780",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,212",
"Liabilities, Current": "4,169",
"Liabilities, Non-Current": "136",
"Other Assets": "123",
"Other Compr. Net Income": "0",
"Other Expenses": "-831",
"Other Liabilities": "12,139",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "16,856",
"Selling, General and Administrative Expense": "8,043"
},
"output_variables": {
"Assets": "20,115",
"Liabilities": "16,444",
"Expenses": "24,068",
"Revenues": "0",
"Stockholders Equity": "3,671",
"Net Income": "-24,068",
"Comprehensive Net Income": "-24,068",
"BaseVar": "30,313",
"ECR before LimitedLiability": "-88%",
"Economic Capital Ratio": "133%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.3042699227444556,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001580149.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001580149.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001580149.svg"
},
{
"company_id": "0001504167",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001504167.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001504167.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001504167.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001504167_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001504167_main_keyfigs.svg",
"name": "TREX WIND DOWN INC",
"rank": 393,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001504167.svg",
"report_text": "The relative strengths and weaknesses of TREX WIND DOWN 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 TREX WIND DOWN INC compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 6.9% points.The greatest weakness of TREX WIND DOWN INC is the variable Net Income, reducing the Economic Capital Ratio by 54% points.
The company's Economic Capital Ratio, given in the ranking table, is 129%, being 115% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001504167_2023_TREX_WIND_DOWN_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-14.8",
"Assets": "-56.0",
"Liabilities": "9.02",
"Stockholders Equity": "-36.5",
"ECR before LimitedLiability": "-117",
"Assets, Current": "-35.9",
"Intangible Assets": "-15.6",
"Other Liabilities": "9.24",
"Liabilities, Current": "-4.66",
"Liabilities, Non-Current": "4.03",
"Selling, General and Administrative Expense": "-21.6",
"Expenses": "-37.7",
"Revenues": "-13.7",
"Net Income": "-79.1",
"Cost of Goods Sold": "1.74",
"Other Expenses": "-22.2",
"Research and Development": "-15.3",
"Other Revenues": "-13.7",
"Other Net Income": "0.405",
"Comprehensive Net Income": "-78.7",
"Economic Capital Ratio": "-150"
},
"2016": {
"Other Assets": "-21.0",
"Assets": "-69.3",
"Liabilities": "5.34",
"Stockholders Equity": "-65.6",
"ECR before LimitedLiability": "-151",
"Assets, Current": "-61.3",
"Property and Equipment": "-10.6",
"Intangible Assets": "-28.2",
"Other Liabilities": "5.60",
"Liabilities, Non-Current": "3.44",
"Liabilities, Current": "-4.47",
"Research and Development": "-21.9",
"Expenses": "-62.5",
"Revenues": "-14.7",
"Net Income": "-68.6",
"Selling, General and Administrative Expense": "-15.4",
"Other Expenses": "-36.2",
"Other Revenues": "-14.7",
"Comprehensive Net Income": "-68.6",
"Other Net Income": "-3.51",
"Economic Capital Ratio": "-173"
},
"2017": {
"Other Assets": "-17.9",
"Assets": "-52.6",
"Liabilities": "5.92",
"Stockholders Equity": "-42.2",
"ECR before LimitedLiability": "-134",
"Intangible Assets": "-23.3",
"Assets, Current": "-34.6",
"Property and Equipment": "-10.2",
"Liabilities, Current": "-6.90",
"Other Liabilities": "6.70",
"Liabilities, Non-Current": "5.17",
"Selling, General and Administrative Expense": "-8.55",
"Expenses": "-41.2",
"Revenues": "-12.0",
"Net Income": "-42.9",
"Research and Development": "-31.6",
"Other Expenses": "-14.1",
"Cost of Goods Sold": "2.07",
"Other Revenues": "-12.0",
"Comprehensive Net Income": "-43.3",
"Economic Capital Ratio": "-153"
},
"2018": {
"Assets, Current": "-8.65",
"Assets": "-56.3",
"Liabilities": "10.4",
"Stockholders Equity": "-13.6",
"ECR before LimitedLiability": "-102",
"Other Assets": "-7.73",
"Intangible Assets": "-9.06",
"Property and Equipment": "-4.56",
"Liabilities, Current": "-2.80",
"Other Liabilities": "7.36",
"Liabilities, Non-Current": "5.95",
"Research and Development": "-10.9",
"Expenses": "-60.8",
"Revenues": "-6.35",
"Net Income": "-88.4",
"Cost of Goods Sold": "0.989",
"Other Expenses": "-4.85",
"Selling, General and Administrative Expense": "-6.40",
"Other Revenues": "-6.35",
"Comprehensive Net Income": "-88.7",
"Economic Capital Ratio": "-119"
},
"2019": {
"Other Assets": "-28.3",
"Assets": "-118",
"Liabilities": "-1.73",
"Stockholders Equity": "-92.6",
"ECR before LimitedLiability": "-189",
"Property and Equipment": "-10.0",
"Assets, Current": "-103",
"Intangible Assets": "-30.0",
"Other Liabilities": "-1.86",
"Other Expenses": "-8.06",
"Expenses": "-91.6",
"Revenues": "-11.5",
"Net Income": "-111",
"Cost of Goods Sold": "1.92",
"Selling, General and Administrative Expense": "-19.8",
"Research and Development": "-51.3",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-112",
"Other Net Income": "-4.50",
"Other Compr. Net Income": "-0.228",
"Economic Capital Ratio": "-216"
},
"2020": {
"Intangible Assets": "-26.2",
"Assets": "-87.5",
"Liabilities": "78.1",
"Stockholders Equity": "-48.5",
"ECR before LimitedLiability": "-21.1",
"Other Assets": "-13.7",
"Property and Equipment": "-13.8",
"Assets, Current": "-62.3",
"Liabilities, Non-Current": "29.1",
"Liabilities, Current": "71.4",
"Other Liabilities": "46.2",
"Expenses": "-106",
"Revenues": "-26.5",
"Net Income": "-76.5",
"Cost of Goods Sold": "7.83",
"Research and Development": "25.5",
"Other Expenses": "-131",
"Other Revenues": "-26.5",
"Other Net Income": "70.0",
"Comprehensive Net Income": "-76.6",
"Economic Capital Ratio": "-40.7"
},
"2021": {
"Assets, Current": "33.9",
"Assets": "4.47",
"Liabilities": "16.0",
"Stockholders Equity": "19.2",
"ECR before LimitedLiability": "9.04",
"Other Assets": "-8.50",
"Property and Equipment": "-4.36",
"Intangible Assets": "-9.48",
"Liabilities, Current": "-25.3",
"Other Liabilities": "23.3",
"Liabilities, Non-Current": "16.4",
"Selling, General and Administrative Expense": "-13.5",
"Expenses": "-15.9",
"Revenues": "-8.00",
"Net Income": "-23.2",
"Other Expenses": "6.60",
"Research and Development": "-12.1",
"Cost of Goods Sold": "3.27",
"Other Revenues": "-8.00",
"Comprehensive Net Income": "-23.2",
"Economic Capital Ratio": "1.37"
},
"2022": {
"Intangible Assets": "-6.33",
"Assets": "-39.1",
"Liabilities": "4.69",
"Stockholders Equity": "-20.8",
"ECR before LimitedLiability": "-95.0",
"Assets, Current": "-10.1",
"Other Assets": "-7.31",
"Property and Equipment": "-3.63",
"Other Liabilities": "6.86",
"Liabilities, Current": "-7.54",
"Liabilities, Non-Current": "6.10",
"Other Expenses": "-7.15",
"Expenses": "-25.4",
"Revenues": "-5.23",
"Net Income": "-54.0",
"Selling, General and Administrative Expense": "-5.39",
"Cost of Goods Sold": "1.61",
"Research and Development": "-9.21",
"Other Revenues": "-5.23",
"Comprehensive Net Income": "-53.8",
"Economic Capital Ratio": "-115"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001504167_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "2,520",
"Cost of Goods Sold": "0",
"Intangible Assets": "150",
"Liabilities, Current": "1,367",
"Liabilities, Non-Current": "0",
"Other Assets": "85",
"Other Compr. Net Income": "0",
"Other Expenses": "2,299",
"Other Liabilities": "0",
"Other Net Income": "-76",
"Other Revenues": "40",
"Property and Equipment": "235",
"Research and Development": "2,519",
"Selling, General and Administrative Expense": "2,953"
},
"output_variables": {
"Assets": "2,990",
"Liabilities": "1,367",
"Expenses": "7,771",
"Revenues": "40",
"Stockholders Equity": "1,623",
"Net Income": "-7,807",
"Comprehensive Net Income": "-7,807",
"BaseVar": "6,122",
"ECR before LimitedLiability": "-196%",
"Economic Capital Ratio": "104%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "4,431",
"Cost of Goods Sold": "0",
"Intangible Assets": "119",
"Liabilities, Current": "2,797",
"Liabilities, Non-Current": "0",
"Other Assets": "85",
"Other Compr. Net Income": "0",
"Other Expenses": "5,350",
"Other Liabilities": "0",
"Other Net Income": "-436",
"Other Revenues": "64",
"Property and Equipment": "216",
"Research and Development": "5,702",
"Selling, General and Administrative Expense": "4,174"
},
"output_variables": {
"Assets": "4,851",
"Liabilities": "2,797",
"Expenses": "15,226",
"Revenues": "64",
"Stockholders Equity": "2,054",
"Net Income": "-15,598",
"Comprehensive Net Income": "-15,598",
"BaseVar": "11,687",
"ECR before LimitedLiability": "-291%",
"Economic Capital Ratio": "72%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "6,827",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,727",
"Liabilities, Non-Current": "0",
"Other Assets": "154",
"Other Compr. Net Income": "0",
"Other Expenses": "3,716",
"Other Liabilities": "403",
"Other Net Income": "22",
"Other Revenues": "100",
"Property and Equipment": "120",
"Research and Development": "10,158",
"Selling, General and Administrative Expense": "4,654"
},
"output_variables": {
"Assets": "7,101",
"Liabilities": "4,130",
"Expenses": "18,528",
"Revenues": "100",
"Stockholders Equity": "2,971",
"Net Income": "-18,406",
"Comprehensive Net Income": "-18,406",
"BaseVar": "14,940",
"ECR before LimitedLiability": "-212%",
"Economic Capital Ratio": "98%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "7,981",
"Cost of Goods Sold": "250",
"Intangible Assets": "0",
"Liabilities, Current": "2,979",
"Liabilities, Non-Current": "39",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,602",
"Other Liabilities": "0",
"Other Net Income": "203",
"Other Revenues": "74",
"Property and Equipment": "109",
"Research and Development": "8,772",
"Selling, General and Administrative Expense": "5,186"
},
"output_variables": {
"Assets": "8,090",
"Liabilities": "3,018",
"Expenses": "16,810",
"Revenues": "74",
"Stockholders Equity": "5,072",
"Net Income": "-16,533",
"Comprehensive Net Income": "-16,533",
"BaseVar": "14,098",
"ECR before LimitedLiability": "-99%",
"Economic Capital Ratio": "130%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,385",
"Cost of Goods Sold": "159",
"Intangible Assets": "0",
"Liabilities, Current": "2,297",
"Liabilities, Non-Current": "1,059",
"Other Assets": "121",
"Other Compr. Net Income": "0",
"Other Expenses": "2,189",
"Other Liabilities": "-1,000",
"Other Net Income": "-263",
"Other Revenues": "56",
"Property and Equipment": "148",
"Research and Development": "9,058",
"Selling, General and Administrative Expense": "5,253"
},
"output_variables": {
"Assets": "3,654",
"Liabilities": "2,356",
"Expenses": "16,659",
"Revenues": "56",
"Stockholders Equity": "1,298",
"Net Income": "-16,866",
"Comprehensive Net Income": "-16,866",
"BaseVar": "11,494",
"ECR before LimitedLiability": "-467%",
"Economic Capital Ratio": "25%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,726",
"Cost of Goods Sold": "20",
"Intangible Assets": "0",
"Liabilities, Current": "1,381",
"Liabilities, Non-Current": "653",
"Other Assets": "902",
"Other Compr. Net Income": "0",
"Other Expenses": "11,246",
"Other Liabilities": "76",
"Other Net Income": "-743",
"Other Revenues": "63",
"Property and Equipment": "0",
"Research and Development": "387",
"Selling, General and Administrative Expense": "3,971"
},
"output_variables": {
"Assets": "11,628",
"Liabilities": "2,110",
"Expenses": "15,624",
"Revenues": "63",
"Stockholders Equity": "9,518",
"Net Income": "-16,304",
"Comprehensive Net Income": "-16,304",
"BaseVar": "15,084",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "201%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "17,119",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,192",
"Liabilities, Non-Current": "405",
"Other Assets": "766",
"Other Compr. Net Income": "0",
"Other Expenses": "13,860",
"Other Liabilities": "38",
"Other Net Income": "5,088",
"Other Revenues": "3,030",
"Property and Equipment": "16",
"Research and Development": "5,706",
"Selling, General and Administrative Expense": "5,303"
},
"output_variables": {
"Assets": "17,901",
"Liabilities": "4,635",
"Expenses": "24,868",
"Revenues": "3,030",
"Stockholders Equity": "13,267",
"Net Income": "-16,751",
"Comprehensive Net Income": "-16,751",
"BaseVar": "27,761",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "236%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "9,813",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,041",
"Liabilities, Non-Current": "0",
"Other Assets": "443",
"Other Compr. Net Income": "0",
"Other Expenses": "2,256",
"Other Liabilities": "0",
"Other Net Income": "-91",
"Other Revenues": "369",
"Property and Equipment": "19",
"Research and Development": "9,273",
"Selling, General and Administrative Expense": "6,017"
},
"output_variables": {
"Assets": "10,276",
"Liabilities": "5,041",
"Expenses": "17,547",
"Revenues": "369",
"Stockholders Equity": "5,234",
"Net Income": "-17,269",
"Comprehensive Net Income": "-17,269",
"BaseVar": "16,662",
"ECR before LimitedLiability": "-76%",
"Economic Capital Ratio": "135%"
}
}
},
"top_rated": false,
"trend": -139.0,
"value": 1.2934698284287431,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001504167.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001504167.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001504167.svg"
},
{
"company_id": "0001585608",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001585608.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001585608.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001585608.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001585608_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001585608_main_keyfigs.svg",
"name": "Jaguar Health Inc",
"rank": 394,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001585608.svg",
"report_text": "The relative strengths and weaknesses of Jaguar Health Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Jaguar Health Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 35% points.The greatest weakness of Jaguar Health Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 103% points.
The company's Economic Capital Ratio, given in the ranking table, is 129%, being 116% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001585608_2023_Jaguar_Health_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Assets": "-24.7",
"Liabilities": "-4.14",
"Stockholders Equity": "-68.5",
"ECR before LimitedLiability": "-108",
"Other Assets": "9.50",
"Intangible Assets": "-4.10",
"Assets, Current": "-25.5",
"Other Liabilities": "5.04",
"Liabilities, Non-Current": "-10.4",
"Liabilities, Current": "-1.32",
"Other Expenses": "-3.01",
"Expenses": "-4.73",
"Revenues": "-2.99",
"Net Income": "-24.1",
"Cost of Goods Sold": "0.258",
"Selling, General and Administrative Expense": "-1.99",
"Research and Development": "-2.36",
"Other Revenues": "-2.99",
"Other Net Income": "-0.106",
"Comprehensive Net Income": "-24.0",
"Economic Capital Ratio": "-127"
},
"2016": {
"Other Assets": "-15.5",
"Assets": "-102",
"Liabilities": "-1.08",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-188",
"Assets, Current": "-92.1",
"Property and Equipment": "5.96",
"Intangible Assets": "-25.5",
"Liabilities, Non-Current": "-0.558",
"Liabilities, Current": "-0.984",
"Research and Development": "-21.4",
"Expenses": "-44.9",
"Revenues": "-8.67",
"Net Income": "-57.4",
"Selling, General and Administrative Expense": "-18.9",
"Other Expenses": "-1.09",
"Cost of Goods Sold": "0.794",
"Other Revenues": "-8.67",
"Comprehensive Net Income": "-57.4",
"Other Net Income": "-0.394",
"Economic Capital Ratio": "-210"
},
"2017": {
"Liabilities, Current": "-39.0",
"Liabilities": "-60.4",
"Stockholders Equity": "-48.7",
"ECR before LimitedLiability": "-48.7",
"Other Liabilities": "-38.1",
"Liabilities, Non-Current": "17.0",
"Selling, General and Administrative Expense": "-1.31",
"Expenses": "8.76",
"Net Income": "-0.462",
"Research and Development": "23.8",
"Other Expenses": "-13.6",
"Cost of Goods Sold": "0.744",
"Other Revenues": "-7.70",
"Revenues": "-7.70",
"Intangible Assets": "120",
"Assets, Current": "-89.6",
"Other Assets": "-19.2",
"Property and Equipment": "-5.45",
"Comprehensive Net Income": "-0.619",
"Other Net Income": "-1.34",
"Economic Capital Ratio": "-68.2"
},
"2018": {
"Assets, Current": "-109",
"Assets": "-37.4",
"Liabilities": "-56.5",
"Stockholders Equity": "-87.9",
"Other Assets": "-20.0",
"Intangible Assets": "66.1",
"Property and Equipment": "-8.48",
"Liabilities, Current": "-120",
"Other Liabilities": "0.949",
"Liabilities, Non-Current": "0.707",
"Research and Development": "1.10",
"Expenses": "-11.3",
"Revenues": "-8.51",
"Net Income": "-19.5",
"Cost of Goods Sold": "0",
"Other Expenses": "-36.2",
"Other Revenues": "-8.51",
"ECR before LimitedLiability": "-90.8",
"Other Net Income": "0.0196",
"Comprehensive Net Income": "-19.7",
"Economic Capital Ratio": "-109"
},
"2019": {
"Other Assets": "-29.3",
"Assets": "-40.5",
"Liabilities": "16.3",
"Stockholders Equity": "-33.5",
"ECR before LimitedLiability": "-46.3",
"Property and Equipment": "-10.6",
"Assets, Current": "-101",
"Intangible Assets": "85.7",
"Liabilities, Current": "-49.5",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "23.6",
"Other Expenses": "-42.4",
"Expenses": "-30.0",
"Revenues": "-7.29",
"Net Income": "-52.2",
"Selling, General and Administrative Expense": "-9.22",
"Research and Development": "23.5",
"Other Revenues": "-7.29",
"Comprehensive Net Income": "-52.8",
"Other Net Income": "-17.0",
"Economic Capital Ratio": "-73.5"
},
"2020": {
"Intangible Assets": "38.4",
"Assets": "-62.6",
"Liabilities": "-27.5",
"Stockholders Equity": "-96.1",
"Other Assets": "-26.2",
"Property and Equipment": "-8.42",
"Assets, Current": "-103",
"Liabilities, Non-Current": "11.1",
"Liabilities, Current": "-10.2",
"Other Liabilities": "-50.3",
"Selling, General and Administrative Expense": "-7.04",
"Expenses": "-26.0",
"Revenues": "3.07",
"Net Income": "-26.1",
"Cost of Goods Sold": "-3.77",
"Research and Development": "10.8",
"Other Expenses": "-37.1",
"Other Revenues": "3.07",
"ECR before LimitedLiability": "-85.1",
"Other Net Income": "-3.22",
"Comprehensive Net Income": "-26.2",
"Economic Capital Ratio": "-105"
},
"2021": {
"Assets, Current": "-60.9",
"Assets": "-33.4",
"Liabilities": "-22.8",
"Stockholders Equity": "-107",
"Other Assets": "-3.48",
"Property and Equipment": "-1.18",
"Intangible Assets": "27.3",
"Liabilities, Current": "-1.56",
"ECR before LimitedLiability": "-131",
"Other Liabilities": "-32.9",
"Liabilities, Non-Current": "2.83",
"Selling, General and Administrative Expense": "-0.931",
"Expenses": "-3.75",
"Revenues": "-2.45",
"Net Income": "-4.71",
"Other Expenses": "-3.71",
"Research and Development": "0.970",
"Other Revenues": "-2.45",
"Comprehensive Net Income": "-4.71",
"Other Net Income": "-0.329",
"Economic Capital Ratio": "-139"
},
"2022": {
"Intangible Assets": "35.3",
"Assets": "-22.5",
"Liabilities": "-11.8",
"Stockholders Equity": "-103",
"ECR before LimitedLiability": "-95.7",
"Assets, Current": "-50.2",
"Other Assets": "-6.27",
"Property and Equipment": "-2.48",
"Other Liabilities": "-7.55",
"Liabilities, Current": "-9.67",
"Liabilities, Non-Current": "4.21",
"Other Expenses": "-6.69",
"Expenses": "-3.89",
"Revenues": "0.625",
"Net Income": "-4.05",
"Selling, General and Administrative Expense": "0.363",
"Research and Development": "3.06",
"Other Revenues": "0.625",
"Comprehensive Net Income": "-4.15",
"Other Net Income": "-0.794",
"Economic Capital Ratio": "-116"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001585608_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "8,454",
"Cost of Goods Sold": "123",
"Intangible Assets": "0",
"Liabilities, Current": "3,908",
"Liabilities, Non-Current": "4,095",
"Other Assets": "3,122",
"Other Compr. Net Income": "0",
"Other Expenses": "4,584",
"Other Liabilities": "3.3",
"Other Net Income": "-27",
"Other Revenues": "258",
"Property and Equipment": "829",
"Research and Development": "6,476",
"Selling, General and Administrative Expense": "5,339"
},
"output_variables": {
"Assets": "12,405",
"Liabilities": "8,006",
"Expenses": "16,523",
"Revenues": "258",
"Stockholders Equity": "4,399",
"Net Income": "-16,292",
"Comprehensive Net Income": "-16,292",
"BaseVar": "18,610",
"ECR before LimitedLiability": "-66%",
"Economic Capital Ratio": "136%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "2,555",
"Cost of Goods Sold": "52",
"Intangible Assets": "0",
"Liabilities, Current": "4,193",
"Liabilities, Non-Current": "1,818",
"Other Assets": "122",
"Other Compr. Net Income": "0",
"Other Expenses": "1,514",
"Other Liabilities": "7.0",
"Other Net Income": "-119",
"Other Revenues": "142",
"Property and Equipment": "886",
"Research and Development": "7,207",
"Selling, General and Administrative Expense": "5,983"
},
"output_variables": {
"Assets": "3,563",
"Liabilities": "6,017",
"Expenses": "14,756",
"Revenues": "142",
"Stockholders Equity": "-2,454",
"Net Income": "-14,734",
"Comprehensive Net Income": "-14,734",
"BaseVar": "12,299",
"ECR before LimitedLiability": "-419%",
"Economic Capital Ratio": "35%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,799",
"Cost of Goods Sold": "880",
"Intangible Assets": "38,608",
"Liabilities, Current": "15,386",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,544",
"Other Liabilities": "10,982",
"Other Net Income": "-389",
"Other Revenues": "4,361",
"Property and Equipment": "1,222",
"Research and Development": "4,269",
"Selling, General and Administrative Expense": "11,248"
},
"output_variables": {
"Assets": "43,629",
"Liabilities": "26,368",
"Expenses": "25,941",
"Revenues": "4,361",
"Stockholders Equity": "17,261",
"Net Income": "-21,969",
"Comprehensive Net Income": "-21,969",
"BaseVar": "50,344",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "184%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "8,150",
"Cost of Goods Sold": "12,183",
"Intangible Assets": "31,711",
"Liabilities, Current": "26,659",
"Liabilities, Non-Current": "0",
"Other Assets": "421",
"Other Compr. Net Income": "0",
"Other Expenses": "19,959",
"Other Liabilities": "0",
"Other Net Income": "-387",
"Other Revenues": "4,415",
"Property and Equipment": "761",
"Research and Development": "5,155",
"Selling, General and Administrative Expense": "12,561"
},
"output_variables": {
"Assets": "41,042",
"Liabilities": "26,659",
"Expenses": "49,858",
"Revenues": "4,415",
"Stockholders Equity": "14,383",
"Net Income": "-45,829",
"Comprehensive Net Income": "-45,829",
"BaseVar": "61,180",
"ECR before LimitedLiability": "-43%",
"Economic Capital Ratio": "139%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "9,522",
"Cost of Goods Sold": "6,780",
"Intangible Assets": "26,024",
"Liabilities, Current": "15,392",
"Liabilities, Non-Current": "0",
"Other Assets": "154",
"Other Compr. Net Income": "0",
"Other Expenses": "16,200",
"Other Liabilities": "450",
"Other Net Income": "976",
"Other Revenues": "5,759",
"Property and Equipment": "710",
"Research and Development": "5,827",
"Selling, General and Administrative Expense": "13,877"
},
"output_variables": {
"Assets": "36,410",
"Liabilities": "15,842",
"Expenses": "42,684",
"Revenues": "5,759",
"Stockholders Equity": "20,568",
"Net Income": "-35,949",
"Comprehensive Net Income": "-35,949",
"BaseVar": "50,836",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "174%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,792",
"Cost of Goods Sold": "2,674",
"Intangible Assets": "24,337",
"Liabilities, Current": "13,220",
"Liabilities, Non-Current": "0",
"Other Assets": "37",
"Other Compr. Net Income": "0",
"Other Expenses": "17,557",
"Other Liabilities": "12,421",
"Other Net Income": "-3,354",
"Other Revenues": "10,509",
"Property and Equipment": "677",
"Research and Development": "6,424",
"Selling, General and Administrative Expense": "14,676"
},
"output_variables": {
"Assets": "42,843",
"Liabilities": "25,641",
"Expenses": "41,331",
"Revenues": "10,509",
"Stockholders Equity": "17,202",
"Net Income": "-34,175",
"Comprehensive Net Income": "-34,175",
"BaseVar": "61,839",
"ECR before LimitedLiability": "9.7%",
"Economic Capital Ratio": "151%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "28,434",
"Cost of Goods Sold": "1,000",
"Intangible Assets": "22,651",
"Liabilities, Current": "15,471",
"Liabilities, Non-Current": "919",
"Other Assets": "1,530",
"Other Compr. Net Income": "0",
"Other Expenses": "21,365",
"Other Liabilities": "25,022",
"Other Net Income": "-1,578",
"Other Revenues": "6,903",
"Property and Equipment": "650",
"Research and Development": "16,216",
"Selling, General and Administrative Expense": "18,175"
},
"output_variables": {
"Assets": "53,265",
"Liabilities": "41,412",
"Expenses": "56,756",
"Revenues": "6,903",
"Stockholders Equity": "11,853",
"Net Income": "-51,432",
"Comprehensive Net Income": "-51,432",
"BaseVar": "79,957",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "22,321",
"Cost of Goods Sold": "1,631",
"Intangible Assets": "22,439",
"Liabilities, Current": "30,339",
"Liabilities, Non-Current": "725",
"Other Assets": "2,135",
"Other Compr. Net Income": "-680",
"Other Expenses": "21,675",
"Other Liabilities": "17,744",
"Other Net Income": "-1,345",
"Other Revenues": "21",
"Property and Equipment": "557",
"Research and Development": "18,379",
"Selling, General and Administrative Expense": "18,170"
},
"output_variables": {
"Assets": "47,452",
"Liabilities": "48,808",
"Expenses": "59,856",
"Revenues": "21",
"Stockholders Equity": "-1,356",
"Net Income": "-61,180",
"Comprehensive Net Income": "-61,520",
"BaseVar": "79,081",
"ECR before LimitedLiability": "-134%",
"Economic Capital Ratio": "122%"
}
}
},
"top_rated": false,
"trend": 24.0,
"value": 1.2861453404900103,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001585608.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001585608.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001585608.svg"
},
{
"company_id": "0001444307",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001444307.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001444307.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001444307.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001444307_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001444307_main_keyfigs.svg",
"name": "Oncosec Medical Inc",
"rank": 395,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001444307.svg",
"report_text": "The relative strengths and weaknesses of Oncosec Medical 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 Oncosec Medical Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 8.2% points.The greatest weakness of Oncosec Medical Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 128%, being 117% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001444307_2023_Oncosec_Medical_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-5.54",
"Assets": "97.6",
"Liabilities": "-35.3",
"Stockholders Equity": "71.2",
"ECR before LimitedLiability": "113",
"Assets, Current": "64.7",
"Intangible Assets": "33.7",
"Other Assets": "-7.20",
"Liabilities, Current": "-31.7",
"Other Liabilities": "-14.9",
"Liabilities, Non-Current": "11.2",
"Selling, General and Administrative Expense": "21.4",
"Expenses": "63.2",
"Revenues": "-19.7",
"Net Income": "6.43",
"Research and Development": "22.3",
"Other Expenses": "12.6",
"Other Revenues": "-19.7",
"Comprehensive Net Income": "6.56",
"Other Net Income": "-30.4",
"Economic Capital Ratio": "40.3"
},
"2013": {
"Other Assets": "-16.1",
"Assets": "-25.3",
"Liabilities": "73.4",
"Stockholders Equity": "24.7",
"ECR before LimitedLiability": "23.0",
"Intangible Assets": "12.7",
"Property and Equipment": "-8.56",
"Assets, Current": "-13.5",
"Liabilities, Non-Current": "18.7",
"Liabilities, Current": "6.92",
"Other Liabilities": "50.3",
"Selling, General and Administrative Expense": "-32.9",
"Expenses": "-48.0",
"Revenues": "-33.0",
"Net Income": "-37.5",
"Research and Development": "-19.8",
"Cost of Goods Sold": "4.45",
"Other Revenues": "-33.0",
"Comprehensive Net Income": "-37.9",
"Other Net Income": "49.4",
"Economic Capital Ratio": "-4.97"
},
"2014": {
"Other Assets": "-2.74",
"Assets": "42.0",
"Liabilities": "76.8",
"Stockholders Equity": "177",
"ECR before LimitedLiability": "181",
"Assets, Current": "63.1",
"Intangible Assets": "-2.67",
"Other Liabilities": "30.6",
"Liabilities, Current": "42.2",
"Liabilities, Non-Current": "13.2",
"Selling, General and Administrative Expense": "19.5",
"Expenses": "50.0",
"Revenues": "-15.3",
"Net Income": "-3.10",
"Cost of Goods Sold": "1.72",
"Other Expenses": "9.01",
"Research and Development": "20.8",
"Other Revenues": "-15.3",
"Other Net Income": "-41.2",
"Comprehensive Net Income": "-2.96",
"Economic Capital Ratio": "148"
},
"2015": {
"Property and Equipment": "1.57",
"Assets": "35.0",
"Liabilities": "68.8",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "98.0",
"Other Assets": "-5.27",
"Intangible Assets": "-8.18",
"Assets, Current": "61.0",
"Liabilities, Non-Current": "14.8",
"Liabilities, Current": "57.3",
"Other Expenses": "10.6",
"Expenses": "58.5",
"Revenues": "-15.9",
"Net Income": "-31.4",
"Cost of Goods Sold": "1.68",
"Selling, General and Administrative Expense": "20.6",
"Research and Development": "24.8",
"Other Revenues": "-15.9",
"Other Net Income": "-75.6",
"Comprehensive Net Income": "-31.3",
"Economic Capital Ratio": "79.0"
},
"2018": {
"Assets, Current": "36.7",
"Assets": "-24.4",
"Liabilities": "54.0",
"Stockholders Equity": "21.9",
"ECR before LimitedLiability": "-36.9",
"Other Assets": "-20.1",
"Intangible Assets": "-28.8",
"Property and Equipment": "-3.96",
"Liabilities, Current": "11.2",
"Other Liabilities": "34.3",
"Liabilities, Non-Current": "12.9",
"Research and Development": "-31.3",
"Expenses": "-66.8",
"Revenues": "-25.3",
"Net Income": "-90.5",
"Cost of Goods Sold": "6.44",
"Selling, General and Administrative Expense": "-44.8",
"Other Revenues": "-25.3",
"Other Net Income": "-3.09",
"Comprehensive Net Income": "-90.7",
"Economic Capital Ratio": "-54.5"
},
"2019": {
"Other Assets": "-15.4",
"Assets": "15.2",
"Liabilities": "65.9",
"Stockholders Equity": "83.0",
"ECR before LimitedLiability": "41.0",
"Property and Equipment": "-2.50",
"Assets, Current": "72.8",
"Intangible Assets": "-16.3",
"Liabilities, Current": "15.4",
"Other Liabilities": "28.7",
"Liabilities, Non-Current": "24.5",
"Other Expenses": "10.8",
"Expenses": "-41.8",
"Revenues": "-20.7",
"Net Income": "-60.3",
"Cost of Goods Sold": "5.18",
"Selling, General and Administrative Expense": "-20.1",
"Research and Development": "-37.5",
"Other Revenues": "-20.7",
"Comprehensive Net Income": "-60.4",
"Economic Capital Ratio": "13.8"
},
"2020": {
"Intangible Assets": "-2.58",
"Assets": "-45.4",
"Liabilities, Non-Current": "-1.90",
"Stockholders Equity": "-57.6",
"Other Assets": "4.56",
"Property and Equipment": "-0.834",
"Assets, Current": "-38.1",
"Selling, General and Administrative Expense": "-2.96",
"Expenses": "-31.9",
"Revenues": "-2.33",
"Net Income": "-53.3",
"Cost of Goods Sold": "0.767",
"Research and Development": "-13.2",
"Other Expenses": "2.12",
"Other Revenues": "-2.33",
"ECR before LimitedLiability": "-98.8",
"Liabilities, Current": "-1.03",
"Other Liabilities": "3.47",
"Other Net Income": "0.357",
"Comprehensive Net Income": "-53.7",
"Economic Capital Ratio": "-118"
},
"2021": {
"Assets, Current": "3.87",
"Assets": "-13.5",
"Liabilities": "5.21",
"Stockholders Equity": "-14.4",
"ECR before LimitedLiability": "-36.1",
"Property and Equipment": "-3.31",
"Intangible Assets": "-13.5",
"Liabilities, Current": "11.6",
"Other Liabilities": "-2.37",
"Liabilities, Non-Current": "-4.13",
"Selling, General and Administrative Expense": "-6.68",
"Expenses": "-30.5",
"Revenues": "-15.7",
"Net Income": "-42.9",
"Other Expenses": "12.8",
"Research and Development": "-39.3",
"Cost of Goods Sold": "3.86",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-43.0",
"Other Net Income": "2.44",
"Economic Capital Ratio": "-43.7"
},
"2022": {
"Intangible Assets": "-5.89",
"Assets": "-14.7",
"Liabilities": "-6.14",
"Stockholders Equity": "-51.3",
"ECR before LimitedLiability": "-96.3",
"Assets, Current": "-13.0",
"Other Assets": "8.22",
"Property and Equipment": "-0.542",
"Other Liabilities": "-3.82",
"Liabilities, Non-Current": "-2.81",
"Other Expenses": "6.91",
"Expenses": "-10.8",
"Revenues": "-4.91",
"Net Income": "-12.7",
"Selling, General and Administrative Expense": "-3.62",
"Cost of Goods Sold": "1.41",
"Research and Development": "-12.2",
"Other Revenues": "-4.91",
"Comprehensive Net Income": "-12.7",
"Other Net Income": "-0.827",
"Economic Capital Ratio": "-117"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001444307_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "5,493",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,859",
"Liabilities, Current": "2,023",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2.4",
"Other Liabilities": "979",
"Other Net Income": "-2,362",
"Other Revenues": "0",
"Property and Equipment": "77",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "7,429",
"Liabilities": "3,002",
"Expenses": "2.4",
"Revenues": "0",
"Stockholders Equity": "4,426",
"Net Income": "-2,365",
"Comprehensive Net Income": "-2,365",
"BaseVar": "6,398",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "260%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "5,170",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,162",
"Liabilities, Current": "1,771",
"Liabilities, Non-Current": "0",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "1,067",
"Other Liabilities": "0",
"Other Net Income": "2,342",
"Other Revenues": "0",
"Property and Equipment": "152",
"Research and Development": "3,159",
"Selling, General and Administrative Expense": "3,906"
},
"output_variables": {
"Assets": "6,510",
"Liabilities": "1,771",
"Expenses": "8,132",
"Revenues": "0",
"Stockholders Equity": "4,739",
"Net Income": "-5,790",
"Comprehensive Net Income": "-5,790",
"BaseVar": "9,377",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "238%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "38,319",
"Cost of Goods Sold": "0",
"Intangible Assets": "465",
"Liabilities, Current": "1,324",
"Liabilities, Non-Current": "0",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "42",
"Other Liabilities": "0",
"Other Net Income": "-11,970",
"Other Revenues": "0",
"Property and Equipment": "581",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "39,392",
"Liabilities": "1,324",
"Expenses": "42",
"Revenues": "0",
"Stockholders Equity": "38,068",
"Net Income": "-12,012",
"Comprehensive Net Income": "-12,012",
"BaseVar": "26,364",
"ECR before LimitedLiability": "349%",
"Economic Capital Ratio": "402%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "33,568",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "214",
"Other Compr. Net Income": "0",
"Other Expenses": "15",
"Other Liabilities": "2,894",
"Other Net Income": "-24,059",
"Other Revenues": "0",
"Property and Equipment": "1,808",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "35,590",
"Liabilities": "2,894",
"Expenses": "15",
"Revenues": "0",
"Stockholders Equity": "32,696",
"Net Income": "-24,074",
"Comprehensive Net Income": "-24,074",
"BaseVar": "31,279",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "332%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "28,622",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,850",
"Liabilities, Non-Current": "1,473",
"Other Assets": "359",
"Other Compr. Net Income": "-12",
"Other Expenses": "1,647",
"Other Liabilities": "0",
"Other Net Income": "3,678",
"Other Revenues": "0",
"Property and Equipment": "1,266",
"Research and Development": "11,429",
"Selling, General and Administrative Expense": "12,265"
},
"output_variables": {
"Assets": "30,246",
"Liabilities": "7,322",
"Expenses": "25,341",
"Revenues": "0",
"Stockholders Equity": "22,924",
"Net Income": "-21,664",
"Comprehensive Net Income": "-21,670",
"BaseVar": "33,300",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "268%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "28,507",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,977",
"Liabilities, Non-Current": "636",
"Other Assets": "354",
"Other Compr. Net Income": "-12",
"Other Expenses": "1,684",
"Other Liabilities": "0",
"Other Net Income": "218",
"Other Revenues": "0",
"Property and Equipment": "1,031",
"Research and Development": "18,471",
"Selling, General and Administrative Expense": "13,801"
},
"output_variables": {
"Assets": "29,892",
"Liabilities": "5,613",
"Expenses": "33,956",
"Revenues": "0",
"Stockholders Equity": "24,279",
"Net Income": "-33,738",
"Comprehensive Net Income": "-33,744",
"BaseVar": "34,846",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "237%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "22,822",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,678",
"Liabilities, Non-Current": "5,874",
"Other Assets": "6,267",
"Other Compr. Net Income": "185",
"Other Expenses": "-642",
"Other Liabilities": "481",
"Other Net Income": "303",
"Other Revenues": "0",
"Property and Equipment": "814",
"Research and Development": "25,415",
"Selling, General and Administrative Expense": "16,372"
},
"output_variables": {
"Assets": "29,903",
"Liabilities": "16,033",
"Expenses": "41,145",
"Revenues": "0",
"Stockholders Equity": "13,870",
"Net Income": "-40,843",
"Comprehensive Net Income": "-40,750",
"BaseVar": "43,785",
"ECR before LimitedLiability": "-46%",
"Economic Capital Ratio": "139%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "49,179",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,962",
"Liabilities, Non-Current": "5,238",
"Other Assets": "6,168",
"Other Compr. Net Income": "-121",
"Other Expenses": "-2,099",
"Other Liabilities": "5,000",
"Other Net Income": "870",
"Other Revenues": "0",
"Property and Equipment": "929",
"Research and Development": "36,384",
"Selling, General and Administrative Expense": "15,554"
},
"output_variables": {
"Assets": "56,276",
"Liabilities": "18,200",
"Expenses": "49,839",
"Revenues": "0",
"Stockholders Equity": "38,076",
"Net Income": "-48,969",
"Comprehensive Net Income": "-49,030",
"BaseVar": "62,653",
"ECR before LimitedLiability": "91%",
"Economic Capital Ratio": "223%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "15,232",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,633",
"Liabilities, Non-Current": "4,127",
"Other Assets": "5,667",
"Other Compr. Net Income": "219",
"Other Expenses": "-3,209",
"Other Liabilities": "5,000",
"Other Net Income": "-612",
"Other Revenues": "0",
"Property and Equipment": "979",
"Research and Development": "25,818",
"Selling, General and Administrative Expense": "12,097"
},
"output_variables": {
"Assets": "21,878",
"Liabilities": "15,760",
"Expenses": "34,706",
"Revenues": "0",
"Stockholders Equity": "6,118",
"Net Income": "-35,318",
"Comprehensive Net Income": "-35,208",
"BaseVar": "36,587",
"ECR before LimitedLiability": "-116%",
"Economic Capital Ratio": "127%"
}
}
},
"top_rated": false,
"trend": -85.0,
"value": 1.2806121946559834,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001444307.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001444307.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001444307.svg"
},
{
"company_id": "0001173313",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001173313.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001173313.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001173313.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001173313_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001173313_main_keyfigs.svg",
"name": "ABVC Biopharma INC",
"rank": 396,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001173313.svg",
"report_text": "The relative strengths and weaknesses of ABVC Biopharma 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 ABVC Biopharma INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 67% points.The greatest weakness of ABVC Biopharma INC is the variable Assets, Current, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 127%, being 117% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001173313_2023_ABVC_Biopharma_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-12.5",
"Assets": "-36.4",
"Liabilities": "-31.3",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "-132",
"Intangible Assets": "-14.9",
"Assets, Current": "-19.3",
"Property and Equipment": "-7.38",
"Liabilities, Current": "9.93",
"Other Liabilities": "-82.9",
"Liabilities, Non-Current": "3.23",
"Selling, General and Administrative Expense": "4.48",
"Expenses": "-7.54",
"Revenues": "-7.55",
"Net Income": "-15.4",
"Research and Development": "-15.5",
"Other Expenses": "3.05",
"Cost of Goods Sold": "1.23",
"Other Revenues": "-7.55",
"Comprehensive Net Income": "-15.5",
"Economic Capital Ratio": "-151"
},
"2019": {
"Other Assets": "70.1",
"Assets": "-3.44",
"Liabilities": "-72.3",
"Stockholders Equity": "-89.2",
"ECR before LimitedLiability": "-73.5",
"Assets, Current": "-73.6",
"Intangible Assets": "-2.69",
"Liabilities, Current": "-130",
"Other Liabilities": "2.77",
"Liabilities, Non-Current": "2.15",
"Other Expenses": "1.61",
"Expenses": "4.02",
"Revenues": "-1.31",
"Net Income": "0.947",
"Cost of Goods Sold": "0.648",
"Selling, General and Administrative Expense": "-1.57",
"Research and Development": "3.58",
"Other Revenues": "-1.31",
"Comprehensive Net Income": "1.19",
"Other Net Income": "-0.924",
"Economic Capital Ratio": "-101"
},
"2020": {
"Intangible Assets": "-1.74",
"Assets": "-30.0",
"Stockholders Equity": "-91.5",
"Other Assets": "19.8",
"Assets, Current": "-62.9",
"Liabilities, Non-Current": "-0.236",
"Liabilities": "-28.7",
"Liabilities, Current": "-2.02",
"Other Liabilities": "-1.78",
"Other Revenues": "-1.33",
"Revenues": "-1.33",
"Net Income": "-2.07",
"ECR before LimitedLiability": "-97.8",
"Selling, General and Administrative Expense": "-0.867",
"Comprehensive Net Income": "-2.02",
"Other Compr. Net Income": "0.334",
"Other Net Income": "-1.54",
"Research and Development": "4.28",
"Cost of Goods Sold": "0.503",
"Other Expenses": "-1.84",
"Economic Capital Ratio": "-117"
},
"2021": {
"Assets, Current": "-45.2",
"Assets": "-37.5",
"Liabilities": "8.87",
"Stockholders Equity": "-44.3",
"ECR before LimitedLiability": "-58.2",
"Other Assets": "34.8",
"Intangible Assets": "-16.8",
"Liabilities, Current": "-22.7",
"Other Liabilities": "27.9",
"Selling, General and Administrative Expense": "-23.8",
"Expenses": "-38.1",
"Revenues": "-15.1",
"Net Income": "-47.2",
"Other Expenses": "-44.0",
"Research and Development": "27.8",
"Cost of Goods Sold": "4.46",
"Other Revenues": "-15.1",
"Comprehensive Net Income": "-50.5",
"Other Net Income": "5.34",
"Other Compr. Net Income": "-3.80",
"Economic Capital Ratio": "-65.8"
},
"2022": {
"Intangible Assets": "-6.61",
"Assets": "-35.4",
"Liabilities": "-2.62",
"Stockholders Equity": "-56.4",
"ECR before LimitedLiability": "-97.0",
"Assets, Current": "-86.9",
"Other Assets": "66.8",
"Other Liabilities": "6.52",
"Liabilities, Current": "-10.4",
"Liabilities, Non-Current": "2.26",
"Other Expenses": "-12.8",
"Expenses": "-12.5",
"Revenues": "-3.22",
"Net Income": "-13.6",
"Selling, General and Administrative Expense": "-5.61",
"Cost of Goods Sold": "0.767",
"Research and Development": "6.87",
"Other Revenues": "-3.22",
"Comprehensive Net Income": "-13.6",
"Other Net Income": "-1.39",
"Economic Capital Ratio": "-117"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001173313_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "2,755",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "139",
"Other Liabilities": "4,148",
"Other Net Income": "-75",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,151",
"Selling, General and Administrative Expense": "707"
},
"output_variables": {
"Assets": "2,755",
"Liabilities": "4,148",
"Expenses": "3,997",
"Revenues": "0",
"Stockholders Equity": "-1,393",
"Net Income": "-4,072",
"Comprehensive Net Income": "-4,072",
"BaseVar": "5,487",
"ECR before LimitedLiability": "-206%",
"Economic Capital Ratio": "100%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "878",
"Cost of Goods Sold": "20",
"Intangible Assets": "0",
"Liabilities, Current": "6,814",
"Liabilities, Non-Current": "236",
"Other Assets": "5,529",
"Other Compr. Net Income": "299",
"Other Expenses": "-55",
"Other Liabilities": "2.9",
"Other Net Income": "-552",
"Other Revenues": "702",
"Property and Equipment": "521",
"Research and Development": "1,049",
"Selling, General and Administrative Expense": "3,069"
},
"output_variables": {
"Assets": "6,928",
"Liabilities": "7,053",
"Expenses": "4,083",
"Revenues": "702",
"Stockholders Equity": "-125",
"Net Income": "-3,933",
"Comprehensive Net Income": "-3,784",
"BaseVar": "9,808",
"ECR before LimitedLiability": "-58%",
"Economic Capital Ratio": "137%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "6,173",
"Cost of Goods Sold": "19",
"Intangible Assets": "0",
"Liabilities, Current": "4,844",
"Liabilities, Non-Current": "1,457",
"Other Assets": "4,919",
"Other Compr. Net Income": "704",
"Other Expenses": "3,927",
"Other Liabilities": "2,644",
"Other Net Income": "-2,308",
"Other Revenues": "483",
"Property and Equipment": "515",
"Research and Development": "550",
"Selling, General and Administrative Expense": "4,273"
},
"output_variables": {
"Assets": "11,607",
"Liabilities": "8,945",
"Expenses": "8,768",
"Revenues": "483",
"Stockholders Equity": "2,662",
"Net Income": "-10,594",
"Comprehensive Net Income": "-10,242",
"BaseVar": "16,407",
"ECR before LimitedLiability": "-43%",
"Economic Capital Ratio": "139%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "9,625",
"Cost of Goods Sold": "5.4",
"Intangible Assets": "0",
"Liabilities, Current": "3,692",
"Liabilities, Non-Current": "1,125",
"Other Assets": "3,547",
"Other Compr. Net Income": "698",
"Other Expenses": "8,295",
"Other Liabilities": "11",
"Other Net Income": "-2,299",
"Other Revenues": "380",
"Property and Equipment": "526",
"Research and Development": "1,031",
"Selling, General and Administrative Expense": "7,878"
},
"output_variables": {
"Assets": "13,698",
"Liabilities": "4,828",
"Expenses": "17,210",
"Revenues": "380",
"Stockholders Equity": "8,870",
"Net Income": "-19,128",
"Comprehensive Net Income": "-18,779",
"BaseVar": "19,556",
"ECR before LimitedLiability": "6.0%",
"Economic Capital Ratio": "147%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,987",
"Cost of Goods Sold": "6.7",
"Intangible Assets": "0",
"Liabilities, Current": "5,820",
"Liabilities, Non-Current": "792",
"Other Assets": "6,294",
"Other Compr. Net Income": "-415",
"Other Expenses": "9,929",
"Other Liabilities": "8.0",
"Other Net Income": "-44",
"Other Revenues": "804",
"Property and Equipment": "574",
"Research and Development": "2,897",
"Selling, General and Administrative Expense": "6,408"
},
"output_variables": {
"Assets": "9,855",
"Liabilities": "6,619",
"Expenses": "19,241",
"Revenues": "804",
"Stockholders Equity": "3,236",
"Net Income": "-18,481",
"Comprehensive Net Income": "-18,688",
"BaseVar": "18,489",
"ECR before LimitedLiability": "-141%",
"Economic Capital Ratio": "120%"
}
}
},
"top_rated": false,
"trend": -62.0,
"value": 1.2730579501590749,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001173313.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001173313.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001173313.svg"
},
{
"company_id": "0001494650",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001494650.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001494650.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001494650.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001494650_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001494650_main_keyfigs.svg",
"name": "Optinose Inc",
"rank": 397,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001494650.svg",
"report_text": "The relative strengths and weaknesses of Optinose 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 Optinose Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 9.9% points.The greatest weakness of Optinose Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 139% points.
The company's Economic Capital Ratio, given in the ranking table, is 127%, being 118% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001494650_2023_Optinose_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-7.89",
"Assets": "59.3",
"Liabilities": "-30.2",
"Stockholders Equity": "53.6",
"ECR before LimitedLiability": "53.6",
"Intangible Assets": "-9.74",
"Assets, Current": "116",
"Property and Equipment": "-3.31",
"Liabilities, Current": "25.1",
"Other Liabilities": "23.6",
"Liabilities, Non-Current": "-94.0",
"Selling, General and Administrative Expense": "3.63",
"Expenses": "26.2",
"Revenues": "-11.6",
"Net Income": "14.0",
"Research and Development": "14.0",
"Other Expenses": "6.24",
"Cost of Goods Sold": "1.85",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "13.9",
"Economic Capital Ratio": "34.1"
},
"2018": {
"Assets, Current": "84.6",
"Assets": "24.0",
"Liabilities": "-36.6",
"Stockholders Equity": "-1.45",
"ECR before LimitedLiability": "-4.59",
"Other Assets": "-13.1",
"Intangible Assets": "-16.9",
"Property and Equipment": "-5.06",
"Liabilities, Current": "18.1",
"Other Liabilities": "23.2",
"Liabilities, Non-Current": "-85.1",
"Research and Development": "26.1",
"Expenses": "7.52",
"Revenues": "-12.4",
"Net Income": "-4.23",
"Cost of Goods Sold": "3.21",
"Other Expenses": "2.93",
"Selling, General and Administrative Expense": "-23.1",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "-4.37",
"Economic Capital Ratio": "-22.3"
},
"2019": {
"Other Assets": "-24.7",
"Assets": "-27.0",
"Liabilities": "-49.0",
"Stockholders Equity": "-69.4",
"Property and Equipment": "-9.45",
"Assets, Current": "17.3",
"Intangible Assets": "-24.9",
"Liabilities, Current": "11.9",
"Other Liabilities": "16.8",
"Liabilities, Non-Current": "-93.0",
"ECR before LimitedLiability": "-53.0",
"Selling, General and Administrative Expense": "-35.5",
"Net Income": "-3.79",
"Other Compr. Net Income": "-0.532",
"Comprehensive Net Income": "-4.32",
"Other Revenues": "-0.469",
"Cost of Goods Sold": "2.21",
"Other Net Income": "-3.09",
"Other Expenses": "5.56",
"Research and Development": "16.9",
"Economic Capital Ratio": "-80.2"
},
"2020": {
"Intangible Assets": "-1.85",
"Assets": "-36.8",
"Liabilities": "-61.3",
"Stockholders Equity": "-121",
"Other Assets": "-1.63",
"Property and Equipment": "-0.914",
"Assets, Current": "-2.27",
"Liabilities, Non-Current": "-93.5",
"Liabilities, Current": "0.280",
"Other Liabilities": "2.25",
"Selling, General and Administrative Expense": "-1.94",
"Expenses": "0.0999",
"Revenues": "0.579",
"Net Income": "0.879",
"Research and Development": "3.07",
"Other Expenses": "0.274",
"Other Revenues": "0.579",
"ECR before LimitedLiability": "-98.1",
"Other Net Income": "0.167",
"Comprehensive Net Income": "0.870",
"Economic Capital Ratio": "-118"
},
"2021": {
"Assets, Current": "-18.4",
"Assets": "-61.9",
"Liabilities": "-62.6",
"Stockholders Equity": "-167",
"Other Assets": "-4.29",
"Property and Equipment": "-1.60",
"Intangible Assets": "-3.53",
"Liabilities, Current": "-1.69",
"ECR before LimitedLiability": "-132",
"Other Liabilities": "3.82",
"Liabilities, Non-Current": "-81.7",
"Selling, General and Administrative Expense": "-3.83",
"Expenses": "-0.657",
"Revenues": "3.87",
"Net Income": "3.22",
"Other Expenses": "0.101",
"Research and Development": "4.62",
"Other Revenues": "3.87",
"Comprehensive Net Income": "3.20",
"Other Net Income": "0.148",
"Economic Capital Ratio": "-140"
},
"2022": {
"Intangible Assets": "-5.47",
"Assets": "-27.5",
"Liabilities": "-33.9",
"Stockholders Equity": "-139",
"ECR before LimitedLiability": "-97.4",
"Assets, Current": "-12.4",
"Other Assets": "-7.48",
"Property and Equipment": "-2.87",
"Other Liabilities": "0.489",
"Liabilities, Current": "-76.5",
"Liabilities, Non-Current": "4.44",
"Other Expenses": "-0.192",
"Expenses": "2.68",
"Revenues": "5.69",
"Net Income": "8.33",
"Selling, General and Administrative Expense": "-5.50",
"Research and Development": "9.92",
"Other Revenues": "5.69",
"Comprehensive Net Income": "8.38",
"Other Net Income": "-0.328",
"Economic Capital Ratio": "-118"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001494650_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "238,167",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,777",
"Liabilities, Non-Current": "71,863",
"Other Assets": "405",
"Other Compr. Net Income": "0",
"Other Expenses": "910",
"Other Liabilities": "0",
"Other Net Income": "538",
"Other Revenues": "0",
"Property and Equipment": "2,564",
"Research and Development": "16,832",
"Selling, General and Administrative Expense": "31,698"
},
"output_variables": {
"Assets": "241,136",
"Liabilities": "86,640",
"Expenses": "49,440",
"Revenues": "0",
"Stockholders Equity": "154,496",
"Net Income": "-48,902",
"Comprehensive Net Income": "-48,902",
"BaseVar": "188,877",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "286%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "212,857",
"Cost of Goods Sold": "1,588",
"Intangible Assets": "0",
"Liabilities, Current": "25,697",
"Liabilities, Non-Current": "72,500",
"Other Assets": "248",
"Other Compr. Net Income": "0",
"Other Expenses": "9,229",
"Other Liabilities": "181",
"Other Net Income": "2,405",
"Other Revenues": "7,471",
"Property and Equipment": "3,884",
"Research and Development": "10,099",
"Selling, General and Administrative Expense": "95,618"
},
"output_variables": {
"Assets": "216,989",
"Liabilities": "98,378",
"Expenses": "116,534",
"Revenues": "7,471",
"Stockholders Equity": "118,611",
"Net Income": "-106,658",
"Comprehensive Net Income": "-106,658",
"BaseVar": "220,888",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "227%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "168,060",
"Cost of Goods Sold": "5,294",
"Intangible Assets": "0",
"Liabilities, Current": "36,139",
"Liabilities, Non-Current": "74,531",
"Other Assets": "1,538",
"Other Compr. Net Income": "9.0",
"Other Expenses": "9,623",
"Other Liabilities": "397",
"Other Net Income": "-4,829",
"Other Revenues": "34,631",
"Property and Equipment": "3,052",
"Research and Development": "20,783",
"Selling, General and Administrative Expense": "104,155"
},
"output_variables": {
"Assets": "172,650",
"Liabilities": "111,067",
"Expenses": "139,855",
"Revenues": "34,631",
"Stockholders Equity": "61,583",
"Net Income": "-110,053",
"Comprehensive Net Income": "-110,048",
"BaseVar": "231,520",
"ECR before LimitedLiability": "17%",
"Economic Capital Ratio": "158%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "180,652",
"Cost of Goods Sold": "14,980",
"Intangible Assets": "0",
"Liabilities, Current": "52,172",
"Liabilities, Non-Current": "125,202",
"Other Assets": "6,133",
"Other Compr. Net Income": "9.0",
"Other Expenses": "13,719",
"Other Liabilities": "4,651",
"Other Net Income": "-3,554",
"Other Revenues": "82,432",
"Property and Equipment": "2,028",
"Research and Development": "22,693",
"Selling, General and Administrative Expense": "110,794"
},
"output_variables": {
"Assets": "188,813",
"Liabilities": "182,025",
"Expenses": "162,187",
"Revenues": "82,432",
"Stockholders Equity": "6,788",
"Net Income": "-83,309",
"Comprehensive Net Income": "-83,305",
"BaseVar": "309,510",
"ECR before LimitedLiability": "-37%",
"Economic Capital Ratio": "140%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "160,379",
"Cost of Goods Sold": "14,094",
"Intangible Assets": "0",
"Liabilities, Current": "59,235",
"Liabilities, Non-Current": "128,608",
"Other Assets": "4,345",
"Other Compr. Net Income": "-37",
"Other Expenses": "17,080",
"Other Liabilities": "0",
"Other Net Income": "217",
"Other Revenues": "189,640",
"Property and Equipment": "1,347",
"Research and Development": "24,824",
"Selling, General and Administrative Expense": "107,792"
},
"output_variables": {
"Assets": "166,071",
"Liabilities": "187,843",
"Expenses": "163,790",
"Revenues": "189,640",
"Stockholders Equity": "-21,772",
"Net Income": "26,067",
"Comprehensive Net Income": "26,048",
"BaseVar": "353,799",
"ECR before LimitedLiability": "-12%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "140,484",
"Cost of Goods Sold": "9,521",
"Intangible Assets": "0",
"Liabilities, Current": "178,730",
"Liabilities, Non-Current": "626",
"Other Assets": "2,943",
"Other Compr. Net Income": "0.17",
"Other Expenses": "17,171",
"Other Liabilities": "21,490",
"Other Net Income": "-383",
"Other Revenues": "75,081",
"Property and Equipment": "795",
"Research and Development": "18,049",
"Selling, General and Administrative Expense": "108,635"
},
"output_variables": {
"Assets": "144,222",
"Liabilities": "200,846",
"Expenses": "153,375",
"Revenues": "75,081",
"Stockholders Equity": "-56,624",
"Net Income": "-78,677",
"Comprehensive Net Income": "-78,677",
"BaseVar": "286,954",
"ECR before LimitedLiability": "-117%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": false,
"trend": 23.0,
"value": 1.2690572130636264,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001494650.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001494650.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001494650.svg"
},
{
"company_id": "0001598646",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001598646.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001598646.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001598646.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001598646_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001598646_main_keyfigs.svg",
"name": "Minerva Neurosciences Inc",
"rank": 398,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001598646.svg",
"report_text": "The relative strengths and weaknesses of Minerva Neurosciences 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 Minerva Neurosciences Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Minerva Neurosciences Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 190% points.
The company's Economic Capital Ratio, given in the ranking table, is 127%, being 118% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001598646_2023_Minerva_Neurosciences_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-4.79",
"Assets": "47.2",
"Liabilities": "-21.5",
"Stockholders Equity": "46.5",
"ECR before LimitedLiability": "38.0",
"Other Assets": "-7.52",
"Intangible Assets": "138",
"Assets, Current": "-19.7",
"Other Liabilities": "-66.4",
"Liabilities, Non-Current": "11.1",
"Liabilities, Current": "26.3",
"Other Expenses": "9.10",
"Expenses": "16.1",
"Revenues": "-13.3",
"Comprehensive Net Income": "1.06",
"Cost of Goods Sold": "1.42",
"Selling, General and Administrative Expense": "7.91",
"Research and Development": "-2.41",
"Other Revenues": "-13.3",
"Other Net Income": "-1.45",
"Economic Capital Ratio": "19.0"
},
"2016": {
"Other Assets": "-4.78",
"Assets": "60.5",
"Liabilities": "10.3",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "113",
"Assets, Current": "20.7",
"Property and Equipment": "-3.40",
"Intangible Assets": "41.3",
"Other Liabilities": "-27.1",
"Liabilities, Non-Current": "13.2",
"Liabilities, Current": "21.4",
"Research and Development": "4.99",
"Expenses": "23.1",
"Revenues": "-11.6",
"Net Income": "11.0",
"Selling, General and Administrative Expense": "8.41",
"Other Expenses": "8.26",
"Cost of Goods Sold": "1.39",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "11.0",
"Economic Capital Ratio": "90.9"
},
"2017": {
"Other Assets": "-3.61",
"Assets": "61.3",
"Liabilities": "-12.2",
"Stockholders Equity": "80.3",
"ECR before LimitedLiability": "81.2",
"Intangible Assets": "26.4",
"Assets, Current": "34.2",
"Property and Equipment": "-3.70",
"Liabilities, Current": "31.2",
"Other Liabilities": "-67.6",
"Liabilities, Non-Current": "13.3",
"Selling, General and Administrative Expense": "9.99",
"Expenses": "26.4",
"Revenues": "-11.0",
"Net Income": "15.0",
"Research and Development": "2.79",
"Other Expenses": "11.6",
"Cost of Goods Sold": "1.75",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "14.9",
"Economic Capital Ratio": "61.7"
},
"2018": {
"Assets, Current": "12.9",
"Assets": "46.9",
"Liabilities": "-21.7",
"Stockholders Equity": "43.0",
"ECR before LimitedLiability": "40.2",
"Other Assets": "-9.00",
"Intangible Assets": "52.6",
"Property and Equipment": "-5.51",
"Liabilities, Current": "38.3",
"Other Liabilities": "12.5",
"Liabilities, Non-Current": "-84.6",
"Research and Development": "-1.68",
"Expenses": "15.4",
"Revenues": "-13.2",
"Net Income": "2.65",
"Cost of Goods Sold": "3.27",
"Other Expenses": "6.23",
"Selling, General and Administrative Expense": "7.37",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "2.53",
"Economic Capital Ratio": "22.5"
},
"2019": {
"Other Assets": "-11.2",
"Assets": "-6.26",
"Liabilities": "-34.3",
"Stockholders Equity": "-52.8",
"Property and Equipment": "-0.364",
"Assets, Current": "-30.9",
"Intangible Assets": "12.9",
"Liabilities, Current": "3.11",
"Other Liabilities": "1.12",
"Liabilities, Non-Current": "-111",
"Other Expenses": "0.923",
"Expenses": "-2.02",
"Revenues": "-6.32",
"Net Income": "-23.2",
"Cost of Goods Sold": "0.280",
"Selling, General and Administrative Expense": "0.290",
"Research and Development": "-28.7",
"Other Revenues": "-6.32",
"ECR before LimitedLiability": "-70.2",
"Comprehensive Net Income": "-23.8",
"Economic Capital Ratio": "-97.3"
},
"2020": {
"Intangible Assets": "29.6",
"Assets": "-5.68",
"Liabilities": "135",
"Stockholders Equity": "55.5",
"ECR before LimitedLiability": "183",
"Other Assets": "-3.74",
"Property and Equipment": "-1.75",
"Assets, Current": "-13.5",
"Liabilities, Non-Current": "47.6",
"Liabilities, Current": "79.9",
"Other Liabilities": "34.3",
"Selling, General and Administrative Expense": "-7.49",
"Expenses": "-3.12",
"Revenues": "68.7",
"Net Income": "67.5",
"Cost of Goods Sold": "5.31",
"Research and Development": "-11.5",
"Other Expenses": "10.3",
"Other Revenues": "68.7",
"Comprehensive Net Income": "67.4",
"Economic Capital Ratio": "163"
},
"2021": {
"Assets, Current": "-4.00",
"Assets": "-16.6",
"Liabilities": "-86.7",
"Stockholders Equity": "-115",
"Other Assets": "-2.01",
"Property and Equipment": "-0.862",
"Intangible Assets": "3.70",
"Liabilities, Current": "4.37",
"Other Liabilities": "-177",
"Liabilities, Non-Current": "2.21",
"Other Revenues": "-1.35",
"Revenues": "-1.35",
"Net Income": "-1.29",
"ECR before LimitedLiability": "-129",
"Research and Development": "-1.01",
"Comprehensive Net Income": "-1.29",
"Other Net Income": "0.0705",
"Cost of Goods Sold": "0.413",
"Other Expenses": "0.165",
"Selling, General and Administrative Expense": "0.666",
"Economic Capital Ratio": "-136"
},
"2022": {
"Intangible Assets": "12.3",
"Assets": "-11.1",
"Liabilities": "-73.2",
"Stockholders Equity": "-99.9",
"ECR before LimitedLiability": "-97.8",
"Assets, Current": "-10.9",
"Other Assets": "-6.64",
"Property and Equipment": "-2.44",
"Other Liabilities": "-190",
"Liabilities, Current": "8.05",
"Liabilities, Non-Current": "3.50",
"Other Expenses": "-1.06",
"Expenses": "6.07",
"Revenues": "-3.50",
"Net Income": "2.00",
"Selling, General and Administrative Expense": "2.79",
"Cost of Goods Sold": "0.958",
"Research and Development": "3.22",
"Other Revenues": "-3.50",
"Comprehensive Net Income": "2.03",
"Economic Capital Ratio": "-118"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001598646_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "33,481",
"Cost of Goods Sold": "0",
"Intangible Assets": "49,069",
"Liabilities, Current": "5,320",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "21,937",
"Other Net Income": "-972",
"Other Revenues": "0",
"Property and Equipment": "26",
"Research and Development": "18,533",
"Selling, General and Administrative Expense": "7,576"
},
"output_variables": {
"Assets": "82,576",
"Liabilities": "27,257",
"Expenses": "26,110",
"Revenues": "0",
"Stockholders Equity": "55,320",
"Net Income": "-27,082",
"Comprehensive Net Income": "-27,082",
"BaseVar": "68,457",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "282%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "83,864",
"Cost of Goods Sold": "0",
"Intangible Assets": "49,069",
"Liabilities, Current": "9,686",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "17,275",
"Other Net Income": "-855",
"Other Revenues": "0",
"Property and Equipment": "9.6",
"Research and Development": "20,440",
"Selling, General and Administrative Expense": "9,751"
},
"output_variables": {
"Assets": "132,943",
"Liabilities": "26,961",
"Expenses": "30,191",
"Revenues": "0",
"Stockholders Equity": "105,982",
"Net Income": "-31,045",
"Comprehensive Net Income": "-31,045",
"BaseVar": "95,474",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "336%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "129,540",
"Cost of Goods Sold": "0",
"Intangible Assets": "49,069",
"Liabilities, Current": "6,838",
"Liabilities, Non-Current": "30",
"Other Assets": "5,038",
"Other Compr. Net Income": "0",
"Other Expenses": "-9,376",
"Other Liabilities": "45,233",
"Other Net Income": "271",
"Other Revenues": "0",
"Property and Equipment": "51",
"Research and Development": "30,256",
"Selling, General and Administrative Expense": "10,914"
},
"output_variables": {
"Assets": "183,699",
"Liabilities": "52,101",
"Expenses": "31,794",
"Revenues": "0",
"Stockholders Equity": "131,597",
"Net Income": "-31,523",
"Comprehensive Net Income": "-31,523",
"BaseVar": "133,932",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "314%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "90,018",
"Cost of Goods Sold": "0",
"Intangible Assets": "49,069",
"Liabilities, Current": "3,609",
"Liabilities, Non-Current": "41,205",
"Other Assets": "15",
"Other Compr. Net Income": "0",
"Other Expenses": "-9,153",
"Other Liabilities": "4,057",
"Other Net Income": "3,742",
"Other Revenues": "0",
"Property and Equipment": "33",
"Research and Development": "36,228",
"Selling, General and Administrative Expense": "20,880"
},
"output_variables": {
"Assets": "139,136",
"Liabilities": "48,871",
"Expenses": "47,956",
"Revenues": "0",
"Stockholders Equity": "90,265",
"Net Income": "-44,214",
"Comprehensive Net Income": "-44,214",
"BaseVar": "119,853",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "277%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "47,137",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,069",
"Liabilities, Current": "6,629",
"Liabilities, Non-Current": "41,287",
"Other Assets": "277",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,312",
"Other Liabilities": "1,803",
"Other Net Income": "1,362",
"Other Revenues": "0",
"Property and Equipment": "16",
"Research and Development": "76,472",
"Selling, General and Administrative Expense": "18,156"
},
"output_variables": {
"Assets": "77,499",
"Liabilities": "49,719",
"Expenses": "93,316",
"Revenues": "0",
"Stockholders Equity": "27,780",
"Net Income": "-91,954",
"Comprehensive Net Income": "-91,954",
"BaseVar": "110,948",
"ECR before LimitedLiability": "-49%",
"Economic Capital Ratio": "138%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "27,440",
"Cost of Goods Sold": "0",
"Intangible Assets": "30,069",
"Liabilities, Current": "3,160",
"Liabilities, Non-Current": "0",
"Other Assets": "117",
"Other Compr. Net Income": "0",
"Other Expenses": "-959",
"Other Liabilities": "1,803",
"Other Net Income": "-709",
"Other Revenues": "41,176",
"Property and Equipment": "0",
"Research and Development": "37,326",
"Selling, General and Administrative Expense": "17,087"
},
"output_variables": {
"Assets": "57,626",
"Liabilities": "4,964",
"Expenses": "53,454",
"Revenues": "41,176",
"Stockholders Equity": "52,663",
"Net Income": "-12,987",
"Comprehensive Net Income": "-12,987",
"BaseVar": "78,964",
"ECR before LimitedLiability": "325%",
"Economic Capital Ratio": "386%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "62,201",
"Cost of Goods Sold": "0",
"Intangible Assets": "14,869",
"Liabilities, Current": "2,819",
"Liabilities, Non-Current": "0",
"Other Assets": "51",
"Other Compr. Net Income": "0",
"Other Expenses": "2,814",
"Other Liabilities": "66,327",
"Other Net Income": "-60",
"Other Revenues": "40,411",
"Property and Equipment": "0",
"Research and Development": "28,988",
"Selling, General and Administrative Expense": "11,405"
},
"output_variables": {
"Assets": "77,122",
"Liabilities": "69,146",
"Expenses": "43,207",
"Revenues": "40,411",
"Stockholders Equity": "7,976",
"Net Income": "-2,856",
"Comprehensive Net Income": "-2,856",
"BaseVar": "114,973",
"ECR before LimitedLiability": "20%",
"Economic Capital Ratio": "160%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "40,159",
"Cost of Goods Sold": "0",
"Intangible Assets": "14,869",
"Liabilities, Current": "1,378",
"Liabilities, Non-Current": "0",
"Other Assets": "43",
"Other Compr. Net Income": "0",
"Other Expenses": "6,511",
"Other Liabilities": "73,734",
"Other Net Income": "735",
"Other Revenues": "0",
"Property and Equipment": "16",
"Research and Development": "20,476",
"Selling, General and Administrative Expense": "8,933"
},
"output_variables": {
"Assets": "55,087",
"Liabilities": "75,111",
"Expenses": "35,920",
"Revenues": "0",
"Stockholders Equity": "-20,024",
"Net Income": "-35,185",
"Comprehensive Net Income": "-35,185",
"BaseVar": "83,427",
"ECR before LimitedLiability": "-121%",
"Economic Capital Ratio": "125%"
}
}
},
"top_rated": false,
"trend": 6.0,
"value": 1.2656358175732965,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001598646.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001598646.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001598646.svg"
},
{
"company_id": "0001183765",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001183765.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001183765.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001183765_main_keyfigs.svg",
"name": "Molecular Templates Inc",
"rank": 399,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001183765.svg",
"report_text": "The relative strengths and weaknesses of Molecular Templates 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 Molecular Templates Inc compared to the market average is the variable Property and Equipment, increasing the Economic Capital Ratio by 6.6% points.The greatest weakness of Molecular Templates Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 105% points.
The company's Economic Capital Ratio, given in the ranking table, is 126%, being 119% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001183765_2023_Molecular_Templates_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-0.298",
"Assets": "-138",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "-159",
"Intangible Assets": "-1.41",
"Property and Equipment": "-0.198",
"Assets, Current": "-99.2",
"Other Liabilities": "0",
"Liabilities": "-0.437",
"Liabilities, Non-Current": "0",
"Liabilities, Current": "-0.140",
"Research and Development": "-33.7",
"Expenses": "-45.8",
"Net Income": "-73.1",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "-0.0195",
"Other Revenues": "-0.0350",
"Revenues": "-0.0350",
"Comprehensive Net Income": "-73.8",
"Other Net Income": "0",
"Economic Capital Ratio": "-234"
},
"2012": {
"Property and Equipment": "-3.54",
"Assets": "-1.56",
"Liabilities": "-49.9",
"Stockholders Equity": "-44.4",
"ECR before LimitedLiability": "-17.9",
"Assets, Current": "17.2",
"Intangible Assets": "-5.34",
"Other Assets": "-3.52",
"Liabilities, Current": "3.26",
"Other Liabilities": "-99.0",
"Liabilities, Non-Current": "2.18",
"Selling, General and Administrative Expense": "5.81",
"Expenses": "16.3",
"Revenues": "-5.84",
"Net Income": "-2.76",
"Research and Development": "3.11",
"Other Expenses": "4.41",
"Other Revenues": "-5.84",
"Comprehensive Net Income": "-2.72",
"Other Net Income": "-7.85",
"Economic Capital Ratio": "-91.0"
},
"2013": {
"Other Assets": "3.18",
"Assets": "-2.14",
"Liabilities": "-108",
"Stockholders Equity": "-88.4",
"ECR before LimitedLiability": "-79.0",
"Intangible Assets": "-2.99",
"Property and Equipment": "-1.73",
"Assets, Current": "0.505",
"Liabilities, Non-Current": "1.36",
"Liabilities, Current": "0.365",
"Other Liabilities": "-128",
"Selling, General and Administrative Expense": "3.16",
"Expenses": "6.70",
"Revenues": "-2.97",
"Net Income": "3.96",
"Other Expenses": "2.12",
"Cost of Goods Sold": "0.464",
"Other Revenues": "-2.97",
"Comprehensive Net Income": "3.91",
"Other Net Income": "1.67",
"Economic Capital Ratio": "-107"
},
"2014": {
"Other Assets": "-3.93",
"Assets": "-9.14",
"Liabilities": "-92.6",
"Stockholders Equity": "-131",
"ECR before LimitedLiability": "-88.8",
"Property and Equipment": "-2.35",
"Assets, Current": "-4.63",
"Intangible Assets": "-5.13",
"Other Liabilities": "-90.6",
"Liabilities, Current": "-1.99",
"Liabilities, Non-Current": "1.86",
"Selling, General and Administrative Expense": "3.93",
"Expenses": "5.39",
"Revenues": "-4.08",
"Net Income": "7.50",
"Other Expenses": "3.06",
"Research and Development": "-2.05",
"Other Revenues": "-4.08",
"Other Net Income": "7.21",
"Comprehensive Net Income": "7.55",
"Economic Capital Ratio": "-122"
},
"2015": {
"Assets": "-10.4",
"Liabilities": "136",
"Stockholders Equity": "-104",
"ECR before LimitedLiability": "195",
"Other Assets": "-2.61",
"Intangible Assets": "-3.66",
"Assets, Current": "-6.03",
"Other Liabilities": "63.2",
"Liabilities, Non-Current": "38.5",
"Liabilities, Current": "65.2",
"Other Expenses": "24.1",
"Expenses": "20.7",
"Revenues": "-37.9",
"Net Income": "179",
"Cost of Goods Sold": "3.87",
"Selling, General and Administrative Expense": "25.2",
"Research and Development": "-34.2",
"Other Revenues": "-37.9",
"Other Net Income": "195",
"Comprehensive Net Income": "179",
"Economic Capital Ratio": "176"
},
"2016": {
"Other Assets": "-13.0",
"Assets": "14.3",
"Liabilities": "57.8",
"Stockholders Equity": "72.7",
"ECR before LimitedLiability": "34.2",
"Assets, Current": "83.6",
"Property and Equipment": "-8.62",
"Intangible Assets": "-17.6",
"Other Liabilities": "7.71",
"Liabilities, Non-Current": "19.3",
"Liabilities, Current": "32.6",
"Research and Development": "-44.8",
"Expenses": "-39.9",
"Revenues": "-19.7",
"Net Income": "-56.6",
"Selling, General and Administrative Expense": "-11.3",
"Other Expenses": "14.7",
"Cost of Goods Sold": "2.43",
"Other Revenues": "-19.7",
"Comprehensive Net Income": "-56.5",
"Economic Capital Ratio": "11.8"
},
"2017": {
"Other Assets": "28.5",
"Assets": "46.0",
"Liabilities": "41.0",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "123",
"Intangible Assets": "-6.35",
"Assets, Current": "20.8",
"Property and Equipment": "-1.15",
"Liabilities, Current": "9.03",
"Other Liabilities": "25.0",
"Liabilities, Non-Current": "9.08",
"Selling, General and Administrative Expense": "3.34",
"Expenses": "15.9",
"Revenues": "-8.33",
"Net Income": "7.69",
"Research and Development": "10.5",
"Cost of Goods Sold": "2.00",
"Other Revenues": "-8.33",
"Comprehensive Net Income": "6.97",
"Other Compr. Net Income": "-0.719",
"Economic Capital Ratio": "104"
},
"2018": {
"Assets, Current": "26.6",
"Assets": "38.6",
"Other Liabilities": "16.3",
"Stockholders Equity": "61.1",
"ECR before LimitedLiability": "78.2",
"Other Assets": "18.4",
"Intangible Assets": "-9.12",
"Property and Equipment": "1.23",
"Research and Development": "1.66",
"Expenses": "19.5",
"Revenues": "-3.18",
"Net Income": "17.3",
"Cost of Goods Sold": "3.19",
"Other Expenses": "5.32",
"Selling, General and Administrative Expense": "9.15",
"Other Revenues": "-3.18",
"Liabilities, Current": "-28.4",
"Liabilities, Non-Current": "9.64",
"Other Net Income": "1.02",
"Comprehensive Net Income": "17.2",
"Economic Capital Ratio": "60.5"
},
"2019": {
"Assets": "24.8",
"Liabilities": "-14.3",
"Stockholders Equity": "20.2",
"ECR before LimitedLiability": "39.5",
"Property and Equipment": "10.4",
"Assets, Current": "30.7",
"Intangible Assets": "-13.2",
"Liabilities, Current": "-2.49",
"Other Liabilities": "-10.0",
"Liabilities, Non-Current": "-1.66",
"Other Expenses": "-5.01",
"Expenses": "10.0",
"Revenues": "-3.22",
"Net Income": "6.82",
"Cost of Goods Sold": "4.10",
"Selling, General and Administrative Expense": "11.5",
"Research and Development": "-0.455",
"Other Revenues": "-3.22",
"Comprehensive Net Income": "6.76",
"Other Net Income": "0.119",
"Economic Capital Ratio": "12.3"
},
"2020": {
"Intangible Assets": "-20.7",
"Assets": "-40.1",
"Liabilities": "-35.0",
"Stockholders Equity": "-74.2",
"ECR before LimitedLiability": "-74.1",
"Other Assets": "3.66",
"Property and Equipment": "21.7",
"Assets, Current": "-46.8",
"Liabilities, Non-Current": "-28.8",
"Liabilities, Current": "-6.23",
"Selling, General and Administrative Expense": "7.38",
"Expenses": "-22.1",
"Revenues": "-20.7",
"Net Income": "-27.4",
"Cost of Goods Sold": "5.01",
"Research and Development": "-41.0",
"Other Expenses": "8.29",
"Other Revenues": "-20.7",
"Other Net Income": "15.9",
"Comprehensive Net Income": "-27.4",
"Economic Capital Ratio": "-93.7"
},
"2021": {
"Assets, Current": "-40.4",
"Assets": "-43.9",
"Liabilities": "-74.4",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-90.3",
"Property and Equipment": "14.4",
"Intangible Assets": "-17.2",
"Liabilities, Current": "-9.61",
"Other Liabilities": "-21.1",
"Liabilities, Non-Current": "-40.7",
"Selling, General and Administrative Expense": "5.69",
"Expenses": "0.288",
"Revenues": "-16.8",
"Net Income": "6.36",
"Other Expenses": "6.17",
"Research and Development": "-15.3",
"Cost of Goods Sold": "4.14",
"Other Revenues": "-16.8",
"Comprehensive Net Income": "6.28",
"Other Net Income": "23.9",
"Economic Capital Ratio": "-98.0"
},
"2022": {
"Intangible Assets": "-5.69",
"Assets": "-15.2",
"Liabilities": "-15.1",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-98.5",
"Assets, Current": "-15.1",
"Other Assets": "-1.39",
"Property and Equipment": "6.56",
"Other Liabilities": "3.06",
"Liabilities, Current": "-8.60",
"Liabilities, Non-Current": "-12.2",
"Expenses": "-2.60",
"Revenues": "-4.60",
"Net Income": "-3.00",
"Selling, General and Administrative Expense": "2.79",
"Cost of Goods Sold": "1.28",
"Research and Development": "-6.84",
"Other Revenues": "-4.60",
"Comprehensive Net Income": "-2.97",
"Other Net Income": "4.77",
"Economic Capital Ratio": "-119"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001183765_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "20,544",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,591",
"Liabilities, Non-Current": "0",
"Other Assets": "1,349",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "9,362",
"Other Net Income": "15,557",
"Other Revenues": "5,089",
"Property and Equipment": "543",
"Research and Development": "203,035",
"Selling, General and Administrative Expense": "69,207"
},
"output_variables": {
"Assets": "22,436",
"Liabilities": "17,953",
"Expenses": "272,242",
"Revenues": "5,089",
"Stockholders Equity": "4,483",
"Net Income": "-251,596",
"Comprehensive Net Income": "-251,596",
"BaseVar": "166,638",
"ECR before LimitedLiability": "-1,197%",
"Economic Capital Ratio": "0.0015%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "87,650",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,451",
"Liabilities, Non-Current": "0",
"Other Assets": "1,059",
"Other Compr. Net Income": "12",
"Other Expenses": "0",
"Other Liabilities": "85,923",
"Other Net Income": "-45,269",
"Other Revenues": "0",
"Property and Equipment": "812",
"Research and Development": "18,786",
"Selling, General and Administrative Expense": "7,080"
},
"output_variables": {
"Assets": "89,521",
"Liabilities": "103,374",
"Expenses": "25,866",
"Revenues": "0",
"Stockholders Equity": "-13,853",
"Net Income": "-71,135",
"Comprehensive Net Income": "-71,129",
"BaseVar": "132,021",
"ECR before LimitedLiability": "-105%",
"Economic Capital Ratio": "129%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "86,009",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,016",
"Liabilities, Non-Current": "0",
"Other Assets": "17,423",
"Other Compr. Net Income": "17",
"Other Expenses": "202",
"Other Liabilities": "100,577",
"Other Net Income": "10,306",
"Other Revenues": "0",
"Property and Equipment": "686",
"Research and Development": "29,334",
"Selling, General and Administrative Expense": "9,185"
},
"output_variables": {
"Assets": "104,118",
"Liabilities": "127,593",
"Expenses": "38,721",
"Revenues": "0",
"Stockholders Equity": "-23,475",
"Net Income": "-28,415",
"Comprehensive Net Income": "-28,406",
"BaseVar": "140,378",
"ECR before LimitedLiability": "-69%",
"Economic Capital Ratio": "136%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "66,680",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,974",
"Liabilities, Non-Current": "0",
"Other Assets": "1,159",
"Other Compr. Net Income": "16",
"Other Expenses": "202",
"Other Liabilities": "66,398",
"Other Net Income": "19,371",
"Other Revenues": "0",
"Property and Equipment": "557",
"Research and Development": "33,518",
"Selling, General and Administrative Expense": "9,806"
},
"output_variables": {
"Assets": "68,396",
"Liabilities": "92,372",
"Expenses": "43,525",
"Revenues": "0",
"Stockholders Equity": "-23,976",
"Net Income": "-24,154",
"Comprehensive Net Income": "-24,146",
"BaseVar": "111,840",
"ECR before LimitedLiability": "-95%",
"Economic Capital Ratio": "131%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "53,170",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,828",
"Liabilities, Non-Current": "0",
"Other Assets": "166",
"Other Compr. Net Income": "-21",
"Other Expenses": "-119",
"Other Liabilities": "1,995",
"Other Net Income": "75,331",
"Other Revenues": "0",
"Property and Equipment": "333",
"Research and Development": "38,692",
"Selling, General and Administrative Expense": "9,865"
},
"output_variables": {
"Assets": "53,669",
"Liabilities": "12,823",
"Expenses": "48,437",
"Revenues": "0",
"Stockholders Equity": "40,846",
"Net Income": "26,894",
"Comprehensive Net Income": "26,883",
"BaseVar": "95,141",
"ECR before LimitedLiability": "349%",
"Economic Capital Ratio": "402%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "24,174",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,616",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "13",
"Other Expenses": "0",
"Other Liabilities": "1,779",
"Other Net Income": "50,281",
"Other Revenues": "0",
"Property and Equipment": "109",
"Research and Development": "25,009",
"Selling, General and Administrative Expense": "8,476"
},
"output_variables": {
"Assets": "24,283",
"Liabilities": "4,395",
"Expenses": "33,485",
"Revenues": "0",
"Stockholders Equity": "19,888",
"Net Income": "16,795",
"Comprehensive Net Income": "16,802",
"BaseVar": "56,229",
"ECR before LimitedLiability": "420%",
"Economic Capital Ratio": "454%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "60,414",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,442",
"Liabilities, Non-Current": "1,706",
"Other Assets": "28,025",
"Other Compr. Net Income": "10",
"Other Expenses": "2,995",
"Other Liabilities": "954",
"Other Net Income": "206",
"Other Revenues": "2,228",
"Property and Equipment": "1,952",
"Research and Development": "11,982",
"Selling, General and Administrative Expense": "10,371"
},
"output_variables": {
"Assets": "90,391",
"Liabilities": "13,102",
"Expenses": "25,347",
"Revenues": "2,228",
"Stockholders Equity": "77,289",
"Net Income": "-22,913",
"Comprehensive Net Income": "-22,908",
"BaseVar": "65,643",
"ECR before LimitedLiability": "281%",
"Economic Capital Ratio": "356%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "104,863",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "32,509",
"Liabilities, Non-Current": "4,070",
"Other Assets": "28,444",
"Other Compr. Net Income": "-943",
"Other Expenses": "3,744",
"Other Liabilities": "2,673",
"Other Net Income": "1,232",
"Other Revenues": "14,650",
"Property and Equipment": "6,851",
"Research and Development": "22,871",
"Selling, General and Administrative Expense": "13,269"
},
"output_variables": {
"Assets": "140,158",
"Liabilities": "39,252",
"Expenses": "39,883",
"Revenues": "14,650",
"Stockholders Equity": "100,906",
"Net Income": "-24,002",
"Comprehensive Net Income": "-24,473",
"BaseVar": "118,059",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "314%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "139,899",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "35,801",
"Liabilities, Non-Current": "15,988",
"Other Assets": "16,145",
"Other Compr. Net Income": "1,068",
"Other Expenses": "1,019",
"Other Liabilities": "19,385",
"Other Net Income": "526",
"Other Revenues": "34,662",
"Property and Equipment": "18,158",
"Research and Development": "43,426",
"Selling, General and Administrative Expense": "17,988"
},
"output_variables": {
"Assets": "174,202",
"Liabilities": "71,174",
"Expenses": "62,433",
"Revenues": "34,662",
"Stockholders Equity": "103,028",
"Net Income": "-27,245",
"Comprehensive Net Income": "-26,711",
"BaseVar": "172,033",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "276%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "101,324",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "37,553",
"Liabilities, Non-Current": "28,629",
"Other Assets": "16,299",
"Other Compr. Net Income": "276",
"Other Expenses": "22,080",
"Other Liabilities": "14,355",
"Other Net Income": "11,379",
"Other Revenues": "6,773",
"Property and Equipment": "22,254",
"Research and Development": "78,481",
"Selling, General and Administrative Expense": "24,431"
},
"output_variables": {
"Assets": "139,877",
"Liabilities": "80,537",
"Expenses": "124,992",
"Revenues": "6,773",
"Stockholders Equity": "59,340",
"Net Income": "-106,841",
"Comprehensive Net Income": "-106,703",
"BaseVar": "181,917",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "161%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "148,215",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "46,670",
"Liabilities, Non-Current": "46,680",
"Other Assets": "24,838",
"Other Compr. Net Income": "-52",
"Other Expenses": "2,652",
"Other Liabilities": "33,350",
"Other Net Income": "32,409",
"Other Revenues": "0",
"Property and Equipment": "19,309",
"Research and Development": "87,465",
"Selling, General and Administrative Expense": "31,594"
},
"output_variables": {
"Assets": "192,362",
"Liabilities": "126,700",
"Expenses": "121,712",
"Revenues": "0",
"Stockholders Equity": "65,662",
"Net Income": "-89,303",
"Comprehensive Net Income": "-89,329",
"BaseVar": "236,618",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "174%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "68,298",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "57,082",
"Liabilities, Non-Current": "49,694",
"Other Assets": "14,618",
"Other Compr. Net Income": "-27",
"Other Expenses": "4,206",
"Other Liabilities": "5,904",
"Other Net Income": "26,294",
"Other Revenues": "0",
"Property and Equipment": "14,632",
"Research and Development": "83,180",
"Selling, General and Administrative Expense": "28,905"
},
"output_variables": {
"Assets": "97,548",
"Liabilities": "112,680",
"Expenses": "116,291",
"Revenues": "0",
"Stockholders Equity": "-15,132",
"Net Income": "-89,997",
"Comprehensive Net Income": "-90,011",
"BaseVar": "176,420",
"ECR before LimitedLiability": "-117%",
"Economic Capital Ratio": "126%"
}
}
},
"top_rated": false,
"trend": -31.0,
"value": 1.2579650712651103,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001183765.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001183765.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001183765.svg"
},
{
"company_id": "0001551986",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001551986.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001551986.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001551986.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001551986_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001551986_main_keyfigs.svg",
"name": "9 Meters Biopharma INC",
"rank": 400,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001551986.svg",
"report_text": "The relative strengths and weaknesses of 9 Meters Biopharma 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 9 Meters Biopharma INC compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 5.3% points.The greatest weakness of 9 Meters Biopharma INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 69% points.
The company's Economic Capital Ratio, given in the ranking table, is 126%, being 119% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001551986_2023_9_Meters_Biopharma_INC.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-18.0",
"Assets": "-97.6",
"Other Liabilities": "3.04",
"Stockholders Equity": "-129",
"Assets, Current": "-94.5",
"Property and Equipment": "-9.33",
"Intangible Assets": "6.13",
"Research and Development": "6.08",
"Expenses": "-31.1",
"Revenues": "3.50",
"Net Income": "-0.209",
"Selling, General and Administrative Expense": "-11.6",
"Other Expenses": "-65.0",
"Cost of Goods Sold": "0.163",
"Other Revenues": "3.50",
"ECR before LimitedLiability": "-81.5",
"Liabilities, Non-Current": "1.44",
"Liabilities, Current": "-61.6",
"Comprehensive Net Income": "-0.209",
"Other Net Income": "-0.128",
"Economic Capital Ratio": "-104"
},
"2017": {
"Other Assets": "-12.5",
"Assets": "-185",
"Liabilities": "-0.526",
"Stockholders Equity": "-239",
"ECR before LimitedLiability": "-230",
"Intangible Assets": "-18.0",
"Assets, Current": "-137",
"Property and Equipment": "-5.26",
"Liabilities, Current": "1.57",
"Other Liabilities": "-1.86",
"Liabilities, Non-Current": "-0.996",
"Selling, General and Administrative Expense": "-11.3",
"Expenses": "-41.9",
"Revenues": "0.688",
"Net Income": "-20.3",
"Research and Development": "1.48",
"Other Expenses": "-28.7",
"Other Revenues": "0.688",
"Comprehensive Net Income": "-20.5",
"Other Net Income": "0.979",
"Economic Capital Ratio": "-250"
},
"2021": {
"Assets, Current": "47.1",
"Assets": "8.16",
"Liabilities": "44.1",
"Stockholders Equity": "48.7",
"ECR before LimitedLiability": "23.8",
"Other Assets": "-12.9",
"Property and Equipment": "-4.18",
"Intangible Assets": "-8.91",
"Liabilities, Current": "-4.13",
"Other Liabilities": "25.1",
"Liabilities, Non-Current": "24.0",
"Selling, General and Administrative Expense": "-2.15",
"Expenses": "-28.3",
"Revenues": "-13.7",
"Net Income": "-41.1",
"Other Expenses": "-5.37",
"Research and Development": "-24.2",
"Cost of Goods Sold": "3.33",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "-41.1",
"Economic Capital Ratio": "16.1"
},
"2022": {
"Intangible Assets": "-5.88",
"Assets": "-15.0",
"Liabilities": "-13.0",
"Stockholders Equity": "-69.0",
"ECR before LimitedLiability": "-98.8",
"Assets, Current": "-6.87",
"Other Assets": "-8.61",
"Property and Equipment": "-3.33",
"Other Liabilities": "5.33",
"Liabilities, Current": "-43.3",
"Liabilities, Non-Current": "4.68",
"Other Expenses": "2.27",
"Expenses": "-6.92",
"Revenues": "-4.76",
"Net Income": "-11.4",
"Cost of Goods Sold": "1.33",
"Research and Development": "-9.87",
"Other Revenues": "-4.76",
"Comprehensive Net Income": "-11.3",
"Other Net Income": "-1.54",
"Economic Capital Ratio": "-119"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001551986_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "4,033",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,417",
"Liabilities, Current": "3,976",
"Liabilities, Non-Current": "0",
"Other Assets": "14",
"Other Compr. Net Income": "0",
"Other Expenses": "5,756",
"Other Liabilities": "0",
"Other Net Income": "-268",
"Other Revenues": "4,065",
"Property and Equipment": "0",
"Research and Development": "270",
"Selling, General and Administrative Expense": "3,984"
},
"output_variables": {
"Assets": "6,464",
"Liabilities": "3,976",
"Expenses": "10,010",
"Revenues": "4,065",
"Stockholders Equity": "2,488",
"Net Income": "-6,213",
"Comprehensive Net Income": "-6,213",
"BaseVar": "12,392",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "141%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "663",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,650",
"Liabilities, Non-Current": "0",
"Other Assets": "14",
"Other Compr. Net Income": "0",
"Other Expenses": "5,661",
"Other Liabilities": "0",
"Other Net Income": "1,027",
"Other Revenues": "1,883",
"Property and Equipment": "0",
"Research and Development": "190",
"Selling, General and Administrative Expense": "4,984"
},
"output_variables": {
"Assets": "677",
"Liabilities": "2,650",
"Expenses": "10,835",
"Revenues": "1,883",
"Stockholders Equity": "-1,973",
"Net Income": "-7,925",
"Comprehensive Net Income": "-7,925",
"BaseVar": "8,536",
"ECR before LimitedLiability": "-735%",
"Economic Capital Ratio": "1.9%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "49,985",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,457",
"Liabilities, Non-Current": "113",
"Other Assets": "172",
"Other Compr. Net Income": "0",
"Other Expenses": "5,104",
"Other Liabilities": "0",
"Other Net Income": "-17",
"Other Revenues": "0",
"Property and Equipment": "16",
"Research and Development": "21,995",
"Selling, General and Administrative Expense": "9,663"
},
"output_variables": {
"Assets": "50,174",
"Liabilities": "8,570",
"Expenses": "36,762",
"Revenues": "0",
"Stockholders Equity": "41,603",
"Net Income": "-36,779",
"Comprehensive Net Income": "-36,779",
"BaseVar": "47,762",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "291%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "33,018",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,696",
"Liabilities, Non-Current": "51",
"Other Assets": "120",
"Other Compr. Net Income": "0",
"Other Expenses": "-376",
"Other Liabilities": "0",
"Other Net Income": "-3,520",
"Other Revenues": "0",
"Property and Equipment": "10",
"Research and Development": "37,280",
"Selling, General and Administrative Expense": "11,494"
},
"output_variables": {
"Assets": "33,148",
"Liabilities": "30,747",
"Expenses": "48,398",
"Revenues": "0",
"Stockholders Equity": "2,401",
"Net Income": "-51,918",
"Comprehensive Net Income": "-51,918",
"BaseVar": "57,907",
"ECR before LimitedLiability": "-146%",
"Economic Capital Ratio": "119%"
}
}
},
"top_rated": false,
"trend": -164.0,
"value": 1.2555126516600297,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001551986.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001551986.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001551986.svg"
},
{
"company_id": "0000812796",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000812796.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000812796.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000812796.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000812796_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000812796_main_keyfigs.svg",
"name": "Soligenix INC",
"rank": 401,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000812796.svg",
"report_text": "The relative strengths and weaknesses of Soligenix 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 Soligenix INC compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 4.8% points.The greatest weakness of Soligenix INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 93% points.
The company's Economic Capital Ratio, given in the ranking table, is 125%, being 120% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000812796_2023_Soligenix_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-10.2",
"Assets": "-15.3",
"Liabilities": "110",
"Stockholders Equity": "41.5",
"ECR before LimitedLiability": "182",
"Property and Equipment": "-8.50",
"Assets, Current": "4.63",
"Other Liabilities": "52.3",
"Liabilities, Non-Current": "23.3",
"Liabilities, Current": "46.4",
"Research and Development": "52.9",
"Expenses": "-18.2",
"Revenues": "58.7",
"Net Income": "43.7",
"Other Expenses": "-96.2",
"Cost of Goods Sold": "-23.0",
"Selling, General and Administrative Expense": "44.5",
"Other Revenues": "58.7",
"Comprehensive Net Income": "43.2",
"Other Net Income": "3.71",
"Economic Capital Ratio": "106"
},
"2012": {
"Property and Equipment": "-16.1",
"Assets": "-33.0",
"Liabilities": "104",
"Stockholders Equity": "36.1",
"ECR before LimitedLiability": "100",
"Assets, Current": "-11.6",
"Intangible Assets": "8.94",
"Other Assets": "-17.0",
"Liabilities, Current": "32.2",
"Other Liabilities": "53.7",
"Liabilities, Non-Current": "25.2",
"Selling, General and Administrative Expense": "-18.5",
"Expenses": "-49.1",
"Revenues": "35.3",
"Net Income": "-14.3",
"Research and Development": "-16.1",
"Other Expenses": "45.3",
"Cost of Goods Sold": "-55.6",
"Other Revenues": "35.3",
"Comprehensive Net Income": "-14.0",
"Economic Capital Ratio": "27.2"
},
"2013": {
"Other Assets": "-8.93",
"Assets": "-23.6",
"Liabilities": "-17.5",
"Stockholders Equity": "-91.6",
"ECR before LimitedLiability": "-97.6",
"Intangible Assets": "-6.64",
"Property and Equipment": "-6.66",
"Assets, Current": "-18.0",
"Liabilities, Non-Current": "3.01",
"Liabilities, Current": "-28.0",
"Other Liabilities": "8.07",
"Selling, General and Administrative Expense": "3.43",
"Expenses": "1.25",
"Revenues": "-0.606",
"Net Income": "-9.23",
"Other Expenses": "8.73",
"Research and Development": "-3.71",
"Cost of Goods Sold": "-6.23",
"Other Revenues": "-0.606",
"Comprehensive Net Income": "-9.33",
"Other Net Income": "-9.75",
"Economic Capital Ratio": "-126"
},
"2014": {
"Other Assets": "-8.33",
"Assets": "-126",
"Liabilities": "-2.72",
"Stockholders Equity": "-209",
"ECR before LimitedLiability": "-90.4",
"Property and Equipment": "-5.14",
"Assets, Current": "-84.6",
"Intangible Assets": "-7.98",
"Other Liabilities": "9.84",
"Liabilities, Current": "-13.6",
"Liabilities, Non-Current": "4.04",
"Selling, General and Administrative Expense": "3.62",
"Expenses": "-10.2",
"Revenues": "12.7",
"Net Income": "6.93",
"Cost of Goods Sold": "-9.85",
"Other Expenses": "-3.47",
"Other Revenues": "12.7",
"Other Net Income": "13.5",
"Comprehensive Net Income": "7.05",
"Economic Capital Ratio": "-124"
},
"2016": {
"Other Assets": "-15.4",
"Assets": "-56.0",
"Liabilities": "106",
"Stockholders Equity": "-75.2",
"ECR before LimitedLiability": "77.5",
"Assets, Current": "-29.4",
"Property and Equipment": "-10.9",
"Intangible Assets": "-19.5",
"Other Liabilities": "53.6",
"Liabilities, Non-Current": "32.1",
"Liabilities, Current": "28.8",
"Research and Development": "14.7",
"Expenses": "-31.2",
"Revenues": "83.2",
"Net Income": "69.8",
"Other Expenses": "28.3",
"Cost of Goods Sold": "-81.7",
"Other Revenues": "83.2",
"Comprehensive Net Income": "69.8",
"Other Net Income": "20.9",
"Economic Capital Ratio": "55.1"
},
"2017": {
"Other Assets": "-22.5",
"Assets": "-56.0",
"Liabilities": "63.1",
"Stockholders Equity": "-45.7",
"ECR before LimitedLiability": "0.912",
"Intangible Assets": "-26.0",
"Assets, Current": "-8.49",
"Property and Equipment": "-12.9",
"Liabilities, Current": "-12.7",
"Other Liabilities": "48.9",
"Liabilities, Non-Current": "27.6",
"Selling, General and Administrative Expense": "0.989",
"Expenses": "-42.2",
"Revenues": "41.2",
"Net Income": "-5.74",
"Research and Development": "-17.4",
"Other Expenses": "21.4",
"Cost of Goods Sold": "-45.7",
"Other Revenues": "41.2",
"Comprehensive Net Income": "-5.97",
"Economic Capital Ratio": "-18.6"
},
"2018": {
"Assets, Current": "-17.6",
"Assets": "-67.5",
"Liabilities": "39.7",
"Stockholders Equity": "-70.5",
"ECR before LimitedLiability": "-30.4",
"Other Assets": "-23.3",
"Intangible Assets": "-30.5",
"Property and Equipment": "-15.2",
"Liabilities, Current": "-34.6",
"Other Liabilities": "39.0",
"Liabilities, Non-Current": "33.1",
"Research and Development": "-23.6",
"Expenses": "-44.7",
"Revenues": "33.2",
"Net Income": "-14.3",
"Cost of Goods Sold": "-43.7",
"Other Expenses": "13.9",
"Selling, General and Administrative Expense": "9.81",
"Other Revenues": "33.2",
"Comprehensive Net Income": "-14.5",
"Economic Capital Ratio": "-48.1"
},
"2019": {
"Other Assets": "-6.17",
"Assets": "-72.5",
"Liabilities": "-2.50",
"Stockholders Equity": "-111",
"ECR before LimitedLiability": "-78.2",
"Property and Equipment": "-3.91",
"Assets, Current": "-8.46",
"Intangible Assets": "-6.50",
"Liabilities, Current": "-21.4",
"Other Liabilities": "5.94",
"Liabilities, Non-Current": "6.61",
"Other Expenses": "7.07",
"Expenses": "-7.54",
"Revenues": "6.38",
"Net Income": "-4.34",
"Cost of Goods Sold": "-6.10",
"Research and Development": "-6.91",
"Other Revenues": "6.38",
"Comprehensive Net Income": "-4.48",
"Other Net Income": "0.426",
"Economic Capital Ratio": "-105"
},
"2020": {
"Intangible Assets": "-2.33",
"Assets": "-31.3",
"Liabilities": "-23.2",
"Stockholders Equity": "-96.3",
"Other Assets": "-2.23",
"Property and Equipment": "-1.35",
"Assets, Current": "-2.48",
"Liabilities, Non-Current": "3.32",
"ECR before LimitedLiability": "-98.8",
"Liabilities, Current": "-0.556",
"Other Liabilities": "-51.3",
"Selling, General and Administrative Expense": "1.24",
"Expenses": "-2.24",
"Revenues": "-0.982",
"Net Income": "-2.67",
"Cost of Goods Sold": "-0.544",
"Research and Development": "-1.71",
"Other Expenses": "-1.28",
"Other Revenues": "-0.982",
"Comprehensive Net Income": "-2.67",
"Economic Capital Ratio": "-118"
},
"2021": {
"Assets, Current": "35.3",
"Assets": "-12.4",
"Liabilities": "-77.0",
"Stockholders Equity": "-71.4",
"ECR before LimitedLiability": "-78.8",
"Other Assets": "-19.7",
"Property and Equipment": "-6.69",
"Intangible Assets": "-14.4",
"Liabilities, Current": "-15.9",
"Other Liabilities": "-83.7",
"Liabilities, Non-Current": "21.0",
"Selling, General and Administrative Expense": "1.63",
"Expenses": "6.35",
"Revenues": "-11.2",
"Net Income": "-5.50",
"Other Expenses": "10.6",
"Research and Development": "-6.28",
"Cost of Goods Sold": "0.526",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "-5.42",
"Economic Capital Ratio": "-86.5"
},
"2022": {
"Intangible Assets": "-5.49",
"Assets": "-15.2",
"Liabilities": "-16.2",
"Stockholders Equity": "-93.0",
"ECR before LimitedLiability": "-99.5",
"Assets, Current": "-7.92",
"Other Assets": "-7.07",
"Property and Equipment": "-3.03",
"Other Liabilities": "4.80",
"Liabilities, Current": "-85.9",
"Liabilities, Non-Current": "3.70",
"Other Expenses": "4.03",
"Expenses": "-0.376",
"Revenues": "-3.03",
"Net Income": "-4.59",
"Selling, General and Administrative Expense": "-2.38",
"Research and Development": "-2.04",
"Other Revenues": "-3.03",
"Comprehensive Net Income": "-4.56",
"Other Net Income": "-1.34",
"Economic Capital Ratio": "-120"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000812796_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "7,129",
"Cost of Goods Sold": "2,108",
"Intangible Assets": "1,080",
"Liabilities, Current": "1,433",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "7,941",
"Other Liabilities": "0",
"Other Net Income": "7.4",
"Other Revenues": "7,663",
"Property and Equipment": "15",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "8,224",
"Liabilities": "1,433",
"Expenses": "10,049",
"Revenues": "7,663",
"Stockholders Equity": "6,791",
"Net Income": "-2,379",
"Comprehensive Net Income": "-2,379",
"BaseVar": "13,688",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "340%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,836",
"Cost of Goods Sold": "2,593",
"Intangible Assets": "856",
"Liabilities, Current": "1,154",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-521",
"Other Liabilities": "0",
"Other Net Income": "6.2",
"Other Revenues": "3,145",
"Property and Equipment": "13",
"Research and Development": "2,609",
"Selling, General and Administrative Expense": "2,633"
},
"output_variables": {
"Assets": "4,705",
"Liabilities": "1,154",
"Expenses": "7,314",
"Revenues": "3,145",
"Stockholders Equity": "3,551",
"Net Income": "-4,163",
"Comprehensive Net Income": "-4,163",
"BaseVar": "8,162",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "247%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "7,609",
"Cost of Goods Sold": "2,544",
"Intangible Assets": "633",
"Liabilities, Current": "10,035",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-750",
"Other Liabilities": "0",
"Other Net Income": "-3,653",
"Other Revenues": "3,224",
"Property and Equipment": "24",
"Research and Development": "5,071",
"Selling, General and Administrative Expense": "2,765"
},
"output_variables": {
"Assets": "8,265",
"Liabilities": "10,035",
"Expenses": "9,630",
"Revenues": "3,224",
"Stockholders Equity": "-1,770",
"Net Income": "-10,059",
"Comprehensive Net Income": "-10,059",
"BaseVar": "17,404",
"ECR before LimitedLiability": "-152%",
"Economic Capital Ratio": "117%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6,493",
"Cost of Goods Sold": "5,940",
"Intangible Assets": "410",
"Liabilities, Current": "7,108",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,982",
"Other Liabilities": "0",
"Other Net Income": "-3,646",
"Other Revenues": "5,861",
"Property and Equipment": "52",
"Research and Development": "5,102",
"Selling, General and Administrative Expense": "3,446"
},
"output_variables": {
"Assets": "6,954",
"Liabilities": "7,108",
"Expenses": "16,470",
"Revenues": "5,861",
"Stockholders Equity": "-154",
"Net Income": "-14,255",
"Comprehensive Net Income": "-14,255",
"BaseVar": "20,019",
"ECR before LimitedLiability": "-208%",
"Economic Capital Ratio": "100%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "10,114",
"Cost of Goods Sold": "8,668",
"Intangible Assets": "127",
"Liabilities, Current": "2,870",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "677",
"Other Liabilities": "0",
"Other Net Income": "2,374",
"Other Revenues": "9,523",
"Property and Equipment": "27",
"Research and Development": "3,524",
"Selling, General and Administrative Expense": "3,430"
},
"output_variables": {
"Assets": "10,267",
"Liabilities": "2,870",
"Expenses": "16,300",
"Revenues": "9,523",
"Stockholders Equity": "7,397",
"Net Income": "-4,403",
"Comprehensive Net Income": "-4,403",
"BaseVar": "20,667",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "288%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "9,416",
"Cost of Goods Sold": "5,831",
"Intangible Assets": "74",
"Liabilities, Current": "3,230",
"Liabilities, Non-Current": "0",
"Other Assets": "23",
"Other Compr. Net Income": "0",
"Other Expenses": "-449",
"Other Liabilities": "0",
"Other Net Income": "526",
"Other Revenues": "7,133",
"Property and Equipment": "37",
"Research and Development": "6,332",
"Selling, General and Administrative Expense": "3,196"
},
"output_variables": {
"Assets": "9,550",
"Liabilities": "3,230",
"Expenses": "14,909",
"Revenues": "7,133",
"Stockholders Equity": "6,320",
"Net Income": "-7,250",
"Comprehensive Net Income": "-7,250",
"BaseVar": "17,674",
"ECR before LimitedLiability": "102%",
"Economic Capital Ratio": "232%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "10,343",
"Cost of Goods Sold": "4,525",
"Intangible Assets": "47",
"Liabilities, Current": "4,212",
"Liabilities, Non-Current": "0",
"Other Assets": "82",
"Other Compr. Net Income": "-3.7",
"Other Expenses": "-120",
"Other Liabilities": "0",
"Other Net Income": "126",
"Other Revenues": "5,295",
"Property and Equipment": "20",
"Research and Development": "7,823",
"Selling, General and Administrative Expense": "2,934"
},
"output_variables": {
"Assets": "10,492",
"Liabilities": "4,212",
"Expenses": "15,162",
"Revenues": "5,295",
"Stockholders Equity": "6,280",
"Net Income": "-9,740",
"Comprehensive Net Income": "-9,742",
"BaseVar": "17,645",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "192%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "7,493",
"Cost of Goods Sold": "3,833",
"Intangible Assets": "20",
"Liabilities, Current": "6,312",
"Liabilities, Non-Current": "0",
"Other Assets": "226",
"Other Compr. Net Income": "-230",
"Other Expenses": "-742",
"Other Liabilities": "6.1",
"Other Net Income": "146",
"Other Revenues": "4,802",
"Property and Equipment": "36",
"Research and Development": "9,594",
"Selling, General and Administrative Expense": "3,507"
},
"output_variables": {
"Assets": "7,775",
"Liabilities": "6,318",
"Expenses": "16,191",
"Revenues": "4,802",
"Stockholders Equity": "1,457",
"Net Income": "-11,243",
"Comprehensive Net Income": "-11,358",
"BaseVar": "17,731",
"ECR before LimitedLiability": "-116%",
"Economic Capital Ratio": "127%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "19,467",
"Cost of Goods Sold": "2,215",
"Intangible Assets": "0",
"Liabilities, Current": "6,081",
"Liabilities, Non-Current": "0",
"Other Assets": "401",
"Other Compr. Net Income": "-41",
"Other Expenses": "2,509",
"Other Liabilities": "10,069",
"Other Net Income": "10.0",
"Other Revenues": "2,985",
"Property and Equipment": "24",
"Research and Development": "13,195",
"Selling, General and Administrative Expense": "4,022"
},
"output_variables": {
"Assets": "19,891",
"Liabilities": "16,149",
"Expenses": "21,940",
"Revenues": "2,985",
"Stockholders Equity": "3,742",
"Net Income": "-18,945",
"Comprehensive Net Income": "-18,966",
"BaseVar": "30,509",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "137%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "26,570",
"Cost of Goods Sold": "930",
"Intangible Assets": "0",
"Liabilities, Current": "6,291",
"Liabilities, Non-Current": "0",
"Other Assets": "278",
"Other Compr. Net Income": "72",
"Other Expenses": "835",
"Other Liabilities": "9,856",
"Other Net Income": "-214",
"Other Revenues": "1,213",
"Property and Equipment": "22",
"Research and Development": "7,436",
"Selling, General and Administrative Expense": "4,977"
},
"output_variables": {
"Assets": "26,870",
"Liabilities": "16,147",
"Expenses": "14,179",
"Revenues": "1,213",
"Stockholders Equity": "10,723",
"Net Income": "-13,180",
"Comprehensive Net Income": "-13,144",
"BaseVar": "29,348",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "186%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,853",
"Cost of Goods Sold": "582",
"Intangible Assets": "0",
"Liabilities, Current": "16,517",
"Liabilities, Non-Current": "234",
"Other Assets": "408",
"Other Compr. Net Income": "8.4",
"Other Expenses": "-1,065",
"Other Liabilities": "0",
"Other Net Income": "-604",
"Other Revenues": "918",
"Property and Equipment": "18",
"Research and Development": "7,715",
"Selling, General and Administrative Expense": "7,490"
},
"output_variables": {
"Assets": "14,280",
"Liabilities": "16,750",
"Expenses": "14,722",
"Revenues": "918",
"Stockholders Equity": "-2,471",
"Net Income": "-14,409",
"Comprehensive Net Income": "-14,405",
"BaseVar": "23,641",
"ECR before LimitedLiability": "-128%",
"Economic Capital Ratio": "124%"
}
}
},
"top_rated": false,
"trend": -42.0,
"value": 1.2479457759550339,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000812796.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000812796.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000812796.svg"
},
{
"company_id": "0001012477",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001012477.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001012477.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001012477.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001012477_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001012477_main_keyfigs.svg",
"name": "Avadel Pharmaceuticals PLC",
"rank": 402,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001012477.svg",
"report_text": "The relative strengths and weaknesses of Avadel Pharmaceuticals PLC 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 Avadel Pharmaceuticals PLC compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 7.6% points.The greatest weakness of Avadel Pharmaceuticals PLC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 86% points.
The company's Economic Capital Ratio, given in the ranking table, is 123%, being 121% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001012477_2023_Avadel_Pharmaceuticals_PLC.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-8.94",
"Assets": "-54.5",
"Liabilities": "-41.6",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-13.9",
"Other Assets": "-8.83",
"Assets, Current": "-43.7",
"Other Liabilities": "-79.3",
"Liabilities, Non-Current": "14.3",
"Liabilities, Current": "17.9",
"Other Expenses": "-21.5",
"Expenses": "24.7",
"Revenues": "55.8",
"Net Income": "89.1",
"Selling, General and Administrative Expense": "22.4",
"Research and Development": "27.5",
"Other Revenues": "55.8",
"Other Net Income": "5.43",
"Comprehensive Net Income": "87.3",
"Other Compr. Net Income": "-3.20",
"Economic Capital Ratio": "-33.0"
},
"2016": {
"Other Assets": "-6.39",
"Assets": "-61.6",
"Liabilities": "-78.9",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "-59.5",
"Assets, Current": "-51.0",
"Property and Equipment": "-13.1",
"Intangible Assets": "3.18",
"Other Liabilities": "-108",
"Liabilities, Non-Current": "13.6",
"Liabilities, Current": "10.6",
"Research and Development": "21.9",
"Expenses": "21.1",
"Revenues": "22.1",
"Net Income": "23.7",
"Selling, General and Administrative Expense": "16.9",
"Other Expenses": "-24.8",
"Cost of Goods Sold": "-2.62",
"Other Revenues": "22.1",
"Comprehensive Net Income": "23.7",
"Economic Capital Ratio": "-82.0"
},
"2017": {
"Other Assets": "-7.40",
"Assets": "-26.1",
"Liabilities": "-50.1",
"Stockholders Equity": "-73.0",
"ECR before LimitedLiability": "14.3",
"Intangible Assets": "56.0",
"Assets, Current": "-44.0",
"Property and Equipment": "-7.27",
"Liabilities, Current": "-21.6",
"Other Liabilities": "-40.3",
"Liabilities, Non-Current": "12.2",
"Selling, General and Administrative Expense": "6.03",
"Expenses": "36.6",
"Revenues": "46.5",
"Net Income": "89.9",
"Research and Development": "22.1",
"Other Expenses": "10.5",
"Cost of Goods Sold": "-2.89",
"Other Revenues": "46.5",
"Comprehensive Net Income": "89.7",
"Economic Capital Ratio": "-5.21"
},
"2019": {
"Other Assets": "7.69",
"Assets": "-11.6",
"Liabilities": "-89.7",
"Stockholders Equity": "-120",
"ECR before LimitedLiability": "-73.5",
"Property and Equipment": "-1.61",
"Assets, Current": "-28.9",
"Intangible Assets": "-0.169",
"Liabilities, Current": "1.55",
"Other Liabilities": "0.974",
"Liabilities, Non-Current": "-120",
"Other Expenses": "0.262",
"Expenses": "5.39",
"Revenues": "1.90",
"Net Income": "7.91",
"Cost of Goods Sold": "-0.241",
"Selling, General and Administrative Expense": "1.83",
"Research and Development": "3.02",
"Other Revenues": "1.90",
"Comprehensive Net Income": "7.85",
"Economic Capital Ratio": "-101"
},
"2020": {
"Assets": "42.0",
"Liabilities": "-59.9",
"Stockholders Equity": "11.7",
"ECR before LimitedLiability": "36.0",
"Other Assets": "4.81",
"Property and Equipment": "-3.54",
"Assets, Current": "40.9",
"Liabilities, Non-Current": "-131",
"Liabilities, Current": "29.4",
"Other Liabilities": "18.3",
"Selling, General and Administrative Expense": "5.32",
"Expenses": "37.5",
"Revenues": "-3.77",
"Net Income": "34.8",
"Cost of Goods Sold": "0.735",
"Research and Development": "12.5",
"Other Expenses": "17.9",
"Other Revenues": "-3.77",
"Other Net Income": "1.34",
"Comprehensive Net Income": "35.1",
"Economic Capital Ratio": "16.4"
},
"2021": {
"Assets, Current": "-5.18",
"Assets": "-1.83",
"Liabilities": "-104",
"Stockholders Equity": "-78.1",
"ECR before LimitedLiability": "-84.5",
"Other Assets": "10.3",
"Property and Equipment": "-6.18",
"Liabilities, Current": "20.8",
"Other Liabilities": "19.3",
"Liabilities, Non-Current": "-160",
"Selling, General and Administrative Expense": "-9.69",
"Expenses": "21.5",
"Revenues": "-13.3",
"Net Income": "9.10",
"Other Expenses": "9.01",
"Research and Development": "19.0",
"Cost of Goods Sold": "3.26",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "8.41",
"Other Net Income": "1.61",
"Economic Capital Ratio": "-92.2"
},
"2022": {
"Intangible Assets": "2.13",
"Assets": "-15.8",
"Liabilities": "-17.4",
"Stockholders Equity": "-86.1",
"ECR before LimitedLiability": "-101",
"Assets, Current": "-14.6",
"Other Assets": "-3.12",
"Property and Equipment": "-2.82",
"Other Liabilities": "4.79",
"Liabilities, Current": "-4.24",
"Liabilities, Non-Current": "-17.5",
"Other Expenses": "-5.02",
"Expenses": "-1.92",
"Revenues": "-4.49",
"Net Income": "-6.44",
"Selling, General and Administrative Expense": "-4.61",
"Cost of Goods Sold": "1.23",
"Research and Development": "7.59",
"Other Revenues": "-4.49",
"Comprehensive Net Income": "-6.59",
"Economic Capital Ratio": "-121"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001012477_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "166,306",
"Cost of Goods Sold": "10,921",
"Intangible Assets": "34,316",
"Liabilities, Current": "48,788",
"Liabilities, Non-Current": "2,894",
"Other Assets": "11,739",
"Other Compr. Net Income": "-15,234",
"Other Expenses": "87,554",
"Other Liabilities": "95,430",
"Other Net Income": "13,245",
"Other Revenues": "173,209",
"Property and Equipment": "2,616",
"Research and Development": "25,608",
"Selling, General and Administrative Expense": "21,712"
},
"output_variables": {
"Assets": "214,977",
"Liabilities": "147,112",
"Expenses": "145,795",
"Revenues": "173,209",
"Stockholders Equity": "67,865",
"Net Income": "40,659",
"Comprehensive Net Income": "33,042",
"BaseVar": "354,786",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "230%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "181,186",
"Cost of Goods Sold": "13,248",
"Intangible Assets": "41,328",
"Liabilities, Current": "62,421",
"Liabilities, Non-Current": "5,822",
"Other Assets": "19,648",
"Other Compr. Net Income": "-908",
"Other Expenses": "102,242",
"Other Liabilities": "135,170",
"Other Net Income": "2,758",
"Other Revenues": "150,246",
"Property and Equipment": "3,320",
"Research and Development": "34,611",
"Selling, General and Administrative Expense": "44,179"
},
"output_variables": {
"Assets": "245,482",
"Liabilities": "203,413",
"Expenses": "194,280",
"Revenues": "150,246",
"Stockholders Equity": "42,069",
"Net Income": "-41,276",
"Comprehensive Net Income": "-41,730",
"BaseVar": "398,544",
"ECR before LimitedLiability": "22%",
"Economic Capital Ratio": "163%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "123,975",
"Cost of Goods Sold": "16,301",
"Intangible Assets": "110,780",
"Liabilities, Current": "86,539",
"Liabilities, Non-Current": "7,240",
"Other Assets": "15,521",
"Other Compr. Net Income": "299",
"Other Expenses": "602",
"Other Liabilities": "73,918",
"Other Net Income": "4,207",
"Other Revenues": "173,245",
"Property and Equipment": "3,001",
"Research and Development": "33,418",
"Selling, General and Administrative Expense": "58,860"
},
"output_variables": {
"Assets": "253,277",
"Liabilities": "167,697",
"Expenses": "109,181",
"Revenues": "173,245",
"Stockholders Equity": "85,580",
"Net Income": "68,271",
"Comprehensive Net Income": "68,420",
"BaseVar": "353,953",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "247%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "82,380",
"Cost of Goods Sold": "10,788",
"Intangible Assets": "19,304",
"Liabilities, Current": "35,984",
"Liabilities, Non-Current": "132,878",
"Other Assets": "49,208",
"Other Compr. Net Income": "510",
"Other Expenses": "15,065",
"Other Liabilities": "11,773",
"Other Net Income": "270",
"Other Revenues": "73,662",
"Property and Equipment": "544",
"Research and Development": "32,705",
"Selling, General and Administrative Expense": "-22,969"
},
"output_variables": {
"Assets": "151,436",
"Liabilities": "180,635",
"Expenses": "35,588",
"Revenues": "73,662",
"Stockholders Equity": "-29,199",
"Net Income": "38,344",
"Comprehensive Net Income": "38,599",
"BaseVar": "221,051",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "141%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "263,454",
"Cost of Goods Sold": "1,686",
"Intangible Assets": "16,836",
"Liabilities, Current": "15,109",
"Liabilities, Non-Current": "134,262",
"Other Assets": "30,988",
"Other Compr. Net Income": "1,389",
"Other Expenses": "-38,194",
"Other Liabilities": "0",
"Other Net Income": "574",
"Other Revenues": "22,583",
"Property and Equipment": "359",
"Research and Development": "14,953",
"Selling, General and Administrative Expense": "33,725"
},
"output_variables": {
"Assets": "311,637",
"Liabilities": "149,371",
"Expenses": "12,170",
"Revenues": "22,583",
"Stockholders Equity": "162,266",
"Net Income": "10,987",
"Comprehensive Net Income": "11,681",
"BaseVar": "248,862",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "274%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "192,490",
"Cost of Goods Sold": "-5,534",
"Intangible Assets": "16,836",
"Liabilities, Current": "21,000",
"Liabilities, Non-Current": "148,021",
"Other Assets": "37,654",
"Other Compr. Net Income": "-1,376",
"Other Expenses": "-10,252",
"Other Liabilities": "0",
"Other Net Income": "2,256",
"Other Revenues": "-261",
"Property and Equipment": "285",
"Research and Development": "15,681",
"Selling, General and Administrative Expense": "93,596"
},
"output_variables": {
"Assets": "247,265",
"Liabilities": "169,021",
"Expenses": "93,491",
"Revenues": "-261",
"Stockholders Equity": "78,244",
"Net Income": "-91,496",
"Comprehensive Net Income": "-92,184",
"BaseVar": "256,835",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "177%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "100,843",
"Cost of Goods Sold": "0",
"Intangible Assets": "16,836",
"Liabilities, Current": "55,793",
"Liabilities, Non-Current": "98,137",
"Other Assets": "14,267",
"Other Compr. Net Income": "-2,555",
"Other Expenses": "39,070",
"Other Liabilities": "0",
"Other Net Income": "491",
"Other Revenues": "0",
"Property and Equipment": "839",
"Research and Development": "22,113",
"Selling, General and Administrative Expense": "77,296"
},
"output_variables": {
"Assets": "132,785",
"Liabilities": "153,930",
"Expenses": "138,479",
"Revenues": "0",
"Stockholders Equity": "-21,145",
"Net Income": "-137,988",
"Comprehensive Net Income": "-139,266",
"BaseVar": "214,120",
"ECR before LimitedLiability": "-129%",
"Economic Capital Ratio": "123%"
}
}
},
"top_rated": false,
"trend": -39.0,
"value": 1.234965781343038,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001012477.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001012477.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001012477.svg"
},
{
"company_id": "0000822370",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000822370.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000822370.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000822370.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000822370_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000822370_main_keyfigs.svg",
"name": "Emmaus Life Sciences Inc",
"rank": 403,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000822370.svg",
"report_text": "The relative strengths and weaknesses of Emmaus Life 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 Emmaus Life Sciences Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 62% points.The greatest weakness of Emmaus Life Sciences Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 139% points.
The company's Economic Capital Ratio, given in the ranking table, is 123%, being 122% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000822370_2023_Emmaus_Life_Sciences_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-8.53",
"Assets": "-124",
"Liabilities": "1.80",
"Stockholders Equity": "-117",
"ECR before LimitedLiability": "-209",
"Intangible Assets": "-12.4",
"Property and Equipment": "-5.83",
"Assets, Current": "-98.0",
"Liabilities, Non-Current": "-0.711",
"Liabilities, Current": "4.44",
"Other Liabilities": "-1.96",
"Selling, General and Administrative Expense": "-2.22",
"Expenses": "0.557",
"Revenues": "-4.90",
"Net Income": "-57.7",
"Other Expenses": "-2.56",
"Research and Development": "3.14",
"Other Revenues": "-4.90",
"Comprehensive Net Income": "-58.0",
"Other Net Income": "-41.7",
"Economic Capital Ratio": "-237"
},
"2014": {
"Other Assets": "-17.4",
"Assets": "-70.1",
"Liabilities": "-26.7",
"Stockholders Equity": "-188",
"ECR before LimitedLiability": "-150",
"Property and Equipment": "-9.80",
"Assets, Current": "-63.6",
"Intangible Assets": "-21.7",
"Other Liabilities": "4.34",
"Liabilities, Current": "-9.53",
"Liabilities, Non-Current": "-20.0",
"Selling, General and Administrative Expense": "-15.0",
"Expenses": "-18.3",
"Revenues": "-12.3",
"Net Income": "-9.45",
"Other Expenses": "-22.0",
"Research and Development": "16.2",
"Other Revenues": "-12.3",
"Other Net Income": "19.5",
"Comprehensive Net Income": "-9.33",
"Economic Capital Ratio": "-183"
},
"2015": {
"Property and Equipment": "-5.85",
"Assets": "-99.4",
"Liabilities": "9.09",
"Stockholders Equity": "-192",
"ECR before LimitedLiability": "-219",
"Other Assets": "-9.01",
"Intangible Assets": "-13.9",
"Assets, Current": "-81.2",
"Liabilities, Non-Current": "4.24",
"Liabilities, Current": "2.14",
"Other Expenses": "-4.26",
"Expenses": "-0.766",
"Revenues": "-4.77",
"Net Income": "-10.4",
"Cost of Goods Sold": "0.441",
"Selling, General and Administrative Expense": "-4.46",
"Research and Development": "6.33",
"Other Revenues": "-4.77",
"Other Net Income": "-4.12",
"Comprehensive Net Income": "-10.3",
"Economic Capital Ratio": "-238"
},
"2016": {
"Other Assets": "-19.3",
"Assets": "-111",
"Other Liabilities": "-0.303",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-194",
"Assets, Current": "-94.1",
"Property and Equipment": "-13.4",
"Intangible Assets": "-22.4",
"Research and Development": "13.7",
"Expenses": "-19.4",
"Revenues": "-10.1",
"Net Income": "-80.5",
"Selling, General and Administrative Expense": "-28.4",
"Other Expenses": "-13.7",
"Cost of Goods Sold": "1.00",
"Other Revenues": "-10.1",
"Liabilities, Non-Current": "-0.157",
"Liabilities, Current": "0.855",
"Comprehensive Net Income": "-80.5",
"Other Net Income": "-38.6",
"Economic Capital Ratio": "-217"
},
"2017": {
"Other Assets": "-14.8",
"Assets": "-15.3",
"Liabilities": "53.5",
"Stockholders Equity": "29.7",
"ECR before LimitedLiability": "-23.9",
"Intangible Assets": "-24.5",
"Assets, Current": "43.4",
"Property and Equipment": "-8.67",
"Liabilities, Current": "-8.96",
"Other Liabilities": "40.5",
"Liabilities, Non-Current": "22.6",
"Selling, General and Administrative Expense": "-60.5",
"Expenses": "-58.2",
"Revenues": "-23.4",
"Net Income": "-76.6",
"Research and Development": "46.2",
"Other Expenses": "-40.9",
"Cost of Goods Sold": "2.67",
"Other Revenues": "-23.4",
"Comprehensive Net Income": "-76.8",
"Economic Capital Ratio": "-43.4"
},
"2018": {
"Assets, Current": "-51.0",
"Assets": "-62.8",
"Liabilities": "10.8",
"Stockholders Equity": "-20.4",
"ECR before LimitedLiability": "-99.7",
"Other Assets": "-6.58",
"Intangible Assets": "11.9",
"Property and Equipment": "-3.65",
"Liabilities, Current": "4.38",
"Other Liabilities": "7.16",
"Research and Development": "17.3",
"Expenses": "-66.6",
"Revenues": "-5.85",
"Net Income": "-89.4",
"Cost of Goods Sold": "1.85",
"Other Expenses": "-8.34",
"Selling, General and Administrative Expense": "-76.3",
"Other Revenues": "-5.85",
"Other Net Income": "2.16",
"Comprehensive Net Income": "-89.6",
"Economic Capital Ratio": "-117"
},
"2020": {
"Intangible Assets": "-5.04",
"Assets": "-45.8",
"Liabilities": "-123",
"Stockholders Equity": "-146",
"Other Assets": "51.9",
"Property and Equipment": "-0.258",
"Assets, Current": "-104",
"Liabilities, Non-Current": "-108",
"Liabilities, Current": "-8.53",
"Other Liabilities": "0.595",
"Selling, General and Administrative Expense": "0.220",
"Expenses": "2.84",
"Revenues": "1.05",
"Net Income": "5.72",
"Research and Development": "2.03",
"Other Expenses": "0.0560",
"Other Revenues": "1.05",
"ECR before LimitedLiability": "-96.0",
"Other Net Income": "0.0967",
"Comprehensive Net Income": "5.87",
"Economic Capital Ratio": "-116"
},
"2021": {
"Assets, Current": "-85.0",
"Assets": "-35.0",
"Liabilities": "-93.2",
"Stockholders Equity": "-163",
"ECR before LimitedLiability": "-136",
"Other Assets": "62.0",
"Property and Equipment": "-2.05",
"Intangible Assets": "-4.27",
"Liabilities, Current": "-8.58",
"Other Liabilities": "1.35",
"Liabilities, Non-Current": "-10.2",
"Selling, General and Administrative Expense": "1.28",
"Expenses": "7.59",
"Revenues": "2.65",
"Net Income": "7.32",
"Research and Development": "6.26",
"Other Revenues": "2.65",
"Comprehensive Net Income": "7.04",
"Other Net Income": "-2.54",
"Other Compr. Net Income": "-0.216",
"Economic Capital Ratio": "-144"
},
"2022": {
"Intangible Assets": "-5.45",
"Assets": "-17.7",
"Liabilities": "-77.5",
"Stockholders Equity": "-139",
"ECR before LimitedLiability": "-102",
"Assets, Current": "-54.2",
"Other Assets": "61.9",
"Property and Equipment": "-2.98",
"Other Liabilities": "2.27",
"Liabilities, Current": "-18.2",
"Liabilities, Non-Current": "-10.5",
"Other Expenses": "-1.05",
"Expenses": "12.3",
"Revenues": "2.89",
"Net Income": "13.6",
"Selling, General and Administrative Expense": "2.73",
"Research and Development": "10.3",
"Other Revenues": "2.89",
"Comprehensive Net Income": "13.0",
"Other Net Income": "-1.76",
"Economic Capital Ratio": "-122"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000822370_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "1,364",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,556",
"Liabilities, Non-Current": "6.0",
"Other Assets": "22",
"Other Compr. Net Income": "0",
"Other Expenses": "1,778",
"Other Liabilities": "0",
"Other Net Income": "-6,575",
"Other Revenues": "0",
"Property and Equipment": "17",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,554"
},
"output_variables": {
"Assets": "1,402",
"Liabilities": "3,562",
"Expenses": "4,332",
"Revenues": "0",
"Stockholders Equity": "-2,160",
"Net Income": "-10,907",
"Comprehensive Net Income": "-10,907",
"BaseVar": "7,936",
"ECR before LimitedLiability": "-629%",
"Economic Capital Ratio": "5.9%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,308",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,617",
"Liabilities, Non-Current": "1,481",
"Other Assets": "19",
"Other Compr. Net Income": "0",
"Other Expenses": "1,923",
"Other Liabilities": "0",
"Other Net Income": "1,294",
"Other Revenues": "0",
"Property and Equipment": "8.7",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,034"
},
"output_variables": {
"Assets": "1,336",
"Liabilities": "3,098",
"Expenses": "3,957",
"Revenues": "0",
"Stockholders Equity": "-1,762",
"Net Income": "-2,663",
"Comprehensive Net Income": "-2,663",
"BaseVar": "4,843",
"ECR before LimitedLiability": "-293%",
"Economic Capital Ratio": "71%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "548",
"Cost of Goods Sold": "4.9",
"Intangible Assets": "0",
"Liabilities, Current": "2,534",
"Liabilities, Non-Current": "2,869",
"Other Assets": "17",
"Other Compr. Net Income": "0",
"Other Expenses": "1,137",
"Other Liabilities": "0",
"Other Net Income": "-618",
"Other Revenues": "0",
"Property and Equipment": "1.7",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,620"
},
"output_variables": {
"Assets": "567",
"Liabilities": "5,404",
"Expenses": "2,762",
"Revenues": "0",
"Stockholders Equity": "-4,836",
"Net Income": "-3,379",
"Comprehensive Net Income": "-3,379",
"BaseVar": "4,675",
"ECR before LimitedLiability": "-466%",
"Economic Capital Ratio": "25%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,210",
"Cost of Goods Sold": "5.6",
"Intangible Assets": "87",
"Liabilities, Current": "1,540",
"Liabilities, Non-Current": "36",
"Other Assets": "14",
"Other Compr. Net Income": "0",
"Other Expenses": "1,318",
"Other Liabilities": "0",
"Other Net Income": "-1,505",
"Other Revenues": "0",
"Property and Equipment": "9.5",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,370"
},
"output_variables": {
"Assets": "1,320",
"Liabilities": "1,577",
"Expenses": "3,694",
"Revenues": "0",
"Stockholders Equity": "-256",
"Net Income": "-5,198",
"Comprehensive Net Income": "-5,198",
"BaseVar": "4,048",
"ECR before LimitedLiability": "-398%",
"Economic Capital Ratio": "40%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,694",
"Cost of Goods Sold": "287",
"Intangible Assets": "60",
"Liabilities, Current": "1,545",
"Liabilities, Non-Current": "3.4",
"Other Assets": "221",
"Other Compr. Net Income": "0",
"Other Expenses": "2,672",
"Other Liabilities": "0",
"Other Net Income": "-779",
"Other Revenues": "0",
"Property and Equipment": "121",
"Research and Development": "0",
"Selling, General and Administrative Expense": "4,698"
},
"output_variables": {
"Assets": "6,096",
"Liabilities": "1,549",
"Expenses": "7,657",
"Revenues": "0",
"Stockholders Equity": "4,547",
"Net Income": "-8,437",
"Comprehensive Net Income": "-8,437",
"BaseVar": "8,041",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "178%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,511",
"Cost of Goods Sold": "53",
"Intangible Assets": "1,503",
"Liabilities, Current": "1,165",
"Liabilities, Non-Current": "700",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "3,062",
"Other Liabilities": "0",
"Other Net Income": "293",
"Other Revenues": "0",
"Property and Equipment": "111",
"Research and Development": "0",
"Selling, General and Administrative Expense": "11,667"
},
"output_variables": {
"Assets": "5,152",
"Liabilities": "1,865",
"Expenses": "14,782",
"Revenues": "0",
"Stockholders Equity": "3,286",
"Net Income": "-14,489",
"Comprehensive Net Income": "-14,489",
"BaseVar": "11,046",
"ECR before LimitedLiability": "-209%",
"Economic Capital Ratio": "100%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "11,257",
"Cost of Goods Sold": "1,490",
"Intangible Assets": "0",
"Liabilities, Current": "23,382",
"Liabilities, Non-Current": "37,940",
"Other Assets": "47,898",
"Other Compr. Net Income": "1,216",
"Other Expenses": "4,713",
"Other Liabilities": "3,372",
"Other Net Income": "616",
"Other Revenues": "23,167",
"Property and Equipment": "120",
"Research and Development": "2,408",
"Selling, General and Administrative Expense": "16,378"
},
"output_variables": {
"Assets": "59,275",
"Liabilities": "64,694",
"Expenses": "24,988",
"Revenues": "23,167",
"Stockholders Equity": "-5,419",
"Net Income": "-1,206",
"Comprehensive Net Income": "-598",
"BaseVar": "86,978",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "9,091",
"Cost of Goods Sold": "4,242",
"Intangible Assets": "0",
"Liabilities, Current": "37,100",
"Liabilities, Non-Current": "36,434",
"Other Assets": "47,496",
"Other Compr. Net Income": "1,214",
"Other Expenses": "6,714",
"Other Liabilities": "4,650",
"Other Net Income": "-5,492",
"Other Revenues": "20,864",
"Property and Equipment": "147",
"Research and Development": "7,489",
"Selling, General and Administrative Expense": "13,413"
},
"output_variables": {
"Assets": "56,734",
"Liabilities": "78,184",
"Expenses": "31,858",
"Revenues": "20,864",
"Stockholders Equity": "-21,450",
"Net Income": "-16,486",
"Comprehensive Net Income": "-15,878",
"BaseVar": "97,173",
"ECR before LimitedLiability": "-93%",
"Economic Capital Ratio": "132%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "6,289",
"Cost of Goods Sold": "2,332",
"Intangible Assets": "0",
"Liabilities, Current": "54,323",
"Liabilities, Non-Current": "24,267",
"Other Assets": "41,861",
"Other Compr. Net Income": "-2,293",
"Other Expenses": "9,325",
"Other Liabilities": "3,726",
"Other Net Income": "-6,250",
"Other Revenues": "18,589",
"Property and Equipment": "75",
"Research and Development": "1,714",
"Selling, General and Administrative Expense": "13,141"
},
"output_variables": {
"Assets": "48,225",
"Liabilities": "82,316",
"Expenses": "26,513",
"Revenues": "18,589",
"Stockholders Equity": "-34,091",
"Net Income": "-14,174",
"Comprehensive Net Income": "-15,321",
"BaseVar": "92,093",
"ECR before LimitedLiability": "-137%",
"Economic Capital Ratio": "121%"
}
}
},
"top_rated": false,
"trend": 22.0,
"value": 1.227078669675738,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000822370.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000822370.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000822370.svg"
},
{
"company_id": "0001622244",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001622244.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001622244.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001622244.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001622244_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001622244_main_keyfigs.svg",
"name": "One World Products Inc",
"rank": 404,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001622244.svg",
"report_text": "The relative strengths and weaknesses of One World Products 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 One World Products Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 50% points.The greatest weakness of One World Products Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 98% points.
The company's Economic Capital Ratio, given in the ranking table, is 119%, being 125% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001622244_2023_One_World_Products_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-1.81",
"Assets": "-136",
"Liabilities": "-3.13",
"Stockholders Equity": "-91.5",
"ECR before LimitedLiability": "-207",
"Property and Equipment": "3.13",
"Assets, Current": "-133",
"Intangible Assets": "-16.2",
"Liabilities, Current": "-0.973",
"Other Liabilities": "-1.67",
"Other Expenses": "-112",
"Expenses": "-77.7",
"Revenues": "-4.01",
"Net Income": "-108",
"Cost of Goods Sold": "0.656",
"Selling, General and Administrative Expense": "-1.72",
"Research and Development": "3.05",
"Other Revenues": "-4.01",
"Comprehensive Net Income": "-108",
"Other Net Income": "-1.04",
"Economic Capital Ratio": "-234"
},
"2020": {
"Intangible Assets": "-17.1",
"Assets": "-128",
"Liabilities": "-0.590",
"Stockholders Equity": "-125",
"ECR before LimitedLiability": "-224",
"Other Assets": "-7.38",
"Property and Equipment": "10.9",
"Assets, Current": "-128",
"Liabilities, Non-Current": "-1.10",
"Liabilities, Current": "2.63",
"Other Liabilities": "-1.64",
"Selling, General and Administrative Expense": "-33.1",
"Expenses": "-74.4",
"Revenues": "-5.72",
"Net Income": "-89.3",
"Cost of Goods Sold": "0.526",
"Research and Development": "6.90",
"Other Expenses": "-45.9",
"Other Revenues": "-5.72",
"Comprehensive Net Income": "-89.7",
"Economic Capital Ratio": "-244"
},
"2021": {
"Assets, Current": "-114",
"Assets": "-55.8",
"Liabilities": "-2.73",
"Stockholders Equity": "-99.0",
"Other Assets": "22.2",
"Property and Equipment": "24.8",
"Intangible Assets": "-2.44",
"Liabilities, Current": "-32.2",
"ECR before LimitedLiability": "-130",
"Other Liabilities": "1.24",
"Liabilities, Non-Current": "3.47",
"Selling, General and Administrative Expense": "-15.8",
"Expenses": "-3.07",
"Revenues": "-1.99",
"Net Income": "-40.4",
"Other Expenses": "-2.55",
"Research and Development": "7.06",
"Other Revenues": "-1.99",
"Comprehensive Net Income": "-40.7",
"Other Net Income": "-2.10",
"Economic Capital Ratio": "-137"
},
"2022": {
"Intangible Assets": "-6.26",
"Assets": "-19.4",
"Liabilities": "-21.7",
"Stockholders Equity": "-98.4",
"ECR before LimitedLiability": "-105",
"Assets, Current": "-63.3",
"Other Assets": "49.5",
"Property and Equipment": "22.5",
"Other Liabilities": "-5.02",
"Liabilities, Current": "-20.0",
"Other Expenses": "-1.36",
"Expenses": "6.26",
"Revenues": "-3.94",
"Net Income": "-4.33",
"Selling, General and Administrative Expense": "-2.96",
"Cost of Goods Sold": "-0.961",
"Research and Development": "12.3",
"Other Revenues": "-3.94",
"Comprehensive Net Income": "-4.24",
"Other Net Income": "-6.04",
"Economic Capital Ratio": "-125"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001622244_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "574",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,133",
"Liabilities, Non-Current": "453",
"Other Assets": "575",
"Other Compr. Net Income": "-12",
"Other Expenses": "9,396",
"Other Liabilities": "0",
"Other Net Income": "-387",
"Other Revenues": "0",
"Property and Equipment": "698",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,245"
},
"output_variables": {
"Assets": "1,847",
"Liabilities": "1,586",
"Expenses": "11,641",
"Revenues": "0",
"Stockholders Equity": "261",
"Net Income": "-12,028",
"Comprehensive Net Income": "-12,034",
"BaseVar": "7,736",
"ECR before LimitedLiability": "-668%",
"Economic Capital Ratio": "4.0%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "421",
"Cost of Goods Sold": "105",
"Intangible Assets": "0",
"Liabilities, Current": "1,702",
"Liabilities, Non-Current": "156",
"Other Assets": "260",
"Other Compr. Net Income": "-37",
"Other Expenses": "3,912",
"Other Liabilities": "0",
"Other Net Income": "-48",
"Other Revenues": "60",
"Property and Equipment": "727",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,961"
},
"output_variables": {
"Assets": "1,408",
"Liabilities": "1,859",
"Expenses": "7,977",
"Revenues": "60",
"Stockholders Equity": "-451",
"Net Income": "-7,965",
"Comprehensive Net Income": "-7,983",
"BaseVar": "5,694",
"ECR before LimitedLiability": "-549%",
"Economic Capital Ratio": "13%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "644",
"Cost of Goods Sold": "20",
"Intangible Assets": "0",
"Liabilities, Current": "1,524",
"Liabilities, Non-Current": "0",
"Other Assets": "1,256",
"Other Compr. Net Income": "-11",
"Other Expenses": "956",
"Other Liabilities": "200",
"Other Net Income": "-553",
"Other Revenues": "38",
"Property and Equipment": "1,003",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,294"
},
"output_variables": {
"Assets": "2,903",
"Liabilities": "1,724",
"Expenses": "3,270",
"Revenues": "38",
"Stockholders Equity": "1,180",
"Net Income": "-3,785",
"Comprehensive Net Income": "-3,790",
"BaseVar": "4,250",
"ECR before LimitedLiability": "-53%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "123",
"Cost of Goods Sold": "20",
"Intangible Assets": "0",
"Liabilities, Current": "2,977",
"Liabilities, Non-Current": "342",
"Other Assets": "2,056",
"Other Compr. Net Income": "21",
"Other Expenses": "576",
"Other Liabilities": "900",
"Other Net Income": "-758",
"Other Revenues": "76",
"Property and Equipment": "989",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,408"
},
"output_variables": {
"Assets": "3,168",
"Liabilities": "4,219",
"Expenses": "2,004",
"Revenues": "76",
"Stockholders Equity": "-1,051",
"Net Income": "-2,686",
"Comprehensive Net Income": "-2,675",
"BaseVar": "5,123",
"ECR before LimitedLiability": "-134%",
"Economic Capital Ratio": "122%"
}
}
},
"top_rated": false,
"trend": 7.0,
"value": 1.1929135870389873,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001622244.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001622244.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001622244.svg"
},
{
"company_id": "0001631574",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001631574.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001631574.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001631574.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001631574_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001631574_main_keyfigs.svg",
"name": "Wave Life Sciences Ltd",
"rank": 405,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001631574.svg",
"report_text": "The relative strengths and weaknesses of Wave Life Sciences 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 Wave Life Sciences Ltd compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 5.0% points.The greatest weakness of Wave Life Sciences Ltd is the variable Stockholders Equity, reducing the Economic Capital Ratio by 93% points.
The company's Economic Capital Ratio, given in the ranking table, is 119%, being 126% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001631574_2023_Wave_Life_Sciences_Ltd.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-0.248",
"Assets": "28.7",
"Liabilities": "77.0",
"Stockholders Equity": "190",
"ECR before LimitedLiability": "189",
"Other Assets": "-0.970",
"Intangible Assets": "-1.67",
"Assets, Current": "41.3",
"Other Liabilities": "30.0",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "43.2",
"Other Expenses": "8.52",
"Expenses": "29.0",
"Revenues": "-12.8",
"Net Income": "16.7",
"Cost of Goods Sold": "1.36",
"Selling, General and Administrative Expense": "7.52",
"Research and Development": "12.1",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "16.7",
"Economic Capital Ratio": "170"
},
"2016": {
"Other Assets": "-2.35",
"Assets": "51.3",
"Liabilities": "40.2",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "129",
"Assets, Current": "70.4",
"Property and Equipment": "1.57",
"Intangible Assets": "-6.33",
"Other Liabilities": "25.3",
"Liabilities, Non-Current": "-9.52",
"Liabilities, Current": "25.1",
"Research and Development": "-4.66",
"Expenses": "12.5",
"Revenues": "-11.8",
"Net Income": "1.42",
"Selling, General and Administrative Expense": "6.92",
"Other Expenses": "8.71",
"Cost of Goods Sold": "1.54",
"Other Revenues": "-11.8",
"Comprehensive Net Income": "1.30",
"Economic Capital Ratio": "106"
},
"2017": {
"Other Assets": "-6.53",
"Assets": "35.7",
"Liabilities": "40.5",
"Stockholders Equity": "90.6",
"ECR before LimitedLiability": "72.7",
"Intangible Assets": "-11.0",
"Assets, Current": "43.2",
"Property and Equipment": "15.8",
"Liabilities, Current": "20.6",
"Other Liabilities": "31.1",
"Liabilities, Non-Current": "-11.0",
"Selling, General and Administrative Expense": "5.00",
"Expenses": "-7.06",
"Revenues": "-12.6",
"Net Income": "-19.0",
"Research and Development": "-22.2",
"Other Expenses": "8.04",
"Cost of Goods Sold": "2.37",
"Other Revenues": "-12.6",
"Comprehensive Net Income": "-19.0",
"Economic Capital Ratio": "53.2"
},
"2018": {
"Assets, Current": "-22.3",
"Assets": "-10.6",
"Liabilities": "-92.0",
"Stockholders Equity": "-83.4",
"Other Assets": "11.9",
"Intangible Assets": "-25.5",
"Property and Equipment": "11.8",
"Liabilities, Current": "-60.5",
"Other Liabilities": "11.9",
"Liabilities, Non-Current": "-54.6",
"Research and Development": "-14.3",
"Expenses": "11.8",
"Revenues": "-14.2",
"Net Income": "4.48",
"Cost of Goods Sold": "4.88",
"Other Expenses": "9.29",
"Selling, General and Administrative Expense": "11.8",
"Other Revenues": "-14.2",
"ECR before LimitedLiability": "-79.1",
"Other Net Income": "4.59",
"Economic Capital Ratio": "-96.7"
},
"2019": {
"Other Assets": "1.80",
"Assets": "-11.1",
"Liabilities": "-62.8",
"Stockholders Equity": "-75.9",
"Property and Equipment": "1.06",
"Assets, Current": "-24.3",
"Intangible Assets": "-11.8",
"Liabilities, Current": "-27.9",
"Other Liabilities": "1.34",
"Liabilities, Non-Current": "-44.1",
"Other Revenues": "-1.82",
"Revenues": "-1.82",
"Net Income": "-0.224",
"ECR before LimitedLiability": "-70.0",
"Comprehensive Net Income": "-0.229",
"Selling, General and Administrative Expense": "0.608",
"Cost of Goods Sold": "0.225",
"Other Net Income": "0.248",
"Other Expenses": "0.545",
"Research and Development": "-13.9",
"Economic Capital Ratio": "-97.2"
},
"2020": {
"Intangible Assets": "-18.4",
"Assets": "-22.4",
"Liabilities": "-71.0",
"Stockholders Equity": "-79.8",
"ECR before LimitedLiability": "-75.8",
"Other Assets": "-5.33",
"Property and Equipment": "15.8",
"Assets, Current": "-13.4",
"Liabilities, Non-Current": "-39.5",
"Liabilities, Current": "-56.4",
"Other Liabilities": "20.0",
"Other Revenues": "-10.3",
"Revenues": "-10.3",
"Net Income": "-6.69",
"Selling, General and Administrative Expense": "9.35",
"Comprehensive Net Income": "-6.72",
"Other Net Income": "2.29",
"Research and Development": "-20.5",
"Cost of Goods Sold": "4.38",
"Other Expenses": "8.92",
"Economic Capital Ratio": "-95.3"
},
"2021": {
"Assets, Current": "-50.7",
"Assets": "-61.5",
"Liabilities": "-77.4",
"Stockholders Equity": "-140",
"Other Assets": "-0.300",
"Property and Equipment": "0.994",
"Intangible Assets": "-4.85",
"Liabilities, Current": "-0.381",
"Other Liabilities": "1.58",
"Liabilities, Non-Current": "-86.7",
"Selling, General and Administrative Expense": "0.187",
"Expenses": "-0.293",
"Revenues": "0.103",
"Net Income": "-0.146",
"Other Expenses": "0.480",
"Research and Development": "-9.52",
"Cost of Goods Sold": "0.219",
"Other Revenues": "0.103",
"ECR before LimitedLiability": "-127",
"Comprehensive Net Income": "-0.150",
"Other Net Income": "0.149",
"Economic Capital Ratio": "-134"
},
"2022": {
"Intangible Assets": "-6.66",
"Assets": "-20.6",
"Liabilities": "-21.6",
"Stockholders Equity": "-93.2",
"ECR before LimitedLiability": "-106",
"Assets, Current": "-20.6",
"Other Assets": "3.07",
"Property and Equipment": "4.89",
"Other Liabilities": "4.99",
"Liabilities, Current": "-6.01",
"Liabilities, Non-Current": "-21.2",
"Other Expenses": "2.23",
"Expenses": "-3.09",
"Revenues": "-4.53",
"Net Income": "-7.35",
"Selling, General and Administrative Expense": "0.829",
"Cost of Goods Sold": "1.38",
"Research and Development": "-7.06",
"Other Revenues": "-4.53",
"Comprehensive Net Income": "-7.33",
"Economic Capital Ratio": "-126"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001631574_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "161,384",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,818",
"Liabilities, Non-Current": "241",
"Other Assets": "1,251",
"Other Compr. Net Income": "-15",
"Other Expenses": "44",
"Other Liabilities": "0",
"Other Net Income": "142",
"Other Revenues": "152",
"Property and Equipment": "2,789",
"Research and Development": "9,057",
"Selling, General and Administrative Expense": "10,393"
},
"output_variables": {
"Assets": "165,424",
"Liabilities": "4,059",
"Expenses": "19,494",
"Revenues": "152",
"Stockholders Equity": "161,365",
"Net Income": "-19,200",
"Comprehensive Net Income": "-19,208",
"BaseVar": "94,643",
"ECR before LimitedLiability": "392%",
"Economic Capital Ratio": "434%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "151,990",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,155",
"Liabilities, Non-Current": "9,919",
"Other Assets": "4,214",
"Other Compr. Net Income": "-332",
"Other Expenses": "616",
"Other Liabilities": "0",
"Other Net Income": "542",
"Other Revenues": "1,485",
"Property and Equipment": "8,607",
"Research and Development": "40,818",
"Selling, General and Administrative Expense": "15,994"
},
"output_variables": {
"Assets": "164,811",
"Liabilities": "22,074",
"Expenses": "57,428",
"Revenues": "1,485",
"Stockholders Equity": "142,737",
"Net Income": "-55,401",
"Comprehensive Net Income": "-55,567",
"BaseVar": "123,336",
"ECR before LimitedLiability": "274%",
"Economic Capital Ratio": "351%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "150,488",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,621",
"Liabilities, Non-Current": "14,534",
"Other Assets": "4,021",
"Other Compr. Net Income": "407",
"Other Expenses": "708",
"Other Liabilities": "0",
"Other Net Income": "1,253",
"Other Revenues": "3,704",
"Property and Equipment": "27,334",
"Research and Development": "79,309",
"Selling, General and Administrative Expense": "26,975"
},
"output_variables": {
"Assets": "181,843",
"Liabilities": "34,155",
"Expenses": "106,992",
"Revenues": "3,704",
"Stockholders Equity": "147,688",
"Net Income": "-102,035",
"Comprehensive Net Income": "-101,832",
"BaseVar": "164,177",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "305%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "202,273",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "130,041",
"Liabilities, Non-Current": "84,677",
"Other Assets": "53,736",
"Other Compr. Net Income": "245",
"Other Expenses": "31",
"Other Liabilities": "0",
"Other Net Income": "71,271",
"Other Revenues": "67,934",
"Property and Equipment": "39,931",
"Research and Development": "410,003",
"Selling, General and Administrative Expense": "100,242"
},
"output_variables": {
"Assets": "295,940",
"Liabilities": "214,718",
"Expenses": "510,276",
"Revenues": "67,934",
"Stockholders Equity": "81,222",
"Net Income": "-371,071",
"Comprehensive Net Income": "-370,949",
"BaseVar": "580,192",
"ECR before LimitedLiability": "-76%",
"Economic Capital Ratio": "135%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "185,476",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "118,153",
"Liabilities, Non-Current": "94,491",
"Other Assets": "62,406",
"Other Compr. Net Income": "78",
"Other Expenses": "-6.4",
"Other Liabilities": "0",
"Other Net Income": "15,145",
"Other Revenues": "16,861",
"Property and Equipment": "36,368",
"Research and Development": "380,162",
"Selling, General and Administrative Expense": "83,188"
},
"output_variables": {
"Assets": "284,250",
"Liabilities": "212,644",
"Expenses": "463,344",
"Revenues": "16,861",
"Stockholders Equity": "71,606",
"Net Income": "-431,338",
"Comprehensive Net Income": "-431,299",
"BaseVar": "496,161",
"ECR before LimitedLiability": "-111%",
"Economic Capital Ratio": "128%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "230,042",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "121,040",
"Liabilities, Non-Current": "67,546",
"Other Assets": "19,998",
"Other Compr. Net Income": "118",
"Other Expenses": "-1,003",
"Other Liabilities": "0",
"Other Net Income": "1,895",
"Other Revenues": "22,831",
"Property and Equipment": "29,198",
"Research and Development": "77,847",
"Selling, General and Administrative Expense": "32,940"
},
"output_variables": {
"Assets": "279,238",
"Liabilities": "188,586",
"Expenses": "109,784",
"Revenues": "22,831",
"Stockholders Equity": "90,652",
"Net Income": "-85,057",
"Comprehensive Net Income": "-84,998",
"BaseVar": "301,227",
"ECR before LimitedLiability": "48%",
"Economic Capital Ratio": "187%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "162,564",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "64,201",
"Liabilities, Non-Current": "102,434",
"Other Assets": "22,177",
"Other Compr. Net Income": "-56",
"Other Expenses": "-345",
"Other Liabilities": "0",
"Other Net Income": "4,468",
"Other Revenues": "134,440",
"Property and Equipment": "22,266",
"Research and Development": "113,647",
"Selling, General and Administrative Expense": "50,077"
},
"output_variables": {
"Assets": "207,007",
"Liabilities": "166,635",
"Expenses": "163,379",
"Revenues": "134,440",
"Stockholders Equity": "40,372",
"Net Income": "-24,471",
"Comprehensive Net Income": "-24,500",
"BaseVar": "337,992",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "174%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "98,537",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "71,521",
"Liabilities, Non-Current": "112,082",
"Other Assets": "30,565",
"Other Compr. Net Income": "-209",
"Other Expenses": "758",
"Other Liabilities": "0",
"Other Net Income": "1,782",
"Other Revenues": "40,796",
"Property and Equipment": "17,284",
"Research and Development": "110,363",
"Selling, General and Administrative Expense": "55,669"
},
"output_variables": {
"Assets": "146,386",
"Liabilities": "183,603",
"Expenses": "166,790",
"Revenues": "40,796",
"Stockholders Equity": "-37,217",
"Net Income": "-124,212",
"Comprehensive Net Income": "-124,317",
"BaseVar": "269,783",
"ECR before LimitedLiability": "-125%",
"Economic Capital Ratio": "125%"
}
}
},
"top_rated": false,
"trend": -11.0,
"value": 1.185675856066291,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001631574.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001631574.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001631574.svg"
},
{
"company_id": "0000899460",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000899460.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000899460.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000899460.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000899460_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000899460_main_keyfigs.svg",
"name": "Mannkind CORP",
"rank": 406,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000899460.svg",
"report_text": "The relative strengths and weaknesses of Mannkind 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 Mannkind CORP compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Mannkind CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 138% points.
The company's Economic Capital Ratio, given in the ranking table, is 118%, being 127% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000899460_2023_Mannkind_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-5.86",
"Assets": "-121",
"Liabilities": "0.751",
"Stockholders Equity": "-95.9",
"ECR before LimitedLiability": "-157",
"Intangible Assets": "-9.14",
"Property and Equipment": "1.79",
"Assets, Current": "-110",
"Other Liabilities": "1.85",
"Liabilities, Non-Current": "-0.495",
"Liabilities, Current": "-2.31",
"Research and Development": "-24.3",
"Expenses": "-31.5",
"Revenues": "-3.44",
"Net Income": "-51.9",
"Other Expenses": "-0.771",
"Selling, General and Administrative Expense": "-0.392",
"Other Revenues": "-3.44",
"Comprehensive Net Income": "-52.2",
"Other Net Income": "0.352",
"Economic Capital Ratio": "-232"
},
"2012": {
"Property and Equipment": "66.0",
"Assets": "-4.88",
"Liabilities": "-63.2",
"Stockholders Equity": "-61.5",
"ECR before LimitedLiability": "-24.8",
"Assets, Current": "-17.6",
"Intangible Assets": "-6.61",
"Other Assets": "-4.81",
"Liabilities, Current": "-8.69",
"Other Liabilities": "-18.8",
"Liabilities, Non-Current": "2.20",
"Selling, General and Administrative Expense": "4.04",
"Expenses": "7.81",
"Revenues": "-6.91",
"Comprehensive Net Income": "0.318",
"Research and Development": "-0.587",
"Other Expenses": "2.89",
"Cost of Goods Sold": "1.20",
"Other Revenues": "-6.91",
"Other Net Income": "0.488",
"Economic Capital Ratio": "-97.9"
},
"2013": {
"Other Assets": "-3.05",
"Assets": "-5.47",
"Liabilities": "-53.3",
"Stockholders Equity": "-67.3",
"ECR before LimitedLiability": "-83.2",
"Intangible Assets": "-4.73",
"Property and Equipment": "65.9",
"Assets, Current": "-28.0",
"Liabilities, Current": "-5.84",
"Other Liabilities": "-9.33",
"Selling, General and Administrative Expense": "1.65",
"Expenses": "1.74",
"Revenues": "-4.38",
"Net Income": "-2.79",
"Other Expenses": "1.44",
"Research and Development": "-1.89",
"Cost of Goods Sold": "0.678",
"Other Revenues": "-4.38",
"Comprehensive Net Income": "-2.84",
"Other Net Income": "0.302",
"Economic Capital Ratio": "-111"
},
"2014": {
"Other Assets": "-3.41",
"Assets": "-4.92",
"Liabilities": "-101",
"Stockholders Equity": "-96.5",
"ECR before LimitedLiability": "-87.2",
"Property and Equipment": "34.9",
"Assets, Current": "-7.55",
"Intangible Assets": "-4.04",
"Liabilities, Current": "-105",
"Liabilities, Non-Current": "0.368",
"Selling, General and Administrative Expense": "1.58",
"Expenses": "4.80",
"Revenues": "-3.23",
"Net Income": "1.11",
"Cost of Goods Sold": "0.420",
"Other Expenses": "1.44",
"Research and Development": "0.997",
"Other Revenues": "-3.23",
"Other Net Income": "0.445",
"Comprehensive Net Income": "1.14",
"Economic Capital Ratio": "-120"
},
"2015": {
"Property and Equipment": "9.99",
"Assets": "-84.3",
"Liabilities": "-21.0",
"Stockholders Equity": "-168",
"ECR before LimitedLiability": "-198",
"Other Assets": "-12.1",
"Intangible Assets": "-17.7",
"Assets, Current": "-76.6",
"Other Liabilities": "-5.54",
"Liabilities, Non-Current": "0.155",
"Liabilities, Current": "-7.37",
"Other Expenses": "-25.2",
"Expenses": "-9.01",
"Revenues": "-7.13",
"Net Income": "-16.9",
"Cost of Goods Sold": "0.722",
"Selling, General and Administrative Expense": "5.00",
"Research and Development": "7.64",
"Other Revenues": "-7.13",
"Comprehensive Net Income": "-16.8",
"Economic Capital Ratio": "-217"
},
"2016": {
"Other Assets": "-8.09",
"Assets": "-73.8",
"Liabilities": "-100",
"Stockholders Equity": "-231",
"ECR before LimitedLiability": "-101",
"Assets, Current": "-43.9",
"Property and Equipment": "4.64",
"Intangible Assets": "-10.8",
"Other Liabilities": "-90.2",
"Liabilities, Non-Current": "3.67",
"Liabilities, Current": "-4.85",
"Research and Development": "12.9",
"Expenses": "17.7",
"Revenues": "18.2",
"Net Income": "48.3",
"Selling, General and Administrative Expense": "4.23",
"Other Expenses": "-0.916",
"Other Revenues": "18.2",
"Comprehensive Net Income": "48.3",
"Other Net Income": "8.56",
"Economic Capital Ratio": "-124"
},
"2017": {
"Other Assets": "-13.0",
"Assets": "-62.4",
"Liabilities": "-51.7",
"Stockholders Equity": "-160",
"ECR before LimitedLiability": "-165",
"Intangible Assets": "-16.0",
"Assets, Current": "-53.7",
"Property and Equipment": "9.44",
"Liabilities, Current": "-4.91",
"Other Liabilities": "-41.0",
"Liabilities, Non-Current": "1.56",
"Selling, General and Administrative Expense": "-3.26",
"Expenses": "5.50",
"Revenues": "-4.60",
"Comprehensive Net Income": "-0.700",
"Research and Development": "9.10",
"Other Expenses": "-1.57",
"Cost of Goods Sold": "1.04",
"Other Revenues": "-4.60",
"Other Net Income": "-1.67",
"Economic Capital Ratio": "-185"
},
"2018": {
"Assets, Current": "-38.8",
"Assets": "-45.6",
"Liabilities": "-50.0",
"Stockholders Equity": "-155",
"ECR before LimitedLiability": "-143",
"Other Assets": "-11.0",
"Intangible Assets": "-14.2",
"Property and Equipment": "8.35",
"Liabilities, Current": "-5.10",
"Other Liabilities": "-45.0",
"Research and Development": "11.1",
"Expenses": "9.40",
"Revenues": "-1.97",
"Net Income": "5.54",
"Cost of Goods Sold": "-1.72",
"Other Expenses": "3.72",
"Selling, General and Administrative Expense": "-3.69",
"Other Revenues": "-1.97",
"Other Net Income": "-1.90",
"Comprehensive Net Income": "5.48",
"Economic Capital Ratio": "-161"
},
"2019": {
"Other Assets": "-10.9",
"Assets": "-50.1",
"Liabilities": "-50.3",
"Stockholders Equity": "-166",
"ECR before LimitedLiability": "-124",
"Property and Equipment": "9.52",
"Assets, Current": "-45.5",
"Intangible Assets": "-13.4",
"Liabilities, Current": "-2.26",
"Other Liabilities": "-50.2",
"Liabilities, Non-Current": "2.03",
"Other Expenses": "2.78",
"Expenses": "10.8",
"Revenues": "3.73",
"Net Income": "13.2",
"Cost of Goods Sold": "-1.78",
"Selling, General and Administrative Expense": "-2.77",
"Research and Development": "12.5",
"Other Revenues": "3.73",
"Comprehensive Net Income": "13.1",
"Economic Capital Ratio": "-152"
},
"2020": {
"Intangible Assets": "-10.9",
"Assets": "-46.2",
"Liabilities": "-45.4",
"Stockholders Equity": "-178",
"ECR before LimitedLiability": "-143",
"Other Assets": "-10.6",
"Property and Equipment": "9.28",
"Assets, Current": "-44.1",
"Liabilities, Non-Current": "3.54",
"Liabilities, Current": "-3.25",
"Other Liabilities": "-45.9",
"Expenses": "7.27",
"Revenues": "4.27",
"Net Income": "10.4",
"Cost of Goods Sold": "-0.964",
"Research and Development": "10.9",
"Other Expenses": "-2.40",
"Other Revenues": "4.27",
"Other Net Income": "-1.18",
"Comprehensive Net Income": "10.4",
"Economic Capital Ratio": "-163"
},
"2021": {
"Assets, Current": "-16.6",
"Assets": "-16.7",
"Liabilities": "-106",
"Stockholders Equity": "-158",
"ECR before LimitedLiability": "-143",
"Other Assets": "1.44",
"Property and Equipment": "3.49",
"Intangible Assets": "-5.38",
"Liabilities, Current": "3.72",
"Other Liabilities": "-157",
"Liabilities, Non-Current": "1.35",
"Selling, General and Administrative Expense": "1.30",
"Expenses": "9.95",
"Revenues": "0.467",
"Net Income": "8.36",
"Other Expenses": "0.936",
"Research and Development": "7.43",
"Other Revenues": "0.467",
"Comprehensive Net Income": "8.35",
"Other Net Income": "-1.78",
"Economic Capital Ratio": "-151"
},
"2022": {
"Intangible Assets": "-5.49",
"Assets": "-21.7",
"Liabilities": "-73.5",
"Stockholders Equity": "-138",
"ECR before LimitedLiability": "-107",
"Assets, Current": "-19.3",
"Other Assets": "-7.64",
"Property and Equipment": "5.77",
"Other Liabilities": "-108",
"Liabilities, Current": "3.69",
"Other Expenses": "-3.91",
"Expenses": "12.2",
"Revenues": "1.99",
"Net Income": "12.4",
"Selling, General and Administrative Expense": "6.08",
"Cost of Goods Sold": "0.137",
"Research and Development": "10.1",
"Other Revenues": "1.99",
"Comprehensive Net Income": "12.5",
"Other Net Income": "-1.78",
"Economic Capital Ratio": "-127"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000899460_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "5,821",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,360",
"Liabilities, Non-Current": "0",
"Other Assets": "703",
"Other Compr. Net Income": "0",
"Other Expenses": "228,308",
"Other Liabilities": "487,845",
"Other Net Income": "35,913",
"Other Revenues": "3,131",
"Property and Equipment": "193,029",
"Research and Development": "1,366,051",
"Selling, General and Administrative Expense": "380,231"
},
"output_variables": {
"Assets": "199,553",
"Liabilities": "513,205",
"Expenses": "1,974,590",
"Revenues": "3,131",
"Stockholders Equity": "-313,652",
"Net Income": "-1,935,546",
"Comprehensive Net Income": "-1,935,546",
"BaseVar": "1,363,196",
"ECR before LimitedLiability": "-735%",
"Economic Capital Ratio": "1.9%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "66,810",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "144,775",
"Liabilities, Non-Current": "0",
"Other Assets": "543",
"Other Compr. Net Income": "-50",
"Other Expenses": "21,222",
"Other Liabilities": "217,218",
"Other Net Income": "-1,184",
"Other Revenues": "35",
"Property and Equipment": "183,961",
"Research and Development": "101,522",
"Selling, General and Administrative Expense": "45,473"
},
"output_variables": {
"Assets": "251,314",
"Liabilities": "361,993",
"Expenses": "168,217",
"Revenues": "35",
"Stockholders Equity": "-110,679",
"Net Income": "-169,366",
"Comprehensive Net Income": "-169,391",
"BaseVar": "391,396",
"ECR before LimitedLiability": "-134%",
"Economic Capital Ratio": "122%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "76,275",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "127,794",
"Liabilities, Non-Current": "13,605",
"Other Assets": "5,814",
"Other Compr. Net Income": "2.0",
"Other Expenses": "21,080",
"Other Liabilities": "147,960",
"Other Net Income": "-627",
"Other Revenues": "3,166",
"Property and Equipment": "176,557",
"Research and Development": "109,719",
"Selling, General and Administrative Expense": "59,682"
},
"output_variables": {
"Assets": "258,646",
"Liabilities": "289,359",
"Expenses": "190,481",
"Revenues": "3,166",
"Stockholders Equity": "-30,713",
"Net Income": "-187,942",
"Comprehensive Net Income": "-187,941",
"BaseVar": "371,140",
"ECR before LimitedLiability": "-93%",
"Economic Capital Ratio": "132%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "201,153",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "403,353",
"Liabilities, Non-Current": "15,335",
"Other Assets": "1,159",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "20,661",
"Other Liabilities": "49,521",
"Other Net Income": "883",
"Other Revenues": "3,166",
"Property and Equipment": "192,127",
"Research and Development": "103,509",
"Selling, General and Administrative Expense": "72,466"
},
"output_variables": {
"Assets": "394,439",
"Liabilities": "468,209",
"Expenses": "196,636",
"Revenues": "3,166",
"Stockholders Equity": "-73,770",
"Net Income": "-192,587",
"Comprehensive Net Income": "-192,589",
"BaseVar": "531,669",
"ECR before LimitedLiability": "-82%",
"Economic Capital Ratio": "134%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "76,654",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "268,319",
"Liabilities, Non-Current": "15,225",
"Other Assets": "1,009",
"Other Compr. Net Income": "-7.6",
"Other Expenses": "202,816",
"Other Liabilities": "193,197",
"Other Net Income": "806",
"Other Revenues": "0",
"Property and Equipment": "48,749",
"Research and Development": "53,984",
"Selling, General and Administrative Expense": "54,498"
},
"output_variables": {
"Assets": "126,412",
"Liabilities": "476,741",
"Expenses": "311,299",
"Revenues": "0",
"Stockholders Equity": "-350,329",
"Net Income": "-310,493",
"Comprehensive Net Income": "-310,497",
"BaseVar": "457,633",
"ECR before LimitedLiability": "-356%",
"Economic Capital Ratio": "51%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "77,488",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "92,051",
"Liabilities, Non-Current": "0",
"Other Assets": "648",
"Other Compr. Net Income": "-4.8",
"Other Expenses": "163,326",
"Other Liabilities": "198,605",
"Other Net Income": "37,239",
"Other Revenues": "79,335",
"Property and Equipment": "28,927",
"Research and Development": "19,992",
"Selling, General and Administrative Expense": "44,832"
},
"output_variables": {
"Assets": "107,063",
"Liabilities": "290,656",
"Expenses": "228,151",
"Revenues": "79,335",
"Stockholders Equity": "-183,593",
"Net Income": "-111,576",
"Comprehensive Net Income": "-111,579",
"BaseVar": "371,224",
"ECR before LimitedLiability": "-257%",
"Economic Capital Ratio": "83%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "57,216",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "87,597",
"Liabilities, Non-Current": "0",
"Other Assets": "437",
"Other Compr. Net Income": "1.9",
"Other Expenses": "35,833",
"Other Liabilities": "211,710",
"Other Net Income": "39,856",
"Other Revenues": "145,880",
"Property and Equipment": "26,922",
"Research and Development": "14,393",
"Selling, General and Administrative Expense": "65,127"
},
"output_variables": {
"Assets": "84,575",
"Liabilities": "299,307",
"Expenses": "115,352",
"Revenues": "145,880",
"Stockholders Equity": "-214,732",
"Net Income": "70,384",
"Comprehensive Net Income": "70,385",
"BaseVar": "342,486",
"ECR before LimitedLiability": "-207%",
"Economic Capital Ratio": "100%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "81,854",
"Cost of Goods Sold": "19,402",
"Intangible Assets": "0",
"Liabilities, Current": "75,241",
"Liabilities, Non-Current": "10,680",
"Other Assets": "249",
"Other Compr. Net Income": "1.9",
"Other Expenses": "8,169",
"Other Liabilities": "196,866",
"Other Net Income": "-9,781",
"Other Revenues": "21,902",
"Property and Equipment": "25,602",
"Research and Development": "10,587",
"Selling, General and Administrative Expense": "78,053"
},
"output_variables": {
"Assets": "107,705",
"Liabilities": "282,787",
"Expenses": "116,212",
"Revenues": "21,902",
"Stockholders Equity": "-175,082",
"Net Income": "-104,091",
"Comprehensive Net Income": "-104,090",
"BaseVar": "269,194",
"ECR before LimitedLiability": "-249%",
"Economic Capital Ratio": "86%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "60,757",
"Cost of Goods Sold": "20,102",
"Intangible Assets": "0",
"Liabilities, Current": "65,618",
"Liabilities, Non-Current": "10,858",
"Other Assets": "6,190",
"Other Compr. Net Income": "-0.41",
"Other Expenses": "2,951",
"Other Liabilities": "207,775",
"Other Net Income": "-8,278",
"Other Revenues": "50,288",
"Property and Equipment": "26,778",
"Research and Development": "7,532",
"Selling, General and Administrative Expense": "76,434"
},
"output_variables": {
"Assets": "93,725",
"Liabilities": "284,251",
"Expenses": "107,018",
"Revenues": "50,288",
"Stockholders Equity": "-190,526",
"Net Income": "-65,008",
"Comprehensive Net Income": "-65,008",
"BaseVar": "271,780",
"ECR before LimitedLiability": "-254%",
"Economic Capital Ratio": "84%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "79,476",
"Cost of Goods Sold": "14,952",
"Intangible Assets": "0",
"Liabilities, Current": "73,705",
"Liabilities, Non-Current": "2,864",
"Other Assets": "3,265",
"Other Compr. Net Income": "-11",
"Other Expenses": "23,694",
"Other Liabilities": "212,458",
"Other Net Income": "-8,777",
"Other Revenues": "64,396",
"Property and Equipment": "25,867",
"Research and Development": "6,472",
"Selling, General and Administrative Expense": "64,501"
},
"output_variables": {
"Assets": "108,608",
"Liabilities": "289,027",
"Expenses": "109,618",
"Revenues": "64,396",
"Stockholders Equity": "-180,419",
"Net Income": "-53,999",
"Comprehensive Net Income": "-54,005",
"BaseVar": "290,219",
"ECR before LimitedLiability": "-225%",
"Economic Capital Ratio": "94%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "219,744",
"Cost of Goods Sold": "16,837",
"Intangible Assets": "0",
"Liabilities, Current": "48,349",
"Liabilities, Non-Current": "25,533",
"Other Assets": "64,805",
"Other Compr. Net Income": "-8.1",
"Other Expenses": "21,395",
"Other Liabilities": "456,628",
"Other Net Income": "-25,622",
"Other Revenues": "71,787",
"Property and Equipment": "36,612",
"Research and Development": "10,227",
"Selling, General and Administrative Expense": "70,989"
},
"output_variables": {
"Assets": "321,161",
"Liabilities": "530,510",
"Expenses": "119,448",
"Revenues": "71,787",
"Stockholders Equity": "-209,349",
"Net Income": "-73,283",
"Comprehensive Net Income": "-73,287",
"BaseVar": "534,268",
"ECR before LimitedLiability": "-124%",
"Economic Capital Ratio": "125%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "234,896",
"Cost of Goods Sold": "16,004",
"Intangible Assets": "3,581",
"Liabilities, Current": "67,296",
"Liabilities, Non-Current": "43,027",
"Other Assets": "11,679",
"Other Compr. Net Income": "0",
"Other Expenses": "65,531",
"Other Liabilities": "435,497",
"Other Net Income": "-26,881",
"Other Revenues": "91,207",
"Property and Equipment": "45,126",
"Research and Development": "17,173",
"Selling, General and Administrative Expense": "51,654"
},
"output_variables": {
"Assets": "295,282",
"Liabilities": "545,820",
"Expenses": "150,362",
"Revenues": "91,207",
"Stockholders Equity": "-250,538",
"Net Income": "-86,035",
"Comprehensive Net Income": "-86,035",
"BaseVar": "554,776",
"ECR before LimitedLiability": "-150%",
"Economic Capital Ratio": "118%"
}
}
},
"top_rated": false,
"trend": 24.0,
"value": 1.1762778590911371,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000899460.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000899460.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000899460.svg"
},
{
"company_id": "0001755237",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001755237.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001755237.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001755237.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001755237_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001755237_main_keyfigs.svg",
"name": "Cyclerion Therapeutics Inc",
"rank": 407,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001755237.svg",
"report_text": "The relative strengths and weaknesses of Cyclerion Therapeutics 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 Cyclerion Therapeutics Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Cyclerion Therapeutics Inc is the variable Assets, reducing the Economic Capital Ratio by 73% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 132% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001755237_2023_Cyclerion_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "53.5",
"Assets": "36.0",
"Liabilities": "78.0",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "117",
"Property and Equipment": "2.79",
"Assets, Current": "-2.92",
"Intangible Assets": "-8.46",
"Liabilities, Current": "29.0",
"Other Liabilities": "26.4",
"Liabilities, Non-Current": "29.0",
"Other Expenses": "8.43",
"Expenses": "-17.3",
"Revenues": "-13.8",
"Net Income": "-29.7",
"Cost of Goods Sold": "4.05",
"Research and Development": "-31.1",
"Other Revenues": "-13.8",
"Comprehensive Net Income": "-30.1",
"Other Net Income": "1.42",
"Economic Capital Ratio": "89.7"
},
"2020": {
"Intangible Assets": "-8.51",
"Assets": "16.1",
"Liabilities": "65.8",
"Stockholders Equity": "82.9",
"ECR before LimitedLiability": "70.1",
"Other Assets": "74.3",
"Assets, Current": "-23.3",
"Liabilities, Non-Current": "27.8",
"Liabilities, Current": "13.8",
"Other Liabilities": "28.0",
"Selling, General and Administrative Expense": "-7.08",
"Expenses": "-24.8",
"Revenues": "-13.0",
"Net Income": "-33.2",
"Cost of Goods Sold": "3.62",
"Research and Development": "-29.9",
"Other Expenses": "8.76",
"Other Revenues": "-13.0",
"Other Net Income": "4.51",
"Comprehensive Net Income": "-33.2",
"Economic Capital Ratio": "50.6"
},
"2021": {
"Assets, Current": "3.29",
"Assets": "-22.2",
"Liabilities": "58.9",
"Stockholders Equity": "7.31",
"ECR before LimitedLiability": "1.80",
"Other Assets": "-9.03",
"Property and Equipment": "-5.72",
"Intangible Assets": "-12.3",
"Other Liabilities": "29.9",
"Liabilities, Non-Current": "29.4",
"Selling, General and Administrative Expense": "-16.1",
"Expenses": "-46.9",
"Revenues": "-9.25",
"Net Income": "-48.2",
"Other Expenses": "6.38",
"Research and Development": "-41.4",
"Cost of Goods Sold": "4.18",
"Other Revenues": "-9.25",
"Comprehensive Net Income": "-48.3",
"Other Net Income": "8.04",
"Economic Capital Ratio": "-5.87"
},
"2022": {
"Intangible Assets": "-12.9",
"Assets": "-72.9",
"Liabilities": "14.3",
"Stockholders Equity": "-27.6",
"ECR before LimitedLiability": "-111",
"Assets, Current": "-35.4",
"Other Assets": "-2.36",
"Property and Equipment": "-7.48",
"Other Liabilities": "9.03",
"Liabilities, Current": "-2.17",
"Liabilities, Non-Current": "8.09",
"Other Expenses": "4.77",
"Expenses": "-50.4",
"Revenues": "-6.68",
"Net Income": "-71.3",
"Selling, General and Administrative Expense": "-13.4",
"Cost of Goods Sold": "2.79",
"Research and Development": "-27.8",
"Other Revenues": "-6.68",
"Comprehensive Net Income": "-71.1",
"Economic Capital Ratio": "-132"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001755237_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "101,197",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,249",
"Liabilities, Non-Current": "0",
"Other Assets": "73,668",
"Other Compr. Net Income": "-20",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "2,029",
"Other Revenues": "4,507",
"Property and Equipment": "11,613",
"Research and Development": "95,140",
"Selling, General and Administrative Expense": "34,404"
},
"output_variables": {
"Assets": "186,478",
"Liabilities": "18,249",
"Expenses": "129,544",
"Revenues": "4,507",
"Stockholders Equity": "168,229",
"Net Income": "-123,008",
"Comprehensive Net Income": "-123,018",
"BaseVar": "170,414",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "328%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "58,501",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,952",
"Liabilities, Non-Current": "0",
"Other Assets": "50,012",
"Other Compr. Net Income": "-7.0",
"Other Expenses": "-1,669",
"Other Liabilities": "0",
"Other Net Income": "3,463",
"Other Revenues": "2,296",
"Property and Equipment": "6,865",
"Research and Development": "56,414",
"Selling, General and Administrative Expense": "28,816"
},
"output_variables": {
"Assets": "115,378",
"Liabilities": "16,952",
"Expenses": "83,561",
"Revenues": "2,296",
"Stockholders Equity": "98,426",
"Net Income": "-77,802",
"Comprehensive Net Income": "-77,806",
"BaseVar": "110,828",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "307%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "55,457",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,085",
"Liabilities, Non-Current": "0",
"Other Assets": "3,809",
"Other Compr. Net Income": "0",
"Other Expenses": "881",
"Other Liabilities": "0",
"Other Net Income": "3,548",
"Other Revenues": "3,942",
"Property and Equipment": "65",
"Research and Development": "37,636",
"Selling, General and Administrative Expense": "20,620"
},
"output_variables": {
"Assets": "59,331",
"Liabilities": "11,085",
"Expenses": "59,137",
"Revenues": "3,942",
"Stockholders Equity": "48,246",
"Net Income": "-51,647",
"Comprehensive Net Income": "-51,647",
"BaseVar": "68,522",
"ECR before LimitedLiability": "152%",
"Economic Capital Ratio": "269%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "14,820",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,627",
"Liabilities, Non-Current": "0",
"Other Assets": "3,259",
"Other Compr. Net Income": "0",
"Other Expenses": "424",
"Other Liabilities": "0",
"Other Net Income": "-2,277",
"Other Revenues": "2,600",
"Property and Equipment": "0",
"Research and Development": "32,765",
"Selling, General and Administrative Expense": "14,931"
},
"output_variables": {
"Assets": "18,079",
"Liabilities": "7,627",
"Expenses": "48,120",
"Revenues": "2,600",
"Stockholders Equity": "10,452",
"Net Income": "-47,797",
"Comprehensive Net Income": "-47,797",
"BaseVar": "39,351",
"ECR before LimitedLiability": "-195%",
"Economic Capital Ratio": "104%"
}
}
},
"top_rated": false,
"trend": -146.0,
"value": 1.132437598281818,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001755237.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001755237.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001755237.svg"
},
{
"company_id": "0001390478",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001390478.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001390478.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001390478.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001390478_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001390478_main_keyfigs.svg",
"name": "Sellas Life Sciences Group Inc",
"rank": 408,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001390478.svg",
"report_text": "The relative strengths and weaknesses of Sellas Life Sciences 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 Sellas Life Sciences Group Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 7.1% points.The greatest weakness of Sellas Life Sciences Group Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 132% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001390478_2023_Sellas_Life_Sciences_Group_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "42.3",
"Assets": "15.0",
"Liabilities": "-72.5",
"Stockholders Equity": "-43.6",
"ECR before LimitedLiability": "21.4",
"Intangible Assets": "16.7",
"Property and Equipment": "-12.5",
"Assets, Current": "-47.1",
"Other Liabilities": "-52.5",
"Liabilities, Non-Current": "12.8",
"Liabilities, Current": "-31.7",
"Expenses": "19.1",
"Revenues": "-34.3",
"Net Income": "18.5",
"Other Expenses": "13.0",
"Cost of Goods Sold": "4.58",
"Selling, General and Administrative Expense": "1.49",
"Other Revenues": "-34.3",
"Comprehensive Net Income": "18.1",
"Other Net Income": "37.1",
"Economic Capital Ratio": "-54.1"
},
"2012": {
"Property and Equipment": "-7.63",
"Assets": "-14.0",
"Liabilities": "5.28",
"Stockholders Equity": "-8.43",
"ECR before LimitedLiability": "-22.7",
"Assets, Current": "-14.2",
"Intangible Assets": "-2.88",
"Other Assets": "15.9",
"Liabilities, Current": "3.12",
"Other Liabilities": "-1.83",
"Liabilities, Non-Current": "4.00",
"Selling, General and Administrative Expense": "-11.6",
"Expenses": "-4.56",
"Revenues": "-11.0",
"Net Income": "-57.7",
"Other Expenses": "9.68",
"Cost of Goods Sold": "2.16",
"Other Revenues": "-11.0",
"Comprehensive Net Income": "-57.3",
"Other Net Income": "-15.8",
"Economic Capital Ratio": "-95.8"
},
"2013": {
"Other Assets": "15.0",
"Assets": "-4.35",
"Liabilities": "-32.9",
"Stockholders Equity": "-55.9",
"ECR before LimitedLiability": "-80.0",
"Intangible Assets": "-1.95",
"Property and Equipment": "-2.27",
"Assets, Current": "-5.94",
"Liabilities, Non-Current": "-0.925",
"Liabilities, Current": "-30.3",
"Other Liabilities": "0.685",
"Selling, General and Administrative Expense": "6.29",
"Expenses": "8.27",
"Revenues": "-3.54",
"Net Income": "-4.14",
"Research and Development": "1.34",
"Cost of Goods Sold": "0.514",
"Other Revenues": "-3.54",
"Comprehensive Net Income": "-4.18",
"Other Net Income": "-5.35",
"Economic Capital Ratio": "-108"
},
"2014": {
"Other Assets": "73.6",
"Assets": "-21.3",
"Liabilities": "-37.3",
"Stockholders Equity": "-54.8",
"ECR before LimitedLiability": "-13.9",
"Property and Equipment": "-8.67",
"Assets, Current": "-68.3",
"Intangible Assets": "-7.59",
"Other Liabilities": "-6.65",
"Liabilities, Current": "-28.5",
"Liabilities, Non-Current": "-1.62",
"Selling, General and Administrative Expense": "32.7",
"Expenses": "-2.04",
"Revenues": "-10.9",
"Net Income": "10.7",
"Other Expenses": "-27.7",
"Research and Development": "-5.27",
"Other Revenues": "-10.9",
"Other Net Income": "24.5",
"Comprehensive Net Income": "11.0",
"Economic Capital Ratio": "-47.2"
},
"2015": {
"Property and Equipment": "-1.16",
"Assets": "-2.30",
"Liabilities": "-66.7",
"Stockholders Equity": "-86.5",
"ECR before LimitedLiability": "-105",
"Other Assets": "8.22",
"Intangible Assets": "-1.22",
"Assets, Current": "-12.5",
"Other Liabilities": "-0.362",
"Liabilities, Non-Current": "1.32",
"Liabilities, Current": "-78.6",
"Expenses": "4.74",
"Revenues": "-1.71",
"Net Income": "-1.93",
"Cost of Goods Sold": "0.243",
"Selling, General and Administrative Expense": "3.76",
"Research and Development": "0.342",
"Other Revenues": "-1.71",
"Other Net Income": "-2.29",
"Comprehensive Net Income": "-1.93",
"Economic Capital Ratio": "-124"
},
"2016": {
"Other Assets": "66.6",
"Assets": "15.7",
"Liabilities": "-62.2",
"Stockholders Equity": "-30.8",
"ECR before LimitedLiability": "-11.9",
"Assets, Current": "-21.6",
"Property and Equipment": "-9.10",
"Intangible Assets": "-2.61",
"Other Liabilities": "-2.24",
"Liabilities, Non-Current": "14.8",
"Liabilities, Current": "-77.0",
"Expenses": "19.5",
"Revenues": "-16.8",
"Net Income": "16.4",
"Selling, General and Administrative Expense": "25.3",
"Other Expenses": "-7.57",
"Cost of Goods Sold": "2.07",
"Other Revenues": "-16.8",
"Comprehensive Net Income": "16.4",
"Other Net Income": "14.6",
"Economic Capital Ratio": "-34.4"
},
"2017": {
"Other Assets": "36.8",
"Assets": "-3.25",
"Liabilities": "-66.3",
"Stockholders Equity": "-80.0",
"ECR before LimitedLiability": "-95.1",
"Intangible Assets": "-2.05",
"Assets, Current": "-37.4",
"Property and Equipment": "-1.73",
"Liabilities, Current": "-66.5",
"Other Liabilities": "0.128",
"Selling, General and Administrative Expense": "4.63",
"Expenses": "16.0",
"Revenues": "-2.18",
"Net Income": "-1.61",
"Research and Development": "5.94",
"Other Expenses": "1.48",
"Cost of Goods Sold": "0.422",
"Other Revenues": "-2.18",
"Comprehensive Net Income": "-1.63",
"Other Net Income": "-17.2",
"Economic Capital Ratio": "-115"
},
"2018": {
"Assets, Current": "-74.8",
"Assets": "-34.8",
"Liabilities": "-4.65",
"Stockholders Equity": "-66.6",
"ECR before LimitedLiability": "-105",
"Other Assets": "54.9",
"Intangible Assets": "-4.15",
"Property and Equipment": "-5.22",
"Liabilities, Current": "-1.56",
"Other Liabilities": "-8.09",
"Liabilities, Non-Current": "5.35",
"Expenses": "-12.7",
"Revenues": "-6.33",
"Net Income": "-13.6",
"Cost of Goods Sold": "1.79",
"Other Expenses": "-8.26",
"Selling, General and Administrative Expense": "-8.31",
"Other Revenues": "-6.33",
"Other Net Income": "3.31",
"Comprehensive Net Income": "-13.6",
"Economic Capital Ratio": "-122"
},
"2019": {
"Other Assets": "17.0",
"Assets": "-11.0",
"Liabilities": "-2.09",
"Stockholders Equity": "-45.2",
"Property and Equipment": "-1.39",
"Assets, Current": "-49.1",
"Liabilities, Current": "-0.963",
"ECR before LimitedLiability": "-72.0",
"Other Liabilities": "-14.4",
"Liabilities, Non-Current": "3.38",
"Other Expenses": "-0.618",
"Expenses": "-2.19",
"Revenues": "-1.85",
"Net Income": "-20.3",
"Cost of Goods Sold": "0.685",
"Selling, General and Administrative Expense": "-2.11",
"Research and Development": "-0.485",
"Other Revenues": "-1.85",
"Comprehensive Net Income": "-20.9",
"Other Net Income": "0.531",
"Economic Capital Ratio": "-99.2"
},
"2021": {
"Assets, Current": "-37.5",
"Assets": "-53.6",
"Liabilities": "74.6",
"Stockholders Equity": "-53.6",
"Economic Capital Ratio": "-9.54",
"Other Assets": "-15.7",
"Property and Equipment": "-7.36",
"Intangible Assets": "-4.27",
"Liabilities, Current": "17.4",
"Other Liabilities": "32.3",
"Liabilities, Non-Current": "28.4",
"Selling, General and Administrative Expense": "-18.8",
"Expenses": "-55.4",
"Revenues": "12.8",
"Net Income": "-24.7",
"Other Expenses": "-14.2",
"Research and Development": "-28.1",
"Cost of Goods Sold": "4.27",
"Other Revenues": "12.8",
"Comprehensive Net Income": "-24.8",
"Other Net Income": "21.0"
},
"2022": {
"Intangible Assets": "-2.49",
"Assets": "-33.4",
"Liabilities": "-4.41",
"Stockholders Equity": "-57.7",
"ECR before LimitedLiability": "-111",
"Assets, Current": "-26.4",
"Other Assets": "-11.4",
"Property and Equipment": "-5.89",
"Other Liabilities": "7.06",
"Liabilities, Current": "-18.3",
"Liabilities, Non-Current": "5.17",
"Other Expenses": "-11.6",
"Expenses": "-23.3",
"Revenues": "-6.41",
"Net Income": "-25.7",
"Selling, General and Administrative Expense": "-5.61",
"Cost of Goods Sold": "1.98",
"Research and Development": "-12.8",
"Other Revenues": "-6.41",
"Comprehensive Net Income": "-25.7",
"Economic Capital Ratio": "-132"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001390478_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "11,810",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,898",
"Liabilities, Current": "11,202",
"Liabilities, Non-Current": "0",
"Other Assets": "12,867",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "9,654",
"Other Net Income": "9,302",
"Other Revenues": "0",
"Property and Equipment": "393",
"Research and Development": "11,538",
"Selling, General and Administrative Expense": "9,249"
},
"output_variables": {
"Assets": "30,968",
"Liabilities": "20,856",
"Expenses": "20,787",
"Revenues": "0",
"Stockholders Equity": "10,112",
"Net Income": "-11,485",
"Comprehensive Net Income": "-11,485",
"BaseVar": "40,956",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "36,121",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,898",
"Liabilities, Current": "15,919",
"Liabilities, Non-Current": "0",
"Other Assets": "12,938",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,052",
"Other Liabilities": "11,311",
"Other Net Income": "-41,209",
"Other Revenues": "0",
"Property and Equipment": "29",
"Research and Development": "25,791",
"Selling, General and Administrative Expense": "46,290"
},
"output_variables": {
"Assets": "54,986",
"Liabilities": "27,230",
"Expenses": "71,029",
"Revenues": "0",
"Stockholders Equity": "27,756",
"Net Income": "-112,238",
"Comprehensive Net Income": "-112,238",
"BaseVar": "97,227",
"ECR before LimitedLiability": "-126%",
"Economic Capital Ratio": "124%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "53,455",
"Cost of Goods Sold": "520",
"Intangible Assets": "5,898",
"Liabilities, Current": "62,447",
"Liabilities, Non-Current": "7,743",
"Other Assets": "27,958",
"Other Compr. Net Income": "0",
"Other Expenses": "15,783",
"Other Liabilities": "11,900",
"Other Net Income": "-41,786",
"Other Revenues": "2,487",
"Property and Equipment": "665",
"Research and Development": "21,076",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "87,976",
"Liabilities": "82,090",
"Expenses": "37,379",
"Revenues": "2,487",
"Stockholders Equity": "5,886",
"Net Income": "-76,678",
"Comprehensive Net Income": "-76,678",
"BaseVar": "125,859",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "135%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "29,024",
"Cost of Goods Sold": "5,813",
"Intangible Assets": "6,069",
"Liabilities, Current": "27,233",
"Liabilities, Non-Current": "4,492",
"Other Assets": "44,840",
"Other Compr. Net Income": "0",
"Other Expenses": "87,986",
"Other Liabilities": "11,704",
"Other Net Income": "6,875",
"Other Revenues": "43,458",
"Property and Equipment": "555",
"Research and Development": "29,903",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "80,488",
"Liabilities": "43,429",
"Expenses": "123,703",
"Revenues": "43,458",
"Stockholders Equity": "37,059",
"Net Income": "-73,370",
"Comprehensive Net Income": "-73,370",
"BaseVar": "148,977",
"ECR before LimitedLiability": "12%",
"Economic Capital Ratio": "153%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "53,621",
"Cost of Goods Sold": "733",
"Intangible Assets": "5,898",
"Liabilities, Current": "57,071",
"Liabilities, Non-Current": "0",
"Other Assets": "22,290",
"Other Compr. Net Income": "0",
"Other Expenses": "13,695",
"Other Liabilities": "11,560",
"Other Net Income": "-13,500",
"Other Revenues": "6,716",
"Property and Equipment": "335",
"Research and Development": "23,259",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "82,144",
"Liabilities": "68,631",
"Expenses": "37,687",
"Revenues": "6,716",
"Stockholders Equity": "13,513",
"Net Income": "-44,472",
"Comprehensive Net Income": "-44,472",
"BaseVar": "104,339",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "141%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "37,499",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,898",
"Liabilities, Current": "30,398",
"Liabilities, Non-Current": "0",
"Other Assets": "22,215",
"Other Compr. Net Income": "0",
"Other Expenses": "12,123",
"Other Liabilities": "6,756",
"Other Net Income": "-6,697",
"Other Revenues": "0",
"Property and Equipment": "199",
"Research and Development": "19,413",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "65,811",
"Liabilities": "37,154",
"Expenses": "31,536",
"Revenues": "0",
"Stockholders Equity": "28,657",
"Net Income": "-38,232",
"Comprehensive Net Income": "-38,232",
"BaseVar": "70,599",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "186%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "13,087",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,914",
"Liabilities, Current": "24,569",
"Liabilities, Non-Current": "2,611",
"Other Assets": "18,525",
"Other Compr. Net Income": "0",
"Other Expenses": "1,598",
"Other Liabilities": "4,276",
"Other Net Income": "-9,741",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "-7,312",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "33,526",
"Liabilities": "31,456",
"Expenses": "-5,714",
"Revenues": "0",
"Stockholders Equity": "2,070",
"Net Income": "-4,027",
"Comprehensive Net Income": "-4,027",
"BaseVar": "40,219",
"ECR before LimitedLiability": "1.5%",
"Economic Capital Ratio": "143%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "5,838",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,900",
"Liabilities, Current": "5,974",
"Liabilities, Non-Current": "0",
"Other Assets": "9,177",
"Other Compr. Net Income": "0",
"Other Expenses": "6,863",
"Other Liabilities": "5,696",
"Other Net Income": "-9,224",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "8,244",
"Selling, General and Administrative Expense": "9,220"
},
"output_variables": {
"Assets": "16,915",
"Liabilities": "11,670",
"Expenses": "24,326",
"Revenues": "0",
"Stockholders Equity": "5,245",
"Net Income": "-33,550",
"Comprehensive Net Income": "-33,550",
"BaseVar": "31,068",
"ECR before LimitedLiability": "-155%",
"Economic Capital Ratio": "116%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "8,242",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,914",
"Liabilities, Current": "5,290",
"Liabilities, Non-Current": "0",
"Other Assets": "6,453",
"Other Compr. Net Income": "0",
"Other Expenses": "3,728",
"Other Liabilities": "5,226",
"Other Net Income": "1,238",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "7,385",
"Selling, General and Administrative Expense": "10,705"
},
"output_variables": {
"Assets": "16,609",
"Liabilities": "10,516",
"Expenses": "21,817",
"Revenues": "0",
"Stockholders Equity": "6,093",
"Net Income": "-20,579",
"Comprehensive Net Income": "-20,579",
"BaseVar": "25,090",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "138%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "23,044",
"Cost of Goods Sold": "159",
"Intangible Assets": "1,914",
"Liabilities, Current": "4,982",
"Liabilities, Non-Current": "610",
"Other Assets": "1,317",
"Other Compr. Net Income": "0",
"Other Expenses": "4,983",
"Other Liabilities": "336",
"Other Net Income": "2,826",
"Other Revenues": "5,689",
"Property and Equipment": "0",
"Research and Development": "15,110",
"Selling, General and Administrative Expense": "10,937"
},
"output_variables": {
"Assets": "26,275",
"Liabilities": "5,928",
"Expenses": "31,189",
"Revenues": "5,689",
"Stockholders Equity": "20,347",
"Net Income": "-22,675",
"Comprehensive Net Income": "-22,675",
"BaseVar": "35,953",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "17,756",
"Cost of Goods Sold": "121",
"Intangible Assets": "1,914",
"Liabilities, Current": "15,515",
"Liabilities, Non-Current": "573",
"Other Assets": "1,273",
"Other Compr. Net Income": "0",
"Other Expenses": "9,232",
"Other Liabilities": "4.0",
"Other Net Income": "2,191",
"Other Revenues": "3,233",
"Property and Equipment": "0",
"Research and Development": "20,142",
"Selling, General and Administrative Expense": "12,237"
},
"output_variables": {
"Assets": "20,943",
"Liabilities": "16,092",
"Expenses": "41,732",
"Revenues": "3,233",
"Stockholders Equity": "4,851",
"Net Income": "-36,308",
"Comprehensive Net Income": "-36,308",
"BaseVar": "42,095",
"ECR before LimitedLiability": "-139%",
"Economic Capital Ratio": "121%"
}
}
},
"top_rated": false,
"trend": -139.0,
"value": 1.131639547912171,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001390478.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001390478.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001390478.svg"
},
{
"company_id": "0001113148",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001113148.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001113148.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001113148.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001113148_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001113148_main_keyfigs.svg",
"name": "Infinity Pharmaceuticals INC",
"rank": 409,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001113148.svg",
"report_text": "The relative strengths and weaknesses of Infinity Pharmaceuticals 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 Infinity Pharmaceuticals INC compared to the market average is the variable Liabilities, Non-Current, increasing the Economic Capital Ratio by 4.1% points.The greatest weakness of Infinity Pharmaceuticals INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 106% points.
The company's Economic Capital Ratio, given in the ranking table, is 113%, being 132% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001113148_2023_Infinity_Pharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-18.1",
"Assets": "-51.1",
"Liabilities": "-71.5",
"Stockholders Equity": "-115",
"Intangible Assets": "-28.9",
"Property and Equipment": "-9.40",
"Assets, Current": "0.245",
"Other Liabilities": "-120",
"Liabilities, Non-Current": "0.427",
"Liabilities, Current": "0.849",
"Research and Development": "-31.7",
"Expenses": "0.309",
"Revenues": "-41.3",
"Net Income": "2.81",
"Other Expenses": "0.557",
"Selling, General and Administrative Expense": "1.13",
"Other Revenues": "-41.3",
"ECR before LimitedLiability": "-17.5",
"Comprehensive Net Income": "2.76",
"Other Net Income": "8.33",
"Economic Capital Ratio": "-93.1"
},
"2012": {
"Assets": "33.4",
"Liabilities": "90.8",
"Stockholders Equity": "169",
"ECR before LimitedLiability": "252",
"Assets, Current": "59.4",
"Intangible Assets": "-3.95",
"Other Assets": "-2.58",
"Liabilities, Current": "53.4",
"Other Liabilities": "31.5",
"Liabilities, Non-Current": "18.2",
"Selling, General and Administrative Expense": "16.1",
"Expenses": "18.4",
"Revenues": "-26.8",
"Net Income": "29.7",
"Research and Development": "-18.1",
"Other Expenses": "15.9",
"Cost of Goods Sold": "4.12",
"Other Revenues": "-26.8",
"Comprehensive Net Income": "29.9",
"Other Net Income": "36.9",
"Economic Capital Ratio": "179"
},
"2013": {
"Other Assets": "-5.13",
"Assets": "54.7",
"Liabilities": "60.1",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "114",
"Intangible Assets": "-7.48",
"Property and Equipment": "-2.54",
"Assets, Current": "98.1",
"Liabilities, Non-Current": "11.6",
"Liabilities, Current": "28.0",
"Other Liabilities": "24.4",
"Selling, General and Administrative Expense": "7.59",
"Expenses": "-7.93",
"Revenues": "-19.3",
"Net Income": "-25.6",
"Other Expenses": "10.8",
"Research and Development": "-28.8",
"Cost of Goods Sold": "2.48",
"Other Revenues": "-19.3",
"Comprehensive Net Income": "-25.8",
"Economic Capital Ratio": "86.1"
},
"2014": {
"Other Assets": "-8.68",
"Assets": "0.826",
"Liabilities": "-20.5",
"Stockholders Equity": "-12.9",
"ECR before LimitedLiability": "58.6",
"Assets, Current": "26.7",
"Intangible Assets": "-12.4",
"Other Liabilities": "-56.1",
"Liabilities, Current": "18.2",
"Liabilities, Non-Current": "12.5",
"Selling, General and Administrative Expense": "17.3",
"Expenses": "19.4",
"Revenues": "-18.5",
"Net Income": "45.6",
"Cost of Goods Sold": "2.15",
"Other Expenses": "11.6",
"Research and Development": "-11.5",
"Other Revenues": "-18.5",
"Other Net Income": "45.5",
"Comprehensive Net Income": "45.8",
"Economic Capital Ratio": "25.3"
},
"2015": {
"Property and Equipment": "8.24",
"Assets": "-48.9",
"Liabilities": "-56.4",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "-68.4",
"Other Assets": "-16.1",
"Intangible Assets": "-27.5",
"Assets, Current": "-19.2",
"Other Liabilities": "-79.0",
"Liabilities, Non-Current": "15.4",
"Liabilities, Current": "4.18",
"Other Revenues": "-23.7",
"Revenues": "-23.7",
"Net Income": "15.4",
"Other Expenses": "16.7",
"Comprehensive Net Income": "15.5",
"Cost of Goods Sold": "2.60",
"Selling, General and Administrative Expense": "18.0",
"Research and Development": "-36.2",
"Other Net Income": "34.7",
"Economic Capital Ratio": "-87.5"
},
"2016": {
"Other Assets": "-14.5",
"Assets": "-50.7",
"Liabilities": "71.4",
"Stockholders Equity": "-67.1",
"ECR before LimitedLiability": "64.6",
"Assets, Current": "-36.8",
"Property and Equipment": "14.3",
"Intangible Assets": "-20.1",
"Liabilities, Non-Current": "28.0",
"Liabilities, Current": "44.4",
"Research and Development": "-43.9",
"Expenses": "-16.8",
"Revenues": "-27.2",
"Net Income": "68.5",
"Selling, General and Administrative Expense": "5.05",
"Other Expenses": "20.2",
"Cost of Goods Sold": "3.34",
"Other Revenues": "-27.2",
"Comprehensive Net Income": "68.5",
"Other Net Income": "126",
"Economic Capital Ratio": "42.2"
},
"2017": {
"Other Assets": "-9.30",
"Assets": "32.0",
"Liabilities": "42.7",
"Stockholders Equity": "84.4",
"ECR before LimitedLiability": "53.4",
"Intangible Assets": "-13.1",
"Assets, Current": "92.6",
"Property and Equipment": "-5.84",
"Liabilities, Current": "-7.00",
"Other Liabilities": "32.2",
"Liabilities, Non-Current": "18.0",
"Selling, General and Administrative Expense": "-18.4",
"Expenses": "-17.0",
"Revenues": "-15.9",
"Net Income": "-33.1",
"Research and Development": "-11.6",
"Other Expenses": "10.6",
"Cost of Goods Sold": "2.56",
"Other Revenues": "-15.9",
"Comprehensive Net Income": "-33.2",
"Economic Capital Ratio": "33.8"
},
"2018": {
"Assets, Current": "34.3",
"Assets": "8.45",
"Liabilities": "77.0",
"Stockholders Equity": "79.1",
"ECR before LimitedLiability": "139",
"Other Assets": "-5.32",
"Intangible Assets": "-7.36",
"Property and Equipment": "-3.51",
"Liabilities, Current": "23.5",
"Other Liabilities": "33.8",
"Liabilities, Non-Current": "28.6",
"Research and Development": "-5.67",
"Expenses": "5.96",
"Revenues": "25.4",
"Net Income": "32.2",
"Cost of Goods Sold": "4.41",
"Other Expenses": "8.21",
"Selling, General and Administrative Expense": "-1.04",
"Other Revenues": "25.4",
"Comprehensive Net Income": "32.1",
"Economic Capital Ratio": "121"
},
"2019": {
"Other Assets": "-2.71",
"Assets": "-4.78",
"Liabilities": "-19.2",
"Stockholders Equity": "-65.3",
"ECR before LimitedLiability": "-74.7",
"Property and Equipment": "-0.693",
"Intangible Assets": "-3.53",
"Liabilities, Current": "2.48",
"Other Liabilities": "-68.3",
"Liabilities, Non-Current": "2.52",
"Other Expenses": "-0.535",
"Expenses": "-1.59",
"Revenues": "-2.23",
"Net Income": "-3.62",
"Cost of Goods Sold": "0.888",
"Selling, General and Administrative Expense": "0.334",
"Research and Development": "-2.10",
"Other Revenues": "-2.23",
"Comprehensive Net Income": "-3.66",
"Other Net Income": "-0.432",
"Economic Capital Ratio": "-102"
},
"2020": {
"Intangible Assets": "-8.78",
"Assets": "-29.5",
"Liabilities": "-30.4",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "-127",
"Other Assets": "-7.34",
"Property and Equipment": "-1.54",
"Assets, Current": "-23.7",
"Liabilities, Non-Current": "3.23",
"Liabilities, Current": "2.28",
"Other Liabilities": "-47.2",
"Selling, General and Administrative Expense": "1.16",
"Expenses": "-0.978",
"Revenues": "-4.96",
"Net Income": "-6.66",
"Cost of Goods Sold": "1.45",
"Research and Development": "-5.59",
"Other Expenses": "2.19",
"Other Revenues": "-4.96",
"Comprehensive Net Income": "-6.68",
"Economic Capital Ratio": "-147"
},
"2021": {
"Assets, Current": "2.49",
"Assets": "-34.0",
"Liabilities": "-105",
"Stockholders Equity": "-114",
"Other Assets": "-23.9",
"Property and Equipment": "-5.17",
"Intangible Assets": "-18.1",
"Liabilities, Current": "2.42",
"Other Liabilities": "-140",
"Liabilities, Non-Current": "2.63",
"Selling, General and Administrative Expense": "2.39",
"Expenses": "2.38",
"Revenues": "-13.8",
"Net Income": "-8.94",
"Other Expenses": "2.39",
"Research and Development": "-10.7",
"Cost of Goods Sold": "2.38",
"Other Revenues": "-13.8",
"ECR before LimitedLiability": "-124",
"Comprehensive Net Income": "-9.00",
"Economic Capital Ratio": "-132"
},
"2022": {
"Intangible Assets": "-7.34",
"Assets": "-25.4",
"Liabilities": "-26.9",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-111",
"Assets, Current": "-16.8",
"Other Assets": "-9.96",
"Property and Equipment": "-2.79",
"Other Liabilities": "-37.6",
"Liabilities, Current": "0.700",
"Liabilities, Non-Current": "4.07",
"Other Expenses": "1.53",
"Expenses": "-1.17",
"Revenues": "-4.00",
"Net Income": "-5.11",
"Selling, General and Administrative Expense": "2.06",
"Cost of Goods Sold": "1.44",
"Research and Development": "-5.93",
"Other Revenues": "-4.00",
"Comprehensive Net Income": "-5.07",
"Economic Capital Ratio": "-132"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001113148_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "117,980",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "28,986",
"Liabilities, Non-Current": "371",
"Other Assets": "1,928",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "79,700",
"Other Net Income": "91,259",
"Other Revenues": "0",
"Property and Equipment": "4,582",
"Research and Development": "108,582",
"Selling, General and Administrative Expense": "22,719"
},
"output_variables": {
"Assets": "124,490",
"Liabilities": "109,057",
"Expenses": "131,301",
"Revenues": "0",
"Stockholders Equity": "15,433",
"Net Income": "-40,042",
"Comprehensive Net Income": "-40,042",
"BaseVar": "228,053",
"ECR before LimitedLiability": "-5.5%",
"Economic Capital Ratio": "141%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "329,749",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,663",
"Liabilities, Non-Current": "540",
"Other Assets": "1,832",
"Other Compr. Net Income": "112",
"Other Expenses": "0",
"Other Liabilities": "6,252",
"Other Net Income": "92,513",
"Other Revenues": "0",
"Property and Equipment": "4,079",
"Research and Development": "118,595",
"Selling, General and Administrative Expense": "27,882"
},
"output_variables": {
"Assets": "335,660",
"Liabilities": "25,455",
"Expenses": "146,477",
"Revenues": "0",
"Stockholders Equity": "310,205",
"Net Income": "-53,964",
"Comprehensive Net Income": "-53,908",
"BaseVar": "300,108",
"ECR before LimitedLiability": "345%",
"Economic Capital Ratio": "399%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "224,941",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,206",
"Liabilities, Non-Current": "773",
"Other Assets": "1,759",
"Other Compr. Net Income": "22",
"Other Expenses": "0",
"Other Liabilities": "6,456",
"Other Net Income": "896",
"Other Revenues": "0",
"Property and Equipment": "4,010",
"Research and Development": "99,760",
"Selling, General and Administrative Expense": "27,916"
},
"output_variables": {
"Assets": "230,710",
"Liabilities": "29,435",
"Expenses": "127,676",
"Revenues": "0",
"Stockholders Equity": "201,275",
"Net Income": "-126,780",
"Comprehensive Net Income": "-126,769",
"BaseVar": "194,370",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "329%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "344,568",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "54,877",
"Liabilities, Non-Current": "454",
"Other Assets": "5,606",
"Other Compr. Net Income": "-31",
"Other Expenses": "183",
"Other Liabilities": "104,341",
"Other Net Income": "53,515",
"Other Revenues": "0",
"Property and Equipment": "18,970",
"Research and Development": "143,894",
"Selling, General and Administrative Expense": "29,663"
},
"output_variables": {
"Assets": "369,144",
"Liabilities": "159,672",
"Expenses": "173,740",
"Revenues": "0",
"Stockholders Equity": "209,472",
"Net Income": "-120,225",
"Comprehensive Net Income": "-120,240",
"BaseVar": "378,051",
"ECR before LimitedLiability": "127%",
"Economic Capital Ratio": "251%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "254,697",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "70,056",
"Liabilities, Non-Current": "454",
"Other Assets": "5,884",
"Other Compr. Net Income": "-66",
"Other Expenses": "786",
"Other Liabilities": "119,754",
"Other Net Income": "125,281",
"Other Revenues": "0",
"Property and Equipment": "28,240",
"Research and Development": "211,027",
"Selling, General and Administrative Expense": "39,458"
},
"output_variables": {
"Assets": "288,821",
"Liabilities": "190,264",
"Expenses": "251,271",
"Revenues": "0",
"Stockholders Equity": "98,557",
"Net Income": "-125,990",
"Comprehensive Net Income": "-126,023",
"BaseVar": "427,851",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "177%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "101,660",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "23,863",
"Liabilities, Non-Current": "6.0",
"Other Assets": "571",
"Other Compr. Net Income": "-50",
"Other Expenses": "98",
"Other Liabilities": "19,332",
"Other Net Income": "123,244",
"Other Revenues": "0",
"Property and Equipment": "23,424",
"Research and Development": "127,515",
"Selling, General and Administrative Expense": "44,201"
},
"output_variables": {
"Assets": "125,655",
"Liabilities": "43,201",
"Expenses": "171,814",
"Revenues": "0",
"Stockholders Equity": "82,454",
"Net Income": "-48,569",
"Comprehensive Net Income": "-48,595",
"BaseVar": "231,982",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "272%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "58,386",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,595",
"Liabilities, Non-Current": "28",
"Other Assets": "748",
"Other Compr. Net Income": "-15",
"Other Expenses": "-4,309",
"Other Liabilities": "0",
"Other Net Income": "52,529",
"Other Revenues": "0",
"Property and Equipment": "219",
"Research and Development": "-12,489",
"Selling, General and Administrative Expense": "19,370"
},
"output_variables": {
"Assets": "59,353",
"Liabilities": "11,623",
"Expenses": "2,572",
"Revenues": "0",
"Stockholders Equity": "47,730",
"Net Income": "49,957",
"Comprehensive Net Income": "49,950",
"BaseVar": "63,046",
"ECR before LimitedLiability": "434%",
"Economic Capital Ratio": "465%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "59,818",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,718",
"Liabilities, Non-Current": "38",
"Other Assets": "369",
"Other Compr. Net Income": "9.7",
"Other Expenses": "-206",
"Other Liabilities": "0",
"Other Net Income": "440",
"Other Revenues": "22,146",
"Property and Equipment": "28",
"Research and Development": "19,520",
"Selling, General and Administrative Expense": "12,378"
},
"output_variables": {
"Assets": "60,215",
"Liabilities": "7,756",
"Expenses": "31,692",
"Revenues": "22,146",
"Stockholders Equity": "52,459",
"Net Income": "-9,106",
"Comprehensive Net Income": "-9,101",
"BaseVar": "61,129",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "375%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "44,581",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,698",
"Liabilities, Non-Current": "1,964",
"Other Assets": "2,247",
"Other Compr. Net Income": "16",
"Other Expenses": "42,805",
"Other Liabilities": "29,626",
"Other Net Income": "-805",
"Other Revenues": "16,108",
"Property and Equipment": "2,186",
"Research and Development": "28,747",
"Selling, General and Administrative Expense": "14,299"
},
"output_variables": {
"Assets": "49,014",
"Liabilities": "41,288",
"Expenses": "85,850",
"Revenues": "16,108",
"Stockholders Equity": "7,726",
"Net Income": "-70,547",
"Comprehensive Net Income": "-70,539",
"BaseVar": "96,540",
"ECR before LimitedLiability": "-119%",
"Economic Capital Ratio": "126%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "36,020",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,047",
"Liabilities, Non-Current": "1,681",
"Other Assets": "1,589",
"Other Compr. Net Income": "-11",
"Other Expenses": "4,255",
"Other Liabilities": "49,580",
"Other Net Income": "-1,829",
"Other Revenues": "2,150",
"Property and Equipment": "1,710",
"Research and Development": "26,683",
"Selling, General and Administrative Expense": "11,973"
},
"output_variables": {
"Assets": "39,319",
"Liabilities": "62,308",
"Expenses": "42,910",
"Revenues": "2,150",
"Stockholders Equity": "-22,989",
"Net Income": "-42,589",
"Comprehensive Net Income": "-42,595",
"BaseVar": "74,264",
"ECR before LimitedLiability": "-182%",
"Economic Capital Ratio": "108%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "82,268",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,300",
"Liabilities, Non-Current": "1,187",
"Other Assets": "1,276",
"Other Compr. Net Income": "0.080",
"Other Expenses": "1,094",
"Other Liabilities": "48,727",
"Other Net Income": "-728",
"Other Revenues": "1,813",
"Property and Equipment": "1,241",
"Research and Development": "32,727",
"Selling, General and Administrative Expense": "14,582"
},
"output_variables": {
"Assets": "84,785",
"Liabilities": "63,214",
"Expenses": "48,404",
"Revenues": "1,813",
"Stockholders Equity": "21,571",
"Net Income": "-47,319",
"Comprehensive Net Income": "-47,319",
"BaseVar": "99,472",
"ECR before LimitedLiability": "-0.40%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "40,302",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,628",
"Liabilities, Non-Current": "361",
"Other Assets": "1,049",
"Other Compr. Net Income": "0.065",
"Other Expenses": "1,427",
"Other Liabilities": "47,213",
"Other Net Income": "277",
"Other Revenues": "2,355",
"Property and Equipment": "800",
"Research and Development": "32,580",
"Selling, General and Administrative Expense": "13,299"
},
"output_variables": {
"Assets": "42,151",
"Liabilities": "61,202",
"Expenses": "47,306",
"Revenues": "2,355",
"Stockholders Equity": "-19,051",
"Net Income": "-44,674",
"Comprehensive Net Income": "-44,674",
"BaseVar": "76,646",
"ECR before LimitedLiability": "-167%",
"Economic Capital Ratio": "113%"
}
}
},
"top_rated": false,
"trend": -21.0,
"value": 1.1307431370267453,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001113148.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001113148.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001113148.svg"
},
{
"company_id": "0001534120",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001534120.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001534120.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001534120.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001534120_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001534120_main_keyfigs.svg",
"name": "Avalo Therapeutics Inc",
"rank": 410,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001534120.svg",
"report_text": "The relative strengths and weaknesses of Avalo Therapeutics 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 Avalo Therapeutics Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Avalo Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 136% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 132% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001534120_2023_Avalo_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-8.04",
"Assets": "-2.46",
"Liabilities": "15.8",
"Stockholders Equity": "4.60",
"ECR before LimitedLiability": "102",
"Intangible Assets": "113",
"Assets, Current": "-33.5",
"Property and Equipment": "-4.71",
"Liabilities, Current": "-15.7",
"Other Liabilities": "9.69",
"Liabilities, Non-Current": "20.7",
"Selling, General and Administrative Expense": "6.65",
"Expenses": "31.4",
"Revenues": "46.5",
"Net Income": "79.8",
"Research and Development": "20.5",
"Other Expenses": "1.47",
"Cost of Goods Sold": "2.67",
"Other Revenues": "46.5",
"Comprehensive Net Income": "79.6",
"Economic Capital Ratio": "82.9"
},
"2018": {
"Assets, Current": "-95.8",
"Assets": "-44.3",
"Liabilities": "-67.4",
"Stockholders Equity": "-101",
"Other Assets": "-23.2",
"Intangible Assets": "44.5",
"Property and Equipment": "-12.8",
"Liabilities, Current": "-33.0",
"Other Liabilities": "-1.82",
"Liabilities, Non-Current": "-30.3",
"Other Revenues": "6.48",
"Revenues": "6.48",
"Net Income": "5.94",
"ECR before LimitedLiability": "-81.7",
"Cost of Goods Sold": "-6.44",
"Comprehensive Net Income": "5.74",
"Research and Development": "9.88",
"Other Net Income": "-1.70",
"Other Expenses": "-42.0",
"Selling, General and Administrative Expense": "9.24",
"Economic Capital Ratio": "-99.4"
},
"2019": {
"Other Assets": "-9.48",
"Assets": "10.1",
"Liabilities": "-7.59",
"Stockholders Equity": "7.16",
"ECR before LimitedLiability": "31.8",
"Property and Equipment": "-8.00",
"Assets, Current": "-30.4",
"Intangible Assets": "99.4",
"Liabilities, Current": "-37.9",
"Other Liabilities": "10.0",
"Liabilities, Non-Current": "18.4",
"Other Expenses": "3.84",
"Expenses": "4.16",
"Revenues": "1.60",
"Net Income": "6.95",
"Cost of Goods Sold": "6.24",
"Selling, General and Administrative Expense": "-4.23",
"Research and Development": "-1.62",
"Other Revenues": "1.60",
"Comprehensive Net Income": "6.53",
"Economic Capital Ratio": "4.62"
},
"2020": {
"Intangible Assets": "15.8",
"Assets": "-97.9",
"Liabilities": "5.36",
"Stockholders Equity": "-92.4",
"Other Assets": "-1.12",
"Property and Equipment": "-0.944",
"Assets, Current": "-108",
"Liabilities, Non-Current": "2.55",
"Other Liabilities": "2.43",
"Selling, General and Administrative Expense": "-0.474",
"Expenses": "-76.8",
"Revenues": "-0.694",
"Net Income": "-67.7",
"Cost of Goods Sold": "0.539",
"Research and Development": "-13.5",
"Other Expenses": "-37.9",
"Other Revenues": "-0.694",
"ECR before LimitedLiability": "-96.8",
"Other Net Income": "2.20",
"Comprehensive Net Income": "-67.8",
"Economic Capital Ratio": "-116"
},
"2021": {
"Assets, Current": "-39.4",
"Assets": "-50.1",
"Liabilities": "-20.5",
"Stockholders Equity": "-114",
"Other Assets": "-2.19",
"Property and Equipment": "-1.20",
"Intangible Assets": "3.32",
"Liabilities, Current": "-0.209",
"ECR before LimitedLiability": "-129",
"Other Liabilities": "-42.2",
"Liabilities, Non-Current": "2.18",
"Expenses": "-2.66",
"Revenues": "-1.27",
"Net Income": "-9.71",
"Other Expenses": "0.432",
"Research and Development": "-2.74",
"Cost of Goods Sold": "0.326",
"Other Revenues": "-1.27",
"Comprehensive Net Income": "-9.79",
"Other Net Income": "-0.281",
"Economic Capital Ratio": "-137"
},
"2022": {
"Intangible Assets": "28.7",
"Assets": "-46.1",
"Liabilities": "-19.6",
"Stockholders Equity": "-136",
"ECR before LimitedLiability": "-112",
"Assets, Current": "-53.9",
"Other Assets": "-10.4",
"Property and Equipment": "-5.47",
"Other Liabilities": "-15.7",
"Liabilities, Current": "-8.15",
"Liabilities, Non-Current": "4.09",
"Other Expenses": "3.29",
"Expenses": "-7.20",
"Revenues": "6.69",
"Net Income": "-4.57",
"Selling, General and Administrative Expense": "-2.75",
"Research and Development": "-6.92",
"Other Revenues": "6.69",
"Comprehensive Net Income": "-4.51",
"Other Net Income": "-3.57",
"Economic Capital Ratio": "-132"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001534120_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "10,991",
"Cost of Goods Sold": "0",
"Intangible Assets": "31,957",
"Liabilities, Current": "11,406",
"Liabilities, Non-Current": "24",
"Other Assets": "131",
"Other Compr. Net Income": "0",
"Other Expenses": "3,576",
"Other Liabilities": "3,834",
"Other Net Income": "-54",
"Other Revenues": "27,813",
"Property and Equipment": "45",
"Research and Development": "4,373",
"Selling, General and Administrative Expense": "7,942"
},
"output_variables": {
"Assets": "43,124",
"Liabilities": "15,264",
"Expenses": "15,890",
"Revenues": "27,813",
"Stockholders Equity": "27,860",
"Net Income": "11,870",
"Comprehensive Net Income": "11,870",
"BaseVar": "51,073",
"ECR before LimitedLiability": "249%",
"Economic Capital Ratio": "335%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "21,932",
"Cost of Goods Sold": "7,478",
"Intangible Assets": "47,651",
"Liabilities, Current": "26,217",
"Liabilities, Non-Current": "14,713",
"Other Assets": "82",
"Other Compr. Net Income": "0",
"Other Expenses": "33,665",
"Other Liabilities": "8,413",
"Other Net Income": "-773",
"Other Revenues": "18,327",
"Property and Equipment": "587",
"Research and Development": "5,787",
"Selling, General and Administrative Expense": "10,677"
},
"output_variables": {
"Assets": "70,251",
"Liabilities": "49,343",
"Expenses": "57,607",
"Revenues": "18,327",
"Stockholders Equity": "20,908",
"Net Income": "-40,053",
"Comprehensive Net Income": "-40,053",
"BaseVar": "98,150",
"ECR before LimitedLiability": "9.2%",
"Economic Capital Ratio": "150%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "17,724",
"Cost of Goods Sold": "-567",
"Intangible Assets": "16,835",
"Liabilities, Current": "12,160",
"Liabilities, Non-Current": "1,112",
"Other Assets": "1,550",
"Other Compr. Net Income": "0",
"Other Expenses": "1,847",
"Other Liabilities": "1,841",
"Other Net Income": "345",
"Other Revenues": "6,750",
"Property and Equipment": "0",
"Research and Development": "11,764",
"Selling, General and Administrative Expense": "10,123"
},
"output_variables": {
"Assets": "36,109",
"Liabilities": "15,113",
"Expenses": "23,168",
"Revenues": "6,750",
"Stockholders Equity": "20,996",
"Net Income": "-16,073",
"Comprehensive Net Income": "-16,073",
"BaseVar": "40,743",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "243%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "26,005",
"Cost of Goods Sold": "-26",
"Intangible Assets": "15,994",
"Liabilities, Current": "15,225",
"Liabilities, Non-Current": "1,878",
"Other Assets": "1,756",
"Other Compr. Net Income": "0",
"Other Expenses": "10,176",
"Other Liabilities": "2,090",
"Other Net Income": "37,488",
"Other Revenues": "6,706",
"Property and Equipment": "0",
"Research and Development": "134,333",
"Selling, General and Administrative Expense": "19,573"
},
"output_variables": {
"Assets": "43,755",
"Liabilities": "19,194",
"Expenses": "164,057",
"Revenues": "6,706",
"Stockholders Equity": "24,562",
"Net Income": "-119,863",
"Comprehensive Net Income": "-119,863",
"BaseVar": "135,600",
"ECR before LimitedLiability": "-211%",
"Economic Capital Ratio": "99%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "61,845",
"Cost of Goods Sold": "1,051",
"Intangible Assets": "14,447",
"Liabilities, Current": "19,888",
"Liabilities, Non-Current": "2,298",
"Other Assets": "3,922",
"Other Compr. Net Income": "0",
"Other Expenses": "19,795",
"Other Liabilities": "34,946",
"Other Net Income": "6,530",
"Other Revenues": "5,571",
"Property and Equipment": "0",
"Research and Development": "197,974",
"Selling, General and Administrative Expense": "24,628"
},
"output_variables": {
"Assets": "80,214",
"Liabilities": "57,132",
"Expenses": "243,448",
"Revenues": "5,571",
"Stockholders Equity": "23,082",
"Net Income": "-231,347",
"Comprehensive Net Income": "-231,347",
"BaseVar": "196,447",
"ECR before LimitedLiability": "-264%",
"Economic Capital Ratio": "81%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "16,416",
"Cost of Goods Sold": "2,745",
"Intangible Assets": "14,409",
"Liabilities, Current": "22,114",
"Liabilities, Non-Current": "1,711",
"Other Assets": "2,542",
"Other Compr. Net Income": "0",
"Other Expenses": "2,008",
"Other Liabilities": "20,457",
"Other Net Income": "-3,806",
"Other Revenues": "16,213",
"Property and Equipment": "0",
"Research and Development": "33,183",
"Selling, General and Administrative Expense": "20,226"
},
"output_variables": {
"Assets": "33,367",
"Liabilities": "44,282",
"Expenses": "58,162",
"Revenues": "16,213",
"Stockholders Equity": "-10,915",
"Net Income": "-45,756",
"Comprehensive Net Income": "-45,756",
"BaseVar": "77,915",
"ECR before LimitedLiability": "-179%",
"Economic Capital Ratio": "109%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.1236200676896126,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001534120.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001534120.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001534120.svg"
},
{
"company_id": "0001668243",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001668243.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001668243.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001668243.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001668243_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001668243_main_keyfigs.svg",
"name": "Urogen Pharma Ltd",
"rank": 411,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001668243.svg",
"report_text": "The relative strengths and weaknesses of Urogen Pharma 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 Urogen Pharma Ltd compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 7.0% points.The greatest weakness of Urogen Pharma Ltd is the variable Stockholders Equity, reducing the Economic Capital Ratio by 142% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 133% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001668243_2023_Urogen_Pharma_Ltd.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "78.3",
"Assets": "27.3",
"Liabilities": "63.3",
"Stockholders Equity": "100",
"ECR before LimitedLiability": "74.8",
"Other Assets": "-8.68",
"Intangible Assets": "-11.7",
"Property and Equipment": "-4.46",
"Liabilities, Current": "15.0",
"Other Liabilities": "28.0",
"Liabilities, Non-Current": "23.8",
"Research and Development": "31.4",
"Expenses": "-22.1",
"Revenues": "-15.2",
"Net Income": "-35.7",
"Cost of Goods Sold": "2.00",
"Other Expenses": "-34.3",
"Selling, General and Administrative Expense": "-20.2",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-35.8",
"Economic Capital Ratio": "57.1"
},
"2019": {
"Other Assets": "23.8",
"Assets": "44.1",
"Liabilities": "65.8",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "129",
"Property and Equipment": "-3.22",
"Assets, Current": "28.4",
"Intangible Assets": "-6.99",
"Liabilities, Current": "24.5",
"Other Liabilities": "24.5",
"Liabilities, Non-Current": "22.2",
"Other Expenses": "7.61",
"Expenses": "-4.39",
"Revenues": "-15.2",
"Net Income": "-16.9",
"Cost of Goods Sold": "3.66",
"Selling, General and Administrative Expense": "-14.1",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-17.2",
"Other Net Income": "2.65",
"Economic Capital Ratio": "102"
},
"2020": {
"Intangible Assets": "-16.6",
"Assets": "-27.3",
"Liabilities": "74.6",
"Stockholders Equity": "21.9",
"Economic Capital Ratio": "-17.9",
"Other Assets": "-12.3",
"Property and Equipment": "-5.36",
"Assets, Current": "5.12",
"Liabilities, Non-Current": "29.9",
"Liabilities, Current": "21.5",
"Other Liabilities": "26.8",
"Selling, General and Administrative Expense": "-58.9",
"Expenses": "-59.9",
"Revenues": "-9.32",
"Net Income": "-65.4",
"Cost of Goods Sold": "4.08",
"Research and Development": "-11.4",
"Other Expenses": "6.48",
"Other Revenues": "-9.32",
"Other Net Income": "3.14",
"Comprehensive Net Income": "-65.4"
},
"2021": {
"Assets, Current": "-31.9",
"Assets": "-75.2",
"Liabilities": "-7.07",
"Stockholders Equity": "-159",
"Other Assets": "-5.26",
"Property and Equipment": "-1.70",
"Intangible Assets": "-4.37",
"Liabilities, Current": "3.83",
"ECR before LimitedLiability": "-133",
"Other Liabilities": "-80.7",
"Liabilities, Non-Current": "4.43",
"Selling, General and Administrative Expense": "-5.35",
"Expenses": "-5.33",
"Revenues": "3.38",
"Net Income": "-3.25",
"Other Expenses": "-0.857",
"Research and Development": "0.740",
"Other Revenues": "3.38",
"Comprehensive Net Income": "-3.28",
"Other Net Income": "0.211",
"Economic Capital Ratio": "-141"
},
"2022": {
"Intangible Assets": "-8.26",
"Assets": "-28.7",
"Liabilities": "-27.5",
"Stockholders Equity": "-142",
"ECR before LimitedLiability": "-112",
"Assets, Current": "-24.5",
"Other Assets": "-10.7",
"Property and Equipment": "-4.02",
"Other Liabilities": "-18.7",
"Liabilities, Current": "6.98",
"Liabilities, Non-Current": "-18.6",
"Other Expenses": "-2.57",
"Expenses": "0.384",
"Revenues": "4.77",
"Net Income": "4.85",
"Selling, General and Administrative Expense": "-2.75",
"Cost of Goods Sold": "0.330",
"Research and Development": "5.59",
"Other Revenues": "4.77",
"Comprehensive Net Income": "4.89",
"Economic Capital Ratio": "-133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001668243_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "102,243",
"Cost of Goods Sold": "1,803",
"Intangible Assets": "0",
"Liabilities, Current": "13,465",
"Liabilities, Non-Current": "0",
"Other Assets": "368",
"Other Compr. Net Income": "0",
"Other Expenses": "37,059",
"Other Liabilities": "0",
"Other Net Income": "1,648",
"Other Revenues": "1,128",
"Property and Equipment": "948",
"Research and Development": "0",
"Selling, General and Administrative Expense": "39,571"
},
"output_variables": {
"Assets": "103,559",
"Liabilities": "13,465",
"Expenses": "78,433",
"Revenues": "1,128",
"Stockholders Equity": "90,094",
"Net Income": "-75,657",
"Comprehensive Net Income": "-75,657",
"BaseVar": "99,116",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "307%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "148,634",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,482",
"Liabilities, Non-Current": "2,604",
"Other Assets": "52,777",
"Other Compr. Net Income": "276",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "4,332",
"Other Revenues": "18",
"Property and Equipment": "977",
"Research and Development": "49,297",
"Selling, General and Administrative Expense": "60,199"
},
"output_variables": {
"Assets": "202,388",
"Liabilities": "22,086",
"Expenses": "109,496",
"Revenues": "18",
"Stockholders Equity": "180,302",
"Net Income": "-105,146",
"Comprehensive Net Income": "-105,008",
"BaseVar": "169,298",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "340%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "115,619",
"Cost of Goods Sold": "1,009",
"Intangible Assets": "0",
"Liabilities, Current": "21,436",
"Liabilities, Non-Current": "1,497",
"Other Assets": "4,340",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "3,374",
"Other Liabilities": "2,717",
"Other Net Income": "1,629",
"Other Revenues": "11,799",
"Property and Equipment": "2,046",
"Research and Development": "47,310",
"Selling, General and Administrative Expense": "90,219"
},
"output_variables": {
"Assets": "122,005",
"Liabilities": "25,650",
"Expenses": "141,912",
"Revenues": "11,799",
"Stockholders Equity": "96,355",
"Net Income": "-128,484",
"Comprehensive Net Income": "-128,486",
"BaseVar": "151,500",
"ECR before LimitedLiability": "110%",
"Economic Capital Ratio": "238%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "114,390",
"Cost of Goods Sold": "4,720",
"Intangible Assets": "0",
"Liabilities, Current": "22,380",
"Liabilities, Non-Current": "398",
"Other Assets": "3,389",
"Other Compr. Net Income": "-304",
"Other Expenses": "13,244",
"Other Liabilities": "88,555",
"Other Net Income": "125",
"Other Revenues": "229,097",
"Property and Equipment": "1,967",
"Research and Development": "47,629",
"Selling, General and Administrative Expense": "85,223"
},
"output_variables": {
"Assets": "119,746",
"Liabilities": "111,333",
"Expenses": "150,816",
"Revenues": "229,097",
"Stockholders Equity": "8,413",
"Net Income": "78,405",
"Comprehensive Net Income": "78,253",
"BaseVar": "305,710",
"ECR before LimitedLiability": "84%",
"Economic Capital Ratio": "217%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "128,907",
"Cost of Goods Sold": "9,192",
"Intangible Assets": "0",
"Liabilities, Current": "23,916",
"Liabilities, Non-Current": "99,123",
"Other Assets": "5,415",
"Other Compr. Net Income": "-124",
"Other Expenses": "27,879",
"Other Liabilities": "101,941",
"Other Net Income": "-15",
"Other Revenues": "100,737",
"Property and Equipment": "1,297",
"Research and Development": "52,705",
"Selling, General and Administrative Expense": "78,744"
},
"output_variables": {
"Assets": "135,619",
"Liabilities": "224,980",
"Expenses": "168,519",
"Revenues": "100,737",
"Stockholders Equity": "-89,361",
"Net Income": "-67,797",
"Comprehensive Net Income": "-67,859",
"BaseVar": "314,997",
"ECR before LimitedLiability": "-146%",
"Economic Capital Ratio": "119%"
}
}
},
"top_rated": false,
"trend": 12.0,
"value": 1.122491218013242,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001668243.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001668243.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001668243.svg"
},
{
"company_id": "0001178711",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001178711.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001178711.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001178711.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001178711_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001178711_main_keyfigs.svg",
"name": "Paratek Pharmaceuticals Inc",
"rank": 412,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001178711.svg",
"report_text": "The relative strengths and weaknesses of Paratek Pharmaceuticals 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 Paratek Pharmaceuticals Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Paratek Pharmaceuticals Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 174% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 133% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001178711_2023_Paratek_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-1.91",
"Assets": "23.6",
"Liabilities": "94.3",
"Stockholders Equity": "177",
"ECR before LimitedLiability": "269",
"Property and Equipment": "-1.47",
"Assets, Current": "38.6",
"Other Liabilities": "39.0",
"Liabilities, Non-Current": "17.0",
"Liabilities, Current": "52.7",
"Research and Development": "9.90",
"Expenses": "26.5",
"Revenues": "10.4",
"Net Income": "38.4",
"Other Expenses": "10.3",
"Cost of Goods Sold": "3.70",
"Selling, General and Administrative Expense": "3.01",
"Other Revenues": "10.4",
"Comprehensive Net Income": "38.2",
"Other Net Income": "2.04",
"Economic Capital Ratio": "194"
},
"2012": {
"Property and Equipment": "-1.17",
"Assets": "35.8",
"Liabilities": "92.7",
"Stockholders Equity": "218",
"ECR before LimitedLiability": "284",
"Assets, Current": "52.0",
"Other Assets": "-1.24",
"Liabilities, Current": "54.4",
"Other Liabilities": "35.1",
"Liabilities, Non-Current": "16.8",
"Selling, General and Administrative Expense": "7.42",
"Expenses": "30.5",
"Revenues": "-7.78",
"Net Income": "24.5",
"Research and Development": "6.93",
"Other Expenses": "13.2",
"Cost of Goods Sold": "3.43",
"Other Revenues": "-7.78",
"Comprehensive Net Income": "24.6",
"Other Net Income": "1.46",
"Economic Capital Ratio": "211"
},
"2013": {
"Other Assets": "-2.79",
"Assets": "48.6",
"Liabilities": "92.0",
"Stockholders Equity": "201",
"ECR before LimitedLiability": "182",
"Intangible Assets": "-3.52",
"Property and Equipment": "-2.04",
"Assets, Current": "81.9",
"Liabilities, Non-Current": "14.1",
"Liabilities, Current": "53.2",
"Other Liabilities": "36.9",
"Selling, General and Administrative Expense": "-1.96",
"Expenses": "13.5",
"Revenues": "-28.7",
"Net Income": "-13.4",
"Other Expenses": "4.92",
"Research and Development": "8.20",
"Cost of Goods Sold": "2.39",
"Other Revenues": "-28.7",
"Comprehensive Net Income": "-13.6",
"Economic Capital Ratio": "154"
},
"2014": {
"Other Assets": "-1.58",
"Assets": "56.4",
"Liabilities": "28.4",
"Stockholders Equity": "136",
"ECR before LimitedLiability": "151",
"Property and Equipment": "-1.94",
"Assets, Current": "68.1",
"Other Liabilities": "-3.11",
"Liabilities, Current": "34.0",
"Liabilities, Non-Current": "-3.48",
"Selling, General and Administrative Expense": "10.4",
"Expenses": "30.4",
"Revenues": "-12.9",
"Net Income": "13.1",
"Cost of Goods Sold": "1.45",
"Other Expenses": "6.39",
"Research and Development": "12.4",
"Other Revenues": "-12.9",
"Other Net Income": "-4.86",
"Comprehensive Net Income": "13.2",
"Economic Capital Ratio": "118"
},
"2015": {
"Property and Equipment": "-4.91",
"Assets": "37.2",
"Liabilities": "-6.68",
"Stockholders Equity": "44.7",
"ECR before LimitedLiability": "28.9",
"Other Assets": "-8.29",
"Intangible Assets": "-10.3",
"Assets, Current": "84.8",
"Other Liabilities": "24.3",
"Liabilities, Non-Current": "-41.1",
"Liabilities, Current": "7.01",
"Other Expenses": "10.8",
"Expenses": "2.79",
"Revenues": "-14.8",
"Net Income": "-12.9",
"Cost of Goods Sold": "1.60",
"Selling, General and Administrative Expense": "4.72",
"Research and Development": "-13.9",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-12.9",
"Economic Capital Ratio": "9.84"
},
"2016": {
"Other Assets": "-16.6",
"Assets": "5.22",
"Liabilities": "-30.6",
"Stockholders Equity": "-20.7",
"ECR before LimitedLiability": "-39.0",
"Assets, Current": "43.3",
"Property and Equipment": "-10.7",
"Intangible Assets": "-21.0",
"Other Liabilities": "27.2",
"Liabilities, Non-Current": "-82.4",
"Liabilities, Current": "18.1",
"Research and Development": "-34.3",
"Expenses": "-15.1",
"Revenues": "-20.2",
"Net Income": "-33.3",
"Selling, General and Administrative Expense": "5.83",
"Other Expenses": "12.5",
"Cost of Goods Sold": "2.51",
"Other Revenues": "-20.2",
"Comprehensive Net Income": "-33.3",
"Economic Capital Ratio": "-61.4"
},
"2017": {
"Other Assets": "-16.5",
"Assets": "8.57",
"Liabilities": "-35.4",
"Stockholders Equity": "-18.9",
"ECR before LimitedLiability": "-23.2",
"Intangible Assets": "-19.4",
"Assets, Current": "68.0",
"Property and Equipment": "-7.97",
"Liabilities, Current": "28.4",
"Other Liabilities": "30.7",
"Liabilities, Non-Current": "-106",
"Selling, General and Administrative Expense": "1.13",
"Expenses": "1.62",
"Revenues": "-9.44",
"Net Income": "-7.28",
"Research and Development": "-8.47",
"Other Expenses": "6.23",
"Cost of Goods Sold": "2.90",
"Other Revenues": "-9.44",
"Comprehensive Net Income": "-7.48",
"Economic Capital Ratio": "-42.7"
},
"2018": {
"Assets, Current": "0.633",
"Assets": "-2.18",
"Liabilities": "-119",
"Stockholders Equity": "-97.4",
"Other Assets": "0.303",
"Intangible Assets": "-21.5",
"Property and Equipment": "-8.18",
"Liabilities, Current": "1.43",
"Other Liabilities": "0.654",
"Liabilities, Non-Current": "-204",
"Research and Development": "0.310",
"Expenses": "1.07",
"Revenues": "-9.33",
"Net Income": "0.407",
"Cost of Goods Sold": "0.0557",
"Other Expenses": "0.0545",
"Selling, General and Administrative Expense": "0.0639",
"Other Revenues": "-9.33",
"ECR before LimitedLiability": "-90.8",
"Comprehensive Net Income": "0.400",
"Economic Capital Ratio": "-109"
},
"2019": {
"Other Assets": "-3.48",
"Assets": "-5.26",
"Liabilities": "-79.3",
"Stockholders Equity": "-89.9",
"ECR before LimitedLiability": "-76.7",
"Property and Equipment": "-2.05",
"Assets, Current": "4.26",
"Intangible Assets": "-3.76",
"Liabilities, Current": "5.15",
"Other Liabilities": "3.12",
"Liabilities, Non-Current": "-167",
"Other Expenses": "0.678",
"Expenses": "4.65",
"Revenues": "-2.18",
"Net Income": "2.12",
"Cost of Goods Sold": "0.619",
"Selling, General and Administrative Expense": "-0.809",
"Research and Development": "4.11",
"Other Revenues": "-2.18",
"Comprehensive Net Income": "2.04",
"Economic Capital Ratio": "-104"
},
"2020": {
"Intangible Assets": "-6.65",
"Assets": "-20.2",
"Liabilities": "-46.7",
"Stockholders Equity": "-137",
"ECR before LimitedLiability": "-116",
"Other Assets": "-4.67",
"Property and Equipment": "-3.33",
"Assets, Current": "-16.8",
"Liabilities, Non-Current": "-153",
"Liabilities, Current": "6.49",
"Other Liabilities": "4.52",
"Selling, General and Administrative Expense": "-3.03",
"Expenses": "3.52",
"Revenues": "0.301",
"Net Income": "4.10",
"Cost of Goods Sold": "0.209",
"Research and Development": "6.66",
"Other Revenues": "0.301",
"Other Net Income": "0.249",
"Comprehensive Net Income": "4.08",
"Economic Capital Ratio": "-136"
},
"2021": {
"Assets, Current": "-29.9",
"Assets": "-58.3",
"Liabilities": "-57.3",
"Stockholders Equity": "-194",
"ECR before LimitedLiability": "-146",
"Other Assets": "-3.52",
"Property and Equipment": "-3.41",
"Intangible Assets": "-7.12",
"Liabilities, Current": "5.65",
"Other Liabilities": "1.43",
"Liabilities, Non-Current": "-124",
"Selling, General and Administrative Expense": "-4.56",
"Expenses": "2.05",
"Revenues": "9.13",
"Net Income": "11.7",
"Other Expenses": "0.623",
"Research and Development": "7.65",
"Cost of Goods Sold": "-0.991",
"Other Revenues": "9.13",
"Comprehensive Net Income": "11.7",
"Economic Capital Ratio": "-154"
},
"2022": {
"Intangible Assets": "-8.38",
"Assets": "-41.5",
"Liabilities": "-28.5",
"Stockholders Equity": "-174",
"ECR before LimitedLiability": "-112",
"Assets, Current": "-28.5",
"Other Assets": "-3.39",
"Property and Equipment": "-4.63",
"Other Liabilities": "-1.23",
"Liabilities, Current": "7.09",
"Liabilities, Non-Current": "-68.1",
"Other Expenses": "0.737",
"Expenses": "5.00",
"Revenues": "12.9",
"Net Income": "18.0",
"Selling, General and Administrative Expense": "-5.27",
"Cost of Goods Sold": "-1.01",
"Research and Development": "11.1",
"Other Revenues": "12.9",
"Comprehensive Net Income": "18.1",
"Economic Capital Ratio": "-133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001178711_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "65,837",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,962",
"Liabilities, Current": "3,339",
"Liabilities, Non-Current": "60",
"Other Assets": "38",
"Other Compr. Net Income": "0",
"Other Expenses": "9.0",
"Other Liabilities": "0",
"Other Net Income": "-107",
"Other Revenues": "19,694",
"Property and Equipment": "314",
"Research and Development": "11,273",
"Selling, General and Administrative Expense": "12,185"
},
"output_variables": {
"Assets": "69,151",
"Liabilities": "3,399",
"Expenses": "23,467",
"Revenues": "19,694",
"Stockholders Equity": "65,752",
"Net Income": "-3,880",
"Comprehensive Net Income": "-3,880",
"BaseVar": "57,909",
"ECR before LimitedLiability": "384%",
"Economic Capital Ratio": "428%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "94,966",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,962",
"Liabilities, Current": "2,663",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-22",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-159",
"Other Revenues": "9,597",
"Property and Equipment": "128",
"Research and Development": "11,191",
"Selling, General and Administrative Expense": "10,263"
},
"output_variables": {
"Assets": "98,056",
"Liabilities": "2,663",
"Expenses": "21,454",
"Revenues": "9,597",
"Stockholders Equity": "95,393",
"Net Income": "-12,016",
"Comprehensive Net Income": "-12,027",
"BaseVar": "65,976",
"ECR before LimitedLiability": "389%",
"Economic Capital Ratio": "431%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "73,627",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,928",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "15",
"Other Expenses": "2,962",
"Other Liabilities": "0",
"Other Net Income": "-75",
"Other Revenues": "-5,074",
"Property and Equipment": "43",
"Research and Development": "6,904",
"Selling, General and Administrative Expense": "12,431"
},
"output_variables": {
"Assets": "73,670",
"Liabilities": "1,928",
"Expenses": "22,297",
"Revenues": "-5,074",
"Stockholders Equity": "71,742",
"Net Income": "-27,446",
"Comprehensive Net Income": "-27,438",
"BaseVar": "51,530",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "397%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "101,329",
"Cost of Goods Sold": "0",
"Intangible Assets": "5,643",
"Liabilities, Current": "3,741",
"Liabilities, Non-Current": "3,592",
"Other Assets": "2,946",
"Other Compr. Net Income": "7.8",
"Other Expenses": "1,928",
"Other Liabilities": "7,410",
"Other Net Income": "-106",
"Other Revenues": "-765",
"Property and Equipment": "49",
"Research and Development": "4,911",
"Selling, General and Administrative Expense": "7,236"
},
"output_variables": {
"Assets": "109,967",
"Liabilities": "14,743",
"Expenses": "14,075",
"Revenues": "-765",
"Stockholders Equity": "95,224",
"Net Income": "-14,946",
"Comprehensive Net Income": "-14,942",
"BaseVar": "69,832",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "375%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "142,417",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,178",
"Liabilities, Current": "20,502",
"Liabilities, Non-Current": "23,176",
"Other Assets": "544",
"Other Compr. Net Income": "0",
"Other Expenses": "-449",
"Other Liabilities": "1,000",
"Other Net Income": "-4,340",
"Other Revenues": "0",
"Property and Equipment": "779",
"Research and Development": "34,263",
"Selling, General and Administrative Expense": "13,503"
},
"output_variables": {
"Assets": "145,918",
"Liabilities": "44,678",
"Expenses": "47,316",
"Revenues": "0",
"Stockholders Equity": "101,240",
"Net Income": "-51,656",
"Comprehensive Net Income": "-51,656",
"BaseVar": "121,126",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "287%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "132,100",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,844",
"Liabilities, Current": "20,412",
"Liabilities, Non-Current": "43,073",
"Other Assets": "600",
"Other Compr. Net Income": "-8.9",
"Other Expenses": "1,513",
"Other Liabilities": "655",
"Other Net Income": "596",
"Other Revenues": "25",
"Property and Equipment": "1,188",
"Research and Development": "133,937",
"Selling, General and Administrative Expense": "25,761"
},
"output_variables": {
"Assets": "135,732",
"Liabilities": "64,140",
"Expenses": "161,211",
"Revenues": "25",
"Stockholders Equity": "71,592",
"Net Income": "-160,591",
"Comprehensive Net Income": "-160,595",
"BaseVar": "180,856",
"ECR before LimitedLiability": "-4.5%",
"Economic Capital Ratio": "141%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "160,486",
"Cost of Goods Sold": "0",
"Intangible Assets": "971",
"Liabilities, Current": "16,789",
"Liabilities, Non-Current": "64,360",
"Other Assets": "530",
"Other Compr. Net Income": "-190",
"Other Expenses": "6,276",
"Other Liabilities": "71",
"Other Net Income": "1,279",
"Other Revenues": "10,780",
"Property and Equipment": "1,711",
"Research and Development": "54,337",
"Selling, General and Administrative Expense": "37,559"
},
"output_variables": {
"Assets": "163,698",
"Liabilities": "81,220",
"Expenses": "98,171",
"Revenues": "10,780",
"Stockholders Equity": "82,478",
"Net Income": "-86,112",
"Comprehensive Net Income": "-86,208",
"BaseVar": "177,669",
"ECR before LimitedLiability": "76%",
"Economic Capital Ratio": "211%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "255,243",
"Cost of Goods Sold": "0",
"Intangible Assets": "829",
"Liabilities, Current": "17,709",
"Liabilities, Non-Current": "234,905",
"Other Assets": "42,947",
"Other Compr. Net Income": "-142",
"Other Expenses": "17,196",
"Other Liabilities": "0",
"Other Net Income": "2,783",
"Other Revenues": "16,797",
"Property and Equipment": "1,173",
"Research and Development": "56,928",
"Selling, General and Administrative Expense": "94,919"
},
"output_variables": {
"Assets": "300,192",
"Liabilities": "252,614",
"Expenses": "169,042",
"Revenues": "16,797",
"Stockholders Equity": "47,578",
"Net Income": "-149,463",
"Comprehensive Net Income": "-149,534",
"BaseVar": "370,785",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "141%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "243,354",
"Cost of Goods Sold": "3,484",
"Intangible Assets": "829",
"Liabilities, Current": "24,200",
"Liabilities, Non-Current": "266,526",
"Other Assets": "5,669",
"Other Compr. Net Income": "240",
"Other Expenses": "27,049",
"Other Liabilities": "0",
"Other Net Income": "3,497",
"Other Revenues": "16,585",
"Property and Equipment": "1,227",
"Research and Development": "35,173",
"Selling, General and Administrative Expense": "153,143"
},
"output_variables": {
"Assets": "251,079",
"Liabilities": "290,726",
"Expenses": "218,849",
"Revenues": "16,585",
"Stockholders Equity": "-39,647",
"Net Income": "-198,767",
"Comprehensive Net Income": "-198,647",
"BaseVar": "390,488",
"ECR before LimitedLiability": "-105%",
"Economic Capital Ratio": "129%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "164,117",
"Cost of Goods Sold": "34,455",
"Intangible Assets": "829",
"Liabilities, Current": "23,953",
"Liabilities, Non-Current": "255,160",
"Other Assets": "10,943",
"Other Compr. Net Income": "23",
"Other Expenses": "26,962",
"Other Liabilities": "0",
"Other Net Income": "206",
"Other Revenues": "44,241",
"Property and Equipment": "964",
"Research and Development": "18,768",
"Selling, General and Administrative Expense": "90,617"
},
"output_variables": {
"Assets": "176,853",
"Liabilities": "279,113",
"Expenses": "170,803",
"Revenues": "44,241",
"Stockholders Equity": "-102,260",
"Net Income": "-126,356",
"Comprehensive Net Income": "-126,344",
"BaseVar": "335,619",
"ECR before LimitedLiability": "-153%",
"Economic Capital Ratio": "117%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "152,100",
"Cost of Goods Sold": "85,927",
"Intangible Assets": "829",
"Liabilities, Current": "31,297",
"Liabilities, Non-Current": "258,513",
"Other Assets": "30,146",
"Other Compr. Net Income": "-28",
"Other Expenses": "15,465",
"Other Liabilities": "21,846",
"Other Net Income": "-129",
"Other Revenues": "545,517",
"Property and Equipment": "794",
"Research and Development": "32,080",
"Selling, General and Administrative Expense": "151,950"
},
"output_variables": {
"Assets": "183,869",
"Liabilities": "311,656",
"Expenses": "285,422",
"Revenues": "545,517",
"Stockholders Equity": "-127,787",
"Net Income": "259,966",
"Comprehensive Net Income": "259,952",
"BaseVar": "663,311",
"ECR before LimitedLiability": "-7.5%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "136,842",
"Cost of Goods Sold": "24,576",
"Intangible Assets": "829",
"Liabilities, Current": "37,388",
"Liabilities, Non-Current": "260,867",
"Other Assets": "34,251",
"Other Compr. Net Income": "3.4",
"Other Expenses": "18,349",
"Other Liabilities": "45,325",
"Other Net Income": "660",
"Other Revenues": "197,068",
"Property and Equipment": "616",
"Research and Development": "39,935",
"Selling, General and Administrative Expense": "187,922"
},
"output_variables": {
"Assets": "172,538",
"Liabilities": "343,580",
"Expenses": "270,783",
"Revenues": "197,068",
"Stockholders Equity": "-171,042",
"Net Income": "-73,056",
"Comprehensive Net Income": "-73,054",
"BaseVar": "492,316",
"ECR before LimitedLiability": "-173%",
"Economic Capital Ratio": "111%"
}
}
},
"top_rated": false,
"trend": 20.0,
"value": 1.121996105261053,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001178711.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001178711.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001178711.svg"
},
{
"company_id": "0001098880",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001098880.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001098880.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001098880.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001098880_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001098880_main_keyfigs.svg",
"name": "Intelgenx Technologies Corp",
"rank": 413,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001098880.svg",
"report_text": "The relative strengths and weaknesses of Intelgenx Technologies 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 Intelgenx Technologies Corp compared to the market average is the variable Property and Equipment, increasing the Economic Capital Ratio by 44% points.The greatest weakness of Intelgenx Technologies Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 106% points.
The company's Economic Capital Ratio, given in the ranking table, is 112%, being 133% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001098880_2023_Intelgenx_Technologies_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-7.03",
"Assets": "57.2",
"Liabilities": "51.9",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "165",
"Intangible Assets": "-6.32",
"Property and Equipment": "-2.32",
"Assets, Current": "103",
"Other Liabilities": "-24.7",
"Liabilities, Non-Current": "13.4",
"Liabilities, Current": "60.0",
"Research and Development": "-8.00",
"Expenses": "-3.71",
"Revenues": "-16.1",
"Net Income": "-17.7",
"Other Expenses": "-16.4",
"Cost of Goods Sold": "3.44",
"Selling, General and Administrative Expense": "17.4",
"Other Revenues": "-16.1",
"Comprehensive Net Income": "-17.3",
"Economic Capital Ratio": "89.9"
},
"2012": {
"Property and Equipment": "4.15",
"Assets": "18.1",
"Liabilities": "-9.58",
"Stockholders Equity": "12.8",
"ECR before LimitedLiability": "69.5",
"Assets, Current": "52.8",
"Intangible Assets": "-13.9",
"Other Assets": "-13.6",
"Liabilities, Current": "-20.3",
"Other Liabilities": "-6.26",
"Liabilities, Non-Current": "16.4",
"Selling, General and Administrative Expense": "25.6",
"Expenses": "2.11",
"Net Income": "4.14",
"Other Net Income": "2.58",
"Research and Development": "-16.2",
"Other Expenses": "-11.1",
"Cost of Goods Sold": "5.24",
"Comprehensive Net Income": "5.72",
"Other Compr. Net Income": "1.56",
"Economic Capital Ratio": "-3.60"
},
"2013": {
"Other Assets": "-5.67",
"Assets": "40.1",
"Liabilities": "41.7",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "120",
"Intangible Assets": "-5.97",
"Property and Equipment": "5.65",
"Assets, Current": "53.5",
"Liabilities, Non-Current": "13.0",
"Liabilities, Current": "13.3",
"Other Liabilities": "17.7",
"Selling, General and Administrative Expense": "-13.0",
"Expenses": "10.8",
"Revenues": "-2.50",
"Net Income": "9.54",
"Other Expenses": "9.48",
"Research and Development": "11.8",
"Cost of Goods Sold": "2.47",
"Other Revenues": "-2.50",
"Comprehensive Net Income": "8.22",
"Economic Capital Ratio": "91.6"
},
"2014": {
"Other Assets": "-9.16",
"Assets": "10.5",
"Liabilities": "21.4",
"Stockholders Equity": "34.2",
"ECR before LimitedLiability": "82.2",
"Property and Equipment": "15.7",
"Assets, Current": "18.4",
"Intangible Assets": "-10.1",
"Other Liabilities": "32.1",
"Liabilities, Current": "-26.7",
"Liabilities, Non-Current": "13.6",
"Selling, General and Administrative Expense": "-13.6",
"Expenses": "7.16",
"Revenues": "9.06",
"Net Income": "18.9",
"Other Expenses": "10.4",
"Research and Development": "8.43",
"Other Revenues": "9.06",
"Comprehensive Net Income": "15.5",
"Other Compr. Net Income": "-3.25",
"Economic Capital Ratio": "48.9"
},
"2015": {
"Property and Equipment": "69.1",
"Assets": "-8.59",
"Liabilities": "3.53",
"Stockholders Equity": "-15.6",
"ECR before LimitedLiability": "68.2",
"Other Assets": "-2.78",
"Intangible Assets": "-11.6",
"Assets, Current": "-30.5",
"Other Liabilities": "-20.2",
"Liabilities, Non-Current": "16.0",
"Liabilities, Current": "6.44",
"Other Expenses": "5.68",
"Expenses": "26.5",
"Revenues": "38.0",
"Net Income": "65.2",
"Cost of Goods Sold": "1.93",
"Research and Development": "17.5",
"Other Revenues": "38.0",
"Comprehensive Net Income": "62.3",
"Other Compr. Net Income": "-2.57",
"Economic Capital Ratio": "49.2"
},
"2016": {
"Other Assets": "-5.24",
"Assets": "-12.5",
"Liabilities": "-57.1",
"Stockholders Equity": "-56.9",
"ECR before LimitedLiability": "1.23",
"Assets, Current": "-42.5",
"Property and Equipment": "82.8",
"Intangible Assets": "-18.8",
"Other Liabilities": "-25.4",
"Liabilities, Non-Current": "16.6",
"Liabilities, Current": "-48.3",
"Research and Development": "22.2",
"Expenses": "30.3",
"Revenues": "22.8",
"Net Income": "53.8",
"Selling, General and Administrative Expense": "-1.56",
"Other Expenses": "6.94",
"Cost of Goods Sold": "2.26",
"Other Revenues": "22.8",
"Comprehensive Net Income": "52.5",
"Economic Capital Ratio": "-21.2"
},
"2017": {
"Other Assets": "-10.8",
"Assets": "-34.2",
"Liabilities": "-64.1",
"Stockholders Equity": "-87.9",
"ECR before LimitedLiability": "-45.0",
"Intangible Assets": "-25.0",
"Assets, Current": "-62.7",
"Property and Equipment": "52.7",
"Liabilities, Current": "24.0",
"Other Liabilities": "-117",
"Liabilities, Non-Current": "19.0",
"Expenses": "18.8",
"Revenues": "20.7",
"Net Income": "40.2",
"Research and Development": "17.5",
"Other Expenses": "-1.38",
"Cost of Goods Sold": "3.36",
"Other Revenues": "20.7",
"Comprehensive Net Income": "41.7",
"Other Compr. Net Income": "1.34",
"Economic Capital Ratio": "-64.5"
},
"2018": {
"Assets, Current": "-13.2",
"Assets": "7.68",
"Liabilities": "-41.3",
"Stockholders Equity": "-24.0",
"ECR before LimitedLiability": "-21.3",
"Other Assets": "-9.12",
"Intangible Assets": "-19.7",
"Property and Equipment": "69.5",
"Liabilities, Current": "17.2",
"Other Liabilities": "-85.8",
"Liabilities, Non-Current": "21.1",
"Research and Development": "5.03",
"Expenses": "13.3",
"Revenues": "-7.86",
"Comprehensive Net Income": "-3.00",
"Cost of Goods Sold": "4.44",
"Other Expenses": "4.40",
"Other Revenues": "-7.86",
"Other Compr. Net Income": "-1.62",
"Other Net Income": "-6.45",
"Economic Capital Ratio": "-39.0"
},
"2019": {
"Other Assets": "-0.431",
"Assets": "-8.47",
"Liabilities": "-15.2",
"Stockholders Equity": "-74.5",
"ECR before LimitedLiability": "-78.7",
"Property and Equipment": "54.9",
"Assets, Current": "-50.1",
"Intangible Assets": "-5.20",
"Liabilities, Current": "-26.3",
"Other Liabilities": "-1.31",
"Liabilities, Non-Current": "2.70",
"Other Revenues": "-3.01",
"Revenues": "-3.01",
"Net Income": "-4.48",
"Comprehensive Net Income": "-4.35",
"Selling, General and Administrative Expense": "-3.41",
"Cost of Goods Sold": "1.14",
"Other Net Income": "-1.83",
"Other Expenses": "1.08",
"Research and Development": "1.72",
"Economic Capital Ratio": "-106"
},
"2020": {
"Intangible Assets": "-3.58",
"Assets": "-9.63",
"Liabilities": "-54.6",
"Stockholders Equity": "-111",
"ECR before LimitedLiability": "-103",
"Other Assets": "-1.29",
"Property and Equipment": "41.9",
"Assets, Current": "-58.0",
"Liabilities, Non-Current": "2.33",
"Liabilities, Current": "-2.84",
"Other Liabilities": "-47.0",
"Selling, General and Administrative Expense": "-1.60",
"Expenses": "1.59",
"Revenues": "-1.05",
"Net Income": "-0.487",
"Cost of Goods Sold": "0.804",
"Research and Development": "2.10",
"Other Revenues": "-1.05",
"Other Net Income": "-0.892",
"Comprehensive Net Income": "-0.511",
"Economic Capital Ratio": "-122"
},
"2021": {
"Assets, Current": "-61.5",
"Assets": "-44.3",
"Liabilities": "-99.1",
"Stockholders Equity": "-126",
"Other Assets": "-7.35",
"Property and Equipment": "7.00",
"Intangible Assets": "-12.8",
"Liabilities, Current": "-40.7",
"Other Liabilities": "-61.7",
"Liabilities, Non-Current": "0.414",
"Expenses": "0.359",
"Revenues": "-0.867",
"Net Income": "-0.0411",
"Other Expenses": "-3.81",
"Research and Development": "0.574",
"Cost of Goods Sold": "0.0868",
"Other Revenues": "-0.867",
"ECR before LimitedLiability": "-126",
"Comprehensive Net Income": "-0.0519",
"Other Net Income": "-0.577",
"Economic Capital Ratio": "-134"
},
"2022": {
"Intangible Assets": "-8.10",
"Assets": "-27.8",
"Liabilities": "-25.6",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-113",
"Assets, Current": "-29.2",
"Other Assets": "-5.93",
"Property and Equipment": "43.5",
"Other Liabilities": "-29.2",
"Liabilities, Current": "3.45",
"Liabilities, Non-Current": "3.19",
"Other Revenues": "-3.46",
"Revenues": "-3.46",
"Net Income": "-6.98",
"Comprehensive Net Income": "-8.03",
"Other Expenses": "-4.58",
"Cost of Goods Sold": "1.59",
"Selling, General and Administrative Expense": "-2.24",
"Other Net Income": "-3.79",
"Research and Development": "5.66",
"Economic Capital Ratio": "-133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001098880_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "4,296",
"Cost of Goods Sold": "0",
"Intangible Assets": "125",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "49",
"Other Expenses": "1,035",
"Other Liabilities": "666",
"Other Net Income": "0",
"Other Revenues": "440",
"Property and Equipment": "149",
"Research and Development": "1,524",
"Selling, General and Administrative Expense": "333"
},
"output_variables": {
"Assets": "4,570",
"Liabilities": "666",
"Expenses": "2,892",
"Revenues": "440",
"Stockholders Equity": "3,904",
"Net Income": "-2,452",
"Comprehensive Net Income": "-2,428",
"BaseVar": "4,308",
"ECR before LimitedLiability": "232%",
"Economic Capital Ratio": "324%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,656",
"Cost of Goods Sold": "0",
"Intangible Assets": "116",
"Liabilities, Current": "1,366",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "100",
"Other Expenses": "1,176",
"Other Liabilities": "615",
"Other Net Income": "0",
"Other Revenues": "1,208",
"Property and Equipment": "387",
"Research and Development": "1,935",
"Selling, General and Administrative Expense": "347"
},
"output_variables": {
"Assets": "4,159",
"Liabilities": "1,981",
"Expenses": "3,458",
"Revenues": "1,208",
"Stockholders Equity": "2,178",
"Net Income": "-2,250",
"Comprehensive Net Income": "-2,200",
"BaseVar": "5,453",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "216%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "5,550",
"Cost of Goods Sold": "0",
"Intangible Assets": "79",
"Liabilities, Current": "901",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-124",
"Other Expenses": "72",
"Other Liabilities": "308",
"Other Net Income": "0",
"Other Revenues": "948",
"Property and Equipment": "588",
"Research and Development": "561",
"Selling, General and Administrative Expense": "1,954"
},
"output_variables": {
"Assets": "6,217",
"Liabilities": "1,209",
"Expenses": "2,587",
"Revenues": "948",
"Stockholders Equity": "5,008",
"Net Income": "-1,639",
"Comprehensive Net Income": "-1,701",
"BaseVar": "5,542",
"ECR before LimitedLiability": "248%",
"Economic Capital Ratio": "334%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "5,255",
"Cost of Goods Sold": "0",
"Intangible Assets": "46",
"Liabilities, Current": "1,711",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1,805",
"Other Expenses": "74",
"Other Liabilities": "0",
"Other Net Income": "0.054",
"Other Revenues": "1,622",
"Property and Equipment": "983",
"Research and Development": "1,009",
"Selling, General and Administrative Expense": "2,380"
},
"output_variables": {
"Assets": "6,284",
"Liabilities": "1,711",
"Expenses": "3,463",
"Revenues": "1,622",
"Stockholders Equity": "4,573",
"Net Income": "-1,840",
"Comprehensive Net Income": "-2,743",
"BaseVar": "7,442",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "289%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "4,172",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,779",
"Liabilities, Non-Current": "0",
"Other Assets": "506",
"Other Compr. Net Income": "-598",
"Other Expenses": "602",
"Other Liabilities": "1,573",
"Other Net Income": "34",
"Other Revenues": "22,215",
"Property and Equipment": "4,238",
"Research and Development": "1,038",
"Selling, General and Administrative Expense": "2,025"
},
"output_variables": {
"Assets": "8,916",
"Liabilities": "3,352",
"Expenses": "3,665",
"Revenues": "22,215",
"Stockholders Equity": "5,564",
"Net Income": "18,584",
"Comprehensive Net Income": "18,285",
"BaseVar": "19,390",
"ECR before LimitedLiability": "496%",
"Economic Capital Ratio": "516%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "6,352",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,235",
"Liabilities, Non-Current": "0",
"Other Assets": "708",
"Other Compr. Net Income": "-143",
"Other Expenses": "840",
"Other Liabilities": "2,610",
"Other Net Income": "-303",
"Other Revenues": "5,254",
"Property and Equipment": "5,730",
"Research and Development": "1,670",
"Selling, General and Administrative Expense": "3,696"
},
"output_variables": {
"Assets": "12,790",
"Liabilities": "7,845",
"Expenses": "6,206",
"Revenues": "5,254",
"Stockholders Equity": "4,945",
"Net Income": "-1,255",
"Comprehensive Net Income": "-1,326",
"BaseVar": "16,271",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "224%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "6,044",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,077",
"Liabilities, Non-Current": "0",
"Other Assets": "757",
"Other Compr. Net Income": "3,729",
"Other Expenses": "1,786",
"Other Liabilities": "7,241",
"Other Net Income": "-55",
"Other Revenues": "5,188",
"Property and Equipment": "6,346",
"Research and Development": "2,603",
"Selling, General and Administrative Expense": "4,022"
},
"output_variables": {
"Assets": "13,147",
"Liabilities": "9,318",
"Expenses": "8,411",
"Revenues": "5,188",
"Stockholders Equity": "3,829",
"Net Income": "-3,278",
"Comprehensive Net Income": "-1,413",
"BaseVar": "19,924",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "199%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,063",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,722",
"Liabilities, Non-Current": "0",
"Other Assets": "707",
"Other Compr. Net Income": "-125",
"Other Expenses": "846",
"Other Liabilities": "7,309",
"Other Net Income": "9.6",
"Other Revenues": "870",
"Property and Equipment": "6,248",
"Research and Development": "6,410",
"Selling, General and Administrative Expense": "5,263"
},
"output_variables": {
"Assets": "20,018",
"Liabilities": "10,031",
"Expenses": "12,518",
"Revenues": "870",
"Stockholders Equity": "9,987",
"Net Income": "-11,638",
"Comprehensive Net Income": "-11,701",
"BaseVar": "21,786",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "203%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,220",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,447",
"Liabilities, Non-Current": "555",
"Other Assets": "1,435",
"Other Compr. Net Income": "-198",
"Other Expenses": "718",
"Other Liabilities": "1,725",
"Other Net Income": "-1,110",
"Other Revenues": "348",
"Property and Equipment": "6,365",
"Research and Development": "3,901",
"Selling, General and Administrative Expense": "6,140"
},
"output_variables": {
"Assets": "11,020",
"Liabilities": "10,727",
"Expenses": "10,759",
"Revenues": "348",
"Stockholders Equity": "293",
"Net Income": "-11,521",
"Comprehensive Net Income": "-11,620",
"BaseVar": "17,081",
"ECR before LimitedLiability": "-101%",
"Economic Capital Ratio": "130%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "4,305",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,368",
"Liabilities, Non-Current": "482",
"Other Assets": "962",
"Other Compr. Net Income": "142",
"Other Expenses": "732",
"Other Liabilities": "7,221",
"Other Net Income": "-832",
"Other Revenues": "1,772",
"Property and Equipment": "5,851",
"Research and Development": "2,617",
"Selling, General and Administrative Expense": "4,257"
},
"output_variables": {
"Assets": "11,118",
"Liabilities": "12,071",
"Expenses": "7,607",
"Revenues": "1,772",
"Stockholders Equity": "-953",
"Net Income": "-6,667",
"Comprehensive Net Income": "-6,596",
"BaseVar": "16,771",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "135%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "11,437",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,020",
"Liabilities, Non-Current": "642",
"Other Assets": "1,255",
"Other Compr. Net Income": "-324",
"Other Expenses": "2,811",
"Other Liabilities": "6,372",
"Other Net Income": "-1,207",
"Other Revenues": "1,533",
"Property and Equipment": "5,213",
"Research and Development": "2,718",
"Selling, General and Administrative Expense": "3,585"
},
"output_variables": {
"Assets": "17,905",
"Liabilities": "14,034",
"Expenses": "9,114",
"Revenues": "1,533",
"Stockholders Equity": "3,871",
"Net Income": "-8,789",
"Comprehensive Net Income": "-8,951",
"BaseVar": "22,059",
"ECR before LimitedLiability": "-3.2%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,788",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,374",
"Liabilities, Non-Current": "425",
"Other Assets": "977",
"Other Compr. Net Income": "-753",
"Other Expenses": "2,687",
"Other Liabilities": "9,814",
"Other Net Income": "-1,289",
"Other Revenues": "789",
"Property and Equipment": "4,425",
"Research and Development": "3,035",
"Selling, General and Administrative Expense": "4,823"
},
"output_variables": {
"Assets": "9,190",
"Liabilities": "12,613",
"Expenses": "10,545",
"Revenues": "789",
"Stockholders Equity": "-3,423",
"Net Income": "-11,045",
"Comprehensive Net Income": "-11,422",
"BaseVar": "17,590",
"ECR before LimitedLiability": "-173%",
"Economic Capital Ratio": "111%"
}
}
},
"top_rated": false,
"trend": -22.0,
"value": 1.1178970661693595,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001098880.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001098880.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001098880.svg"
},
{
"company_id": "0001810560",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001810560.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001810560.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001810560_main_keyfigs.svg",
"name": "Revelation Biosciences INC",
"rank": 414,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001810560.svg",
"report_text": "The relative strengths and weaknesses of Revelation Biosciences 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 Revelation Biosciences INC compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 6.7% points.The greatest weakness of Revelation Biosciences INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 53% points.
The company's Economic Capital Ratio, given in the ranking table, is 111%, being 133% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001810560_2023_Revelation_Biosciences_INC.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-27.7",
"Assets": "42.3",
"Liabilities": "10.1",
"Stockholders Equity": "99.6",
"ECR before LimitedLiability": "101",
"Other Assets": "276",
"Intangible Assets": "-3.20",
"Liabilities, Current": "-4.06",
"Other Liabilities": "-5.39",
"Liabilities, Non-Current": "18.7",
"Selling, General and Administrative Expense": "5.83",
"Expenses": "29.0",
"Revenues": "-9.00",
"Net Income": "22.8",
"Other Expenses": "4.18",
"Research and Development": "17.1",
"Cost of Goods Sold": "2.14",
"Other Revenues": "-9.00",
"Comprehensive Net Income": "22.8",
"Other Net Income": "2.65",
"Economic Capital Ratio": "93.2"
},
"2022": {
"Intangible Assets": "-10.2",
"Assets": "-29.5",
"Liabilities": "-7.16",
"Stockholders Equity": "-52.7",
"ECR before LimitedLiability": "-113",
"Assets, Current": "-22.3",
"Other Assets": "-15.4",
"Property and Equipment": "-4.29",
"Other Liabilities": "6.69",
"Liabilities, Current": "-21.9",
"Liabilities, Non-Current": "5.98",
"Other Expenses": "3.53",
"Expenses": "-23.1",
"Revenues": "-7.67",
"Net Income": "-26.8",
"Selling, General and Administrative Expense": "-17.1",
"Cost of Goods Sold": "2.07",
"Research and Development": "-13.5",
"Other Revenues": "-7.67",
"Comprehensive Net Income": "-26.7",
"Economic Capital Ratio": "-133"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001810560_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "83",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,486",
"Liabilities, Non-Current": "0",
"Other Assets": "48,303",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,911",
"Other Net Income": "958",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,088"
},
"output_variables": {
"Assets": "48,386",
"Liabilities": "8,397",
"Expenses": "3,088",
"Revenues": "0",
"Stockholders Equity": "39,989",
"Net Income": "-2,131",
"Comprehensive Net Income": "-2,131",
"BaseVar": "30,415",
"ECR before LimitedLiability": "300%",
"Economic Capital Ratio": "368%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "5,413",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,451",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "35",
"Other Revenues": "0",
"Property and Equipment": "90",
"Research and Development": "5,377",
"Selling, General and Administrative Expense": "5,487"
},
"output_variables": {
"Assets": "5,503",
"Liabilities": "4,451",
"Expenses": "10,865",
"Revenues": "0",
"Stockholders Equity": "1,052",
"Net Income": "-10,830",
"Comprehensive Net Income": "-10,830",
"BaseVar": "10,427",
"ECR before LimitedLiability": "-171%",
"Economic Capital Ratio": "111%"
}
}
},
"top_rated": false,
"trend": -306.0,
"value": 1.1147889466193237,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001810560.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001810560.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001810560.svg"
},
{
"company_id": "0001829635",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001829635.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001829635.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001829635_main_keyfigs.svg",
"name": "Transcode Therapeutics Inc",
"rank": 415,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001829635.svg",
"report_text": "The relative strengths and weaknesses of Transcode Therapeutics 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 Transcode Therapeutics Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 8.3% points.The greatest weakness of Transcode Therapeutics Inc is the variable Assets, reducing the Economic Capital Ratio by 65% points.
The company's Economic Capital Ratio, given in the ranking table, is 110%, being 135% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001829635_2023_Transcode_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "59.3",
"Assets": "34.2",
"Liabilities": "44.1",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "98.2",
"Other Assets": "-5.83",
"Intangible Assets": "-3.86",
"Liabilities, Current": "2.56",
"Other Liabilities": "22.2",
"Liabilities, Non-Current": "21.9",
"Selling, General and Administrative Expense": "-2.32",
"Expenses": "11.0",
"Revenues": "-10.6",
"Net Income": "-2.73",
"Other Expenses": "4.94",
"Research and Development": "5.83",
"Cost of Goods Sold": "2.53",
"Other Revenues": "-10.6",
"Comprehensive Net Income": "-2.77",
"Other Net Income": "-3.18",
"Economic Capital Ratio": "90.5"
},
"2022": {
"Intangible Assets": "-12.9",
"Assets": "-64.5",
"Liabilities": "7.23",
"Stockholders Equity": "-42.5",
"ECR before LimitedLiability": "-114",
"Assets, Current": "-29.3",
"Other Assets": "-18.9",
"Property and Equipment": "-4.48",
"Other Liabilities": "8.30",
"Liabilities, Current": "-9.75",
"Liabilities, Non-Current": "7.43",
"Other Expenses": "4.54",
"Expenses": "-30.5",
"Revenues": "-9.75",
"Net Income": "-30.9",
"Selling, General and Administrative Expense": "-21.5",
"Research and Development": "-23.9",
"Other Revenues": "-9.75",
"Comprehensive Net Income": "-30.9",
"Other Net Income": "5.33",
"Economic Capital Ratio": "-135"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001829635_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "22,732",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,534",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-692",
"Other Revenues": "0",
"Property and Equipment": "206",
"Research and Development": "2,754",
"Selling, General and Administrative Expense": "3,397"
},
"output_variables": {
"Assets": "22,938",
"Liabilities": "2,534",
"Expenses": "6,151",
"Revenues": "0",
"Stockholders Equity": "20,404",
"Net Income": "-6,843",
"Comprehensive Net Income": "-6,843",
"BaseVar": "16,158",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "366%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "7,379",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,347",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,101",
"Other Revenues": "0",
"Property and Equipment": "209",
"Research and Development": "10,232",
"Selling, General and Administrative Expense": "8,433"
},
"output_variables": {
"Assets": "7,588",
"Liabilities": "4,347",
"Expenses": "18,666",
"Revenues": "0",
"Stockholders Equity": "3,241",
"Net Income": "-17,565",
"Comprehensive Net Income": "-17,565",
"BaseVar": "15,851",
"ECR before LimitedLiability": "-176%",
"Economic Capital Ratio": "110%"
}
}
},
"top_rated": false,
"trend": -302.0,
"value": 1.1010337678793025,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001829635.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001829635.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001829635.svg"
},
{
"company_id": "0001783183",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001783183.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001783183.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001783183.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001783183_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001783183_main_keyfigs.svg",
"name": "Phathom Pharmaceuticals Inc",
"rank": 416,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001783183.svg",
"report_text": "The relative strengths and weaknesses of Phathom Pharmaceuticals 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 Phathom Pharmaceuticals Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 5.8% points.The greatest weakness of Phathom Pharmaceuticals Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 99% points.
The company's Economic Capital Ratio, given in the ranking table, is 109%, being 135% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001783183_2023_Phathom_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-13.7",
"Assets": "22.8",
"Liabilities": "86.9",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "70.3",
"Property and Equipment": "-6.94",
"Assets, Current": "91.5",
"Intangible Assets": "-13.4",
"Liabilities, Current": "65.1",
"Liabilities, Non-Current": "28.1",
"Other Expenses": "-27.6",
"Expenses": "28.6",
"Revenues": "-19.7",
"Net Income": "-62.1",
"Cost of Goods Sold": "4.89",
"Selling, General and Administrative Expense": "25.5",
"Research and Development": "27.2",
"Other Revenues": "-19.7",
"Comprehensive Net Income": "-62.6",
"Other Net Income": "-69.3",
"Economic Capital Ratio": "43.1"
},
"2020": {
"Intangible Assets": "-9.12",
"Assets": "32.0",
"Liabilities": "-8.43",
"Stockholders Equity": "36.0",
"ECR before LimitedLiability": "30.1",
"Other Assets": "-8.96",
"Property and Equipment": "-4.15",
"Assets, Current": "72.8",
"Liabilities, Non-Current": "-26.5",
"Liabilities, Current": "-5.44",
"Other Liabilities": "22.1",
"Selling, General and Administrative Expense": "8.83",
"Expenses": "4.97",
"Revenues": "-12.9",
"Net Income": "-8.45",
"Cost of Goods Sold": "3.08",
"Research and Development": "-12.7",
"Other Expenses": "6.02",
"Other Revenues": "-12.9",
"Comprehensive Net Income": "-8.49",
"Economic Capital Ratio": "10.6"
},
"2021": {
"Assets, Current": "8.67",
"Assets": "-40.6",
"Liabilities": "-70.7",
"Stockholders Equity": "-99.0",
"Other Assets": "-26.2",
"Property and Equipment": "-8.38",
"Intangible Assets": "-19.3",
"Liabilities, Current": "8.96",
"Other Liabilities": "8.90",
"Liabilities, Non-Current": "-132",
"Selling, General and Administrative Expense": "-13.5",
"Expenses": "-12.6",
"Revenues": "-17.6",
"Net Income": "-34.1",
"Other Expenses": "8.49",
"Research and Development": "-11.6",
"Other Revenues": "-17.6",
"ECR before LimitedLiability": "-118",
"Comprehensive Net Income": "-34.2",
"Other Net Income": "-4.82",
"Economic Capital Ratio": "-125"
},
"2022": {
"Intangible Assets": "-7.83",
"Assets": "-28.0",
"Liabilities": "-29.1",
"Stockholders Equity": "-99.5",
"ECR before LimitedLiability": "-115",
"Assets, Current": "-17.3",
"Other Assets": "-11.0",
"Property and Equipment": "-3.82",
"Other Liabilities": "-18.6",
"Liabilities, Current": "5.78",
"Liabilities, Non-Current": "-17.9",
"Other Revenues": "-5.66",
"Revenues": "-5.66",
"Net Income": "-8.77",
"Comprehensive Net Income": "-8.73",
"Other Expenses": "2.54",
"Cost of Goods Sold": "1.50",
"Selling, General and Administrative Expense": "-5.21",
"Other Net Income": "-4.10",
"Research and Development": "2.18",
"Economic Capital Ratio": "-135"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001783183_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "255,601",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,748",
"Liabilities, Non-Current": "2,698",
"Other Assets": "1,114",
"Other Compr. Net Income": "0",
"Other Expenses": "78,897",
"Other Liabilities": "22,777",
"Other Net Income": "-148,916",
"Other Revenues": "0",
"Property and Equipment": "463",
"Research and Development": "20,374",
"Selling, General and Administrative Expense": "6,944"
},
"output_variables": {
"Assets": "257,178",
"Liabilities": "29,223",
"Expenses": "106,215",
"Revenues": "0",
"Stockholders Equity": "227,955",
"Net Income": "-255,131",
"Comprehensive Net Income": "-255,131",
"BaseVar": "270,766",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "281%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "291,368",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "55,524",
"Liabilities, Non-Current": "45,316",
"Other Assets": "2,757",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-3,403",
"Other Revenues": "0",
"Property and Equipment": "986",
"Research and Development": "98,148",
"Selling, General and Administrative Expense": "27,517"
},
"output_variables": {
"Assets": "295,111",
"Liabilities": "100,840",
"Expenses": "125,665",
"Revenues": "0",
"Stockholders Equity": "194,271",
"Net Income": "-129,068",
"Comprehensive Net Income": "-129,068",
"BaseVar": "262,510",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "267%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "186,526",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,921",
"Liabilities, Non-Current": "98,354",
"Other Assets": "2,255",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-8,803",
"Other Revenues": "0",
"Property and Equipment": "650",
"Research and Development": "72,338",
"Selling, General and Administrative Expense": "62,742"
},
"output_variables": {
"Assets": "189,431",
"Liabilities": "117,275",
"Expenses": "135,080",
"Revenues": "0",
"Stockholders Equity": "72,156",
"Net Income": "-143,883",
"Comprehensive Net Income": "-143,883",
"BaseVar": "225,294",
"ECR before LimitedLiability": "8.7%",
"Economic Capital Ratio": "150%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "160,512",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,237",
"Liabilities, Non-Current": "103,862",
"Other Assets": "3,091",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "109,525",
"Other Net Income": "-19,472",
"Other Revenues": "0",
"Property and Equipment": "1,207",
"Research and Development": "71,489",
"Selling, General and Administrative Expense": "292,203"
},
"output_variables": {
"Assets": "164,810",
"Liabilities": "239,624",
"Expenses": "363,691",
"Revenues": "0",
"Stockholders Equity": "-74,814",
"Net Income": "-383,164",
"Comprehensive Net Income": "-383,164",
"BaseVar": "393,799",
"ECR before LimitedLiability": "-270%",
"Economic Capital Ratio": "79%"
}
}
},
"top_rated": false,
"trend": -31.0,
"value": 1.093326880493577,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001783183.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001783183.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001783183.svg"
},
{
"company_id": "0001445499",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001445499.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001445499.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001445499.jpeg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001445499_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001445499_main_keyfigs.svg",
"name": "IPI Legacy Liquidation Co",
"rank": 417,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001445499.svg",
"report_text": "The relative strengths and weaknesses of IPI Legacy Liquidation 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 IPI Legacy Liquidation Co compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 11% points.The greatest weakness of IPI Legacy Liquidation Co is the variable Stockholders Equity, reducing the Economic Capital Ratio by 112% points.
The company's Economic Capital Ratio, given in the ranking table, is 108%, being 137% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001445499_2023_IPI_Legacy_Liquidation_Co.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "17.4",
"Assets": "-25.6",
"Liabilities": "-32.8",
"Stockholders Equity": "-56.4",
"ECR before LimitedLiability": "-76.6",
"Other Assets": "-23.9",
"Intangible Assets": "-16.4",
"Liabilities, Current": "6.91",
"Other Liabilities": "24.6",
"Liabilities, Non-Current": "-68.2",
"Selling, General and Administrative Expense": "-36.0",
"Expenses": "-18.8",
"Revenues": "-15.8",
"Net Income": "-38.8",
"Other Expenses": "8.04",
"Research and Development": "7.36",
"Cost of Goods Sold": "3.24",
"Other Revenues": "-15.8",
"Comprehensive Net Income": "-38.9",
"Other Net Income": "-5.44",
"Economic Capital Ratio": "-84.3"
},
"2022": {
"Intangible Assets": "-8.53",
"Assets": "-31.3",
"Liabilities": "-28.9",
"Stockholders Equity": "-112",
"ECR before LimitedLiability": "-116",
"Assets, Current": "-25.1",
"Other Assets": "-9.88",
"Property and Equipment": "-1.52",
"Other Liabilities": "-18.7",
"Liabilities, Current": "3.89",
"Liabilities, Non-Current": "-14.6",
"Other Expenses": "2.76",
"Expenses": "2.39",
"Revenues": "-2.67",
"Net Income": "-7.01",
"Selling, General and Administrative Expense": "-10.6",
"Research and Development": "11.4",
"Other Revenues": "-2.67",
"Comprehensive Net Income": "-6.96",
"Other Net Income": "-6.70",
"Economic Capital Ratio": "-137"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001445499_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "94,576",
"Cost of Goods Sold": "691",
"Intangible Assets": "0",
"Liabilities, Current": "15,954",
"Liabilities, Non-Current": "29,450",
"Other Assets": "187",
"Other Compr. Net Income": "0",
"Other Expenses": "2.0",
"Other Liabilities": "0",
"Other Net Income": "-5,048",
"Other Revenues": "668",
"Property and Equipment": "3,149",
"Research and Development": "20,563",
"Selling, General and Administrative Expense": "50,900"
},
"output_variables": {
"Assets": "97,912",
"Liabilities": "45,404",
"Expenses": "72,156",
"Revenues": "668",
"Stockholders Equity": "52,508",
"Net Income": "-76,536",
"Comprehensive Net Income": "-76,536",
"BaseVar": "110,594",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "191%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "79,809",
"Cost of Goods Sold": "6,495",
"Intangible Assets": "0",
"Liabilities, Current": "22,163",
"Liabilities, Non-Current": "49,645",
"Other Assets": "4,878",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "60,899",
"Other Net Income": "-23,128",
"Other Revenues": "12,652",
"Property and Equipment": "3,863",
"Research and Development": "11,456",
"Selling, General and Administrative Expense": "77,885"
},
"output_variables": {
"Assets": "88,550",
"Liabilities": "132,707",
"Expenses": "95,836",
"Revenues": "12,652",
"Stockholders Equity": "-44,157",
"Net Income": "-106,312",
"Comprehensive Net Income": "-106,312",
"BaseVar": "176,436",
"ECR before LimitedLiability": "-183%",
"Economic Capital Ratio": "108%"
}
}
},
"top_rated": false,
"trend": -62.0,
"value": 1.0786229918475314,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001445499.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001445499.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001445499.svg"
},
{
"company_id": "0001694665",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001694665.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001694665.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001694665_main_keyfigs.svg",
"name": "Evelo Biosciences Inc",
"rank": 418,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001694665.svg",
"report_text": "The relative strengths and weaknesses of Evelo Biosciences 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 Evelo Biosciences Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 6.2% points.The greatest weakness of Evelo Biosciences Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 75% points.
The company's Economic Capital Ratio, given in the ranking table, is 107%, being 138% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001694665_2023_Evelo_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "76.4",
"Assets": "48.5",
"Liabilities": "38.6",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "113",
"Other Assets": "-4.59",
"Intangible Assets": "-6.87",
"Property and Equipment": "0.926",
"Liabilities, Current": "29.2",
"Other Liabilities": "20.9",
"Liabilities, Non-Current": "-11.4",
"Research and Development": "-5.14",
"Expenses": "9.94",
"Revenues": "-12.8",
"Net Income": "-2.25",
"Cost of Goods Sold": "3.12",
"Other Expenses": "5.92",
"Selling, General and Administrative Expense": "6.04",
"Other Revenues": "-12.8",
"Comprehensive Net Income": "-2.36",
"Economic Capital Ratio": "95.4"
},
"2019": {
"Other Assets": "-17.7",
"Assets": "8.59",
"Liabilities": "19.9",
"Stockholders Equity": "28.3",
"Economic Capital Ratio": "-28.0",
"Property and Equipment": "10.0",
"Assets, Current": "48.8",
"Intangible Assets": "-19.7",
"Liabilities, Current": "34.6",
"Other Liabilities": "23.2",
"Liabilities, Non-Current": "-40.7",
"Other Expenses": "11.0",
"Expenses": "-31.0",
"Revenues": "-21.3",
"Net Income": "-49.2",
"Cost of Goods Sold": "5.36",
"Selling, General and Administrative Expense": "-1.22",
"Research and Development": "-44.4",
"Other Revenues": "-21.3",
"Comprehensive Net Income": "-49.6",
"Other Net Income": "1.64"
},
"2021": {
"Assets, Current": "-16.2",
"Assets": "-32.9",
"Liabilities": "-14.0",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "-143",
"Other Assets": "-3.68",
"Property and Equipment": "1.84",
"Intangible Assets": "-6.85",
"Liabilities, Current": "3.00",
"Other Liabilities": "1.58",
"Liabilities, Non-Current": "-16.0",
"Selling, General and Administrative Expense": "-1.53",
"Expenses": "-10.3",
"Revenues": "-4.96",
"Net Income": "-14.0",
"Other Expenses": "2.44",
"Research and Development": "-11.6",
"Other Revenues": "-4.96",
"Comprehensive Net Income": "-14.0",
"Other Net Income": "-1.61",
"Economic Capital Ratio": "-150"
},
"2022": {
"Intangible Assets": "-9.98",
"Assets": "-33.3",
"Liabilities": "-17.7",
"Stockholders Equity": "-75.2",
"ECR before LimitedLiability": "-118",
"Assets, Current": "-30.2",
"Other Assets": "-5.82",
"Property and Equipment": "1.34",
"Other Liabilities": "5.81",
"Liabilities, Current": "6.18",
"Liabilities, Non-Current": "-31.8",
"Other Expenses": "2.79",
"Expenses": "-15.8",
"Revenues": "-7.20",
"Net Income": "-23.4",
"Cost of Goods Sold": "1.91",
"Research and Development": "-18.5",
"Other Revenues": "-7.20",
"Comprehensive Net Income": "-23.4",
"Other Net Income": "-2.78",
"Economic Capital Ratio": "-138"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001694665_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "151,622",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,235",
"Liabilities, Non-Current": "12,612",
"Other Assets": "1,320",
"Other Compr. Net Income": "-18",
"Other Expenses": "0",
"Other Liabilities": "1,071",
"Other Net Income": "1,157",
"Other Revenues": "0",
"Property and Equipment": "6,925",
"Research and Development": "39,885",
"Selling, General and Administrative Expense": "18,218"
},
"output_variables": {
"Assets": "159,867",
"Liabilities": "22,918",
"Expenses": "58,103",
"Revenues": "0",
"Stockholders Equity": "136,949",
"Net Income": "-56,946",
"Comprehensive Net Income": "-56,955",
"BaseVar": "121,032",
"ECR before LimitedLiability": "264%",
"Economic Capital Ratio": "345%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "81,009",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,743",
"Liabilities, Non-Current": "19,832",
"Other Assets": "1,570",
"Other Compr. Net Income": "18",
"Other Expenses": "190",
"Other Liabilities": "1,148",
"Other Net Income": "1,075",
"Other Revenues": "0",
"Property and Equipment": "8,341",
"Research and Development": "63,128",
"Selling, General and Administrative Expense": "23,229"
},
"output_variables": {
"Assets": "90,920",
"Liabilities": "30,723",
"Expenses": "86,547",
"Revenues": "0",
"Stockholders Equity": "60,197",
"Net Income": "-85,472",
"Comprehensive Net Income": "-85,463",
"BaseVar": "104,642",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "210%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "71,026",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,362",
"Liabilities, Non-Current": "54,342",
"Other Assets": "10,223",
"Other Compr. Net Income": "0",
"Other Expenses": "428",
"Other Liabilities": "7,500",
"Other Net Income": "-6,352",
"Other Revenues": "0",
"Property and Equipment": "6,622",
"Research and Development": "83,643",
"Selling, General and Administrative Expense": "31,753"
},
"output_variables": {
"Assets": "87,871",
"Liabilities": "79,204",
"Expenses": "115,824",
"Revenues": "0",
"Stockholders Equity": "8,667",
"Net Income": "-122,176",
"Comprehensive Net Income": "-122,176",
"BaseVar": "144,626",
"ECR before LimitedLiability": "-124%",
"Economic Capital Ratio": "125%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "51,573",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,395",
"Liabilities, Non-Current": "57,038",
"Other Assets": "8,026",
"Other Compr. Net Income": "0",
"Other Expenses": "3,432",
"Other Liabilities": "0",
"Other Net Income": "-5,301",
"Other Revenues": "0",
"Property and Equipment": "4,842",
"Research and Development": "76,141",
"Selling, General and Administrative Expense": "29,519"
},
"output_variables": {
"Assets": "64,441",
"Liabilities": "69,433",
"Expenses": "109,093",
"Revenues": "0",
"Stockholders Equity": "-4,992",
"Net Income": "-114,394",
"Comprehensive Net Income": "-114,394",
"BaseVar": "124,134",
"ECR before LimitedLiability": "-187%",
"Economic Capital Ratio": "107%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 1.0651458826300042,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001694665.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001694665.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001694665.svg"
},
{
"company_id": "0001604191",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001604191.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001604191.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001604191_main_keyfigs.svg",
"name": "Gridai Technologies Corp",
"rank": 419,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001604191.svg",
"report_text": "The relative strengths and weaknesses of Gridai Technologies 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 Gridai Technologies Corp compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 67% points.The greatest weakness of Gridai Technologies Corp is the variable Assets, reducing the Economic Capital Ratio by 81% points.
The company's Economic Capital Ratio, given in the ranking table, is 103%, being 142% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001604191_2023_Gridai_Technologies_Corp.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-46.3",
"Assets": "-45.2",
"Liabilities": "5.72",
"Stockholders Equity": "-19.0",
"ECR before LimitedLiability": "-96.9",
"Other Assets": "-2.00",
"Intangible Assets": "7.67",
"Property and Equipment": "-2.73",
"Liabilities, Current": "-4.04",
"Other Liabilities": "5.84",
"Liabilities, Non-Current": "4.88",
"Research and Development": "13.5",
"Expenses": "35.7",
"Revenues": "-4.25",
"Net Income": "-80.4",
"Other Expenses": "2.38",
"Selling, General and Administrative Expense": "10.5",
"Other Revenues": "-4.25",
"Other Net Income": "-156",
"Comprehensive Net Income": "-82.2",
"Economic Capital Ratio": "-115"
},
"2019": {
"Other Assets": "26.9",
"Assets": "-23.8",
"Liabilities": "3.23",
"Stockholders Equity": "-6.77",
"ECR before LimitedLiability": "-76.5",
"Property and Equipment": "-2.98",
"Assets, Current": "-72.9",
"Intangible Assets": "5.61",
"Liabilities, Current": "-5.77",
"Other Liabilities": "5.20",
"Liabilities, Non-Current": "5.77",
"Other Expenses": "1.78",
"Expenses": "-27.9",
"Revenues": "-4.46",
"Net Income": "-57.8",
"Cost of Goods Sold": "1.40",
"Selling, General and Administrative Expense": "-5.58",
"Research and Development": "-6.72",
"Other Revenues": "-4.46",
"Comprehensive Net Income": "-59.2",
"Economic Capital Ratio": "-104"
},
"2020": {
"Intangible Assets": "-0.890",
"Assets": "-61.9",
"Liabilities": "-11.2",
"Stockholders Equity": "-100",
"ECR before LimitedLiability": "-158",
"Other Assets": "4.61",
"Property and Equipment": "-8.58",
"Assets, Current": "-61.6",
"Liabilities, Non-Current": "4.45",
"Liabilities, Current": "-28.5",
"Other Liabilities": "4.51",
"Selling, General and Administrative Expense": "-3.04",
"Expenses": "-37.7",
"Revenues": "-10.1",
"Net Income": "-45.2",
"Cost of Goods Sold": "2.35",
"Research and Development": "3.43",
"Other Expenses": "-40.0",
"Other Revenues": "-10.1",
"Comprehensive Net Income": "-45.4",
"Economic Capital Ratio": "-178"
},
"2021": {
"Assets, Current": "-115",
"Assets": "-119",
"Liabilities": "1.52",
"Stockholders Equity": "-172",
"ECR before LimitedLiability": "-245",
"Other Assets": "-25.1",
"Property and Equipment": "-7.05",
"Intangible Assets": "-6.08",
"Liabilities, Current": "1.36",
"Liabilities, Non-Current": "1.09",
"Selling, General and Administrative Expense": "-12.9",
"Expenses": "-62.2",
"Revenues": "-6.78",
"Net Income": "-72.9",
"Other Expenses": "-31.5",
"Research and Development": "-7.32",
"Cost of Goods Sold": "1.44",
"Other Revenues": "-6.78",
"Comprehensive Net Income": "-73.1",
"Other Net Income": "0.818",
"Economic Capital Ratio": "-253"
},
"2022": {
"Intangible Assets": "28.9",
"Assets": "-80.7",
"Liabilities": "12.1",
"Stockholders Equity": "-37.8",
"ECR before LimitedLiability": "-121",
"Assets, Current": "-74.0",
"Other Assets": "-18.4",
"Property and Equipment": "-8.00",
"Other Liabilities": "8.69",
"Liabilities, Non-Current": "6.04",
"Other Expenses": "67.0",
"Expenses": "-33.8",
"Revenues": "-11.5",
"Net Income": "-63.7",
"Selling, General and Administrative Expense": "-68.7",
"Research and Development": "-33.1",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-49.1",
"Other Net Income": "-15.2",
"Other Compr. Net Income": "5.07",
"Economic Capital Ratio": "-142"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001604191_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "4,800",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,925",
"Liabilities, Current": "2,996",
"Liabilities, Non-Current": "0",
"Other Assets": "616",
"Other Compr. Net Income": "-194",
"Other Expenses": "102",
"Other Liabilities": "0",
"Other Net Income": "-13,432",
"Other Revenues": "0",
"Property and Equipment": "129",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "7,469",
"Liabilities": "2,996",
"Expenses": "102",
"Revenues": "0",
"Stockholders Equity": "4,474",
"Net Income": "-13,534",
"Comprehensive Net Income": "-13,631",
"BaseVar": "12,096",
"ECR before LimitedLiability": "-74%",
"Economic Capital Ratio": "135%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,408",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,887",
"Liabilities, Current": "4,286",
"Liabilities, Non-Current": "0",
"Other Assets": "3,531",
"Other Compr. Net Income": "-116",
"Other Expenses": "434",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "77",
"Research and Development": "8,681",
"Selling, General and Administrative Expense": "6,063"
},
"output_variables": {
"Assets": "8,903",
"Liabilities": "4,286",
"Expenses": "15,178",
"Revenues": "0",
"Stockholders Equity": "4,617",
"Net Income": "-15,178",
"Comprehensive Net Income": "-15,236",
"BaseVar": "14,241",
"ECR before LimitedLiability": "-78%",
"Economic Capital Ratio": "134%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "7,870",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,054",
"Liabilities, Current": "15,545",
"Liabilities, Non-Current": "19",
"Other Assets": "2,982",
"Other Compr. Net Income": "-154",
"Other Expenses": "19,489",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "18",
"Research and Development": "5,888",
"Selling, General and Administrative Expense": "7,295"
},
"output_variables": {
"Assets": "12,924",
"Liabilities": "15,565",
"Expenses": "32,671",
"Revenues": "0",
"Stockholders Equity": "-2,641",
"Net Income": "-32,671",
"Comprehensive Net Income": "-32,748",
"BaseVar": "30,657",
"ECR before LimitedLiability": "-270%",
"Economic Capital Ratio": "79%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "9,425",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,912",
"Liabilities, Current": "12,300",
"Liabilities, Non-Current": "7,311",
"Other Assets": "380",
"Other Compr. Net Income": "-125",
"Other Expenses": "24,980",
"Other Liabilities": "0",
"Other Net Income": "341",
"Other Revenues": "0",
"Property and Equipment": "73",
"Research and Development": "11,986",
"Selling, General and Administrative Expense": "31,345"
},
"output_variables": {
"Assets": "11,790",
"Liabilities": "19,612",
"Expenses": "68,311",
"Revenues": "0",
"Stockholders Equity": "-7,822",
"Net Income": "-67,970",
"Comprehensive Net Income": "-68,033",
"BaseVar": "50,089",
"ECR before LimitedLiability": "-542%",
"Economic Capital Ratio": "13%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,413",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,684",
"Liabilities, Current": "2,483",
"Liabilities, Non-Current": "214",
"Other Assets": "299",
"Other Compr. Net Income": "4,638",
"Other Expenses": "-4,603",
"Other Liabilities": "0",
"Other Net Income": "-1,098",
"Other Revenues": "0",
"Property and Equipment": "44",
"Research and Development": "12,801",
"Selling, General and Administrative Expense": "13,501"
},
"output_variables": {
"Assets": "5,440",
"Liabilities": "2,698",
"Expenses": "21,699",
"Revenues": "0",
"Stockholders Equity": "2,742",
"Net Income": "-22,797",
"Comprehensive Net Income": "-20,478",
"BaseVar": "17,786",
"ECR before LimitedLiability": "-356%",
"Economic Capital Ratio": "51%"
}
}
},
"top_rated": false,
"trend": 49.0,
"value": 1.0320562530965551,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001604191.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001604191.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001604191.svg"
},
{
"company_id": "0001697532",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001697532.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001697532.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001697532_main_keyfigs.svg",
"name": "Applied Therapeutics Inc",
"rank": 420,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001697532.svg",
"report_text": "The relative strengths and weaknesses of Applied Therapeutics 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 Applied Therapeutics Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 6.4% points.The greatest weakness of Applied Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 102%, being 143% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001697532_2023_Applied_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-11.6",
"Assets": "11.8",
"Liabilities": "21.9",
"Stockholders Equity": "34.1",
"ECR before LimitedLiability": "2.93",
"Property and Equipment": "-10.3",
"Assets, Current": "72.7",
"Intangible Assets": "-19.2",
"Liabilities, Current": "-25.0",
"Other Liabilities": "26.8",
"Liabilities, Non-Current": "18.9",
"Other Expenses": "11.1",
"Expenses": "-30.9",
"Revenues": "-21.0",
"Net Income": "-50.0",
"Cost of Goods Sold": "5.28",
"Selling, General and Administrative Expense": "-3.88",
"Research and Development": "-42.0",
"Other Revenues": "-21.0",
"Comprehensive Net Income": "-50.4",
"Economic Capital Ratio": "-24.2"
},
"2020": {
"Intangible Assets": "-12.8",
"Assets": "2.37",
"Liabilities": "52.7",
"Stockholders Equity": "49.1",
"ECR before LimitedLiability": "18.8",
"Other Assets": "-11.4",
"Property and Equipment": "-6.56",
"Assets, Current": "44.3",
"Liabilities, Non-Current": "24.7",
"Other Liabilities": "29.0",
"Selling, General and Administrative Expense": "-12.4",
"Expenses": "-39.5",
"Revenues": "-17.4",
"Net Income": "-54.1",
"Cost of Goods Sold": "4.19",
"Research and Development": "-39.2",
"Other Expenses": "8.19",
"Other Revenues": "-17.4",
"Other Net Income": "1.75",
"Comprehensive Net Income": "-54.2",
"Economic Capital Ratio": "-0.769"
},
"2021": {
"Assets": "-48.2",
"Liabilities": "27.8",
"Stockholders Equity": "-41.2",
"ECR before LimitedLiability": "-77.0",
"Other Assets": "-25.9",
"Property and Equipment": "-9.57",
"Intangible Assets": "-19.9",
"Liabilities, Current": "-30.5",
"Other Liabilities": "30.1",
"Liabilities, Non-Current": "26.6",
"Selling, General and Administrative Expense": "-32.7",
"Expenses": "-66.9",
"Revenues": "-20.4",
"Net Income": "-83.2",
"Other Expenses": "9.95",
"Research and Development": "-50.4",
"Cost of Goods Sold": "5.06",
"Other Revenues": "-20.4",
"Comprehensive Net Income": "-83.3",
"Other Net Income": "0.968",
"Economic Capital Ratio": "-84.7"
},
"2022": {
"Intangible Assets": "-12.1",
"Assets": "-39.2",
"Liabilities": "-8.31",
"Stockholders Equity": "-59.8",
"ECR before LimitedLiability": "-123",
"Assets, Current": "-31.3",
"Other Assets": "-16.4",
"Property and Equipment": "-6.80",
"Other Liabilities": "6.41",
"Liabilities, Current": "-23.7",
"Liabilities, Non-Current": "4.92",
"Other Expenses": "3.87",
"Expenses": "-28.4",
"Revenues": "-8.63",
"Net Income": "-33.4",
"Selling, General and Administrative Expense": "-8.89",
"Cost of Goods Sold": "2.28",
"Research and Development": "-26.4",
"Other Revenues": "-8.63",
"Comprehensive Net Income": "-33.3",
"Economic Capital Ratio": "-143"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001697532_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "46,155",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,099",
"Liabilities, Non-Current": "1,683",
"Other Assets": "2,234",
"Other Compr. Net Income": "-2.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "69",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "32,350",
"Selling, General and Administrative Expense": "13,232"
},
"output_variables": {
"Assets": "48,389",
"Liabilities": "15,782",
"Expenses": "45,582",
"Revenues": "0",
"Stockholders Equity": "32,607",
"Net Income": "-45,513",
"Comprehensive Net Income": "-45,514",
"BaseVar": "54,912",
"ECR before LimitedLiability": "80%",
"Economic Capital Ratio": "214%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "102,593",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "21,235",
"Liabilities, Non-Current": "1,332",
"Other Assets": "1,913",
"Other Compr. Net Income": "-110",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "505",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "61,788",
"Selling, General and Administrative Expense": "32,678"
},
"output_variables": {
"Assets": "104,506",
"Liabilities": "22,567",
"Expenses": "94,466",
"Revenues": "0",
"Stockholders Equity": "81,939",
"Net Income": "-93,961",
"Comprehensive Net Income": "-94,016",
"BaseVar": "111,077",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "256%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "88,394",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "26,462",
"Liabilities, Non-Current": "891",
"Other Assets": "1,498",
"Other Compr. Net Income": "5.0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "34",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "62,570",
"Selling, General and Administrative Expense": "43,048"
},
"output_variables": {
"Assets": "89,892",
"Liabilities": "27,353",
"Expenses": "105,618",
"Revenues": "0",
"Stockholders Equity": "62,539",
"Net Income": "-105,584",
"Comprehensive Net Income": "-105,582",
"BaseVar": "111,451",
"ECR before LimitedLiability": "52%",
"Economic Capital Ratio": "190%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "37,308",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "33,424",
"Liabilities, Non-Current": "878",
"Other Assets": "1,055",
"Other Compr. Net Income": "200",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "149",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "48,744",
"Selling, General and Administrative Expense": "14,793"
},
"output_variables": {
"Assets": "38,363",
"Liabilities": "34,302",
"Expenses": "63,537",
"Revenues": "0",
"Stockholders Equity": "4,061",
"Net Income": "-63,388",
"Comprehensive Net Income": "-63,288",
"BaseVar": "68,276",
"ECR before LimitedLiability": "-150%",
"Economic Capital Ratio": "118%"
}
}
},
"top_rated": false,
"trend": -64.0,
"value": 1.0159779478071056,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001697532.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001697532.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001697532.svg"
},
{
"company_id": "0001514946",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001514946.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001514946.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001514946_main_keyfigs.svg",
"name": "AXIM Biotechnologies INC",
"rank": 421,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001514946.svg",
"report_text": "The relative strengths and weaknesses of AXIM Biotechnologies 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 AXIM Biotechnologies INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 61% points.The greatest weakness of AXIM Biotechnologies INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 148% points.
The company's Economic Capital Ratio, given in the ranking table, is 101%, being 144% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001514946_2023_AXIM_Biotechnologies_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-13.4",
"Assets": "-69.6",
"Liabilities": "-42.2",
"Stockholders Equity": "-159",
"ECR before LimitedLiability": "-175",
"Intangible Assets": "-15.0",
"Assets, Current": "-50.9",
"Property and Equipment": "-7.45",
"Liabilities, Current": "-48.9",
"Other Liabilities": "2.02",
"Liabilities, Non-Current": "-1.09",
"Selling, General and Administrative Expense": "-1.19",
"Expenses": "6.46",
"Revenues": "-6.18",
"Net Income": "-5.52",
"Research and Development": "3.47",
"Other Expenses": "3.50",
"Other Revenues": "-6.18",
"Comprehensive Net Income": "-5.57",
"Other Net Income": "-6.13",
"Economic Capital Ratio": "-194"
},
"2018": {
"Assets, Current": "-69.2",
"Assets": "-87.9",
"Liabilities": "-14.0",
"Stockholders Equity": "-163",
"ECR before LimitedLiability": "-190",
"Other Assets": "-13.8",
"Intangible Assets": "-17.1",
"Property and Equipment": "-8.21",
"Liabilities, Current": "-2.54",
"Other Liabilities": "0.761",
"Liabilities, Non-Current": "-8.97",
"Other Revenues": "-5.70",
"Revenues": "-5.70",
"Net Income": "-16.1",
"Cost of Goods Sold": "1.52",
"Comprehensive Net Income": "-16.1",
"Research and Development": "1.51",
"Other Net Income": "-9.38",
"Other Expenses": "2.92",
"Selling, General and Administrative Expense": "-6.63",
"Economic Capital Ratio": "-208"
},
"2022": {
"Intangible Assets": "-8.69",
"Assets": "-37.8",
"Liabilities": "-39.1",
"Stockholders Equity": "-148",
"ECR before LimitedLiability": "-124",
"Assets, Current": "-47.9",
"Other Assets": "60.9",
"Property and Equipment": "-3.37",
"Other Liabilities": "4.46",
"Liabilities, Current": "-9.81",
"Liabilities, Non-Current": "-35.1",
"Expenses": "5.53",
"Revenues": "-5.96",
"Net Income": "7.15",
"Selling, General and Administrative Expense": "-9.36",
"Cost of Goods Sold": "1.56",
"Research and Development": "13.3",
"Other Revenues": "-5.96",
"Comprehensive Net Income": "7.20",
"Other Net Income": "7.75",
"Economic Capital Ratio": "-144"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001514946_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "2,113",
"Cost of Goods Sold": "43",
"Intangible Assets": "63",
"Liabilities, Current": "7,705",
"Liabilities, Non-Current": "772",
"Other Assets": "7.4",
"Other Compr. Net Income": "0",
"Other Expenses": "3.4",
"Other Liabilities": "0",
"Other Net Income": "-1,019",
"Other Revenues": "48",
"Property and Equipment": "8.9",
"Research and Development": "1,353",
"Selling, General and Administrative Expense": "1,797"
},
"output_variables": {
"Assets": "2,192",
"Liabilities": "8,477",
"Expenses": "3,197",
"Revenues": "48",
"Stockholders Equity": "-6,284",
"Net Income": "-4,168",
"Comprehensive Net Income": "-4,168",
"BaseVar": "7,466",
"ECR before LimitedLiability": "-335%",
"Economic Capital Ratio": "57%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,023",
"Cost of Goods Sold": "8.5",
"Intangible Assets": "54",
"Liabilities, Current": "3,324",
"Liabilities, Non-Current": "4,847",
"Other Assets": "7.4",
"Other Compr. Net Income": "0",
"Other Expenses": "3.4",
"Other Liabilities": "0",
"Other Net Income": "-1,719",
"Other Revenues": "196",
"Property and Equipment": "5.6",
"Research and Development": "2,056",
"Selling, General and Administrative Expense": "3,164"
},
"output_variables": {
"Assets": "2,089",
"Liabilities": "8,171",
"Expenses": "5,232",
"Revenues": "196",
"Stockholders Equity": "-6,082",
"Net Income": "-6,755",
"Comprehensive Net Income": "-6,755",
"BaseVar": "8,703",
"ECR before LimitedLiability": "-390%",
"Economic Capital Ratio": "42%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "104",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,392",
"Liabilities, Non-Current": "5,645",
"Other Assets": "4,014",
"Other Compr. Net Income": "0",
"Other Expenses": "426",
"Other Liabilities": "0",
"Other Net Income": "1,590",
"Other Revenues": "8.9",
"Property and Equipment": "94",
"Research and Development": "154",
"Selling, General and Administrative Expense": "4,082"
},
"output_variables": {
"Assets": "4,212",
"Liabilities": "9,037",
"Expenses": "4,662",
"Revenues": "8.9",
"Stockholders Equity": "-4,825",
"Net Income": "-3,063",
"Comprehensive Net Income": "-3,063",
"BaseVar": "9,755",
"ECR before LimitedLiability": "-205%",
"Economic Capital Ratio": "101%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.0076921367006935,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001514946.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001514946.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001514946.svg"
},
{
"company_id": "0001596062",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001596062.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001596062.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001596062_main_keyfigs.svg",
"name": "Q Biomed Inc",
"rank": 422,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001596062.svg",
"report_text": "The relative strengths and weaknesses of Q Biomed 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 Q Biomed Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 52% points.The greatest weakness of Q Biomed Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 156% points.
The company's Economic Capital Ratio, given in the ranking table, is 100%, being 145% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001596062_2023_Q_Biomed_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-5.13",
"Assets": "-130",
"Liabilities": "2.90",
"Stockholders Equity": "-134",
"ECR before LimitedLiability": "-238",
"Other Assets": "-9.08",
"Intangible Assets": "-14.4",
"Assets, Current": "-110",
"Other Liabilities": "-1.61",
"Liabilities, Non-Current": "-0.748",
"Liabilities, Current": "4.89",
"Other Expenses": "-1.23",
"Expenses": "-36.2",
"Revenues": "-3.37",
"Net Income": "-50.0",
"Cost of Goods Sold": "0.285",
"Selling, General and Administrative Expense": "-5.84",
"Research and Development": "-16.9",
"Other Revenues": "-3.37",
"Comprehensive Net Income": "-49.9",
"Economic Capital Ratio": "-257"
},
"2016": {
"Other Assets": "-15.1",
"Assets": "-109",
"Liabilities": "2.49",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-198",
"Assets, Current": "-86.2",
"Property and Equipment": "-10.4",
"Intangible Assets": "-21.6",
"Other Liabilities": "-0.319",
"Liabilities, Non-Current": "-0.330",
"Liabilities, Current": "4.08",
"Research and Development": "2.65",
"Expenses": "-35.1",
"Revenues": "-7.25",
"Net Income": "-46.5",
"Selling, General and Administrative Expense": "-38.8",
"Other Expenses": "-1.41",
"Cost of Goods Sold": "0.785",
"Other Revenues": "-7.25",
"Comprehensive Net Income": "-46.5",
"Economic Capital Ratio": "-220"
},
"2017": {
"Other Assets": "0",
"Assets": "-141",
"Stockholders Equity": "-0.512",
"ECR before LimitedLiability": "-232",
"Intangible Assets": "0",
"Assets, Current": "-114",
"Property and Equipment": "0",
"Liabilities, Current": "0",
"Liabilities": "-0.0186",
"Other Liabilities": "0",
"Liabilities, Non-Current": "0",
"Selling, General and Administrative Expense": "-0.0996",
"Expenses": "-8.66",
"Net Income": "-37.1",
"Research and Development": "0",
"Other Expenses": "0",
"Cost of Goods Sold": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-37.5",
"Economic Capital Ratio": "-252"
},
"2018": {
"Assets, Current": "-58.0",
"Assets": "-66.3",
"Liabilities": "-6.86",
"Stockholders Equity": "-72.3",
"ECR before LimitedLiability": "-158",
"Other Assets": "-20.1",
"Intangible Assets": "-9.31",
"Property and Equipment": "-12.5",
"Liabilities, Current": "6.43",
"Other Liabilities": "-27.1",
"Liabilities, Non-Current": "3.79",
"Research and Development": "-11.9",
"Expenses": "-44.3",
"Revenues": "-11.9",
"Net Income": "-53.5",
"Cost of Goods Sold": "2.86",
"Other Expenses": "5.39",
"Selling, General and Administrative Expense": "-41.4",
"Other Revenues": "-11.9",
"Comprehensive Net Income": "-53.6",
"Economic Capital Ratio": "-176"
},
"2019": {
"Other Assets": "-8.08",
"Assets": "-122",
"Liabilities": "3.39",
"Stockholders Equity": "-135",
"ECR before LimitedLiability": "-207",
"Property and Equipment": "-3.17",
"Assets, Current": "-103",
"Intangible Assets": "-2.01",
"Liabilities, Current": "3.73",
"Other Liabilities": "-0.271",
"Liabilities, Non-Current": "-1.05",
"Other Expenses": "-2.65",
"Expenses": "-14.4",
"Revenues": "-1.96",
"Net Income": "-21.0",
"Cost of Goods Sold": "0.377",
"Selling, General and Administrative Expense": "-5.17",
"Research and Development": "-1.93",
"Other Revenues": "-1.96",
"Comprehensive Net Income": "-21.2",
"Economic Capital Ratio": "-234"
},
"2021": {
"Assets, Current": "-119",
"Assets": "-128",
"Liabilities": "7.19",
"Stockholders Equity": "-213",
"ECR before LimitedLiability": "-258",
"Other Assets": "-14.4",
"Property and Equipment": "-3.53",
"Intangible Assets": "-2.27",
"Liabilities, Current": "8.86",
"Other Liabilities": "-1.10",
"Liabilities, Non-Current": "-1.08",
"Selling, General and Administrative Expense": "-23.0",
"Expenses": "-21.1",
"Revenues": "-2.17",
"Net Income": "-26.1",
"Other Expenses": "-1.18",
"Research and Development": "1.77",
"Other Revenues": "-2.17",
"Comprehensive Net Income": "-26.1",
"Other Net Income": "0.109",
"Economic Capital Ratio": "-266"
},
"2022": {
"Intangible Assets": "-3.74",
"Assets": "-39.0",
"Liabilities": "-40.6",
"Stockholders Equity": "-156",
"ECR before LimitedLiability": "-125",
"Assets, Current": "-46.6",
"Other Assets": "51.8",
"Property and Equipment": "-4.81",
"Other Liabilities": "4.39",
"Liabilities, Current": "-116",
"Liabilities, Non-Current": "3.92",
"Other Expenses": "2.65",
"Expenses": "7.53",
"Revenues": "-4.42",
"Net Income": "10.8",
"Selling, General and Administrative Expense": "-7.98",
"Research and Development": "13.3",
"Other Revenues": "-4.42",
"Comprehensive Net Income": "10.8",
"Other Net Income": "7.75",
"Economic Capital Ratio": "-145"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001596062_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "131",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "387",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "134",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "598",
"Selling, General and Administrative Expense": "354"
},
"output_variables": {
"Assets": "131",
"Liabilities": "387",
"Expenses": "1,087",
"Revenues": "0",
"Stockholders Equity": "-256",
"Net Income": "-1,087",
"Comprehensive Net Income": "-1,087",
"BaseVar": "803",
"ECR before LimitedLiability": "-634%",
"Economic Capital Ratio": "5.7%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,469",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,280",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "825",
"Other Liabilities": "232",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,314",
"Selling, General and Administrative Expense": "5,032"
},
"output_variables": {
"Assets": "1,469",
"Liabilities": "3,512",
"Expenses": "7,172",
"Revenues": "0",
"Stockholders Equity": "-2,043",
"Net Income": "-7,172",
"Comprehensive Net Income": "-7,172",
"BaseVar": "6,076",
"ECR before LimitedLiability": "-467%",
"Economic Capital Ratio": "25%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "827",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "471",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,170",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,100",
"Selling, General and Administrative Expense": "9,272"
},
"output_variables": {
"Assets": "827",
"Liabilities": "471",
"Expenses": "14,542",
"Revenues": "0",
"Stockholders Equity": "356",
"Net Income": "-14,542",
"Comprehensive Net Income": "-14,542",
"BaseVar": "7,920",
"ECR before LimitedLiability": "-2,120%",
"Economic Capital Ratio": "0.000000000000034%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "2,697",
"Cost of Goods Sold": "0",
"Intangible Assets": "500",
"Liabilities, Current": "429",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,351",
"Other Liabilities": "2,873",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,363",
"Selling, General and Administrative Expense": "5,080"
},
"output_variables": {
"Assets": "3,197",
"Liabilities": "3,303",
"Expenses": "9,794",
"Revenues": "0",
"Stockholders Equity": "-106",
"Net Income": "-9,794",
"Comprehensive Net Income": "-9,794",
"BaseVar": "8,147",
"ECR before LimitedLiability": "-308%",
"Economic Capital Ratio": "66%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "190",
"Cost of Goods Sold": "0",
"Intangible Assets": "450",
"Liabilities, Current": "5,238",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "190",
"Other Liabilities": "447",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,820",
"Selling, General and Administrative Expense": "4,124"
},
"output_variables": {
"Assets": "640",
"Liabilities": "5,686",
"Expenses": "8,133",
"Revenues": "0",
"Stockholders Equity": "-5,045",
"Net Income": "-8,133",
"Comprehensive Net Income": "-8,133",
"BaseVar": "7,230",
"ECR before LimitedLiability": "-605%",
"Economic Capital Ratio": "7.6%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "459",
"Cost of Goods Sold": "247",
"Intangible Assets": "350",
"Liabilities, Current": "5,495",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,386",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "196",
"Property and Equipment": "0",
"Research and Development": "-1,133",
"Selling, General and Administrative Expense": "6,733"
},
"output_variables": {
"Assets": "809",
"Liabilities": "5,495",
"Expenses": "7,233",
"Revenues": "196",
"Stockholders Equity": "-4,685",
"Net Income": "-7,038",
"Comprehensive Net Income": "-7,038",
"BaseVar": "6,867",
"ECR before LimitedLiability": "-547%",
"Economic Capital Ratio": "13%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "72",
"Cost of Goods Sold": "304",
"Intangible Assets": "300",
"Liabilities, Current": "8,133",
"Liabilities, Non-Current": "0",
"Other Assets": "3,143",
"Other Compr. Net Income": "0",
"Other Expenses": "245",
"Other Liabilities": "0",
"Other Net Income": "1,394",
"Other Revenues": "357",
"Property and Equipment": "0",
"Research and Development": "-560",
"Selling, General and Administrative Expense": "2,966"
},
"output_variables": {
"Assets": "3,516",
"Liabilities": "8,133",
"Expenses": "2,955",
"Revenues": "357",
"Stockholders Equity": "-4,617",
"Net Income": "-1,204",
"Comprehensive Net Income": "-1,204",
"BaseVar": "8,177",
"ECR before LimitedLiability": "-194%",
"Economic Capital Ratio": "105%"
}
}
},
"top_rated": false,
"trend": 49.0,
"value": 0.9976063568926401,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001596062.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001596062.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001596062.svg"
},
{
"company_id": "0001261249",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001261249.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001261249.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001261249.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001261249_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001261249_main_keyfigs.svg",
"name": "Agile Therapeutics INC",
"rank": 423,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001261249.svg",
"report_text": "The relative strengths and weaknesses of Agile Therapeutics 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 Agile Therapeutics INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 43% points.The greatest weakness of Agile Therapeutics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 258% points.
The company's Economic Capital Ratio, given in the ranking table, is 96%, being 149% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001261249_2023_Agile_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-1.98",
"Assets": "55.2",
"Liabilities": "24.3",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "123",
"Property and Equipment": "22.4",
"Assets, Current": "34.6",
"Intangible Assets": "-5.95",
"Other Liabilities": "25.4",
"Liabilities, Current": "-12.6",
"Liabilities, Non-Current": "10.8",
"Selling, General and Administrative Expense": "7.34",
"Expenses": "13.9",
"Revenues": "-13.7",
"Net Income": "1.58",
"Cost of Goods Sold": "1.56",
"Other Expenses": "13.4",
"Research and Development": "-8.43",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "1.71",
"Economic Capital Ratio": "90.0"
},
"2015": {
"Property and Equipment": "32.4",
"Assets": "34.6",
"Liabilities": "43.0",
"Stockholders Equity": "92.6",
"ECR before LimitedLiability": "68.1",
"Other Assets": "-6.56",
"Intangible Assets": "-10.1",
"Assets, Current": "22.4",
"Other Liabilities": "29.5",
"Liabilities, Non-Current": "13.8",
"Other Expenses": "19.3",
"Expenses": "-9.46",
"Revenues": "-15.5",
"Net Income": "-27.5",
"Cost of Goods Sold": "1.66",
"Selling, General and Administrative Expense": "3.37",
"Research and Development": "-33.3",
"Other Revenues": "-15.5",
"Other Net Income": "-2.60",
"Comprehensive Net Income": "-27.4",
"Economic Capital Ratio": "49.0"
},
"2016": {
"Other Assets": "-5.97",
"Assets": "50.3",
"Liabilities": "33.2",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "103",
"Assets, Current": "45.3",
"Property and Equipment": "20.4",
"Intangible Assets": "-8.21",
"Other Liabilities": "25.3",
"Liabilities, Non-Current": "15.0",
"Liabilities, Current": "-6.79",
"Research and Development": "-11.6",
"Expenses": "4.76",
"Revenues": "-13.4",
"Net Income": "-8.21",
"Selling, General and Administrative Expense": "3.60",
"Other Expenses": "11.2",
"Cost of Goods Sold": "1.62",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-8.21",
"Economic Capital Ratio": "80.3"
},
"2017": {
"Other Assets": "-10.9",
"Assets": "38.6",
"Liabilities": "10.2",
"Stockholders Equity": "60.5",
"ECR before LimitedLiability": "40.5",
"Intangible Assets": "-13.1",
"Assets, Current": "24.5",
"Property and Equipment": "46.2",
"Liabilities, Current": "-38.8",
"Other Liabilities": "29.2",
"Liabilities, Non-Current": "16.4",
"Other Revenues": "-14.7",
"Revenues": "-14.7",
"Net Income": "-17.5",
"Selling, General and Administrative Expense": "-5.32",
"Comprehensive Net Income": "-17.6",
"Research and Development": "-4.75",
"Other Net Income": "-3.52",
"Other Expenses": "8.52",
"Cost of Goods Sold": "2.37",
"Economic Capital Ratio": "20.9"
},
"2018": {
"Assets, Current": "-31.2",
"Assets": "23.6",
"Liabilities": "78.6",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "68.3",
"Other Assets": "-10.0",
"Intangible Assets": "-12.9",
"Property and Equipment": "164",
"Liabilities, Current": "28.8",
"Other Liabilities": "29.7",
"Liabilities, Non-Current": "25.2",
"Research and Development": "-20.4",
"Expenses": "-31.7",
"Revenues": "-17.7",
"Net Income": "-53.3",
"Cost of Goods Sold": "4.37",
"Other Expenses": "5.31",
"Selling, General and Administrative Expense": "-20.9",
"Other Revenues": "-17.7",
"Comprehensive Net Income": "-53.4",
"Economic Capital Ratio": "50.6"
},
"2019": {
"Other Assets": "-4.82",
"Assets": "49.1",
"Liabilities": "69.7",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "161",
"Property and Equipment": "26.8",
"Assets, Current": "27.7",
"Intangible Assets": "-4.77",
"Liabilities, Current": "26.9",
"Other Liabilities": "23.9",
"Liabilities, Non-Current": "26.3",
"Other Expenses": "6.98",
"Expenses": "7.46",
"Revenues": "-14.1",
"Net Income": "-5.74",
"Cost of Goods Sold": "3.37",
"Selling, General and Administrative Expense": "-3.20",
"Other Revenues": "-14.1",
"Comprehensive Net Income": "-6.05",
"Other Net Income": "0.733",
"Economic Capital Ratio": "133"
},
"2020": {
"Intangible Assets": "-12.5",
"Assets": "8.86",
"Liabilities": "12.3",
"Stockholders Equity": "22.0",
"ECR before LimitedLiability": "5.16",
"Other Assets": "-9.52",
"Property and Equipment": "35.3",
"Liabilities, Non-Current": "25.8",
"Liabilities, Current": "30.0",
"Other Liabilities": "-47.3",
"Selling, General and Administrative Expense": "3.21",
"Expenses": "-15.5",
"Revenues": "-14.8",
"Net Income": "-32.9",
"Cost of Goods Sold": "3.40",
"Research and Development": "7.12",
"Other Expenses": "-28.3",
"Other Revenues": "-14.8",
"Other Net Income": "-3.36",
"Comprehensive Net Income": "-32.9",
"Economic Capital Ratio": "-14.4"
},
"2021": {
"Assets, Current": "-70.1",
"Assets": "-70.1",
"Liabilities": "-7.30",
"Stockholders Equity": "-122",
"ECR before LimitedLiability": "-152",
"Other Assets": "-10.6",
"Property and Equipment": "33.0",
"Intangible Assets": "-10.9",
"Liabilities, Current": "-20.1",
"Other Liabilities": "6.46",
"Liabilities, Non-Current": "5.52",
"Expenses": "-22.2",
"Revenues": "-4.40",
"Net Income": "-24.6",
"Other Expenses": "-23.1",
"Research and Development": "10.7",
"Cost of Goods Sold": "-6.73",
"Other Revenues": "-4.40",
"Comprehensive Net Income": "-24.6",
"Other Net Income": "-2.86",
"Economic Capital Ratio": "-160"
},
"2022": {
"Intangible Assets": "-20.8",
"Assets": "-163",
"Liabilities": "4.15",
"Stockholders Equity": "-258",
"ECR before LimitedLiability": "-129",
"Assets, Current": "-132",
"Other Assets": "-19.4",
"Property and Equipment": "-11.0",
"Liabilities, Current": "-3.29",
"Liabilities, Non-Current": "8.07",
"Other Expenses": "-44.8",
"Expenses": "-35.8",
"Revenues": "5.94",
"Net Income": "7.04",
"Selling, General and Administrative Expense": "4.07",
"Cost of Goods Sold": "-9.37",
"Research and Development": "29.1",
"Other Revenues": "5.94",
"Comprehensive Net Income": "7.18",
"Other Net Income": "42.8",
"Economic Capital Ratio": "-149"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001261249_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "40,986",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,993",
"Liabilities, Non-Current": "0",
"Other Assets": "1,794",
"Other Compr. Net Income": "0",
"Other Expenses": "-2,435",
"Other Liabilities": "0",
"Other Net Income": "2.6",
"Other Revenues": "0",
"Property and Equipment": "12,046",
"Research and Development": "13,365",
"Selling, General and Administrative Expense": "5,151"
},
"output_variables": {
"Assets": "54,826",
"Liabilities": "8,993",
"Expenses": "16,080",
"Revenues": "0",
"Stockholders Equity": "45,834",
"Net Income": "-16,077",
"Comprehensive Net Income": "-16,077",
"BaseVar": "39,951",
"ECR before LimitedLiability": "263%",
"Economic Capital Ratio": "344%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "38,085",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,934",
"Liabilities, Non-Current": "0",
"Other Assets": "309",
"Other Compr. Net Income": "0",
"Other Expenses": "-3,785",
"Other Liabilities": "0",
"Other Net Income": "-1,031",
"Other Revenues": "0",
"Property and Equipment": "12,318",
"Research and Development": "25,622",
"Selling, General and Administrative Expense": "7,467"
},
"output_variables": {
"Assets": "50,712",
"Liabilities": "7,934",
"Expenses": "29,304",
"Revenues": "0",
"Stockholders Equity": "42,778",
"Net Income": "-30,335",
"Comprehensive Net Income": "-30,335",
"BaseVar": "44,490",
"ECR before LimitedLiability": "215%",
"Economic Capital Ratio": "312%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "51,518",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,678",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "0",
"Other Expenses": "-863",
"Other Liabilities": "0",
"Other Net Income": "117",
"Other Revenues": "0",
"Property and Equipment": "12,330",
"Research and Development": "20,929",
"Selling, General and Administrative Expense": "8,792"
},
"output_variables": {
"Assets": "63,866",
"Liabilities": "10,678",
"Expenses": "28,858",
"Revenues": "0",
"Stockholders Equity": "53,188",
"Net Income": "-28,741",
"Comprehensive Net Income": "-28,741",
"BaseVar": "51,760",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "325%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "36,714",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,272",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "0",
"Other Expenses": "112",
"Other Liabilities": "0",
"Other Net Income": "117",
"Other Revenues": "0",
"Property and Equipment": "13,863",
"Research and Development": "10,311",
"Selling, General and Administrative Expense": "17,134"
},
"output_variables": {
"Assets": "50,595",
"Liabilities": "14,272",
"Expenses": "27,557",
"Revenues": "0",
"Stockholders Equity": "36,323",
"Net Income": "-27,440",
"Comprehensive Net Income": "-27,440",
"BaseVar": "46,271",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "275%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "8,458",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,218",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "0",
"Other Expenses": "628",
"Other Liabilities": "0",
"Other Net Income": "-1,246",
"Other Revenues": "0",
"Property and Equipment": "13,916",
"Research and Development": "6,389",
"Selling, General and Administrative Expense": "8,129"
},
"output_variables": {
"Assets": "22,392",
"Liabilities": "2,218",
"Expenses": "15,146",
"Revenues": "0",
"Stockholders Equity": "20,174",
"Net Income": "-16,391",
"Comprehensive Net Income": "-16,391",
"BaseVar": "20,501",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "319%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "35,319",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,795",
"Liabilities, Non-Current": "0",
"Other Assets": "177",
"Other Compr. Net Income": "0",
"Other Expenses": "-72",
"Other Liabilities": "0",
"Other Net Income": "-164",
"Other Revenues": "0",
"Property and Equipment": "14,044",
"Research and Development": "9,912",
"Selling, General and Administrative Expense": "9,028"
},
"output_variables": {
"Assets": "49,540",
"Liabilities": "3,795",
"Expenses": "18,867",
"Revenues": "0",
"Stockholders Equity": "45,745",
"Net Income": "-19,031",
"Comprehensive Net Income": "-19,031",
"BaseVar": "36,183",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "370%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "56,785",
"Cost of Goods Sold": "282",
"Intangible Assets": "0",
"Liabilities, Current": "7,353",
"Liabilities, Non-Current": "0",
"Other Assets": "2,034",
"Other Compr. Net Income": "3.0",
"Other Expenses": "13,864",
"Other Liabilities": "16,381",
"Other Net Income": "217",
"Other Revenues": "749",
"Property and Equipment": "14,243",
"Research and Development": "15,928",
"Selling, General and Administrative Expense": "13,205"
},
"output_variables": {
"Assets": "73,062",
"Liabilities": "23,734",
"Expenses": "43,279",
"Revenues": "749",
"Stockholders Equity": "49,328",
"Net Income": "-42,312",
"Comprehensive Net Income": "-42,311",
"BaseVar": "70,522",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "23,925",
"Cost of Goods Sold": "62,898",
"Intangible Assets": "0",
"Liabilities, Current": "29,278",
"Liabilities, Non-Current": "784",
"Other Assets": "2,961",
"Other Compr. Net Income": "3.0",
"Other Expenses": "101,157",
"Other Liabilities": "0",
"Other Net Income": "-3,707",
"Other Revenues": "20,861",
"Property and Equipment": "12,447",
"Research and Development": "2,714",
"Selling, General and Administrative Expense": "15,158"
},
"output_variables": {
"Assets": "39,333",
"Liabilities": "30,062",
"Expenses": "181,927",
"Revenues": "20,861",
"Stockholders Equity": "9,271",
"Net Income": "-164,773",
"Comprehensive Net Income": "-164,771",
"BaseVar": "137,946",
"ECR before LimitedLiability": "-417%",
"Economic Capital Ratio": "35%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "11,358",
"Cost of Goods Sold": "7,836",
"Intangible Assets": "0",
"Liabilities, Current": "13,387",
"Liabilities, Non-Current": "466",
"Other Assets": "2,707",
"Other Compr. Net Income": "-1.7",
"Other Expenses": "33,468",
"Other Liabilities": "5,934",
"Other Net Income": "-3,691",
"Other Revenues": "44,790",
"Property and Equipment": "177",
"Research and Development": "1,735",
"Selling, General and Administrative Expense": "11,513"
},
"output_variables": {
"Assets": "14,242",
"Liabilities": "19,787",
"Expenses": "54,552",
"Revenues": "44,790",
"Stockholders Equity": "-5,545",
"Net Income": "-13,453",
"Comprehensive Net Income": "-13,454",
"BaseVar": "68,532",
"ECR before LimitedLiability": "-150%",
"Economic Capital Ratio": "118%"
}
}
},
"top_rated": false,
"trend": 15.0,
"value": 0.9562972970214995,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001261249.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001261249.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001261249.svg"
},
{
"company_id": "0001434868",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001434868.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001434868.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001434868.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001434868_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001434868_main_keyfigs.svg",
"name": "Esperion Therapeutics Inc",
"rank": 424,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001434868.svg",
"report_text": "The relative strengths and weaknesses of Esperion Therapeutics 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 Esperion Therapeutics Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 4.4% points.The greatest weakness of Esperion Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 148% points.
The company's Economic Capital Ratio, given in the ranking table, is 93%, being 152% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001434868_2023_Esperion_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "15.0",
"Assets": "52.2",
"Liabilities": "78.7",
"Stockholders Equity": "187",
"ECR before LimitedLiability": "173",
"Intangible Assets": "-3.82",
"Property and Equipment": "-2.18",
"Assets, Current": "36.5",
"Liabilities, Non-Current": "13.3",
"Liabilities, Current": "39.7",
"Other Liabilities": "35.0",
"Selling, General and Administrative Expense": "8.79",
"Expenses": "8.60",
"Revenues": "-18.1",
"Net Income": "-7.37",
"Other Expenses": "4.22",
"Research and Development": "-6.76",
"Cost of Goods Sold": "2.29",
"Other Revenues": "-18.1",
"Comprehensive Net Income": "-7.57",
"Economic Capital Ratio": "146"
},
"2014": {
"Other Assets": "16.4",
"Assets": "47.4",
"Liabilities": "59.4",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "170",
"Assets, Current": "28.8",
"Intangible Assets": "-3.69",
"Other Liabilities": "28.4",
"Liabilities, Current": "37.2",
"Liabilities, Non-Current": "-2.33",
"Selling, General and Administrative Expense": "8.75",
"Expenses": "15.8",
"Revenues": "-14.4",
"Net Income": "3.27",
"Cost of Goods Sold": "1.61",
"Other Expenses": "8.37",
"Research and Development": "-2.92",
"Other Revenues": "-14.4",
"Other Net Income": "1.55",
"Comprehensive Net Income": "3.38",
"Economic Capital Ratio": "137"
},
"2015": {
"Property and Equipment": "-0.919",
"Assets": "32.9",
"Liabilities": "77.0",
"Stockholders Equity": "183",
"ECR before LimitedLiability": "180",
"Other Assets": "11.8",
"Intangible Assets": "-2.24",
"Assets, Current": "17.9",
"Other Liabilities": "30.3",
"Liabilities, Non-Current": "9.48",
"Liabilities, Current": "46.1",
"Other Expenses": "8.57",
"Expenses": "23.4",
"Revenues": "-13.4",
"Net Income": "10.7",
"Cost of Goods Sold": "1.40",
"Selling, General and Administrative Expense": "7.41",
"Research and Development": "6.39",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "10.7",
"Economic Capital Ratio": "161"
},
"2016": {
"Other Assets": "6.12",
"Assets": "47.3",
"Liabilities": "64.1",
"Stockholders Equity": "161",
"ECR before LimitedLiability": "162",
"Assets, Current": "50.5",
"Property and Equipment": "-2.14",
"Intangible Assets": "-4.47",
"Other Liabilities": "27.2",
"Liabilities, Non-Current": "14.4",
"Liabilities, Current": "29.0",
"Research and Development": "-5.59",
"Expenses": "14.1",
"Revenues": "-13.2",
"Net Income": "2.19",
"Selling, General and Administrative Expense": "8.99",
"Other Expenses": "9.08",
"Cost of Goods Sold": "1.57",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "2.27",
"Economic Capital Ratio": "140"
},
"2017": {
"Other Assets": "27.8",
"Assets": "37.8",
"Liabilities": "62.5",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "93.7",
"Intangible Assets": "-9.54",
"Assets, Current": "25.4",
"Property and Equipment": "-4.41",
"Liabilities, Current": "15.9",
"Other Liabilities": "32.4",
"Liabilities, Non-Current": "18.3",
"Selling, General and Administrative Expense": "12.8",
"Expenses": "-12.1",
"Revenues": "-15.0",
"Net Income": "-26.5",
"Research and Development": "-35.7",
"Other Expenses": "8.41",
"Cost of Goods Sold": "2.38",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-26.7",
"Economic Capital Ratio": "74.2"
},
"2018": {
"Assets, Current": "1.31",
"Assets": "-41.5",
"Liabilities": "0.487",
"Stockholders Equity": "-41.6",
"Other Assets": "-4.59",
"Intangible Assets": "-14.0",
"Property and Equipment": "-0.788",
"Liabilities, Current": "-33.4",
"ECR before LimitedLiability": "-91.7",
"Other Liabilities": "2.92",
"Liabilities, Non-Current": "2.37",
"Research and Development": "-76.3",
"Expenses": "-48.2",
"Revenues": "-2.24",
"Net Income": "-71.6",
"Cost of Goods Sold": "0.506",
"Other Expenses": "1.06",
"Selling, General and Administrative Expense": "0.921",
"Other Revenues": "-2.24",
"Comprehensive Net Income": "-71.6",
"Economic Capital Ratio": "-109"
},
"2019": {
"Other Assets": "-10.6",
"Assets": "-75.5",
"Liabilities": "-34.4",
"Stockholders Equity": "-137",
"Property and Equipment": "-0.689",
"Assets, Current": "-15.8",
"Intangible Assets": "-9.84",
"Liabilities, Current": "0.761",
"Other Liabilities": "-90.6",
"Liabilities, Non-Current": "2.78",
"Other Expenses": "0.801",
"Expenses": "-0.141",
"Revenues": "4.42",
"Net Income": "4.37",
"Cost of Goods Sold": "0.490",
"Selling, General and Administrative Expense": "0.710",
"Research and Development": "-5.82",
"Other Revenues": "4.42",
"ECR before LimitedLiability": "-70.5",
"Comprehensive Net Income": "4.28",
"Economic Capital Ratio": "-97.7"
},
"2020": {
"Intangible Assets": "-4.78",
"Assets": "-59.1",
"Liabilities": "-35.9",
"Stockholders Equity": "-158",
"ECR before LimitedLiability": "-104",
"Other Assets": "-4.80",
"Property and Equipment": "-2.54",
"Assets, Current": "-14.5",
"Liabilities, Non-Current": "4.35",
"Liabilities, Current": "3.39",
"Other Liabilities": "-108",
"Other Revenues": "7.04",
"Revenues": "7.04",
"Net Income": "7.48",
"Selling, General and Administrative Expense": "-2.65",
"Comprehensive Net Income": "7.46",
"Other Net Income": "0.318",
"Research and Development": "0.989",
"Cost of Goods Sold": "1.08",
"Other Expenses": "0.899",
"Economic Capital Ratio": "-124"
},
"2021": {
"Assets, Current": "-20.6",
"Assets": "-22.0",
"Liabilities": "-49.0",
"Stockholders Equity": "-155",
"ECR before LimitedLiability": "-148",
"Other Assets": "-3.28",
"Property and Equipment": "-3.34",
"Intangible Assets": "-7.02",
"Liabilities, Current": "3.45",
"Other Liabilities": "-121",
"Liabilities, Non-Current": "4.17",
"Selling, General and Administrative Expense": "-3.22",
"Expenses": "0.253",
"Revenues": "-0.487",
"Net Income": "0.213",
"Other Expenses": "-1.14",
"Research and Development": "3.61",
"Cost of Goods Sold": "1.21",
"Other Revenues": "-0.487",
"Other Net Income": "0.450",
"Economic Capital Ratio": "-156"
},
"2022": {
"Intangible Assets": "-9.39",
"Assets": "-44.5",
"Liabilities": "-43.7",
"Stockholders Equity": "-148",
"ECR before LimitedLiability": "-132",
"Assets, Current": "-34.0",
"Other Assets": "-14.6",
"Property and Equipment": "-5.10",
"Other Liabilities": "-48.4",
"Liabilities, Current": "1.83",
"Liabilities, Non-Current": "3.60",
"Other Expenses": "-4.21",
"Expenses": "3.76",
"Net Income": "3.64",
"Other Net Income": "-0.0862",
"Selling, General and Administrative Expense": "2.01",
"Cost of Goods Sold": "1.61",
"Research and Development": "4.38",
"Comprehensive Net Income": "3.70",
"Other Compr. Net Income": "0.0533",
"Economic Capital Ratio": "-152"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001434868_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "60,620",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,202",
"Liabilities, Non-Current": "0",
"Other Assets": "17,593",
"Other Compr. Net Income": "-3.0",
"Other Expenses": "3,438",
"Other Liabilities": "0",
"Other Net Income": "438",
"Other Revenues": "0",
"Property and Equipment": "81",
"Research and Development": "16,100",
"Selling, General and Administrative Expense": "6,744"
},
"output_variables": {
"Assets": "78,294",
"Liabilities": "4,202",
"Expenses": "26,282",
"Revenues": "0",
"Stockholders Equity": "74,091",
"Net Income": "-25,844",
"Comprehensive Net Income": "-25,845",
"BaseVar": "54,610",
"ECR before LimitedLiability": "329%",
"Economic Capital Ratio": "388%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "106,767",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,491",
"Liabilities, Non-Current": "4,299",
"Other Assets": "35,797",
"Other Compr. Net Income": "-56",
"Other Expenses": "270",
"Other Liabilities": "0",
"Other Net Income": "119",
"Other Revenues": "0",
"Property and Equipment": "780",
"Research and Development": "25,302",
"Selling, General and Administrative Expense": "10,922"
},
"output_variables": {
"Assets": "143,344",
"Liabilities": "9,790",
"Expenses": "36,494",
"Revenues": "0",
"Stockholders Equity": "133,554",
"Net Income": "-36,375",
"Comprehensive Net Income": "-36,403",
"BaseVar": "94,902",
"ECR before LimitedLiability": "333%",
"Economic Capital Ratio": "391%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "214,394",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,625",
"Liabilities, Non-Current": "2,688",
"Other Assets": "80,371",
"Other Compr. Net Income": "-423",
"Other Expenses": "520",
"Other Liabilities": "0",
"Other Net Income": "776",
"Other Revenues": "0",
"Property and Equipment": "807",
"Research and Development": "29,802",
"Selling, General and Administrative Expense": "20,238"
},
"output_variables": {
"Assets": "295,572",
"Liabilities": "8,313",
"Expenses": "50,560",
"Revenues": "0",
"Stockholders Equity": "287,259",
"Net Income": "-49,784",
"Comprehensive Net Income": "-49,996",
"BaseVar": "177,822",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "424%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "213,577",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,589",
"Liabilities, Non-Current": "1,022",
"Other Assets": "30,962",
"Other Compr. Net Income": "-422",
"Other Expenses": "428",
"Other Liabilities": "0",
"Other Net Income": "1,761",
"Other Revenues": "0",
"Property and Equipment": "674",
"Research and Development": "151,320",
"Selling, General and Administrative Expense": "17,338"
},
"output_variables": {
"Assets": "245,213",
"Liabilities": "16,611",
"Expenses": "169,086",
"Revenues": "0",
"Stockholders Equity": "228,602",
"Net Income": "-167,325",
"Comprehensive Net Income": "-167,535",
"BaseVar": "216,546",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "337%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "203,924",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "33,144",
"Liabilities, Non-Current": "0",
"Other Assets": "73,476",
"Other Compr. Net Income": "309",
"Other Expenses": "263",
"Other Liabilities": "0",
"Other Net Income": "2,804",
"Other Revenues": "0",
"Property and Equipment": "435",
"Research and Development": "596,091",
"Selling, General and Administrative Expense": "22,574"
},
"output_variables": {
"Assets": "277,835",
"Liabilities": "33,144",
"Expenses": "618,928",
"Revenues": "0",
"Stockholders Equity": "244,691",
"Net Income": "-616,124",
"Comprehensive Net Income": "-615,969",
"BaseVar": "466,510",
"ECR before LimitedLiability": "-53%",
"Economic Capital Ratio": "138%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "142,632",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "64,333",
"Liabilities, Non-Current": "0",
"Other Assets": "299",
"Other Compr. Net Income": "-673",
"Other Expenses": "72",
"Other Liabilities": "0",
"Other Net Income": "3,562",
"Other Revenues": "0",
"Property and Equipment": "520",
"Research and Development": "198,317",
"Selling, General and Administrative Expense": "43,831"
},
"output_variables": {
"Assets": "143,451",
"Liabilities": "64,333",
"Expenses": "242,220",
"Revenues": "0",
"Stockholders Equity": "79,118",
"Net Income": "-238,658",
"Comprehensive Net Income": "-238,994",
"BaseVar": "227,119",
"ECR before LimitedLiability": "-64%",
"Economic Capital Ratio": "136%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "211,714",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "66,080",
"Liabilities, Non-Current": "1,109",
"Other Assets": "1,588",
"Other Compr. Net Income": "444",
"Other Expenses": "4,823",
"Other Liabilities": "127,308",
"Other Net Income": "8,165",
"Other Revenues": "148,364",
"Property and Equipment": "1,145",
"Research and Development": "179,897",
"Selling, General and Administrative Expense": "229,357"
},
"output_variables": {
"Assets": "214,447",
"Liabilities": "194,497",
"Expenses": "414,077",
"Revenues": "148,364",
"Stockholders Equity": "19,950",
"Net Income": "-257,548",
"Comprehensive Net Income": "-257,326",
"BaseVar": "489,997",
"ECR before LimitedLiability": "-105%",
"Economic Capital Ratio": "129%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "345,896",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "94,069",
"Liabilities, Non-Current": "4,744",
"Other Assets": "6,086",
"Other Compr. Net Income": "167",
"Other Expenses": "109,666",
"Other Liabilities": "350,579",
"Other Net Income": "2,364",
"Other Revenues": "314,253",
"Property and Equipment": "1,276",
"Research and Development": "118,502",
"Selling, General and Administrative Expense": "868,164"
},
"output_variables": {
"Assets": "353,258",
"Liabilities": "449,392",
"Expenses": "1,096,332",
"Revenues": "314,253",
"Stockholders Equity": "-96,134",
"Net Income": "-779,715",
"Comprehensive Net Income": "-779,632",
"BaseVar": "1,107,883",
"ECR before LimitedLiability": "-246%",
"Economic Capital Ratio": "87%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "328,972",
"Cost of Goods Sold": "0",
"Intangible Assets": "56",
"Liabilities, Current": "73,352",
"Liabilities, Non-Current": "1,158",
"Other Assets": "51,898",
"Other Compr. Net Income": "-27",
"Other Expenses": "238,056",
"Other Liabilities": "504,024",
"Other Net Income": "1,198",
"Other Revenues": "78,754",
"Property and Equipment": "664",
"Research and Development": "53,516",
"Selling, General and Administrative Expense": "182,406"
},
"output_variables": {
"Assets": "381,590",
"Liabilities": "578,534",
"Expenses": "473,977",
"Revenues": "78,754",
"Stockholders Equity": "-196,944",
"Net Income": "-394,026",
"Comprehensive Net Income": "-394,039",
"BaseVar": "757,040",
"ECR before LimitedLiability": "-172%",
"Economic Capital Ratio": "111%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "246,683",
"Cost of Goods Sold": "0",
"Intangible Assets": "56",
"Liabilities, Current": "92,308",
"Liabilities, Non-Current": "665",
"Other Assets": "1,036",
"Other Compr. Net Income": "-0.32",
"Other Expenses": "182,780",
"Other Liabilities": "478,744",
"Other Net Income": "3,281",
"Other Revenues": "75,452",
"Property and Equipment": "164",
"Research and Development": "129,560",
"Selling, General and Administrative Expense": "89,486"
},
"output_variables": {
"Assets": "247,939",
"Liabilities": "571,717",
"Expenses": "401,827",
"Revenues": "75,452",
"Stockholders Equity": "-323,778",
"Net Income": "-323,093",
"Comprehensive Net Income": "-323,093",
"BaseVar": "650,108",
"ECR before LimitedLiability": "-251%",
"Economic Capital Ratio": "85%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 0.9263771595626166,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001434868.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001434868.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001434868.svg"
},
{
"company_id": "0001516551",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001516551.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001516551.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001516551_main_keyfigs.svg",
"name": "Skye Bioscience Inc",
"rank": 425,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001516551.svg",
"report_text": "The relative strengths and weaknesses of Skye Bioscience 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 Skye Bioscience Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 4.8% points.The greatest weakness of Skye Bioscience Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 90% points.
The company's Economic Capital Ratio, given in the ranking table, is 87%, being 158% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001516551_2023_Skye_Bioscience_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Other Assets": "-22.0",
"Assets": "-89.2",
"Liabilities": "142",
"Stockholders Equity": "-167",
"ECR before LimitedLiability": "67.9",
"Intangible Assets": "-27.1",
"Property and Equipment": "18.0",
"Assets, Current": "-77.9",
"Liabilities, Non-Current": "34.6",
"Liabilities, Current": "55.1",
"Other Liabilities": "90.6",
"Selling, General and Administrative Expense": "50.0",
"Expenses": "-56.8",
"Revenues": "-56.8",
"Net Income": "137",
"Other Expenses": "-180",
"Research and Development": "72.3",
"Other Revenues": "-56.8",
"Comprehensive Net Income": "136",
"Other Net Income": "169",
"Economic Capital Ratio": "39.9"
},
"2014": {
"Other Assets": "-8.46",
"Assets": "-131",
"Liabilities": "1.80",
"Stockholders Equity": "-130",
"ECR before LimitedLiability": "-216",
"Property and Equipment": "-3.20",
"Assets, Current": "-112",
"Intangible Assets": "-13.0",
"Other Liabilities": "-1.67",
"Liabilities, Current": "3.87",
"Liabilities, Non-Current": "-0.687",
"Selling, General and Administrative Expense": "-68.5",
"Expenses": "-43.7",
"Revenues": "-3.67",
"Net Income": "-59.1",
"Cost of Goods Sold": "0.317",
"Other Expenses": "1.49",
"Research and Development": "1.68",
"Other Revenues": "-3.67",
"Comprehensive Net Income": "-58.9",
"Economic Capital Ratio": "-249"
},
"2015": {
"Property and Equipment": "-2.72",
"Assets": "-7.98",
"Liabilities": "-16.0",
"Stockholders Equity": "-82.4",
"ECR before LimitedLiability": "-111",
"Other Assets": "-3.79",
"Intangible Assets": "-5.46",
"Assets, Current": "-1.37",
"Other Liabilities": "4.99",
"Liabilities, Non-Current": "-93.6",
"Liabilities, Current": "3.63",
"Other Expenses": "6.55",
"Expenses": "-4.30",
"Revenues": "-3.90",
"Net Income": "-6.83",
"Cost of Goods Sold": "0.481",
"Selling, General and Administrative Expense": "-8.05",
"Research and Development": "4.22",
"Other Revenues": "-3.90",
"Comprehensive Net Income": "-6.82",
"Economic Capital Ratio": "-130"
},
"2016": {
"Other Assets": "-6.54",
"Assets": "-120",
"Liabilities": "5.97",
"Stockholders Equity": "-133",
"ECR before LimitedLiability": "-214",
"Assets, Current": "-98.3",
"Property and Equipment": "-5.09",
"Intangible Assets": "-12.6",
"Other Liabilities": "-1.29",
"Liabilities, Non-Current": "6.24",
"Liabilities, Current": "1.10",
"Research and Development": "-1.68",
"Expenses": "-19.3",
"Revenues": "-3.22",
"Net Income": "-27.0",
"Selling, General and Administrative Expense": "-55.7",
"Other Expenses": "6.43",
"Cost of Goods Sold": "0.329",
"Other Revenues": "-3.22",
"Comprehensive Net Income": "-27.0",
"Economic Capital Ratio": "-237"
},
"2017": {
"Other Assets": "-19.2",
"Assets": "-120",
"Liabilities": "2.83",
"Stockholders Equity": "-125",
"ECR before LimitedLiability": "-214",
"Intangible Assets": "-23.9",
"Assets, Current": "-100",
"Property and Equipment": "-10.0",
"Liabilities, Current": "1.87",
"Other Liabilities": "-1.31",
"Liabilities, Non-Current": "2.57",
"Selling, General and Administrative Expense": "-85.7",
"Expenses": "-42.2",
"Revenues": "-6.94",
"Net Income": "-48.8",
"Research and Development": "5.43",
"Other Expenses": "9.33",
"Other Revenues": "-6.94",
"Comprehensive Net Income": "-48.9",
"Other Net Income": "2.88",
"Economic Capital Ratio": "-234"
},
"2018": {
"Assets, Current": "-89.9",
"Assets": "-112",
"Liabilities": "10.0",
"Stockholders Equity": "-164",
"ECR before LimitedLiability": "-219",
"Other Assets": "-9.68",
"Intangible Assets": "-13.1",
"Property and Equipment": "-5.48",
"Liabilities, Current": "11.3",
"Liabilities, Non-Current": "-0.808",
"Research and Development": "4.81",
"Expenses": "0.228",
"Revenues": "-3.66",
"Net Income": "-17.6",
"Cost of Goods Sold": "0.790",
"Other Expenses": "-7.42",
"Selling, General and Administrative Expense": "-0.133",
"Other Revenues": "-3.66",
"Other Net Income": "-12.2",
"Comprehensive Net Income": "-17.7",
"Economic Capital Ratio": "-236"
},
"2019": {
"Other Assets": "-40.5",
"Assets": "-127",
"Liabilities": "116",
"Stockholders Equity": "-364",
"ECR before LimitedLiability": "42.7",
"Property and Equipment": "-21.9",
"Assets, Current": "-105",
"Intangible Assets": "-38.4",
"Liabilities, Current": "80.9",
"Other Liabilities": "22.8",
"Liabilities, Non-Current": "83.1",
"Other Expenses": "30.6",
"Expenses": "-52.1",
"Revenues": "-55.0",
"Net Income": "140",
"Cost of Goods Sold": "14.4",
"Selling, General and Administrative Expense": "-98.8",
"Other Revenues": "-55.0",
"Comprehensive Net Income": "139",
"Other Net Income": "190",
"Economic Capital Ratio": "15.5"
},
"2020": {
"Intangible Assets": "-16.6",
"Assets": "-53.1",
"Liabilities": "-2.88",
"Stockholders Equity": "-72.4",
"ECR before LimitedLiability": "-144",
"Other Assets": "-18.5",
"Property and Equipment": "-8.41",
"Assets, Current": "-43.3",
"Liabilities, Non-Current": "6.13",
"Liabilities, Current": "4.26",
"Other Liabilities": "-16.8",
"Selling, General and Administrative Expense": "-37.9",
"Expenses": "-38.2",
"Revenues": "-10.7",
"Net Income": "-44.7",
"Research and Development": "-7.88",
"Other Expenses": "4.98",
"Other Revenues": "-10.7",
"Other Net Income": "-3.03",
"Comprehensive Net Income": "-44.8",
"Economic Capital Ratio": "-163"
},
"2021": {
"Assets, Current": "18.9",
"Assets": "-26.4",
"Liabilities": "-14.7",
"Stockholders Equity": "-44.6",
"ECR before LimitedLiability": "-69.1",
"Other Assets": "-21.3",
"Property and Equipment": "-5.89",
"Intangible Assets": "-16.4",
"Liabilities, Current": "-68.5",
"Other Liabilities": "25.6",
"Liabilities, Non-Current": "22.9",
"Selling, General and Administrative Expense": "-34.2",
"Expenses": "-25.8",
"Revenues": "-17.0",
"Net Income": "-48.4",
"Other Expenses": "8.23",
"Cost of Goods Sold": "4.20",
"Other Revenues": "-17.0",
"Comprehensive Net Income": "-48.4",
"Other Net Income": "-7.56",
"Economic Capital Ratio": "-76.7"
},
"2022": {
"Intangible Assets": "-12.5",
"Assets": "-51.4",
"Liabilities": "-20.0",
"Stockholders Equity": "-89.7",
"ECR before LimitedLiability": "-137",
"Assets, Current": "-39.7",
"Other Assets": "-18.8",
"Property and Equipment": "-5.96",
"Other Liabilities": "4.83",
"Liabilities, Current": "-37.7",
"Liabilities, Non-Current": "4.33",
"Other Expenses": "-16.2",
"Expenses": "-19.8",
"Revenues": "-8.18",
"Net Income": "-30.7",
"Selling, General and Administrative Expense": "-5.17",
"Cost of Goods Sold": "2.10",
"Other Revenues": "-8.18",
"Comprehensive Net Income": "-30.7",
"Other Net Income": "-4.14",
"Economic Capital Ratio": "-158"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001516551_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Assets, Current": "106",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "62",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "319",
"Other Liabilities": "0",
"Other Net Income": "343",
"Other Revenues": "0",
"Property and Equipment": "40",
"Research and Development": "0",
"Selling, General and Administrative Expense": "28"
},
"output_variables": {
"Assets": "146",
"Liabilities": "62",
"Expenses": "347",
"Revenues": "0",
"Stockholders Equity": "83",
"Net Income": "-3.8",
"Comprehensive Net Income": "-3.8",
"BaseVar": "449",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "283%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "308",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "801",
"Liabilities, Non-Current": "0.81",
"Other Assets": "19",
"Other Compr. Net Income": "0",
"Other Expenses": "2.5",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "21",
"Research and Development": "228",
"Selling, General and Administrative Expense": "2,504"
},
"output_variables": {
"Assets": "348",
"Liabilities": "802",
"Expenses": "2,734",
"Revenues": "0",
"Stockholders Equity": "-454",
"Net Income": "-2,734",
"Comprehensive Net Income": "-2,734",
"BaseVar": "1,942",
"ECR before LimitedLiability": "-647%",
"Economic Capital Ratio": "4.9%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,454",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "582",
"Liabilities, Non-Current": "2,458",
"Other Assets": "44",
"Other Compr. Net Income": "0",
"Other Expenses": "-480",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "13",
"Research and Development": "576",
"Selling, General and Administrative Expense": "3,741"
},
"output_variables": {
"Assets": "3,511",
"Liabilities": "3,040",
"Expenses": "3,837",
"Revenues": "0",
"Stockholders Equity": "471",
"Net Income": "-3,837",
"Comprehensive Net Income": "-3,837",
"BaseVar": "5,194",
"ECR before LimitedLiability": "-86%",
"Economic Capital Ratio": "133%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "279",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "662",
"Liabilities, Non-Current": "1,112",
"Other Assets": "34",
"Other Compr. Net Income": "0",
"Other Expenses": "-5,647",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "9.6",
"Research and Development": "2,754",
"Selling, General and Administrative Expense": "3,407"
},
"output_variables": {
"Assets": "323",
"Liabilities": "1,774",
"Expenses": "514",
"Revenues": "0",
"Stockholders Equity": "-1,451",
"Net Income": "-514",
"Comprehensive Net Income": "-514",
"BaseVar": "1,306",
"ECR before LimitedLiability": "-351%",
"Economic Capital Ratio": "53%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "556",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "806",
"Liabilities, Non-Current": "551",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "-676",
"Other Liabilities": "0",
"Other Net Income": "135",
"Other Revenues": "0",
"Property and Equipment": "1.4",
"Research and Development": "354",
"Selling, General and Administrative Expense": "3,558"
},
"output_variables": {
"Assets": "557",
"Liabilities": "1,357",
"Expenses": "3,236",
"Revenues": "0",
"Stockholders Equity": "-800",
"Net Income": "-3,100",
"Comprehensive Net Income": "-3,100",
"BaseVar": "2,643",
"ECR before LimitedLiability": "-506%",
"Economic Capital Ratio": "18%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,954",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,939",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "42,287",
"Other Liabilities": "1,580",
"Other Net Income": "136",
"Other Revenues": "0",
"Property and Equipment": "3.4",
"Research and Development": "329",
"Selling, General and Administrative Expense": "4,846"
},
"output_variables": {
"Assets": "1,957",
"Liabilities": "17,519",
"Expenses": "47,462",
"Revenues": "0",
"Stockholders Equity": "-15,562",
"Net Income": "-47,326",
"Comprehensive Net Income": "-47,326",
"BaseVar": "33,538",
"ECR before LimitedLiability": "-834%",
"Economic Capital Ratio": "0.54%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,995",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "971",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,803",
"Other Liabilities": "478",
"Other Net Income": "-7,892",
"Other Revenues": "0",
"Property and Equipment": "2.0",
"Research and Development": "2,243",
"Selling, General and Administrative Expense": "4,412"
},
"output_variables": {
"Assets": "1,997",
"Liabilities": "1,449",
"Expenses": "10,458",
"Revenues": "0",
"Stockholders Equity": "548",
"Net Income": "-18,349",
"Comprehensive Net Income": "-18,349",
"BaseVar": "10,897",
"ECR before LimitedLiability": "-996%",
"Economic Capital Ratio": "0.051%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,664",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "787",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1.6",
"Other Liabilities": "1,434",
"Other Net Income": "4,601",
"Other Revenues": "0",
"Property and Equipment": "7.3",
"Research and Development": "1,978",
"Selling, General and Administrative Expense": "4,318"
},
"output_variables": {
"Assets": "2,672",
"Liabilities": "2,221",
"Expenses": "6,298",
"Revenues": "0",
"Stockholders Equity": "451",
"Net Income": "-1,697",
"Comprehensive Net Income": "-1,697",
"BaseVar": "7,895",
"ECR before LimitedLiability": "-29%",
"Economic Capital Ratio": "140%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "9,612",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,912",
"Liabilities, Non-Current": "79",
"Other Assets": "155",
"Other Compr. Net Income": "0",
"Other Expenses": "1.9",
"Other Liabilities": "0",
"Other Net Income": "-490",
"Other Revenues": "0",
"Property and Equipment": "88",
"Research and Development": "2,773",
"Selling, General and Administrative Expense": "5,215"
},
"output_variables": {
"Assets": "9,855",
"Liabilities": "3,991",
"Expenses": "7,989",
"Revenues": "0",
"Stockholders Equity": "5,864",
"Net Income": "-8,479",
"Comprehensive Net Income": "-8,479",
"BaseVar": "11,162",
"ECR before LimitedLiability": "62%",
"Economic Capital Ratio": "199%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "8,944",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,119",
"Liabilities, Non-Current": "0",
"Other Assets": "80",
"Other Compr. Net Income": "0",
"Other Expenses": "4,306",
"Other Liabilities": "0",
"Other Net Income": "-940",
"Other Revenues": "0",
"Property and Equipment": "88",
"Research and Development": "8,094",
"Selling, General and Administrative Expense": "6,899"
},
"output_variables": {
"Assets": "9,111",
"Liabilities": "12,119",
"Expenses": "19,299",
"Revenues": "0",
"Stockholders Equity": "-3,008",
"Net Income": "-20,240",
"Comprehensive Net Income": "-20,240",
"BaseVar": "20,735",
"ECR before LimitedLiability": "-252%",
"Economic Capital Ratio": "85%"
}
}
},
"top_rated": false,
"trend": -81.0,
"value": 0.8715667438092966,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001516551.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001516551.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001516551.svg"
},
{
"company_id": "0000887247",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000887247.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000887247.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000887247.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000887247_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000887247_main_keyfigs.svg",
"name": "DMK Pharmaceuticals Corp",
"rank": 426,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000887247.svg",
"report_text": "The relative strengths and weaknesses of DMK Pharmaceuticals 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 DMK Pharmaceuticals Corp compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 5.9% points.The greatest weakness of DMK Pharmaceuticals Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 114% points.
The company's Economic Capital Ratio, given in the ranking table, is 86%, being 158% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000887247_2023_DMK_Pharmaceuticals_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-8.48",
"Assets": "-87.5",
"Liabilities": "-2.06",
"Stockholders Equity": "-98.1",
"ECR before LimitedLiability": "-122",
"Intangible Assets": "-23.1",
"Property and Equipment": "-14.4",
"Assets, Current": "-58.4",
"Other Liabilities": "0.562",
"Liabilities, Current": "-4.25",
"Research and Development": "-13.3",
"Expenses": "-29.1",
"Revenues": "-16.4",
"Net Income": "-58.4",
"Other Expenses": "4.97",
"Cost of Goods Sold": "1.82",
"Selling, General and Administrative Expense": "-22.5",
"Other Revenues": "-16.4",
"Comprehensive Net Income": "-58.6",
"Other Net Income": "-6.49",
"Economic Capital Ratio": "-198"
},
"2016": {
"Other Assets": "-11.3",
"Assets": "7.88",
"Liabilities": "9.62",
"Stockholders Equity": "18.9",
"ECR before LimitedLiability": "39.6",
"Assets, Current": "-57.5",
"Property and Equipment": "13.1",
"Intangible Assets": "128",
"Other Liabilities": "-1.78",
"Liabilities, Non-Current": "17.6",
"Liabilities, Current": "-6.45",
"Research and Development": "6.14",
"Expenses": "-3.40",
"Revenues": "0.632",
"Net Income": "1.04",
"Selling, General and Administrative Expense": "-23.2",
"Other Expenses": "12.3",
"Cost of Goods Sold": "2.18",
"Other Revenues": "0.632",
"Comprehensive Net Income": "1.04",
"Other Net Income": "3.85",
"Economic Capital Ratio": "17.2"
},
"2017": {
"Other Assets": "-11.3",
"Assets": "4.14",
"Liabilities": "48.5",
"Stockholders Equity": "45.1",
"ECR before LimitedLiability": "64.7",
"Intangible Assets": "68.3",
"Assets, Current": "-31.6",
"Property and Equipment": "11.0",
"Liabilities, Current": "12.1",
"Other Liabilities": "17.6",
"Liabilities, Non-Current": "20.7",
"Selling, General and Administrative Expense": "-22.3",
"Expenses": "-8.66",
"Revenues": "10.0",
"Comprehensive Net Income": "-1.57",
"Research and Development": "16.5",
"Other Expenses": "-5.16",
"Cost of Goods Sold": "2.87",
"Other Revenues": "10.0",
"Other Net Income": "-2.65",
"Economic Capital Ratio": "45.1"
},
"2018": {
"Assets, Current": "-37.7",
"Assets": "-5.47",
"Liabilities": "62.1",
"Stockholders Equity": "39.5",
"ECR before LimitedLiability": "56.5",
"Other Assets": "-8.01",
"Intangible Assets": "46.6",
"Property and Equipment": "19.1",
"Liabilities, Current": "5.16",
"Other Liabilities": "31.9",
"Liabilities, Non-Current": "27.6",
"Expenses": "-24.6",
"Revenues": "9.63",
"Net Income": "-15.5",
"Cost of Goods Sold": "-14.2",
"Other Expenses": "10.1",
"Selling, General and Administrative Expense": "-20.5",
"Other Revenues": "9.63",
"Other Net Income": "-0.196",
"Comprehensive Net Income": "-15.7",
"Economic Capital Ratio": "38.8"
},
"2020": {
"Intangible Assets": "6.57",
"Assets": "-88.2",
"Liabilities": "-3.24",
"Stockholders Equity": "-136",
"ECR before LimitedLiability": "-118",
"Other Assets": "-9.49",
"Property and Equipment": "25.6",
"Assets, Current": "-104",
"Liabilities, Non-Current": "6.45",
"Liabilities, Current": "-8.97",
"Other Liabilities": "-1.11",
"Selling, General and Administrative Expense": "-13.5",
"Expenses": "-19.6",
"Revenues": "6.82",
"Net Income": "-16.5",
"Cost of Goods Sold": "-10.7",
"Research and Development": "8.74",
"Other Expenses": "-7.22",
"Other Revenues": "6.82",
"Comprehensive Net Income": "-16.5",
"Economic Capital Ratio": "-137"
},
"2021": {
"Assets, Current": "-29.8",
"Assets": "-62.5",
"Liabilities": "29.0",
"Stockholders Equity": "-60.6",
"ECR before LimitedLiability": "-86.6",
"Other Assets": "-28.0",
"Property and Equipment": "5.57",
"Intangible Assets": "-21.8",
"Liabilities, Current": "-25.3",
"Other Liabilities": "24.7",
"Liabilities, Non-Current": "28.3",
"Selling, General and Administrative Expense": "-23.9",
"Expenses": "-29.2",
"Revenues": "-14.3",
"Net Income": "-83.1",
"Other Expenses": "10.7",
"Cost of Goods Sold": "-18.7",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "-83.1",
"Other Net Income": "-45.3",
"Economic Capital Ratio": "-94.3"
},
"2022": {
"Intangible Assets": "-16.6",
"Assets": "-76.0",
"Liabilities": "-4.44",
"Stockholders Equity": "-114",
"ECR before LimitedLiability": "-138",
"Assets, Current": "-54.0",
"Other Assets": "-22.7",
"Property and Equipment": "3.79",
"Other Liabilities": "5.85",
"Liabilities, Current": "-22.1",
"Liabilities, Non-Current": "5.65",
"Other Expenses": "4.81",
"Expenses": "-35.3",
"Net Income": "-36.4",
"Other Net Income": "-4.84",
"Selling, General and Administrative Expense": "-20.2",
"Cost of Goods Sold": "-15.7",
"Research and Development": "-6.31",
"Comprehensive Net Income": "-36.4",
"Other Revenues": "3.31",
"Economic Capital Ratio": "-158"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000887247_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,534",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,113",
"Liabilities, Non-Current": "0",
"Other Assets": "200",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-739",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "2,876",
"Selling, General and Administrative Expense": "3,365"
},
"output_variables": {
"Assets": "1,734",
"Liabilities": "3,113",
"Expenses": "6,241",
"Revenues": "0",
"Stockholders Equity": "-1,380",
"Net Income": "-6,980",
"Comprehensive Net Income": "-6,980",
"BaseVar": "5,913",
"ECR before LimitedLiability": "-412%",
"Economic Capital Ratio": "36%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "7,070",
"Cost of Goods Sold": "0",
"Intangible Assets": "25,777",
"Liabilities, Current": "8,611",
"Liabilities, Non-Current": "0",
"Other Assets": "42",
"Other Compr. Net Income": "0",
"Other Expenses": "279",
"Other Liabilities": "3,896",
"Other Net Income": "1,192",
"Other Revenues": "6,474",
"Property and Equipment": "4,897",
"Research and Development": "9,697",
"Selling, General and Administrative Expense": "17,128"
},
"output_variables": {
"Assets": "37,786",
"Liabilities": "12,507",
"Expenses": "27,104",
"Revenues": "6,474",
"Stockholders Equity": "25,280",
"Net Income": "-19,437",
"Comprehensive Net Income": "-19,437",
"BaseVar": "42,531",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "262%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "21,462",
"Cost of Goods Sold": "0",
"Intangible Assets": "23,327",
"Liabilities, Current": "8,788",
"Liabilities, Non-Current": "0",
"Other Assets": "55",
"Other Compr. Net Income": "0",
"Other Expenses": "7,177",
"Other Liabilities": "3,068",
"Other Net Income": "-1,089",
"Other Revenues": "13,073",
"Property and Equipment": "6,560",
"Research and Development": "7,527",
"Selling, General and Administrative Expense": "22,819"
},
"output_variables": {
"Assets": "51,403",
"Liabilities": "11,856",
"Expenses": "37,523",
"Revenues": "13,073",
"Stockholders Equity": "39,547",
"Net Income": "-25,539",
"Comprehensive Net Income": "-25,539",
"BaseVar": "57,472",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "297%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "25,784",
"Cost of Goods Sold": "9,798",
"Intangible Assets": "20,851",
"Liabilities, Current": "11,554",
"Liabilities, Non-Current": "0",
"Other Assets": "1,855",
"Other Compr. Net Income": "0",
"Other Expenses": "7,143",
"Other Liabilities": "113",
"Other Net Income": "-534",
"Other Revenues": "18,453",
"Property and Equipment": "9,868",
"Research and Development": "13,756",
"Selling, General and Administrative Expense": "28,118"
},
"output_variables": {
"Assets": "58,358",
"Liabilities": "11,666",
"Expenses": "58,815",
"Revenues": "18,453",
"Stockholders Equity": "46,692",
"Net Income": "-40,896",
"Comprehensive Net Income": "-40,896",
"BaseVar": "73,913",
"ECR before LimitedLiability": "174%",
"Economic Capital Ratio": "285%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "12,524",
"Cost of Goods Sold": "14,894",
"Intangible Assets": "7,158",
"Liabilities, Current": "19,926",
"Liabilities, Non-Current": "891",
"Other Assets": "1,599",
"Other Compr. Net Income": "0",
"Other Expenses": "8,264",
"Other Liabilities": "6,553",
"Other Net Income": "-179",
"Other Revenues": "18,705",
"Property and Equipment": "9,587",
"Research and Development": "10,110",
"Selling, General and Administrative Expense": "33,586"
},
"output_variables": {
"Assets": "30,867",
"Liabilities": "27,370",
"Expenses": "66,853",
"Revenues": "18,705",
"Stockholders Equity": "3,498",
"Net Income": "-48,327",
"Comprehensive Net Income": "-48,327",
"BaseVar": "71,987",
"ECR before LimitedLiability": "-140%",
"Economic Capital Ratio": "121%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "35,204",
"Cost of Goods Sold": "8,894",
"Intangible Assets": "0",
"Liabilities, Current": "11,223",
"Liabilities, Non-Current": "343",
"Other Assets": "760",
"Other Compr. Net Income": "0",
"Other Expenses": "7,124",
"Other Liabilities": "850",
"Other Net Income": "-12,949",
"Other Revenues": "-6,726",
"Property and Equipment": "2,335",
"Research and Development": "10,689",
"Selling, General and Administrative Expense": "14,347"
},
"output_variables": {
"Assets": "38,298",
"Liabilities": "12,415",
"Expenses": "41,055",
"Revenues": "-6,726",
"Stockholders Equity": "25,883",
"Net Income": "-60,730",
"Comprehensive Net Income": "-60,730",
"BaseVar": "55,722",
"ECR before LimitedLiability": "-17%",
"Economic Capital Ratio": "141%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "9,272",
"Cost of Goods Sold": "6,297",
"Intangible Assets": "0",
"Liabilities, Current": "11,396",
"Liabilities, Non-Current": "0",
"Other Assets": "370",
"Other Compr. Net Income": "0",
"Other Expenses": "1.6",
"Other Liabilities": "186",
"Other Net Income": "-10,084",
"Other Revenues": "4,747",
"Property and Equipment": "1,289",
"Research and Development": "10,551",
"Selling, General and Administrative Expense": "12,735"
},
"output_variables": {
"Assets": "10,931",
"Liabilities": "11,582",
"Expenses": "29,584",
"Revenues": "4,747",
"Stockholders Equity": "-651",
"Net Income": "-34,922",
"Comprehensive Net Income": "-34,922",
"BaseVar": "33,464",
"ECR before LimitedLiability": "-323%",
"Economic Capital Ratio": "61%"
}
}
},
"top_rated": false,
"trend": -60.0,
"value": 0.8629016253863971,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000887247.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000887247.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000887247.svg"
},
{
"company_id": "0001580063",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001580063.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001580063.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001580063_main_keyfigs.svg",
"name": "Biora Therapeutics INC",
"rank": 427,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001580063.svg",
"report_text": "The relative strengths and weaknesses of Biora Therapeutics 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 Biora Therapeutics INC compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 9.5% points.The greatest weakness of Biora Therapeutics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 156% points.
The company's Economic Capital Ratio, given in the ranking table, is 86%, being 159% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001580063_2023_Biora_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-7.94",
"Assets": "-41.5",
"Liabilities": "-28.8",
"Stockholders Equity": "-156",
"ECR before LimitedLiability": "-136",
"Other Assets": "-13.6",
"Property and Equipment": "2.41",
"Assets, Current": "-39.1",
"Liabilities, Non-Current": "3.86",
"Other Liabilities": "-34.0",
"Selling, General and Administrative Expense": "-0.168",
"Expenses": "-6.42",
"Revenues": "3.58",
"Net Income": "-6.29",
"Cost of Goods Sold": "-12.4",
"Research and Development": "6.89",
"Other Expenses": "-0.255",
"Other Revenues": "3.58",
"Other Net Income": "-3.39",
"Comprehensive Net Income": "-6.31",
"Economic Capital Ratio": "-155"
},
"2021": {
"Assets, Current": "-60.6",
"Assets": "-66.7",
"Liabilities": "-27.7",
"Stockholders Equity": "-163",
"ECR before LimitedLiability": "-194",
"Other Assets": "-21.1",
"Property and Equipment": "-3.60",
"Intangible Assets": "-9.77",
"Liabilities, Current": "-2.82",
"Other Liabilities": "-27.2",
"Liabilities, Non-Current": "2.33",
"Selling, General and Administrative Expense": "-4.01",
"Expenses": "-10.0",
"Revenues": "-7.43",
"Net Income": "-31.1",
"Other Expenses": "-12.4",
"Research and Development": "4.48",
"Other Revenues": "-7.43",
"Comprehensive Net Income": "-31.1",
"Other Net Income": "-13.8",
"Economic Capital Ratio": "-202"
},
"2022": {
"Intangible Assets": "-2.36",
"Assets": "-47.6",
"Liabilities": "-52.6",
"Stockholders Equity": "-156",
"ECR before LimitedLiability": "-139",
"Assets, Current": "-43.5",
"Other Assets": "-6.27",
"Property and Equipment": "-3.00",
"Other Liabilities": "-55.0",
"Liabilities, Non-Current": "1.63",
"Other Expenses": "5.80",
"Expenses": "9.55",
"Revenues": "-5.52",
"Net Income": "8.10",
"Selling, General and Administrative Expense": "-2.54",
"Cost of Goods Sold": "1.44",
"Research and Development": "4.87",
"Other Revenues": "-5.52",
"Comprehensive Net Income": "8.15",
"Other Net Income": "4.07",
"Economic Capital Ratio": "-159"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001580063_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "126,338",
"Cost of Goods Sold": "93,433",
"Intangible Assets": "10,062",
"Liabilities, Current": "72,670",
"Liabilities, Non-Current": "8,667",
"Other Assets": "198",
"Other Compr. Net Income": "0",
"Other Expenses": "25,339",
"Other Liabilities": "180,097",
"Other Net Income": "-24,888",
"Other Revenues": "74,313",
"Property and Equipment": "17,842",
"Research and Development": "47,743",
"Selling, General and Administrative Expense": "75,438"
},
"output_variables": {
"Assets": "154,440",
"Liabilities": "261,434",
"Expenses": "241,953",
"Revenues": "74,313",
"Stockholders Equity": "-106,994",
"Net Income": "-192,528",
"Comprehensive Net Income": "-192,528",
"BaseVar": "378,514",
"ECR before LimitedLiability": "-205%",
"Economic Capital Ratio": "101%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "98,429",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,072",
"Liabilities, Current": "61,609",
"Liabilities, Non-Current": "5,814",
"Other Assets": "326",
"Other Compr. Net Income": "0",
"Other Expenses": "71,432",
"Other Liabilities": "126,392",
"Other Net Income": "-62,901",
"Other Revenues": "1,247",
"Property and Equipment": "4,012",
"Research and Development": "45,785",
"Selling, General and Administrative Expense": "68,541"
},
"output_variables": {
"Assets": "108,839",
"Liabilities": "193,815",
"Expenses": "185,758",
"Revenues": "1,247",
"Stockholders Equity": "-84,976",
"Net Income": "-247,412",
"Comprehensive Net Income": "-247,412",
"BaseVar": "276,280",
"ECR before LimitedLiability": "-286%",
"Economic Capital Ratio": "73%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "38,116",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,072",
"Liabilities, Current": "23,305",
"Liabilities, Non-Current": "4,696",
"Other Assets": "7,683",
"Other Compr. Net Income": "0",
"Other Expenses": "-10,334",
"Other Liabilities": "127,811",
"Other Net Income": "13,290",
"Other Revenues": "305",
"Property and Equipment": "1,654",
"Research and Development": "24,049",
"Selling, General and Administrative Expense": "38,037"
},
"output_variables": {
"Assets": "53,525",
"Liabilities": "155,812",
"Expenses": "51,752",
"Revenues": "305",
"Stockholders Equity": "-102,287",
"Net Income": "-38,157",
"Comprehensive Net Income": "-38,157",
"BaseVar": "137,342",
"ECR before LimitedLiability": "-249%",
"Economic Capital Ratio": "86%"
}
}
},
"top_rated": false,
"trend": 30.0,
"value": 0.8572238457604408,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001580063.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001580063.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001580063.svg"
},
{
"company_id": "0001743881",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001743881.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001743881.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001743881.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001743881_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001743881_main_keyfigs.svg",
"name": "Bridgebio Pharma Inc",
"rank": 428,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001743881.svg",
"report_text": "The relative strengths and weaknesses of Bridgebio Pharma 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 Bridgebio Pharma Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 9.6% points.The greatest weakness of Bridgebio Pharma Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 154% points.
The company's Economic Capital Ratio, given in the ranking table, is 83%, being 162% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001743881_2023_Bridgebio_Pharma_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Assets": "35.2",
"Liabilities": "26.4",
"Stockholders Equity": "75.6",
"ECR before LimitedLiability": "87.5",
"Property and Equipment": "-4.01",
"Assets, Current": "59.3",
"Intangible Assets": "-9.61",
"Liabilities, Current": "27.2",
"Other Liabilities": "23.3",
"Liabilities, Non-Current": "-26.1",
"Other Expenses": "7.42",
"Expenses": "8.70",
"Revenues": "-8.51",
"Net Income": "-3.64",
"Cost of Goods Sold": "3.77",
"Selling, General and Administrative Expense": "5.55",
"Research and Development": "-7.98",
"Other Revenues": "-8.51",
"Other Net Income": "-3.72",
"Economic Capital Ratio": "60.3",
"Other Compr. Net Income": "2.08"
},
"2020": {
"Intangible Assets": "-1.33",
"Assets": "-18.3",
"Liabilities": "-61.0",
"Stockholders Equity": "-96.7",
"Other Assets": "-0.850",
"Property and Equipment": "-0.350",
"Assets, Current": "-1.20",
"Liabilities, Non-Current": "-0.890",
"Liabilities, Current": "2.67",
"Other Liabilities": "-79.6",
"Other Revenues": "-1.16",
"Revenues": "-1.16",
"Net Income": "-1.21",
"ECR before LimitedLiability": "-97.3",
"Selling, General and Administrative Expense": "0.536",
"Comprehensive Net Income": "-1.02",
"Other Compr. Net Income": "0.378",
"Research and Development": "-1.11",
"Cost of Goods Sold": "0.411",
"Other Expenses": "0.842",
"Economic Capital Ratio": "-117"
},
"2021": {
"Assets, Current": "-23.4",
"Assets": "-27.5",
"Liabilities": "-74.8",
"Stockholders Equity": "-154",
"ECR before LimitedLiability": "-156",
"Other Assets": "-8.13",
"Property and Equipment": "-1.65",
"Intangible Assets": "-4.72",
"Liabilities, Current": "4.48",
"Other Liabilities": "-30.8",
"Liabilities, Non-Current": "-9.94",
"Selling, General and Administrative Expense": "3.01",
"Expenses": "6.14",
"Revenues": "-3.26",
"Net Income": "2.69",
"Other Expenses": "2.26",
"Research and Development": "-0.322",
"Cost of Goods Sold": "1.09",
"Other Revenues": "-3.26",
"Comprehensive Net Income": "2.93",
"Economic Capital Ratio": "-163"
},
"2022": {
"Intangible Assets": "-6.16",
"Assets": "-48.4",
"Liabilities": "-54.3",
"Stockholders Equity": "-154",
"ECR before LimitedLiability": "-141",
"Assets, Current": "-39.3",
"Other Assets": "-11.3",
"Property and Equipment": "-3.39",
"Other Liabilities": "-46.0",
"Liabilities, Current": "4.12",
"Liabilities, Non-Current": "-10.1",
"Other Expenses": "1.07",
"Expenses": "9.58",
"Revenues": "-3.36",
"Net Income": "6.75",
"Selling, General and Administrative Expense": "5.70",
"Cost of Goods Sold": "1.40",
"Research and Development": "1.45",
"Other Revenues": "-3.36",
"Comprehensive Net Income": "6.84",
"Economic Capital Ratio": "-162"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001743881_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "568,622",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "60,385",
"Liabilities, Non-Current": "95,318",
"Other Assets": "57,432",
"Other Compr. Net Income": "28,252",
"Other Expenses": "2,500",
"Other Liabilities": "0",
"Other Net Income": "-22,345",
"Other Revenues": "40,560",
"Property and Equipment": "5,625",
"Research and Development": "209,947",
"Selling, General and Administrative Expense": "94,353"
},
"output_variables": {
"Assets": "631,679",
"Liabilities": "155,703",
"Expenses": "306,800",
"Revenues": "40,560",
"Stockholders Equity": "475,976",
"Net Income": "-288,585",
"Comprehensive Net Income": "-274,459",
"BaseVar": "592,670",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "298%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "642,824",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "95,648",
"Liabilities, Non-Current": "116,618",
"Other Assets": "40,439",
"Other Compr. Net Income": "56,702",
"Other Expenses": "0",
"Other Liabilities": "383,436",
"Other Net Income": "-31,006",
"Other Revenues": "8,249",
"Property and Equipment": "20,325",
"Research and Development": "337,047",
"Selling, General and Administrative Expense": "145,684"
},
"output_variables": {
"Assets": "703,588",
"Liabilities": "595,702",
"Expenses": "482,731",
"Revenues": "8,249",
"Stockholders Equity": "107,886",
"Net Income": "-505,488",
"Comprehensive Net Income": "-477,137",
"BaseVar": "938,989",
"ECR before LimitedLiability": "-37%",
"Economic Capital Ratio": "139%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "888,858",
"Cost of Goods Sold": "2,735",
"Intangible Assets": "44,934",
"Liabilities, Current": "135,069",
"Liabilities, Non-Current": "470,249",
"Other Assets": "48,934",
"Other Compr. Net Income": "23,591",
"Other Expenses": "379",
"Other Liabilities": "1,273,053",
"Other Net Income": "-9,822",
"Other Revenues": "69,716",
"Property and Equipment": "30,066",
"Research and Development": "451,024",
"Selling, General and Administrative Expense": "192,210"
},
"output_variables": {
"Assets": "1,012,792",
"Liabilities": "1,878,371",
"Expenses": "646,348",
"Revenues": "69,716",
"Stockholders Equity": "-865,579",
"Net Income": "-586,454",
"Comprehensive Net Income": "-574,658",
"BaseVar": "1,820,320",
"ECR before LimitedLiability": "-170%",
"Economic Capital Ratio": "112%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "548,853",
"Cost of Goods Sold": "2,670",
"Intangible Assets": "28,712",
"Liabilities, Current": "121,428",
"Liabilities, Non-Current": "469,910",
"Other Assets": "30,902",
"Other Compr. Net Income": "-1,732",
"Other Expenses": "183,305",
"Other Liabilities": "1,276,622",
"Other Net Income": "122,887",
"Other Revenues": "75,209",
"Property and Equipment": "14,569",
"Research and Development": "352,730",
"Selling, General and Administrative Expense": "115,627"
},
"output_variables": {
"Assets": "623,036",
"Liabilities": "1,867,960",
"Expenses": "654,332",
"Revenues": "75,209",
"Stockholders Equity": "-1,244,924",
"Net Income": "-456,236",
"Comprehensive Net Income": "-457,102",
"BaseVar": "1,672,578",
"ECR before LimitedLiability": "-255%",
"Economic Capital Ratio": "84%"
}
}
},
"top_rated": false,
"trend": 12.0,
"value": 0.8326407340666101,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001743881.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001743881.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001743881.svg"
},
{
"company_id": "0001808898",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001808898.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001808898.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001808898.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001808898_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001808898_main_keyfigs.svg",
"name": "Benitec Biopharma Inc",
"rank": 429,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001808898.svg",
"report_text": "The relative strengths and weaknesses of Benitec Biopharma 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 Benitec Biopharma Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 9.3% points.The greatest weakness of Benitec Biopharma Inc is the variable Assets, reducing the Economic Capital Ratio by 79% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 163% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001808898_2023_Benitec_Biopharma_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-4.90",
"Assets": "1.99",
"Liabilities": "99.4",
"Stockholders Equity": "77.5",
"ECR before LimitedLiability": "194",
"Property and Equipment": "-1.27",
"Assets, Current": "17.3",
"Intangible Assets": "-4.62",
"Liabilities, Current": "36.1",
"Other Liabilities": "38.2",
"Liabilities, Non-Current": "41.8",
"Other Expenses": "8.09",
"Expenses": "23.5",
"Revenues": "54.8",
"Net Income": "77.4",
"Cost of Goods Sold": "5.24",
"Research and Development": "9.77",
"Other Revenues": "54.8",
"Comprehensive Net Income": "75.4",
"Other Compr. Net Income": "-2.20",
"Economic Capital Ratio": "166"
},
"2020": {
"Intangible Assets": "-8.05",
"Assets": "20.7",
"Liabilities": "73.7",
"Stockholders Equity": "99.6",
"ECR before LimitedLiability": "76.6",
"Other Assets": "-4.93",
"Assets, Current": "41.6",
"Liabilities, Non-Current": "21.2",
"Liabilities, Current": "29.6",
"Other Liabilities": "27.9",
"Selling, General and Administrative Expense": "-35.2",
"Expenses": "-27.3",
"Revenues": "-14.1",
"Net Income": "-40.3",
"Cost of Goods Sold": "3.56",
"Research and Development": "-4.39",
"Other Expenses": "8.87",
"Other Revenues": "-14.1",
"Other Net Income": "1.06",
"Comprehensive Net Income": "-40.8",
"Economic Capital Ratio": "57.1"
},
"2021": {
"Assets, Current": "39.3",
"Assets": "16.2",
"Liabilities": "78.1",
"Stockholders Equity": "96.6",
"ECR before LimitedLiability": "77.1",
"Other Assets": "-7.21",
"Intangible Assets": "-5.95",
"Liabilities, Current": "32.2",
"Other Liabilities": "26.9",
"Liabilities, Non-Current": "26.5",
"Selling, General and Administrative Expense": "-18.1",
"Expenses": "-24.2",
"Revenues": "-13.1",
"Net Income": "-38.7",
"Other Expenses": "5.58",
"Research and Development": "-14.9",
"Cost of Goods Sold": "3.22",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-37.3",
"Other Compr. Net Income": "1.39",
"Economic Capital Ratio": "69.4"
},
"2022": {
"Intangible Assets": "-19.7",
"Assets": "-78.5",
"Liabilities": "9.33",
"Stockholders Equity": "-56.6",
"ECR before LimitedLiability": "-142",
"Assets, Current": "-58.5",
"Other Assets": "-10.6",
"Property and Equipment": "-5.58",
"Other Liabilities": "6.71",
"Liabilities, Non-Current": "2.91",
"Other Expenses": "5.55",
"Expenses": "-56.9",
"Revenues": "-12.5",
"Net Income": "-60.3",
"Selling, General and Administrative Expense": "-26.6",
"Cost of Goods Sold": "3.32",
"Research and Development": "-48.6",
"Other Revenues": "-12.5",
"Comprehensive Net Income": "-59.2",
"Other Net Income": "-3.31",
"Economic Capital Ratio": "-163"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001808898_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "18,756",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,641",
"Liabilities, Non-Current": "0",
"Other Assets": "9.0",
"Other Compr. Net Income": "-531",
"Other Expenses": "435",
"Other Liabilities": "0",
"Other Net Income": "26",
"Other Revenues": "12,199",
"Property and Equipment": "470",
"Research and Development": "4,567",
"Selling, General and Administrative Expense": "4,614"
},
"output_variables": {
"Assets": "19,235",
"Liabilities": "2,641",
"Expenses": "9,616",
"Revenues": "12,199",
"Stockholders Equity": "16,594",
"Net Income": "2,609",
"Comprehensive Net Income": "2,344",
"BaseVar": "22,124",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "404%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "10,809",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,136",
"Liabilities, Non-Current": "213",
"Other Assets": "404",
"Other Compr. Net Income": "-89",
"Other Expenses": "-185",
"Other Liabilities": "0",
"Other Net Income": "7.0",
"Other Revenues": "102",
"Property and Equipment": "374",
"Research and Development": "3,001",
"Selling, General and Administrative Expense": "5,567"
},
"output_variables": {
"Assets": "11,587",
"Liabilities": "1,349",
"Expenses": "8,383",
"Revenues": "102",
"Stockholders Equity": "10,238",
"Net Income": "-8,274",
"Comprehensive Net Income": "-8,318",
"BaseVar": "10,758",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "313%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "20,608",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,369",
"Liabilities, Non-Current": "0",
"Other Assets": "396",
"Other Compr. Net Income": "498",
"Other Expenses": "123",
"Other Liabilities": "0",
"Other Net Income": "-286",
"Other Revenues": "59",
"Property and Equipment": "375",
"Research and Development": "7,020",
"Selling, General and Administrative Expense": "6,512"
},
"output_variables": {
"Assets": "21,379",
"Liabilities": "1,369",
"Expenses": "13,655",
"Revenues": "59",
"Stockholders Equity": "20,010",
"Net Income": "-13,882",
"Comprehensive Net Income": "-13,633",
"BaseVar": "18,623",
"ECR before LimitedLiability": "264%",
"Economic Capital Ratio": "345%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "4,820",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,532",
"Liabilities, Non-Current": "559",
"Other Assets": "931",
"Other Compr. Net Income": "253",
"Other Expenses": "123",
"Other Liabilities": "0",
"Other Net Income": "-381",
"Other Revenues": "59",
"Property and Equipment": "222",
"Research and Development": "11,704",
"Selling, General and Administrative Expense": "6,687"
},
"output_variables": {
"Assets": "5,973",
"Liabilities": "3,091",
"Expenses": "18,515",
"Revenues": "59",
"Stockholders Equity": "2,882",
"Net Income": "-18,837",
"Comprehensive Net Income": "-18,711",
"BaseVar": "14,136",
"ECR before LimitedLiability": "-274%",
"Economic Capital Ratio": "77%"
}
}
},
"top_rated": false,
"trend": -277.0,
"value": 0.8185019337911791,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001808898.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001808898.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001808898.svg"
},
{
"company_id": "0001398733",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001398733.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001398733.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001398733.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001398733_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001398733_main_keyfigs.svg",
"name": "Aquestive Therapeutics Inc",
"rank": 430,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001398733.svg",
"report_text": "The relative strengths and weaknesses of Aquestive Therapeutics 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 Aquestive Therapeutics Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Aquestive Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 183% points.
The company's Economic Capital Ratio, given in the ranking table, is 79%, being 166% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001398733_2023_Aquestive_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-53.0",
"Assets": "-89.4",
"Liabilities": "-2.59",
"Stockholders Equity": "-155",
"Other Assets": "-2.43",
"Intangible Assets": "-2.59",
"Property and Equipment": "1.49",
"Liabilities, Current": "-0.200",
"ECR before LimitedLiability": "-93.4",
"Other Liabilities": "-37.4",
"Liabilities, Non-Current": "3.65",
"Research and Development": "4.38",
"Expenses": "-2.09",
"Revenues": "8.02",
"Net Income": "3.02",
"Cost of Goods Sold": "0.908",
"Other Expenses": "-2.07",
"Selling, General and Administrative Expense": "-2.52",
"Other Revenues": "8.02",
"Comprehensive Net Income": "2.98",
"Economic Capital Ratio": "-111"
},
"2019": {
"Other Assets": "-7.12",
"Assets": "-57.1",
"Liabilities": "-9.11",
"Stockholders Equity": "-128",
"ECR before LimitedLiability": "-80.1",
"Property and Equipment": "1.77",
"Assets, Current": "-10.4",
"Intangible Assets": "-6.93",
"Liabilities, Current": "5.79",
"Other Liabilities": "-55.8",
"Liabilities, Non-Current": "4.15",
"Other Expenses": "-3.82",
"Expenses": "-3.11",
"Revenues": "7.87",
"Net Income": "2.49",
"Cost of Goods Sold": "1.60",
"Selling, General and Administrative Expense": "-5.99",
"Research and Development": "7.25",
"Other Revenues": "7.87",
"Comprehensive Net Income": "2.34",
"Economic Capital Ratio": "-107"
},
"2020": {
"Intangible Assets": "-11.3",
"Assets": "-54.4",
"Liabilities": "-28.2",
"Stockholders Equity": "-173",
"ECR before LimitedLiability": "-130",
"Other Assets": "-1.72",
"Property and Equipment": "1.45",
"Assets, Current": "-35.7",
"Liabilities, Non-Current": "2.06",
"Liabilities, Current": "4.32",
"Other Liabilities": "-33.4",
"Selling, General and Administrative Expense": "-8.50",
"Expenses": "-5.81",
"Revenues": "8.90",
"Net Income": "3.31",
"Cost of Goods Sold": "-2.80",
"Research and Development": "6.94",
"Other Expenses": "-1.06",
"Other Revenues": "8.90",
"Comprehensive Net Income": "3.28",
"Economic Capital Ratio": "-149"
},
"2021": {
"Assets, Current": "-52.5",
"Assets": "-68.5",
"Liabilities": "-40.3",
"Stockholders Equity": "-217",
"ECR before LimitedLiability": "-179",
"Other Assets": "-10.7",
"Property and Equipment": "-0.911",
"Intangible Assets": "-13.3",
"Liabilities, Current": "2.88",
"Other Liabilities": "-47.0",
"Selling, General and Administrative Expense": "-6.21",
"Expenses": "-3.70",
"Revenues": "9.16",
"Net Income": "1.21",
"Other Expenses": "-8.69",
"Research and Development": "9.39",
"Cost of Goods Sold": "1.88",
"Other Revenues": "9.16",
"Comprehensive Net Income": "1.18",
"Other Net Income": "-4.23",
"Economic Capital Ratio": "-187"
},
"2022": {
"Intangible Assets": "-9.92",
"Assets": "-60.0",
"Liabilities": "-46.4",
"Stockholders Equity": "-183",
"ECR before LimitedLiability": "-145",
"Assets, Current": "-56.5",
"Other Assets": "-7.10",
"Property and Equipment": "-2.04",
"Other Liabilities": "-30.2",
"Liabilities, Current": "-0.845",
"Liabilities, Non-Current": "-6.68",
"Other Expenses": "-6.30",
"Expenses": "3.13",
"Revenues": "6.90",
"Net Income": "9.64",
"Selling, General and Administrative Expense": "-3.14",
"Cost of Goods Sold": "1.79",
"Research and Development": "10.6",
"Other Revenues": "6.90",
"Comprehensive Net Income": "9.70",
"Economic Capital Ratio": "-166"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001398733_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "74,201",
"Cost of Goods Sold": "0",
"Intangible Assets": "204",
"Liabilities, Current": "32,952",
"Liabilities, Non-Current": "0",
"Other Assets": "239",
"Other Compr. Net Income": "0",
"Other Expenses": "33,982",
"Other Liabilities": "43,819",
"Other Net Income": "0",
"Other Revenues": "67,982",
"Property and Equipment": "12,207",
"Research and Development": "23,112",
"Selling, General and Administrative Expense": "72,264"
},
"output_variables": {
"Assets": "86,851",
"Liabilities": "76,771",
"Expenses": "129,358",
"Revenues": "67,982",
"Stockholders Equity": "10,080",
"Net Income": "-61,376",
"Comprehensive Net Income": "-61,376",
"BaseVar": "180,481",
"ECR before LimitedLiability": "-48%",
"Economic Capital Ratio": "138%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "68,314",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,555",
"Liabilities, Non-Current": "4,348",
"Other Assets": "439",
"Other Compr. Net Income": "0",
"Other Expenses": "29,679",
"Other Liabilities": "61,698",
"Other Net Income": "-4,896",
"Other Revenues": "53,245",
"Property and Equipment": "9,726",
"Research and Development": "20,574",
"Selling, General and Administrative Expense": "64,342"
},
"output_variables": {
"Assets": "78,479",
"Liabilities": "84,601",
"Expenses": "114,595",
"Revenues": "53,245",
"Stockholders Equity": "-6,122",
"Net Income": "-66,246",
"Comprehensive Net Income": "-66,246",
"BaseVar": "167,908",
"ECR before LimitedLiability": "-98%",
"Economic Capital Ratio": "131%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "44,625",
"Cost of Goods Sold": "12,964",
"Intangible Assets": "102",
"Liabilities, Current": "21,104",
"Liabilities, Non-Current": "8,424",
"Other Assets": "11,284",
"Other Compr. Net Income": "0",
"Other Expenses": "13,022",
"Other Liabilities": "81,853",
"Other Net Income": "132",
"Other Revenues": "45,849",
"Property and Equipment": "6,873",
"Research and Development": "19,886",
"Selling, General and Administrative Expense": "55,892"
},
"output_variables": {
"Assets": "62,884",
"Liabilities": "111,381",
"Expenses": "101,764",
"Revenues": "45,849",
"Stockholders Equity": "-48,497",
"Net Income": "-55,783",
"Comprehensive Net Income": "-55,783",
"BaseVar": "161,005",
"ECR before LimitedLiability": "-185%",
"Economic Capital Ratio": "107%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "47,259",
"Cost of Goods Sold": "12,655",
"Intangible Assets": "51",
"Liabilities, Current": "21,964",
"Liabilities, Non-Current": "11,553",
"Other Assets": "9,628",
"Other Compr. Net Income": "0",
"Other Expenses": "31,339",
"Other Liabilities": "110,610",
"Other Net Income": "123",
"Other Revenues": "50,389",
"Property and Equipment": "5,055",
"Research and Development": "17,309",
"Selling, General and Administrative Expense": "53,676"
},
"output_variables": {
"Assets": "61,993",
"Liabilities": "144,127",
"Expenses": "114,978",
"Revenues": "50,389",
"Stockholders Equity": "-82,134",
"Net Income": "-64,466",
"Comprehensive Net Income": "-64,466",
"BaseVar": "185,805",
"ECR before LimitedLiability": "-236%",
"Economic Capital Ratio": "90%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "39,888",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,435",
"Liabilities, Current": "39,528",
"Liabilities, Non-Current": "38,536",
"Other Assets": "11,662",
"Other Compr. Net Income": "0",
"Other Expenses": "33,137",
"Other Liabilities": "97,560",
"Other Net Income": "-13,806",
"Other Revenues": "48,342",
"Property and Equipment": "4,085",
"Research and Development": "17,441",
"Selling, General and Administrative Expense": "52,928"
},
"output_variables": {
"Assets": "57,070",
"Liabilities": "175,624",
"Expenses": "103,506",
"Revenues": "48,342",
"Stockholders Equity": "-118,554",
"Net Income": "-68,970",
"Comprehensive Net Income": "-68,970",
"BaseVar": "199,174",
"ECR before LimitedLiability": "-281%",
"Economic Capital Ratio": "75%"
}
}
},
"top_rated": false,
"trend": 19.0,
"value": 0.790939146437069,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001398733.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001398733.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001398733.svg"
},
{
"company_id": "0000896747",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000896747.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000896747.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000896747.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000896747_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000896747_main_keyfigs.svg",
"name": "American BIO Medica CORP",
"rank": 431,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000896747.svg",
"report_text": "The relative strengths and weaknesses of American BIO Medica 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 American BIO Medica CORP compared to the market average is the variable Property and Equipment, increasing the Economic Capital Ratio by 17% points.The greatest weakness of American BIO Medica CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 176% points.
The company's Economic Capital Ratio, given in the ranking table, is 79%, being 166% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000896747_2023_American_BIO_Medica_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-22.2",
"Assets": "-74.5",
"Liabilities": "48.4",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "78.2",
"Intangible Assets": "-29.9",
"Property and Equipment": "16.3",
"Assets, Current": "-53.7",
"Other Liabilities": "51.0",
"Liabilities, Non-Current": "-10.7",
"Liabilities, Current": "7.68",
"Research and Development": "70.6",
"Expenses": "-13.2",
"Revenues": "96.2",
"Net Income": "95.8",
"Other Expenses": "-96.4",
"Cost of Goods Sold": "7.77",
"Selling, General and Administrative Expense": "22.8",
"Other Revenues": "96.2",
"Comprehensive Net Income": "95.8",
"Other Net Income": "4.88",
"Economic Capital Ratio": "2.66"
},
"2012": {
"Property and Equipment": "19.4",
"Assets": "-114",
"Liabilities": "43.7",
"Stockholders Equity": "-146",
"ECR before LimitedLiability": "37.2",
"Assets, Current": "-93.8",
"Intangible Assets": "-39.6",
"Other Assets": "-27.5",
"Liabilities, Current": "-20.1",
"Other Liabilities": "43.5",
"Liabilities, Non-Current": "24.3",
"Selling, General and Administrative Expense": "23.1",
"Expenses": "-29.1",
"Revenues": "55.2",
"Net Income": "49.9",
"Research and Development": "44.3",
"Other Expenses": "-114",
"Cost of Goods Sold": "11.1",
"Other Revenues": "55.2",
"Comprehensive Net Income": "50.0",
"Economic Capital Ratio": "-35.9"
},
"2013": {
"Other Assets": "-27.6",
"Assets": "-124",
"Liabilities": "47.2",
"Stockholders Equity": "-182",
"ECR before LimitedLiability": "-27.0",
"Intangible Assets": "-39.1",
"Property and Equipment": "17.8",
"Assets, Current": "-107",
"Liabilities, Non-Current": "20.6",
"Liabilities, Current": "-23.7",
"Other Liabilities": "47.3",
"Selling, General and Administrative Expense": "17.1",
"Expenses": "-41.7",
"Revenues": "56.1",
"Net Income": "51.1",
"Other Expenses": "-104",
"Research and Development": "46.9",
"Other Revenues": "56.1",
"Comprehensive Net Income": "51.0",
"Other Net Income": "17.8",
"Economic Capital Ratio": "-54.9"
},
"2014": {
"Other Assets": "-33.6",
"Assets": "-128",
"Liabilities": "22.9",
"Stockholders Equity": "-221",
"ECR before LimitedLiability": "-36.6",
"Property and Equipment": "29.7",
"Assets, Current": "-112",
"Intangible Assets": "-37.6",
"Other Liabilities": "43.0",
"Liabilities, Current": "-42.0",
"Liabilities, Non-Current": "8.67",
"Selling, General and Administrative Expense": "12.4",
"Expenses": "-33.3",
"Revenues": "55.2",
"Net Income": "48.6",
"Cost of Goods Sold": "5.31",
"Other Expenses": "-97.3",
"Research and Development": "43.4",
"Other Revenues": "55.2",
"Comprehensive Net Income": "48.7",
"Economic Capital Ratio": "-70.0"
},
"2015": {
"Property and Equipment": "27.4",
"Assets": "-124",
"Liabilities": "20.5",
"Stockholders Equity": "-222",
"ECR before LimitedLiability": "-53.1",
"Other Assets": "-21.9",
"Intangible Assets": "-38.3",
"Assets, Current": "-112",
"Other Liabilities": "50.0",
"Liabilities, Non-Current": "-37.6",
"Liabilities, Current": "4.32",
"Other Expenses": "-89.4",
"Expenses": "-29.7",
"Revenues": "59.6",
"Net Income": "53.8",
"Cost of Goods Sold": "4.35",
"Selling, General and Administrative Expense": "5.98",
"Research and Development": "50.2",
"Other Revenues": "59.6",
"Comprehensive Net Income": "53.8",
"Economic Capital Ratio": "-72.1"
},
"2020": {
"Intangible Assets": "-9.72",
"Assets": "-137",
"Liabilities": "-10.5",
"Stockholders Equity": "-259",
"ECR before LimitedLiability": "-116",
"Other Assets": "-11.8",
"Property and Equipment": "11.5",
"Assets, Current": "-123",
"Liabilities, Non-Current": "8.01",
"Liabilities, Current": "-10.3",
"Other Liabilities": "-8.56",
"Selling, General and Administrative Expense": "1.26",
"Expenses": "-9.38",
"Revenues": "39.8",
"Net Income": "24.9",
"Cost of Goods Sold": "-18.8",
"Research and Development": "19.0",
"Other Revenues": "39.8",
"Other Net Income": "-1.14",
"Comprehensive Net Income": "24.9",
"Economic Capital Ratio": "-135"
},
"2021": {
"Assets, Current": "-106",
"Assets": "-124",
"Liabilities": "-12.3",
"Stockholders Equity": "-259",
"ECR before LimitedLiability": "-139",
"Other Assets": "-9.51",
"Property and Equipment": "10.9",
"Intangible Assets": "-7.35",
"Liabilities, Current": "-115",
"Other Liabilities": "6.47",
"Liabilities, Non-Current": "6.33",
"Selling, General and Administrative Expense": "-2.90",
"Expenses": "-4.89",
"Revenues": "17.4",
"Net Income": "19.6",
"Research and Development": "13.6",
"Cost of Goods Sold": "-10.3",
"Other Revenues": "17.4",
"Comprehensive Net Income": "19.6",
"Other Net Income": "7.79",
"Economic Capital Ratio": "-146"
},
"2022": {
"Intangible Assets": "-11.5",
"Assets": "-60.5",
"Liabilities": "-43.1",
"Stockholders Equity": "-176",
"ECR before LimitedLiability": "-146",
"Assets, Current": "-58.3",
"Other Assets": "-16.9",
"Property and Equipment": "17.2",
"Other Liabilities": "3.67",
"Liabilities, Current": "-60.5",
"Liabilities, Non-Current": "3.22",
"Other Expenses": "1.16",
"Expenses": "2.42",
"Revenues": "5.52",
"Net Income": "5.29",
"Cost of Goods Sold": "-13.7",
"Research and Development": "14.7",
"Other Revenues": "5.52",
"Comprehensive Net Income": "5.35",
"Other Net Income": "-2.67",
"Economic Capital Ratio": "-166"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000896747_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "4,276",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,391",
"Liabilities, Non-Current": "751",
"Other Assets": "56",
"Other Compr. Net Income": "0",
"Other Expenses": "7,381",
"Other Liabilities": "124",
"Other Net Income": "9.0",
"Other Revenues": "9,272",
"Property and Equipment": "1,304",
"Research and Development": "223",
"Selling, General and Administrative Expense": "2,022"
},
"output_variables": {
"Assets": "5,636",
"Liabilities": "3,266",
"Expenses": "9,626",
"Revenues": "9,272",
"Stockholders Equity": "2,370",
"Net Income": "-345",
"Comprehensive Net Income": "-345",
"BaseVar": "13,904",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "237%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "3,520",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,146",
"Liabilities, Non-Current": "145",
"Other Assets": "67",
"Other Compr. Net Income": "0",
"Other Expenses": "8,020",
"Other Liabilities": "124",
"Other Net Income": "10",
"Other Revenues": "9,343",
"Property and Equipment": "1,192",
"Research and Development": "207",
"Selling, General and Administrative Expense": "2,237"
},
"output_variables": {
"Assets": "4,779",
"Liabilities": "3,415",
"Expenses": "10,464",
"Revenues": "9,343",
"Stockholders Equity": "1,364",
"Net Income": "-1,111",
"Comprehensive Net Income": "-1,111",
"BaseVar": "14,006",
"ECR before LimitedLiability": "45%",
"Economic Capital Ratio": "184%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "3,739",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,357",
"Liabilities, Non-Current": "147",
"Other Assets": "137",
"Other Compr. Net Income": "0",
"Other Expenses": "7,356",
"Other Liabilities": "124",
"Other Net Income": "655",
"Other Revenues": "8,894",
"Property and Equipment": "1,090",
"Research and Development": "645",
"Selling, General and Administrative Expense": "2,336"
},
"output_variables": {
"Assets": "4,966",
"Liabilities": "3,628",
"Expenses": "10,337",
"Revenues": "8,894",
"Stockholders Equity": "1,338",
"Net Income": "-788",
"Comprehensive Net Income": "-788",
"BaseVar": "14,240",
"ECR before LimitedLiability": "50%",
"Economic Capital Ratio": "188%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "3,016",
"Cost of Goods Sold": "0",
"Intangible Assets": "65",
"Liabilities, Current": "2,703",
"Liabilities, Non-Current": "281",
"Other Assets": "14",
"Other Compr. Net Income": "0",
"Other Expenses": "5,385",
"Other Liabilities": "124",
"Other Net Income": "651",
"Other Revenues": "7,274",
"Property and Equipment": "983",
"Research and Development": "474",
"Selling, General and Administrative Expense": "1,896"
},
"output_variables": {
"Assets": "4,078",
"Liabilities": "3,108",
"Expenses": "7,754",
"Revenues": "7,274",
"Stockholders Equity": "970",
"Net Income": "171",
"Comprehensive Net Income": "171",
"BaseVar": "11,433",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "200%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,616",
"Cost of Goods Sold": "0",
"Intangible Assets": "67",
"Liabilities, Current": "1,729",
"Liabilities, Non-Current": "983",
"Other Assets": "204",
"Other Compr. Net Income": "0",
"Other Expenses": "4,737",
"Other Liabilities": "124",
"Other Net Income": "-15",
"Other Revenues": "6,391",
"Property and Equipment": "910",
"Research and Development": "170",
"Selling, General and Administrative Expense": "1,747"
},
"output_variables": {
"Assets": "3,797",
"Liabilities": "2,836",
"Expenses": "6,655",
"Revenues": "6,391",
"Stockholders Equity": "961",
"Net Income": "-279",
"Comprehensive Net Income": "-279",
"BaseVar": "9,847",
"ECR before LimitedLiability": "55%",
"Economic Capital Ratio": "192%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "1,180",
"Cost of Goods Sold": "2,909",
"Intangible Assets": "108",
"Liabilities, Current": "2,021",
"Liabilities, Non-Current": "41",
"Other Assets": "62",
"Other Compr. Net Income": "0",
"Other Expenses": "-69",
"Other Liabilities": "1,120",
"Other Net Income": "-111",
"Other Revenues": "4,075",
"Property and Equipment": "576",
"Research and Development": "106",
"Selling, General and Administrative Expense": "1,214"
},
"output_variables": {
"Assets": "1,926",
"Liabilities": "3,182",
"Expenses": "4,159",
"Revenues": "4,075",
"Stockholders Equity": "-1,256",
"Net Income": "-195",
"Comprehensive Net Income": "-195",
"BaseVar": "6,727",
"ECR before LimitedLiability": "-115%",
"Economic Capital Ratio": "127%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,340",
"Cost of Goods Sold": "2,045",
"Intangible Assets": "0",
"Liabilities, Current": "2,824",
"Liabilities, Non-Current": "3.0",
"Other Assets": "26",
"Other Compr. Net Income": "0",
"Other Expenses": "286",
"Other Liabilities": "0",
"Other Net Income": "307",
"Other Revenues": "2,061",
"Property and Equipment": "517",
"Research and Development": "86",
"Selling, General and Administrative Expense": "1,345"
},
"output_variables": {
"Assets": "1,883",
"Liabilities": "2,827",
"Expenses": "3,762",
"Revenues": "2,061",
"Stockholders Equity": "-944",
"Net Income": "-1,394",
"Comprehensive Net Income": "-1,394",
"BaseVar": "5,420",
"ECR before LimitedLiability": "-147%",
"Economic Capital Ratio": "119%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "769",
"Cost of Goods Sold": "1,233",
"Intangible Assets": "0",
"Liabilities, Current": "3,602",
"Liabilities, Non-Current": "6.0",
"Other Assets": "34",
"Other Compr. Net Income": "0",
"Other Expenses": "121",
"Other Liabilities": "0",
"Other Net Income": "382",
"Other Revenues": "771",
"Property and Equipment": "466",
"Research and Development": "85",
"Selling, General and Administrative Expense": "874"
},
"output_variables": {
"Assets": "1,269",
"Liabilities": "3,608",
"Expenses": "2,313",
"Revenues": "771",
"Stockholders Equity": "-2,339",
"Net Income": "-1,159",
"Comprehensive Net Income": "-1,159",
"BaseVar": "4,172",
"ECR before LimitedLiability": "-257%",
"Economic Capital Ratio": "83%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 0.7850977561135528,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000896747.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000896747.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000896747.svg"
},
{
"company_id": "0001374339",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001374339.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001374339.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001374339_main_keyfigs.svg",
"name": "Promis Neurosciences Inc",
"rank": 432,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001374339.svg",
"report_text": "The relative strengths and weaknesses of Promis Neurosciences 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 Promis Neurosciences Inc compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 22% points.The greatest weakness of Promis Neurosciences Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 150% points.
The company's Economic Capital Ratio, given in the ranking table, is 77%, being 168% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001374339_2023_Promis_Neurosciences_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-19.0",
"Assets": "-104",
"Liabilities": "-2.51",
"Stockholders Equity": "-150",
"ECR before LimitedLiability": "-148",
"Assets, Current": "-63.6",
"Other Assets": "-29.7",
"Property and Equipment": "-10.7",
"Liabilities, Current": "-9.55",
"Liabilities, Non-Current": "5.18",
"Other Expenses": "5.26",
"Expenses": "-44.2",
"Revenues": "-12.4",
"Net Income": "-35.0",
"Selling, General and Administrative Expense": "-11.0",
"Cost of Goods Sold": "3.11",
"Research and Development": "-42.2",
"Other Revenues": "-12.4",
"Comprehensive Net Income": "-34.9",
"Other Net Income": "22.0",
"Economic Capital Ratio": "-168"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001374339_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "6,903",
"Cost of Goods Sold": "0",
"Intangible Assets": "21",
"Liabilities, Current": "6,413",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-7.5",
"Other Expenses": "0",
"Other Liabilities": "1,859",
"Other Net Income": "5,318",
"Other Revenues": "0",
"Property and Equipment": "0.32",
"Research and Development": "16,087",
"Selling, General and Administrative Expense": "7,293"
},
"output_variables": {
"Assets": "6,925",
"Liabilities": "8,272",
"Expenses": "23,380",
"Revenues": "0",
"Stockholders Equity": "-1,348",
"Net Income": "-18,062",
"Comprehensive Net Income": "-18,066",
"BaseVar": "21,951",
"ECR before LimitedLiability": "-276%",
"Economic Capital Ratio": "77%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.765402080229573,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001374339.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001374339.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001374339.svg"
},
{
"company_id": "0001695473",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001695473.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001695473.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001695473_main_keyfigs.svg",
"name": "Greater Cannabis Company Inc",
"rank": 433,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001695473.svg",
"report_text": "The relative strengths and weaknesses of Greater Cannabis Company 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 Greater Cannabis Company Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 15% points.The greatest weakness of Greater Cannabis Company Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 145% points.
The company's Economic Capital Ratio, given in the ranking table, is 75%, being 169% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001695473_2023_Greater_Cannabis_Company_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "-15.9",
"Assets": "-118",
"Liabilities": "2.72",
"Stockholders Equity": "-152",
"ECR before LimitedLiability": "-216",
"Other Assets": "-12.3",
"Property and Equipment": "-7.45",
"Assets, Current": "-110",
"Liabilities, Current": "-1.71",
"Other Liabilities": "10.1",
"Selling, General and Administrative Expense": "7.29",
"Expenses": "4.89",
"Revenues": "-3.69",
"Net Income": "-48.8",
"Cost of Goods Sold": "-1.09",
"Research and Development": "8.57",
"Other Expenses": "-15.2",
"Other Revenues": "-3.69",
"Other Net Income": "-52.6",
"Comprehensive Net Income": "-48.8",
"Economic Capital Ratio": "-235"
},
"2021": {
"Assets, Current": "-47.5",
"Assets": "-55.9",
"Liabilities": "-44.7",
"Stockholders Equity": "-168",
"ECR before LimitedLiability": "-185",
"Other Assets": "-14.6",
"Property and Equipment": "-5.39",
"Intangible Assets": "-11.4",
"Liabilities, Current": "6.19",
"Other Liabilities": "-88.5",
"Liabilities, Non-Current": "3.19",
"Selling, General and Administrative Expense": "9.31",
"Expenses": "6.76",
"Revenues": "-5.71",
"Net Income": "-12.7",
"Other Expenses": "-15.6",
"Research and Development": "12.1",
"Other Revenues": "-5.71",
"Comprehensive Net Income": "-12.7",
"Other Net Income": "-13.8",
"Economic Capital Ratio": "-193"
},
"2022": {
"Intangible Assets": "-9.28",
"Assets": "-54.0",
"Liabilities": "-52.0",
"Stockholders Equity": "-145",
"ECR before LimitedLiability": "-149",
"Assets, Current": "-40.8",
"Other Assets": "-12.8",
"Property and Equipment": "-5.02",
"Other Liabilities": "-109",
"Liabilities, Current": "5.19",
"Liabilities, Non-Current": "2.46",
"Other Expenses": "-8.45",
"Expenses": "15.1",
"Revenues": "-5.64",
"Net Income": "-1.47",
"Selling, General and Administrative Expense": "9.69",
"Cost of Goods Sold": "1.43",
"Research and Development": "12.4",
"Other Revenues": "-5.64",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "-169"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001695473_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "160",
"Cost of Goods Sold": "48",
"Intangible Assets": "0",
"Liabilities, Current": "6.7",
"Liabilities, Non-Current": "0",
"Other Assets": "20",
"Other Compr. Net Income": "0",
"Other Expenses": "294",
"Other Liabilities": "453",
"Other Net Income": "-657",
"Other Revenues": "48",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "180",
"Liabilities": "460",
"Expenses": "343",
"Revenues": "48",
"Stockholders Equity": "-280",
"Net Income": "-951",
"Comprehensive Net Income": "-951",
"BaseVar": "844",
"ECR before LimitedLiability": "-488%",
"Economic Capital Ratio": "21%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "378",
"Cost of Goods Sold": "13",
"Intangible Assets": "0",
"Liabilities, Current": "12",
"Liabilities, Non-Current": "0",
"Other Assets": "15",
"Other Compr. Net Income": "0",
"Other Expenses": "343",
"Other Liabilities": "850",
"Other Net Income": "-259",
"Other Revenues": "13",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "393",
"Liabilities": "862",
"Expenses": "356",
"Revenues": "13",
"Stockholders Equity": "-469",
"Net Income": "-602",
"Comprehensive Net Income": "-602",
"BaseVar": "941",
"ECR before LimitedLiability": "-259%",
"Economic Capital Ratio": "82%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "270",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16",
"Liabilities, Non-Current": "0",
"Other Assets": "10",
"Other Compr. Net Income": "0",
"Other Expenses": "177",
"Other Liabilities": "809",
"Other Net Income": "-183",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "280",
"Liabilities": "825",
"Expenses": "177",
"Revenues": "0",
"Stockholders Equity": "-545",
"Net Income": "-360",
"Comprehensive Net Income": "-360",
"BaseVar": "733",
"ECR before LimitedLiability": "-280%",
"Economic Capital Ratio": "75%"
}
}
},
"top_rated": false,
"trend": 21.0,
"value": 0.7533230817351331,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001695473.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001695473.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001695473.svg"
},
{
"company_id": "0001368148",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001368148.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001368148.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001368148.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001368148_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001368148_main_keyfigs.svg",
"name": "Athersys INC NEW",
"rank": 434,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001368148.svg",
"report_text": "The relative strengths and weaknesses of Athersys INC NEW 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 Athersys INC NEW compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 9.9% points.The greatest weakness of Athersys INC NEW is the variable Stockholders Equity, reducing the Economic Capital Ratio by 109% points.
The company's Economic Capital Ratio, given in the ranking table, is 72%, being 173% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001368148_2023_Athersys_INC_NEW.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-26.9",
"Assets": "-56.6",
"Liabilities": "28.4",
"Stockholders Equity": "-49.9",
"ECR before LimitedLiability": "18.2",
"Intangible Assets": "-34.8",
"Property and Equipment": "-5.35",
"Other Liabilities": "35.8",
"Liabilities, Non-Current": "20.1",
"Liabilities, Current": "-41.6",
"Research and Development": "-77.4",
"Expenses": "-43.2",
"Revenues": "25.7",
"Net Income": "-15.9",
"Other Expenses": "18.6",
"Cost of Goods Sold": "7.30",
"Selling, General and Administrative Expense": "15.3",
"Other Revenues": "25.7",
"Comprehensive Net Income": "-16.4",
"Other Net Income": "4.71",
"Economic Capital Ratio": "-57.3"
},
"2012": {
"Property and Equipment": "-2.38",
"Assets": "22.0",
"Liabilities": "81.7",
"Stockholders Equity": "110",
"ECR before LimitedLiability": "170",
"Assets, Current": "60.9",
"Intangible Assets": "-10.7",
"Other Assets": "-7.86",
"Liabilities, Current": "27.6",
"Other Liabilities": "40.8",
"Liabilities, Non-Current": "19.3",
"Selling, General and Administrative Expense": "12.5",
"Expenses": "-12.5",
"Research and Development": "-47.6",
"Other Expenses": "17.9",
"Cost of Goods Sold": "4.91",
"Other Revenues": "4.89",
"Revenues": "4.89",
"Economic Capital Ratio": "97.2",
"Other Net Income": "7.67",
"Other Compr. Net Income": "0.148"
},
"2013": {
"Other Assets": "-10.3",
"Assets": "25.1",
"Liabilities": "86.4",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "72.5",
"Intangible Assets": "-12.9",
"Assets, Current": "72.7",
"Liabilities, Non-Current": "15.8",
"Liabilities, Current": "33.3",
"Other Liabilities": "42.4",
"Selling, General and Administrative Expense": "7.62",
"Expenses": "-19.4",
"Revenues": "-17.1",
"Net Income": "-55.9",
"Other Expenses": "13.4",
"Research and Development": "-42.7",
"Cost of Goods Sold": "3.34",
"Other Revenues": "-17.1",
"Comprehensive Net Income": "-56.2",
"Other Net Income": "-20.4",
"Economic Capital Ratio": "44.5"
},
"2014": {
"Other Assets": "-9.56",
"Assets": "21.0",
"Liabilities": "53.9",
"Stockholders Equity": "79.1",
"ECR before LimitedLiability": "69.2",
"Assets, Current": "58.2",
"Intangible Assets": "-12.4",
"Other Liabilities": "33.2",
"Liabilities, Current": "8.58",
"Liabilities, Non-Current": "14.0",
"Selling, General and Administrative Expense": "-2.00",
"Expenses": "-28.1",
"Revenues": "-13.3",
"Net Income": "-38.7",
"Cost of Goods Sold": "2.29",
"Other Expenses": "40.5",
"Research and Development": "-65.7",
"Other Revenues": "-13.3",
"Other Net Income": "2.39",
"Comprehensive Net Income": "-38.5",
"Economic Capital Ratio": "35.8"
},
"2015": {
"Property and Equipment": "-5.41",
"Assets": "-65.7",
"Liabilities": "114",
"Stockholders Equity": "-46.6",
"ECR before LimitedLiability": "10.8",
"Other Assets": "-18.8",
"Intangible Assets": "-27.0",
"Assets, Current": "-35.2",
"Other Liabilities": "54.5",
"Liabilities, Non-Current": "25.6",
"Liabilities, Current": "41.9",
"Other Expenses": "25.9",
"Expenses": "-18.6",
"Revenues": "26.9",
"Net Income": "6.07",
"Selling, General and Administrative Expense": "5.90",
"Research and Development": "-50.5",
"Other Revenues": "26.9",
"Comprehensive Net Income": "-33.3",
"Other Compr. Net Income": "-38.8",
"Economic Capital Ratio": "-8.25"
},
"2016": {
"Other Assets": "-37.8",
"Assets": "-140",
"Liabilities": "34.0",
"Stockholders Equity": "-157",
"ECR before LimitedLiability": "-54.8",
"Assets, Current": "-112",
"Intangible Assets": "-52.0",
"Other Liabilities": "27.8",
"Liabilities, Non-Current": "26.6",
"Liabilities, Current": "26.5",
"Research and Development": "-77.6",
"Expenses": "-35.9",
"Revenues": "29.7",
"Net Income": "27.0",
"Selling, General and Administrative Expense": "14.0",
"Other Expenses": "26.5",
"Other Revenues": "29.7",
"Comprehensive Net Income": "-9.66",
"Other Net Income": "7.56",
"Other Compr. Net Income": "-51.9",
"Economic Capital Ratio": "-77.2"
},
"2017": {
"Other Assets": "-37.2",
"Assets": "-99.7",
"Liabilities": "18.2",
"Stockholders Equity": "-63.5",
"Intangible Assets": "-45.6",
"Assets, Current": "-46.1",
"Liabilities, Current": "6.53",
"ECR before LimitedLiability": "-78.2",
"Other Liabilities": "14.8",
"Liabilities, Non-Current": "13.4",
"Selling, General and Administrative Expense": "13.1",
"Expenses": "-10.7",
"Revenues": "-20.9",
"Net Income": "-30.3",
"Research and Development": "-52.2",
"Other Expenses": "13.1",
"Cost of Goods Sold": "6.04",
"Other Revenues": "-20.9",
"Comprehensive Net Income": "-91.5",
"Other Compr. Net Income": "-66.0",
"Economic Capital Ratio": "-97.7"
},
"2018": {
"Assets": "-30.3",
"Liabilities": "67.9",
"Stockholders Equity": "-7.12",
"ECR before LimitedLiability": "47.8",
"Other Assets": "-12.8",
"Intangible Assets": "-18.6",
"Property and Equipment": "-2.35",
"Other Liabilities": "37.2",
"Liabilities, Non-Current": "31.6",
"Research and Development": "-26.0",
"Expenses": "4.84",
"Revenues": "20.9",
"Net Income": "28.2",
"Cost of Goods Sold": "5.77",
"Other Expenses": "9.43",
"Selling, General and Administrative Expense": "16.6",
"Other Revenues": "20.9",
"Other Net Income": "2.04",
"Comprehensive Net Income": "5.15",
"Other Compr. Net Income": "-21.7",
"Economic Capital Ratio": "30.2"
},
"2020": {
"Intangible Assets": "-27.1",
"Assets": "-65.9",
"Liabilities": "4.62",
"Stockholders Equity": "-51.3",
"Other Assets": "-21.8",
"Property and Equipment": "1.52",
"Assets, Current": "-30.3",
"Liabilities, Non-Current": "4.76",
"ECR before LimitedLiability": "-91.9",
"Liabilities, Current": "-39.5",
"Other Liabilities": "4.77",
"Expenses": "-78.4",
"Revenues": "-23.0",
"Net Income": "-95.8",
"Cost of Goods Sold": "3.83",
"Research and Development": "-92.2",
"Other Expenses": "3.87",
"Other Revenues": "-23.0",
"Other Net Income": "1.77",
"Comprehensive Net Income": "-96.3",
"Economic Capital Ratio": "-111"
},
"2021": {
"Assets, Current": "-66.9",
"Assets": "-79.0",
"Liabilities, Current": "-28.8",
"Stockholders Equity": "-105",
"Other Assets": "0.394",
"Property and Equipment": "0.452",
"Intangible Assets": "-2.17",
"Selling, General and Administrative Expense": "-0.608",
"Expenses": "-51.8",
"Revenues": "-1.22",
"Net Income": "-62.8",
"Other Expenses": "1.02",
"Research and Development": "-59.6",
"Cost of Goods Sold": "0.685",
"Other Revenues": "-1.22",
"ECR before LimitedLiability": "-129",
"Other Liabilities": "3.79",
"Liabilities, Non-Current": "3.72",
"Comprehensive Net Income": "-62.8",
"Other Net Income": "0.119",
"Economic Capital Ratio": "-137"
},
"2022": {
"Intangible Assets": "-15.6",
"Assets": "-68.3",
"Liabilities": "-11.5",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-152",
"Assets, Current": "-68.3",
"Other Assets": "9.86",
"Property and Equipment": "6.80",
"Other Liabilities": "4.18",
"Liabilities, Current": "-28.7",
"Liabilities, Non-Current": "3.75",
"Other Expenses": "6.80",
"Expenses": "-34.5",
"Revenues": "-4.14",
"Net Income": "-38.5",
"Selling, General and Administrative Expense": "0.645",
"Cost of Goods Sold": "2.41",
"Research and Development": "-43.6",
"Other Revenues": "-4.14",
"Comprehensive Net Income": "-38.4",
"Economic Capital Ratio": "-173"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001368148_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "14,406",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,420",
"Liabilities, Non-Current": "0",
"Other Assets": "28",
"Other Compr. Net Income": "0",
"Other Expenses": "278",
"Other Liabilities": "0",
"Other Net Income": "34",
"Other Revenues": "10,344",
"Property and Equipment": "1,267",
"Research and Development": "18,930",
"Selling, General and Administrative Expense": "4,916"
},
"output_variables": {
"Assets": "15,701",
"Liabilities": "7,420",
"Expenses": "24,124",
"Revenues": "10,344",
"Stockholders Equity": "8,281",
"Net Income": "-13,746",
"Comprehensive Net Income": "-13,746",
"BaseVar": "28,812",
"ECR before LimitedLiability": "37%",
"Economic Capital Ratio": "177%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "26,309",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,478",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-28",
"Other Expenses": "320",
"Other Liabilities": "0",
"Other Net Income": "1,266",
"Other Revenues": "8,708",
"Property and Equipment": "1,294",
"Research and Development": "19,636",
"Selling, General and Administrative Expense": "4,753"
},
"output_variables": {
"Assets": "27,603",
"Liabilities": "4,478",
"Expenses": "24,709",
"Revenues": "8,708",
"Stockholders Equity": "23,125",
"Net Income": "-14,735",
"Comprehensive Net Income": "-14,749",
"BaseVar": "33,396",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "317%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "32,855",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,368",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "346",
"Other Liabilities": "0",
"Other Net Income": "-6,286",
"Other Revenues": "2,438",
"Property and Equipment": "1,333",
"Research and Development": "20,484",
"Selling, General and Administrative Expense": "6,065"
},
"output_variables": {
"Assets": "34,188",
"Liabilities": "4,368",
"Expenses": "26,895",
"Revenues": "2,438",
"Stockholders Equity": "29,820",
"Net Income": "-30,743",
"Comprehensive Net Income": "-30,743",
"BaseVar": "37,088",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "287%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "27,248",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,692",
"Liabilities, Non-Current": "0",
"Other Assets": "200",
"Other Compr. Net Income": "0",
"Other Expenses": "-4.2",
"Other Liabilities": "0",
"Other Net Income": "-5,932",
"Other Revenues": "1,631",
"Property and Equipment": "1,270",
"Research and Development": "23,504",
"Selling, General and Administrative Expense": "6,912"
},
"output_variables": {
"Assets": "28,718",
"Liabilities": "4,692",
"Expenses": "30,412",
"Revenues": "1,631",
"Stockholders Equity": "24,026",
"Net Income": "-34,713",
"Comprehensive Net Income": "-34,713",
"BaseVar": "35,693",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "235%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "23,817",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "4,756",
"Liabilities, Non-Current": "0",
"Other Assets": "177",
"Other Compr. Net Income": "-10,802",
"Other Expenses": "-4,706",
"Other Liabilities": "0",
"Other Net Income": "-2.7",
"Other Revenues": "11,303",
"Property and Equipment": "1,135",
"Research and Development": "21,256",
"Selling, General and Administrative Expense": "7,551"
},
"output_variables": {
"Assets": "25,129",
"Liabilities": "4,756",
"Expenses": "24,101",
"Revenues": "11,303",
"Stockholders Equity": "20,373",
"Net Income": "-12,801",
"Comprehensive Net Income": "-18,202",
"BaseVar": "38,047",
"ECR before LimitedLiability": "175%",
"Economic Capital Ratio": "286%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "16,280",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,875",
"Liabilities, Non-Current": "0",
"Other Assets": "175",
"Other Compr. Net Income": "-15,441",
"Other Expenses": "491",
"Other Liabilities": "0",
"Other Net Income": "513",
"Other Revenues": "18,521",
"Property and Equipment": "2,605",
"Research and Development": "24,869",
"Selling, General and Administrative Expense": "7,844"
},
"output_variables": {
"Assets": "19,060",
"Liabilities": "6,875",
"Expenses": "33,205",
"Revenues": "18,521",
"Stockholders Equity": "12,185",
"Net Income": "-14,171",
"Comprehensive Net Income": "-21,892",
"BaseVar": "46,807",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "176%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "31,190",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,083",
"Liabilities, Non-Current": "0",
"Other Assets": "197",
"Other Compr. Net Income": "-30,261",
"Other Expenses": "228",
"Other Liabilities": "0",
"Other Net Income": "543",
"Other Revenues": "4,921",
"Property and Equipment": "2,206",
"Research and Development": "27,953",
"Selling, General and Administrative Expense": "8,490"
},
"output_variables": {
"Assets": "33,593",
"Liabilities": "10,083",
"Expenses": "36,672",
"Revenues": "4,921",
"Stockholders Equity": "23,510",
"Net Income": "-31,207",
"Comprehensive Net Income": "-46,338",
"BaseVar": "58,036",
"ECR before LimitedLiability": "23%",
"Economic Capital Ratio": "163%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "57,840",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,475",
"Liabilities, Non-Current": "0",
"Other Assets": "888",
"Other Compr. Net Income": "-26,153",
"Other Expenses": "593",
"Other Liabilities": "0",
"Other Net Income": "943",
"Other Revenues": "15,169",
"Property and Equipment": "3,002",
"Research and Development": "40,099",
"Selling, General and Administrative Expense": "10,618"
},
"output_variables": {
"Assets": "61,730",
"Liabilities": "15,475",
"Expenses": "51,310",
"Revenues": "15,169",
"Stockholders Equity": "46,255",
"Net Income": "-35,198",
"Comprehensive Net Income": "-48,275",
"BaseVar": "85,390",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "258%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "54,561",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,954",
"Liabilities, Non-Current": "0",
"Other Assets": "1,998",
"Other Compr. Net Income": "-5,584",
"Other Expenses": "880",
"Other Liabilities": "0",
"Other Net Income": "539",
"Other Revenues": "7,327",
"Property and Equipment": "3,155",
"Research and Development": "65,424",
"Selling, General and Administrative Expense": "16,307"
},
"output_variables": {
"Assets": "59,714",
"Liabilities": "22,954",
"Expenses": "82,611",
"Revenues": "7,327",
"Stockholders Equity": "36,760",
"Net Income": "-74,745",
"Comprehensive Net Income": "-77,536",
"BaseVar": "89,364",
"ECR before LimitedLiability": "6.3%",
"Economic Capital Ratio": "147%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "46,027",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "29,861",
"Liabilities, Non-Current": "0",
"Other Assets": "10,465",
"Other Compr. Net Income": "40",
"Other Expenses": "1,272",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "4,613",
"Property and Equipment": "3,692",
"Research and Development": "73,366",
"Selling, General and Administrative Expense": "22,925"
},
"output_variables": {
"Assets": "60,184",
"Liabilities": "29,861",
"Expenses": "97,563",
"Revenues": "4,613",
"Stockholders Equity": "30,323",
"Net Income": "-92,950",
"Comprehensive Net Income": "-92,930",
"BaseVar": "96,130",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "137%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,535",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "38,444",
"Liabilities, Non-Current": "0",
"Other Assets": "9,982",
"Other Compr. Net Income": "12",
"Other Expenses": "-1,505",
"Other Liabilities": "0",
"Other Net Income": "170",
"Other Revenues": "5,366",
"Property and Equipment": "4,214",
"Research and Development": "63,825",
"Selling, General and Administrative Expense": "15,440"
},
"output_variables": {
"Assets": "27,731",
"Liabilities": "38,444",
"Expenses": "77,759",
"Revenues": "5,366",
"Stockholders Equity": "-10,713",
"Net Income": "-72,223",
"Comprehensive Net Income": "-72,217",
"BaseVar": "74,741",
"ECR before LimitedLiability": "-289%",
"Economic Capital Ratio": "72%"
}
}
},
"top_rated": false,
"trend": -28.0,
"value": 0.7203938147205586,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001368148.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001368148.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001368148.svg"
},
{
"company_id": "0001133416",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001133416.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001133416.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001133416.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001133416_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001133416_main_keyfigs.svg",
"name": "Galectin Therapeutics INC",
"rank": 435,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001133416.svg",
"report_text": "The relative strengths and weaknesses of Galectin Therapeutics 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 Galectin Therapeutics INC compared to the market average is the variable Selling, General and Administrative Expense, increasing the Economic Capital Ratio by 5.2% points.The greatest weakness of Galectin Therapeutics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 135% points.
The company's Economic Capital Ratio, given in the ranking table, is 71%, being 173% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001133416_2023_Galectin_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-1.02",
"Assets": "-0.862",
"Liabilities": "3.84",
"Stockholders Equity": "2.33",
"ECR before LimitedLiability": "-18.5",
"Intangible Assets": "-11.4",
"Property and Equipment": "-1.01",
"Assets, Current": "18.2",
"Other Liabilities": "3.99",
"Liabilities, Non-Current": "1.41",
"Liabilities, Current": "-0.890",
"Research and Development": "-0.851",
"Expenses": "-59.8",
"Revenues": "-26.1",
"Net Income": "-110",
"Other Expenses": "1.78",
"Cost of Goods Sold": "0.533",
"Selling, General and Administrative Expense": "-67.6",
"Other Revenues": "-26.1",
"Comprehensive Net Income": "-111",
"Economic Capital Ratio": "-94.0"
},
"2012": {
"Property and Equipment": "-10.8",
"Assets": "55.4",
"Liabilities": "68.8",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "110",
"Assets, Current": "118",
"Intangible Assets": "-14.7",
"Other Assets": "-11.1",
"Liabilities, Current": "17.4",
"Other Liabilities": "37.1",
"Liabilities, Non-Current": "17.1",
"Selling, General and Administrative Expense": "-36.4",
"Expenses": "-37.5",
"Revenues": "-30.5",
"Net Income": "-61.3",
"Research and Development": "-24.9",
"Other Expenses": "19.9",
"Other Revenues": "-30.5",
"Comprehensive Net Income": "-61.1",
"Other Net Income": "5.44",
"Economic Capital Ratio": "37.1"
},
"2013": {
"Other Assets": "-16.1",
"Assets": "14.5",
"Liabilities": "60.5",
"Stockholders Equity": "77.9",
"ECR before LimitedLiability": "6.26",
"Intangible Assets": "-19.7",
"Property and Equipment": "-12.0",
"Assets, Current": "80.3",
"Liabilities, Non-Current": "16.0",
"Liabilities, Current": "2.84",
"Other Liabilities": "43.2",
"Selling, General and Administrative Expense": "-42.1",
"Expenses": "-54.9",
"Revenues": "-29.4",
"Net Income": "-79.0",
"Other Expenses": "17.5",
"Research and Development": "-33.9",
"Cost of Goods Sold": "3.94",
"Other Revenues": "-29.4",
"Comprehensive Net Income": "-79.2",
"Economic Capital Ratio": "-21.7"
},
"2018": {
"Assets, Current": "20.0",
"Assets": "-53.3",
"Liabilities": "22.6",
"ECR before LimitedLiability": "-70.8",
"Other Assets": "-24.6",
"Intangible Assets": "-37.4",
"Property and Equipment": "-18.6",
"Liabilities, Current": "23.5",
"Other Liabilities": "-45.1",
"Liabilities, Non-Current": "20.2",
"Research and Development": "-49.6",
"Expenses": "-93.3",
"Net Income": "-121",
"Cost of Goods Sold": "7.76",
"Other Expenses": "14.8",
"Selling, General and Administrative Expense": "-68.6",
"Other Revenues": "-30.3",
"Revenues": "-30.3",
"Other Net Income": "-5.65",
"Comprehensive Net Income": "-121",
"Economic Capital Ratio": "-88.5"
},
"2019": {
"Other Assets": "-3.42",
"Assets": "47.9",
"Liabilities": "72.7",
"Stockholders Equity": "176",
"ECR before LimitedLiability": "182",
"Property and Equipment": "-1.84",
"Assets, Current": "80.7",
"Intangible Assets": "-3.50",
"Liabilities, Current": "32.0",
"Other Liabilities": "23.9",
"Liabilities, Non-Current": "25.7",
"Other Expenses": "6.68",
"Expenses": "16.3",
"Revenues": "-13.5",
"Net Income": "3.63",
"Cost of Goods Sold": "3.22",
"Selling, General and Administrative Expense": "2.58",
"Research and Development": "3.96",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "3.33",
"Economic Capital Ratio": "155"
},
"2020": {
"Intangible Assets": "-10.3",
"Assets": "14.3",
"Liabilities": "55.8",
"Stockholders Equity": "70.0",
"ECR before LimitedLiability": "43.3",
"Other Assets": "-11.0",
"Property and Equipment": "-5.28",
"Assets, Current": "56.8",
"Liabilities, Non-Current": "27.4",
"Liabilities, Current": "2.61",
"Other Liabilities": "27.6",
"Selling, General and Administrative Expense": "1.11",
"Expenses": "-30.8",
"Revenues": "-15.8",
"Net Income": "-45.1",
"Cost of Goods Sold": "3.77",
"Research and Development": "-42.4",
"Other Expenses": "7.37",
"Other Revenues": "-15.8",
"Comprehensive Net Income": "-45.1",
"Economic Capital Ratio": "23.7"
},
"2021": {
"Assets, Current": "-1.71",
"Assets": "-14.7",
"Liabilities": "-73.1",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-131",
"Other Assets": "-3.28",
"Property and Equipment": "-1.28",
"Intangible Assets": "-2.45",
"Liabilities, Current": "0.112",
"Other Liabilities": "-105",
"Liabilities, Non-Current": "2.79",
"Selling, General and Administrative Expense": "1.36",
"Expenses": "-0.544",
"Revenues": "-1.99",
"Net Income": "-2.40",
"Other Expenses": "1.14",
"Research and Development": "-2.76",
"Cost of Goods Sold": "0.569",
"Other Revenues": "-1.99",
"Comprehensive Net Income": "-2.40",
"Economic Capital Ratio": "-138"
},
"2022": {
"Intangible Assets": "-10.7",
"Assets": "-60.5",
"Liabilities": "-39.8",
"Stockholders Equity": "-135",
"ECR before LimitedLiability": "-153",
"Assets, Current": "-46.9",
"Other Assets": "-15.0",
"Property and Equipment": "-5.77",
"Other Liabilities": "-43.6",
"Liabilities, Current": "-1.53",
"Liabilities, Non-Current": "2.51",
"Other Expenses": "2.73",
"Expenses": "-4.35",
"Revenues": "-6.41",
"Net Income": "-11.5",
"Selling, General and Administrative Expense": "5.20",
"Cost of Goods Sold": "1.61",
"Research and Development": "-14.2",
"Other Revenues": "-6.41",
"Comprehensive Net Income": "-11.5",
"Economic Capital Ratio": "-173"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001133416_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "6,501",
"Cost of Goods Sold": "0",
"Intangible Assets": "36",
"Liabilities, Current": "2,215",
"Liabilities, Non-Current": "0",
"Other Assets": "69",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-506",
"Other Revenues": "0",
"Property and Equipment": "6.0",
"Research and Development": "3,552",
"Selling, General and Administrative Expense": "6,857"
},
"output_variables": {
"Assets": "6,612",
"Liabilities": "2,215",
"Expenses": "10,409",
"Revenues": "0",
"Stockholders Equity": "4,397",
"Net Income": "-10,915",
"Comprehensive Net Income": "-10,915",
"BaseVar": "9,871",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "140%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "9,517",
"Cost of Goods Sold": "0",
"Intangible Assets": "30",
"Liabilities, Current": "1,638",
"Liabilities, Non-Current": "6.0",
"Other Assets": "6.0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "224",
"Other Revenues": "0",
"Property and Equipment": "8.0",
"Research and Development": "4,527",
"Selling, General and Administrative Expense": "5,372"
},
"output_variables": {
"Assets": "9,561",
"Liabilities": "1,644",
"Expenses": "9,899",
"Revenues": "0",
"Stockholders Equity": "7,917",
"Net Income": "-9,675",
"Comprehensive Net Income": "-9,675",
"BaseVar": "10,664",
"ECR before LimitedLiability": "135%",
"Economic Capital Ratio": "257%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "10,687",
"Cost of Goods Sold": "0",
"Intangible Assets": "23",
"Liabilities, Current": "2,486",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "16",
"Other Revenues": "0",
"Property and Equipment": "3.0",
"Research and Development": "5,688",
"Selling, General and Administrative Expense": "6,416"
},
"output_variables": {
"Assets": "10,713",
"Liabilities": "2,486",
"Expenses": "12,104",
"Revenues": "0",
"Stockholders Equity": "8,227",
"Net Income": "-12,088",
"Comprehensive Net Income": "-12,088",
"BaseVar": "12,660",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "221%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "8,832",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "174",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "2,108",
"Other Net Income": "-165",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "6,819",
"Selling, General and Administrative Expense": "6,996"
},
"output_variables": {
"Assets": "9,006",
"Liabilities": "2,108",
"Expenses": "13,814",
"Revenues": "0",
"Stockholders Equity": "6,898",
"Net Income": "-13,980",
"Comprehensive Net Income": "-13,980",
"BaseVar": "12,547",
"ECR before LimitedLiability": "19%",
"Economic Capital Ratio": "160%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "48,209",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,820",
"Liabilities, Non-Current": "52",
"Other Assets": "258",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-72",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "7,992",
"Selling, General and Administrative Expense": "6,201"
},
"output_variables": {
"Assets": "48,467",
"Liabilities": "2,872",
"Expenses": "14,193",
"Revenues": "0",
"Stockholders Equity": "45,595",
"Net Income": "-14,265",
"Comprehensive Net Income": "-14,265",
"BaseVar": "32,802",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "390%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "29,465",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,399",
"Liabilities, Non-Current": "8.0",
"Other Assets": "135",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "52",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "64,307",
"Selling, General and Administrative Expense": "5,562"
},
"output_variables": {
"Assets": "29,600",
"Liabilities": "5,407",
"Expenses": "69,869",
"Revenues": "0",
"Stockholders Equity": "24,193",
"Net Income": "-69,817",
"Comprehensive Net Income": "-69,817",
"BaseVar": "52,464",
"ECR before LimitedLiability": "-98%",
"Economic Capital Ratio": "131%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "41,820",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,033",
"Liabilities, Non-Current": "0",
"Other Assets": "7.0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "30,178",
"Other Net Income": "-218",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "32,136",
"Selling, General and Administrative Expense": "6,190"
},
"output_variables": {
"Assets": "41,827",
"Liabilities": "39,211",
"Expenses": "38,326",
"Revenues": "0",
"Stockholders Equity": "2,616",
"Net Income": "-38,544",
"Comprehensive Net Income": "-38,544",
"BaseVar": "59,791",
"ECR before LimitedLiability": "-81%",
"Economic Capital Ratio": "134%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "20,552",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,012",
"Liabilities, Non-Current": "66",
"Other Assets": "733",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "40,401",
"Other Net Income": "-397",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "50,865",
"Selling, General and Administrative Expense": "6,568"
},
"output_variables": {
"Assets": "21,285",
"Liabilities": "53,479",
"Expenses": "57,433",
"Revenues": "0",
"Stockholders Equity": "-32,194",
"Net Income": "-57,830",
"Comprehensive Net Income": "-57,830",
"BaseVar": "66,297",
"ECR before LimitedLiability": "-342%",
"Economic Capital Ratio": "55%"
}
}
},
"top_rated": false,
"trend": -19.0,
"value": 0.7148144243936254,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001133416.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001133416.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001133416.svg"
},
{
"company_id": "0000034956",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000034956.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000034956.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000034956_main_keyfigs.svg",
"name": "Tenax Therapeutics INC",
"rank": 436,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000034956.svg",
"report_text": "The relative strengths and weaknesses of Tenax Therapeutics 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 Tenax Therapeutics INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 6.9% points.The greatest weakness of Tenax Therapeutics INC is the variable Assets, reducing the Economic Capital Ratio by 79% points.
The company's Economic Capital Ratio, given in the ranking table, is 71%, being 174% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000034956_2023_Tenax_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-10.3",
"Assets": "-86.9",
"Liabilities": "-0.433",
"Stockholders Equity": "-77.6",
"ECR before LimitedLiability": "-103",
"Assets, Current": "-78.0",
"Intangible Assets": "-3.02",
"Other Assets": "-9.42",
"Liabilities, Current": "-1.19",
"Liabilities, Non-Current": "0.872",
"Selling, General and Administrative Expense": "-22.0",
"Expenses": "-58.7",
"Revenues": "-16.7",
"Net Income": "-75.1",
"Research and Development": "3.45",
"Other Expenses": "-41.8",
"Cost of Goods Sold": "2.73",
"Other Revenues": "-16.7",
"Comprehensive Net Income": "-75.0",
"Other Net Income": "0.867",
"Economic Capital Ratio": "-176"
},
"2013": {
"Other Assets": "-12.6",
"Assets": "-78.7",
"Liabilities": "-7.51",
"Stockholders Equity": "-86.4",
"ECR before LimitedLiability": "-155",
"Intangible Assets": "3.04",
"Property and Equipment": "-7.83",
"Assets, Current": "-75.8",
"Liabilities, Non-Current": "1.38",
"Other Liabilities": "-10.8",
"Selling, General and Administrative Expense": "-11.8",
"Expenses": "-40.0",
"Revenues": "-6.05",
"Net Income": "-45.1",
"Other Expenses": "-27.8",
"Research and Development": "-1.95",
"Cost of Goods Sold": "1.92",
"Other Revenues": "-6.05",
"Comprehensive Net Income": "-45.3",
"Other Net Income": "1.09",
"Economic Capital Ratio": "-183"
},
"2014": {
"Other Assets": "-3.33",
"Assets": "18.1",
"Liabilities": "66.6",
"Stockholders Equity": "109",
"ECR before LimitedLiability": "181",
"Assets, Current": "3.53",
"Intangible Assets": "21.5",
"Other Liabilities": "-2.00",
"Liabilities, Current": "56.0",
"Liabilities, Non-Current": "15.8",
"Selling, General and Administrative Expense": "5.36",
"Expenses": "36.2",
"Revenues": "-18.3",
"Net Income": "19.7",
"Cost of Goods Sold": "2.07",
"Other Expenses": "8.10",
"Research and Development": "21.2",
"Other Revenues": "-18.3",
"Comprehensive Net Income": "45.1",
"Other Compr. Net Income": "26.0",
"Economic Capital Ratio": "147"
},
"2016": {
"Other Assets": "19.8",
"Assets": "-75.5",
"Liabilities": "197",
"Stockholders Equity": "-299",
"ECR before LimitedLiability": "115",
"Assets, Current": "-69.9",
"Property and Equipment": "-14.0",
"Intangible Assets": "-25.1",
"Other Liabilities": "91.6",
"Liabilities, Non-Current": "56.2",
"Liabilities, Current": "112",
"Research and Development": "42.5",
"Expenses": "21.9",
"Revenues": "-54.3",
"Net Income": "-27.1",
"Selling, General and Administrative Expense": "48.7",
"Other Expenses": "-77.1",
"Other Revenues": "-54.3",
"Comprehensive Net Income": "196",
"Other Compr. Net Income": "198",
"Economic Capital Ratio": "92.6"
},
"2017": {
"Assets": "-22.1",
"Liabilities": "184",
"Stockholders Equity": "-34.2",
"ECR before LimitedLiability": "174",
"Intangible Assets": "-8.60",
"Assets, Current": "-15.9",
"Property and Equipment": "-4.25",
"Liabilities, Current": "99.7",
"Other Liabilities": "79.5",
"Liabilities, Non-Current": "47.8",
"Selling, General and Administrative Expense": "-21.3",
"Expenses": "24.2",
"Revenues": "-37.5",
"Net Income": "-7.64",
"Research and Development": "19.0",
"Other Expenses": "20.2",
"Cost of Goods Sold": "5.73",
"Other Revenues": "-37.5",
"Comprehensive Net Income": "101",
"Other Compr. Net Income": "109",
"Economic Capital Ratio": "155"
},
"2018": {
"Assets, Current": "-17.4",
"Assets": "-28.8",
"Liabilities": "189",
"Stockholders Equity": "-84.1",
"ECR before LimitedLiability": "167",
"Other Assets": "-8.10",
"Intangible Assets": "-10.2",
"Liabilities, Current": "101",
"Other Liabilities": "70.4",
"Liabilities, Non-Current": "60.9",
"Research and Development": "59.1",
"Expenses": "26.2",
"Revenues": "-40.9",
"Net Income": "-12.9",
"Cost of Goods Sold": "9.58",
"Other Expenses": "-52.8",
"Selling, General and Administrative Expense": "6.18",
"Other Revenues": "-40.9",
"Comprehensive Net Income": "115",
"Other Compr. Net Income": "127",
"Economic Capital Ratio": "149"
},
"2019": {
"Other Assets": "-22.4",
"Assets": "-79.4",
"Liabilities": "138",
"Stockholders Equity": "-155",
"ECR before LimitedLiability": "80.5",
"Property and Equipment": "-12.9",
"Assets, Current": "-56.3",
"Intangible Assets": "-23.5",
"Liabilities, Current": "33.6",
"Other Liabilities": "57.0",
"Liabilities, Non-Current": "60.1",
"Other Expenses": "20.6",
"Expenses": "28.7",
"Revenues": "-39.2",
"Comprehensive Net Income": "139",
"Cost of Goods Sold": "9.80",
"Selling, General and Administrative Expense": "-21.1",
"Research and Development": "19.8",
"Other Revenues": "-39.2",
"Other Compr. Net Income": "150",
"Economic Capital Ratio": "53.3"
},
"2020": {
"Intangible Assets": "-18.4",
"Assets": "-78.8",
"Liabilities": "175",
"Stockholders Equity": "-230",
"ECR before LimitedLiability": "79.9",
"Other Assets": "-19.7",
"Property and Equipment": "-9.69",
"Assets, Current": "-64.8",
"Liabilities, Non-Current": "62.2",
"Liabilities, Current": "68.5",
"Other Liabilities": "67.5",
"Selling, General and Administrative Expense": "-21.8",
"Expenses": "5.79",
"Revenues": "-38.5",
"Net Income": "-29.9",
"Cost of Goods Sold": "9.10",
"Other Expenses": "17.8",
"Other Revenues": "-38.5",
"Comprehensive Net Income": "128",
"Other Compr. Net Income": "170",
"Economic Capital Ratio": "60.3"
},
"2022": {
"Intangible Assets": "-20.9",
"Assets": "-78.9",
"Liabilities": "6.93",
"Stockholders Equity": "-66.1",
"ECR before LimitedLiability": "-153",
"Assets, Current": "-65.3",
"Other Assets": "-25.6",
"Property and Equipment": "-11.2",
"Other Liabilities": "5.34",
"Liabilities, Current": "-2.87",
"Liabilities, Non-Current": "4.36",
"Other Expenses": "5.43",
"Expenses": "-66.2",
"Revenues": "-13.0",
"Net Income": "-69.7",
"Selling, General and Administrative Expense": "-47.6",
"Cost of Goods Sold": "3.26",
"Research and Development": "-38.5",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "-69.7",
"Economic Capital Ratio": "-174"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000034956_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "2,631",
"Cost of Goods Sold": "0",
"Intangible Assets": "873",
"Liabilities, Current": "3,127",
"Liabilities, Non-Current": "0",
"Other Assets": "344",
"Other Compr. Net Income": "0",
"Other Expenses": "7,442",
"Other Liabilities": "1,361",
"Other Net Income": "-80",
"Other Revenues": "364",
"Property and Equipment": "294",
"Research and Development": "2,463",
"Selling, General and Administrative Expense": "6,092"
},
"output_variables": {
"Assets": "4,142",
"Liabilities": "4,488",
"Expenses": "15,996",
"Revenues": "364",
"Stockholders Equity": "-346",
"Net Income": "-15,712",
"Comprehensive Net Income": "-15,712",
"BaseVar": "12,535",
"ECR before LimitedLiability": "-382%",
"Economic Capital Ratio": "44%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,842",
"Cost of Goods Sold": "0",
"Intangible Assets": "925",
"Liabilities, Current": "1,910",
"Liabilities, Non-Current": "55",
"Other Assets": "208",
"Other Compr. Net Income": "0",
"Other Expenses": "4,486",
"Other Liabilities": "2,994",
"Other Net Income": "12",
"Other Revenues": "1,191",
"Property and Equipment": "205",
"Research and Development": "2,456",
"Selling, General and Administrative Expense": "3,676"
},
"output_variables": {
"Assets": "3,181",
"Liabilities": "4,959",
"Expenses": "10,618",
"Revenues": "1,191",
"Stockholders Equity": "-1,778",
"Net Income": "-9,416",
"Comprehensive Net Income": "-9,416",
"BaseVar": "9,980",
"ECR before LimitedLiability": "-327%",
"Economic Capital Ratio": "60%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "58,966",
"Cost of Goods Sold": "0",
"Intangible Assets": "34,265",
"Liabilities, Current": "2,571",
"Liabilities, Non-Current": "11",
"Other Assets": "74",
"Other Compr. Net Income": "39,084",
"Other Expenses": "2,212",
"Other Liabilities": "7,962",
"Other Net Income": "-718",
"Other Revenues": "159",
"Property and Equipment": "124",
"Research and Development": "2,997",
"Selling, General and Administrative Expense": "13,773"
},
"output_variables": {
"Assets": "93,429",
"Liabilities": "10,544",
"Expenses": "18,982",
"Revenues": "159",
"Stockholders Equity": "82,885",
"Net Income": "-19,542",
"Comprehensive Net Income": "0",
"BaseVar": "81,458",
"ECR before LimitedLiability": "348%",
"Economic Capital Ratio": "401%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "13,628",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,199",
"Liabilities, Non-Current": "0",
"Other Assets": "9,693",
"Other Compr. Net Income": "87,737",
"Other Expenses": "21,130",
"Other Liabilities": "0",
"Other Net Income": "587",
"Other Revenues": "36",
"Property and Equipment": "19",
"Research and Development": "13,106",
"Selling, General and Administrative Expense": "7,848"
},
"output_variables": {
"Assets": "23,340",
"Liabilities": "6,199",
"Expenses": "42,084",
"Revenues": "36",
"Stockholders Equity": "17,141",
"Net Income": "-41,460",
"Comprehensive Net Income": "2,408",
"BaseVar": "79,992",
"ECR before LimitedLiability": "269%",
"Economic Capital Ratio": "348%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "8,063",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,009",
"Liabilities, Non-Current": "0",
"Other Assets": "1,818",
"Other Compr. Net Income": "67,168",
"Other Expenses": "24,573",
"Other Liabilities": "0",
"Other Net Income": "444",
"Other Revenues": "0",
"Property and Equipment": "9.9",
"Research and Development": "10,632",
"Selling, General and Administrative Expense": "5,762"
},
"output_variables": {
"Assets": "9,891",
"Liabilities": "1,009",
"Expenses": "40,967",
"Revenues": "0",
"Stockholders Equity": "8,882",
"Net Income": "-40,523",
"Comprehensive Net Income": "-6,940",
"BaseVar": "59,739",
"ECR before LimitedLiability": "228%",
"Economic Capital Ratio": "321%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "13,320",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,566",
"Liabilities, Non-Current": "0",
"Other Assets": "8.4",
"Other Compr. Net Income": "24,797",
"Other Expenses": "4,207",
"Other Liabilities": "0",
"Other Net Income": "126",
"Other Revenues": "0",
"Property and Equipment": "8.5",
"Research and Development": "1,867",
"Selling, General and Administrative Expense": "5,658"
},
"output_variables": {
"Assets": "13,337",
"Liabilities": "1,566",
"Expenses": "11,732",
"Revenues": "0",
"Stockholders Equity": "11,772",
"Net Income": "-11,607",
"Comprehensive Net Income": "792",
"BaseVar": "25,779",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "406%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "6,181",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,532",
"Liabilities, Non-Current": "60",
"Other Assets": "178",
"Other Compr. Net Income": "20,603",
"Other Expenses": "3,206",
"Other Liabilities": "0",
"Other Net Income": "148",
"Other Revenues": "0",
"Property and Equipment": "6.6",
"Research and Development": "2,840",
"Selling, General and Administrative Expense": "5,168"
},
"output_variables": {
"Assets": "6,365",
"Liabilities": "2,593",
"Expenses": "11,214",
"Revenues": "0",
"Stockholders Equity": "3,772",
"Net Income": "-11,066",
"Comprehensive Net Income": "-764",
"BaseVar": "20,461",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "280%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "6,796",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,119",
"Liabilities, Non-Current": "124",
"Other Assets": "67",
"Other Compr. Net Income": "18,741",
"Other Expenses": "0.94",
"Other Liabilities": "0",
"Other Net Income": "42",
"Other Revenues": "0",
"Property and Equipment": "6.0",
"Research and Development": "4,265",
"Selling, General and Administrative Expense": "5,274"
},
"output_variables": {
"Assets": "6,869",
"Liabilities": "2,243",
"Expenses": "9,540",
"Revenues": "0",
"Stockholders Equity": "4,626",
"Net Income": "-9,499",
"Comprehensive Net Income": "-128",
"BaseVar": "18,717",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "315%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,208",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,848",
"Liabilities, Non-Current": "64",
"Other Assets": "189",
"Other Compr. Net Income": "6,504",
"Other Expenses": "3.3",
"Other Liabilities": "0",
"Other Net Income": "3.0",
"Other Revenues": "7.1",
"Property and Equipment": "7.2",
"Research and Development": "5,157",
"Selling, General and Administrative Expense": "5,621"
},
"output_variables": {
"Assets": "3,405",
"Liabilities": "1,912",
"Expenses": "10,781",
"Revenues": "7.1",
"Stockholders Equity": "1,493",
"Net Income": "-10,771",
"Comprehensive Net Income": "-7,519",
"BaseVar": "11,306",
"ECR before LimitedLiability": "-160%",
"Economic Capital Ratio": "115%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.7091339761564469,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000034956.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000034956.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000034956.svg"
},
{
"company_id": "0001614067",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001614067.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001614067.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001614067_main_keyfigs.svg",
"name": "Aridis Pharmaceuticals Inc",
"rank": 437,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001614067.svg",
"report_text": "The relative strengths and weaknesses of Aridis Pharmaceuticals 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 Aridis Pharmaceuticals Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 5.4% points.The greatest weakness of Aridis Pharmaceuticals Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 163% points.
The company's Economic Capital Ratio, given in the ranking table, is 68%, being 176% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001614067_2023_Aridis_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-12.4",
"Assets": "-69.4",
"Liabilities": "-32.8",
"Stockholders Equity": "-163",
"ECR before LimitedLiability": "-156",
"Assets, Current": "-63.2",
"Other Assets": "-10.4",
"Property and Equipment": "-3.53",
"Other Liabilities": "5.37",
"Liabilities, Current": "-48.2",
"Other Expenses": "2.72",
"Expenses": "-6.56",
"Revenues": "-3.46",
"Net Income": "-10.6",
"Selling, General and Administrative Expense": "4.08",
"Cost of Goods Sold": "1.86",
"Research and Development": "-15.6",
"Other Revenues": "-3.46",
"Comprehensive Net Income": "-7.36",
"Other Compr. Net Income": "3.14",
"Economic Capital Ratio": "-176"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001614067_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "11,626",
"Cost of Goods Sold": "0",
"Intangible Assets": "17",
"Liabilities, Current": "36,898",
"Liabilities, Non-Current": "5,528",
"Other Assets": "2,322",
"Other Compr. Net Income": "5,051",
"Other Expenses": "350",
"Other Liabilities": "-3,499",
"Other Net Income": "-121",
"Other Revenues": "3,184",
"Property and Equipment": "730",
"Research and Development": "25,923",
"Selling, General and Administrative Expense": "7,161"
},
"output_variables": {
"Assets": "14,695",
"Liabilities": "38,927",
"Expenses": "33,434",
"Revenues": "3,184",
"Stockholders Equity": "-24,232",
"Net Income": "-30,371",
"Comprehensive Net Income": "-27,846",
"BaseVar": "47,706",
"ECR before LimitedLiability": "-301%",
"Economic Capital Ratio": "68%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6836247511459671,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001614067.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001614067.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001614067.svg"
},
{
"company_id": "0001563577",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001563577.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001563577.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001563577_main_keyfigs.svg",
"name": "Galera Therapeutics Inc",
"rank": 438,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001563577.svg",
"report_text": "The relative strengths and weaknesses of Galera Therapeutics 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 Galera Therapeutics Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 23% points.The greatest weakness of Galera Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 154% points.
The company's Economic Capital Ratio, given in the ranking table, is 67%, being 178% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001563577_2023_Galera_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-8.30",
"Assets": "-60.5",
"Liabilities": "-52.2",
"Stockholders Equity": "-154",
"ECR before LimitedLiability": "-157",
"Assets, Current": "-49.6",
"Other Assets": "-10.2",
"Property and Equipment": "-4.49",
"Other Liabilities": "-70.4",
"Liabilities, Current": "2.28",
"Liabilities, Non-Current": "1.99",
"Other Expenses": "2.30",
"Expenses": "23.3",
"Revenues": "-5.46",
"Net Income": "-0.933",
"Selling, General and Administrative Expense": "9.24",
"Cost of Goods Sold": "1.37",
"Research and Development": "11.8",
"Other Revenues": "-5.46",
"Other Net Income": "-21.6",
"Economic Capital Ratio": "-178"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001563577_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "38,535",
"Cost of Goods Sold": "0",
"Intangible Assets": "881",
"Liabilities, Current": "13,379",
"Liabilities, Non-Current": "0",
"Other Assets": "4,182",
"Other Compr. Net Income": "-8.0",
"Other Expenses": "70",
"Other Liabilities": "139,838",
"Other Net Income": "-62,292",
"Other Revenues": "0",
"Property and Equipment": "438",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "44,036",
"Liabilities": "153,217",
"Expenses": "70",
"Revenues": "0",
"Stockholders Equity": "-109,181",
"Net Income": "-62,362",
"Comprehensive Net Income": "-62,366",
"BaseVar": "129,812",
"ECR before LimitedLiability": "-305%",
"Economic Capital Ratio": "67%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6715633688854595,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001563577.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001563577.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001563577.svg"
},
{
"company_id": "0001069308",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001069308.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001069308.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001069308.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001069308_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001069308_main_keyfigs.svg",
"name": "Acer Therapeutics Inc",
"rank": 439,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001069308.svg",
"report_text": "The relative strengths and weaknesses of Acer Therapeutics 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 Acer Therapeutics Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Acer Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 133% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 181% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001069308_2023_Acer_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "0",
"Assets": "-132",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-159",
"Intangible Assets": "-0.0228",
"Property and Equipment": "0",
"Assets, Current": "-74.1",
"Other Liabilities": "0",
"Liabilities": "-0.111",
"Liabilities, Non-Current": "0",
"Liabilities, Current": "0",
"Research and Development": "0",
"Expenses": "0",
"Net Income": "-120",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-121",
"Other Net Income": "-245",
"Economic Capital Ratio": "-234"
},
"2013": {
"Other Assets": "-5.63",
"Assets": "62.1",
"Liabilities": "26.3",
"Stockholders Equity": "112",
"ECR before LimitedLiability": "92.8",
"Intangible Assets": "-8.09",
"Property and Equipment": "1.25",
"Assets, Current": "96.4",
"Liabilities, Non-Current": "11.4",
"Liabilities, Current": "55.0",
"Other Liabilities": "-48.4",
"Selling, General and Administrative Expense": "20.4",
"Expenses": "44.7",
"Revenues": "-17.8",
"Net Income": "-13.1",
"Research and Development": "20.5",
"Cost of Goods Sold": "2.30",
"Other Revenues": "-17.8",
"Comprehensive Net Income": "-13.3",
"Other Net Income": "-37.9",
"Economic Capital Ratio": "64.9"
},
"2014": {
"Other Assets": "-25.2",
"Assets": "-34.2",
"Liabilities": "14.2",
"Stockholders Equity": "-25.6",
"Property and Equipment": "12.6",
"Assets, Current": "11.6",
"Intangible Assets": "-30.7",
"Other Liabilities": "5.96",
"Liabilities, Current": "-7.68",
"Liabilities, Non-Current": "14.2",
"Selling, General and Administrative Expense": "15.0",
"Expenses": "24.2",
"Revenues": "-29.9",
"Net Income": "-89.9",
"Other Expenses": "14.2",
"Research and Development": "15.2",
"Other Revenues": "-29.9",
"ECR before LimitedLiability": "-65.4",
"Other Net Income": "-145",
"Comprehensive Net Income": "-89.6",
"Economic Capital Ratio": "-98.7"
},
"2019": {
"Other Assets": "-18.2",
"Assets": "-16.3",
"Liabilities": "78.9",
"Stockholders Equity": "78.4",
"ECR before LimitedLiability": "8.57",
"Property and Equipment": "-10.8",
"Assets, Current": "-39.3",
"Intangible Assets": "78.5",
"Liabilities, Current": "41.0",
"Other Liabilities": "34.7",
"Liabilities, Non-Current": "32.9",
"Other Expenses": "14.3",
"Expenses": "-79.8",
"Revenues": "-26.8",
"Net Income": "-99.8",
"Cost of Goods Sold": "6.80",
"Selling, General and Administrative Expense": "-62.2",
"Research and Development": "-39.5",
"Other Revenues": "-26.8",
"Comprehensive Net Income": "-100",
"Economic Capital Ratio": "-18.6"
},
"2020": {
"Intangible Assets": "51.3",
"Assets": "-55.8",
"Liabilities": "3.12",
"Stockholders Equity": "-44.2",
"Other Assets": "-2.13",
"Property and Equipment": "-1.27",
"Assets, Current": "-97.5",
"Liabilities, Non-Current": "3.49",
"ECR before LimitedLiability": "-98.2",
"Liabilities, Current": "-2.42",
"Other Liabilities": "4.15",
"Selling, General and Administrative Expense": "-18.3",
"Expenses": "-57.7",
"Revenues": "-2.11",
"Net Income": "-81.0",
"Cost of Goods Sold": "0.753",
"Research and Development": "-17.9",
"Other Expenses": "1.55",
"Other Revenues": "-2.11",
"Comprehensive Net Income": "-81.0",
"Economic Capital Ratio": "-118"
},
"2021": {
"Assets, Current": "-3.60",
"Assets": "-10.1",
"Liabilities": "-111",
"Stockholders Equity": "-126",
"ECR before LimitedLiability": "-129",
"Other Assets": "-2.32",
"Property and Equipment": "-0.898",
"Intangible Assets": "4.60",
"Liabilities, Current": "-95.5",
"Other Liabilities": "-2.37",
"Liabilities, Non-Current": "2.12",
"Selling, General and Administrative Expense": "-0.629",
"Expenses": "2.36",
"Revenues": "-1.24",
"Net Income": "0.946",
"Other Expenses": "0.892",
"Research and Development": "1.59",
"Cost of Goods Sold": "0.442",
"Other Revenues": "-1.24",
"Comprehensive Net Income": "0.939",
"Economic Capital Ratio": "-137"
},
"2022": {
"Intangible Assets": "33.7",
"Assets": "-68.6",
"Liabilities": "-30.2",
"Stockholders Equity": "-133",
"ECR before LimitedLiability": "-160",
"Assets, Current": "-71.3",
"Other Assets": "-17.4",
"Property and Equipment": "-5.02",
"Other Liabilities": "-7.82",
"Liabilities, Current": "-19.0",
"Liabilities, Non-Current": "2.13",
"Other Expenses": "2.86",
"Expenses": "-8.32",
"Revenues": "-6.80",
"Net Income": "-18.4",
"Selling, General and Administrative Expense": "-8.87",
"Research and Development": "-4.11",
"Other Revenues": "-6.80",
"Comprehensive Net Income": "-18.4",
"Other Net Income": "-2.96",
"Economic Capital Ratio": "-181"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001069308_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "7,234",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,068",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,057",
"Other Liabilities": "0",
"Other Net Income": "-91,624",
"Other Revenues": "0",
"Property and Equipment": "1,029",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "8,263",
"Liabilities": "1,068",
"Expenses": "9,057",
"Revenues": "0",
"Stockholders Equity": "7,195",
"Net Income": "-100,681",
"Comprehensive Net Income": "-100,681",
"BaseVar": "55,006",
"ECR before LimitedLiability": "-1,822%",
"Economic Capital Ratio": "0.00000000042%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "24,767",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "178",
"Other Compr. Net Income": "0",
"Other Expenses": "2,267",
"Other Liabilities": "5,663",
"Other Net Income": "-9,447",
"Other Revenues": "0",
"Property and Equipment": "1,295",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "26,240",
"Liabilities": "5,663",
"Expenses": "2,267",
"Revenues": "0",
"Stockholders Equity": "20,577",
"Net Income": "-11,714",
"Comprehensive Net Income": "-11,714",
"BaseVar": "21,808",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "308%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "10,665",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,132",
"Liabilities, Non-Current": "0",
"Other Assets": "39",
"Other Compr. Net Income": "0",
"Other Expenses": "2.0",
"Other Liabilities": "1,231",
"Other Net Income": "-15,050",
"Other Revenues": "0",
"Property and Equipment": "1,098",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "11,802",
"Liabilities": "4,363",
"Expenses": "2.0",
"Revenues": "0",
"Stockholders Equity": "7,439",
"Net Income": "-15,052",
"Comprehensive Net Income": "-15,052",
"BaseVar": "15,609",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "155%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "12,885",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,647",
"Liabilities, Current": "2,769",
"Liabilities, Non-Current": "326",
"Other Assets": "739",
"Other Compr. Net Income": "0",
"Other Expenses": "-0.26",
"Other Liabilities": "0",
"Other Net Income": "22",
"Other Revenues": "0",
"Property and Equipment": "194",
"Research and Development": "13,851",
"Selling, General and Administrative Expense": "16,046"
},
"output_variables": {
"Assets": "21,466",
"Liabilities": "3,095",
"Expenses": "29,897",
"Revenues": "0",
"Stockholders Equity": "18,370",
"Net Income": "-29,875",
"Comprehensive Net Income": "-29,875",
"BaseVar": "27,240",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "216%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "6,441",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,647",
"Liabilities, Current": "6,146",
"Liabilities, Non-Current": "244",
"Other Assets": "395",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-66",
"Other Revenues": "0",
"Property and Equipment": "130",
"Research and Development": "12,101",
"Selling, General and Administrative Expense": "12,185"
},
"output_variables": {
"Assets": "14,614",
"Liabilities": "6,389",
"Expenses": "24,286",
"Revenues": "0",
"Stockholders Equity": "8,224",
"Net Income": "-24,352",
"Comprehensive Net Income": "-24,352",
"BaseVar": "22,678",
"ECR before LimitedLiability": "-61%",
"Economic Capital Ratio": "137%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "28,089",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,647",
"Liabilities, Current": "29,110",
"Liabilities, Non-Current": "209",
"Other Assets": "407",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "8,661",
"Other Net Income": "555",
"Other Revenues": "1,260",
"Property and Equipment": "114",
"Research and Development": "6,936",
"Selling, General and Administrative Expense": "10,757"
},
"output_variables": {
"Assets": "36,257",
"Liabilities": "37,981",
"Expenses": "17,692",
"Revenues": "1,260",
"Stockholders Equity": "-1,724",
"Net Income": "-15,877",
"Comprehensive Net Income": "-15,877",
"BaseVar": "46,872",
"ECR before LimitedLiability": "-53%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "3,517",
"Cost of Goods Sold": "0",
"Intangible Assets": "7,647",
"Liabilities, Current": "18,952",
"Liabilities, Non-Current": "146",
"Other Assets": "246",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "9,288",
"Other Net Income": "-1,558",
"Other Revenues": "1,237",
"Property and Equipment": "215",
"Research and Development": "11,003",
"Selling, General and Administrative Expense": "12,247"
},
"output_variables": {
"Assets": "11,624",
"Liabilities": "28,385",
"Expenses": "23,250",
"Revenues": "1,237",
"Stockholders Equity": "-16,761",
"Net Income": "-23,572",
"Comprehensive Net Income": "-23,572",
"BaseVar": "33,027",
"ECR before LimitedLiability": "-300%",
"Economic Capital Ratio": "68%"
}
}
},
"top_rated": false,
"trend": -29.0,
"value": 0.6415432568866243,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001069308.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001069308.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001069308.svg"
},
{
"company_id": "0001781983",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001781983.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001781983.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001781983_main_keyfigs.svg",
"name": "Aprea Therapeutics Inc",
"rank": 440,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001781983.svg",
"report_text": "The relative strengths and weaknesses of Aprea Therapeutics 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 Aprea Therapeutics Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Aprea Therapeutics Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 206% points.
The company's Economic Capital Ratio, given in the ranking table, is 61%, being 184% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001781983_2023_Aprea_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-3.36",
"Assets": "47.3",
"Liabilities": "67.5",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "184",
"Property and Equipment": "-1.75",
"Assets, Current": "79.1",
"Intangible Assets": "-3.36",
"Liabilities, Current": "27.1",
"Other Liabilities": "23.5",
"Liabilities, Non-Current": "24.8",
"Other Expenses": "6.55",
"Expenses": "22.6",
"Revenues": "-13.2",
"Net Income": "11.4",
"Cost of Goods Sold": "3.16",
"Selling, General and Administrative Expense": "9.90",
"Research and Development": "3.29",
"Other Revenues": "-13.2",
"Comprehensive Net Income": "9.75",
"Economic Capital Ratio": "156"
},
"2020": {
"Intangible Assets": "-7.41",
"Assets": "28.0",
"Liabilities": "49.8",
"Stockholders Equity": "88.6",
"ECR before LimitedLiability": "75.3",
"Other Assets": "-7.90",
"Property and Equipment": "-3.72",
"Assets, Current": "64.5",
"Liabilities, Non-Current": "24.9",
"Liabilities, Current": "1.38",
"Other Liabilities": "25.4",
"Selling, General and Administrative Expense": "1.36",
"Expenses": "-11.6",
"Revenues": "-13.7",
"Net Income": "-25.2",
"Cost of Goods Sold": "3.24",
"Research and Development": "-22.4",
"Other Expenses": "6.31",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "-24.3",
"Economic Capital Ratio": "55.7"
},
"2021": {
"Assets, Current": "49.4",
"Assets": "14.7",
"Liabilities": "54.5",
"Stockholders Equity": "70.2",
"ECR before LimitedLiability": "48.5",
"Other Assets": "-10.5",
"Property and Equipment": "-3.39",
"Intangible Assets": "-7.28",
"Liabilities, Current": "7.52",
"Other Liabilities": "25.1",
"Liabilities, Non-Current": "24.7",
"Selling, General and Administrative Expense": "-8.65",
"Expenses": "-23.3",
"Revenues": "-13.1",
"Net Income": "-35.2",
"Other Expenses": "6.18",
"Research and Development": "-24.0",
"Cost of Goods Sold": "3.16",
"Other Revenues": "-13.1",
"Comprehensive Net Income": "-35.6",
"Economic Capital Ratio": "40.8"
},
"2022": {
"Intangible Assets": "-29.7",
"Assets": "-138",
"Liabilities": "13.4",
"Stockholders Equity": "-52.2",
"ECR before LimitedLiability": "-163",
"Assets, Current": "-78.8",
"Other Assets": "-45.2",
"Property and Equipment": "-16.4",
"Other Liabilities": "5.41",
"Liabilities, Current": "8.35",
"Liabilities, Non-Current": "4.90",
"Other Expenses": "-175",
"Expenses": "-165",
"Revenues": "-18.3",
"Net Income": "-206",
"Selling, General and Administrative Expense": "-9.11",
"Cost of Goods Sold": "4.40",
"Research and Development": "8.36",
"Other Revenues": "-18.3",
"Comprehensive Net Income": "-206",
"Economic Capital Ratio": "-184"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001781983_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "133,045",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,062",
"Liabilities, Non-Current": "303",
"Other Assets": "521",
"Other Compr. Net Income": "-2,772",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,484",
"Other Revenues": "0",
"Property and Equipment": "42",
"Research and Development": "20,951",
"Selling, General and Administrative Expense": "8,594"
},
"output_variables": {
"Assets": "133,608",
"Liabilities": "9,364",
"Expenses": "29,544",
"Revenues": "0",
"Stockholders Equity": "124,244",
"Net Income": "-28,060",
"Comprehensive Net Income": "-29,446",
"BaseVar": "88,387",
"ECR before LimitedLiability": "338%",
"Economic Capital Ratio": "394%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "92,417",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,331",
"Liabilities, Non-Current": "79",
"Other Assets": "350",
"Other Compr. Net Income": "1,497",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-668",
"Other Revenues": "0",
"Property and Equipment": "39",
"Research and Development": "37,879",
"Selling, General and Administrative Expense": "14,932"
},
"output_variables": {
"Assets": "92,805",
"Liabilities": "15,410",
"Expenses": "52,811",
"Revenues": "0",
"Stockholders Equity": "77,395",
"Net Income": "-53,479",
"Comprehensive Net Income": "-52,731",
"BaseVar": "81,595",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "312%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "56,584",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,316",
"Liabilities, Non-Current": "0",
"Other Assets": "215",
"Other Compr. Net Income": "-322",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "319",
"Other Revenues": "0",
"Property and Equipment": "24",
"Research and Development": "23,896",
"Selling, General and Administrative Expense": "13,550"
},
"output_variables": {
"Assets": "56,823",
"Liabilities": "7,316",
"Expenses": "37,446",
"Revenues": "0",
"Stockholders Equity": "49,507",
"Net Income": "-37,127",
"Comprehensive Net Income": "-37,288",
"BaseVar": "51,114",
"ECR before LimitedLiability": "220%",
"Economic Capital Ratio": "316%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "30,154",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,201",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-291",
"Other Expenses": "76,020",
"Other Liabilities": "0",
"Other Net Income": "556",
"Other Revenues": "0",
"Property and Equipment": "2.3",
"Research and Development": "14,014",
"Selling, General and Administrative Expense": "24,231"
},
"output_variables": {
"Assets": "30,156",
"Liabilities": "3,201",
"Expenses": "114,265",
"Revenues": "0",
"Stockholders Equity": "26,955",
"Net Income": "-113,709",
"Comprehensive Net Income": "-113,855",
"BaseVar": "74,234",
"ECR before LimitedLiability": "-330%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": -235.0,
"value": 0.6091333551399167,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001781983.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001781983.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001781983.svg"
},
{
"company_id": "0001081938",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001081938.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001081938.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001081938_main_keyfigs.svg",
"name": "Cannapharmarx INC",
"rank": 441,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001081938.svg",
"report_text": "The relative strengths and weaknesses of Cannapharmarx 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 Cannapharmarx INC compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Cannapharmarx INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 166% points.
The company's Economic Capital Ratio, given in the ranking table, is 60%, being 185% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001081938_2023_Cannapharmarx_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "-13.0",
"Assets": "-49.0",
"Liabilities": "-18.5",
"Stockholders Equity": "-83.9",
"ECR before LimitedLiability": "-131",
"Property and Equipment": "-3.41",
"Assets, Current": "-38.6",
"Intangible Assets": "-18.2",
"Other Liabilities": "3.66",
"Liabilities, Current": "-29.1",
"Liabilities, Non-Current": "2.53",
"Selling, General and Administrative Expense": "-4.67",
"Expenses": "-28.5",
"Revenues": "-11.3",
"Net Income": "-36.4",
"Cost of Goods Sold": "1.31",
"Other Expenses": "-33.9",
"Research and Development": "10.4",
"Other Revenues": "-11.3",
"Comprehensive Net Income": "-36.3",
"Economic Capital Ratio": "-164"
},
"2018": {
"Assets, Current": "-78.7",
"Assets": "-0.272",
"Liabilities": "-129",
"Stockholders Equity": "-95.4",
"ECR before LimitedLiability": "-92.3",
"Other Assets": "10.1",
"Intangible Assets": "32.4",
"Property and Equipment": "-0.810",
"Liabilities, Current": "-54.5",
"Other Liabilities": "-44.4",
"Liabilities, Non-Current": "1.47",
"Research and Development": "3.56",
"Expenses": "8.42",
"Revenues": "-1.05",
"Net Income": "2.18",
"Cost of Goods Sold": "0.352",
"Selling, General and Administrative Expense": "2.73",
"Other Revenues": "-1.05",
"Other Net Income": "-1.22",
"Comprehensive Net Income": "2.16",
"Economic Capital Ratio": "-110"
},
"2019": {
"Other Assets": "34.0",
"Assets": "-5.69",
"Liabilities": "-4.76",
"Stockholders Equity": "-41.4",
"ECR before LimitedLiability": "-75.5",
"Property and Equipment": "-2.54",
"Assets, Current": "-88.1",
"Intangible Assets": "23.3",
"Liabilities, Current": "1.26",
"Other Liabilities": "-23.7",
"Liabilities, Non-Current": "4.46",
"Other Expenses": "-33.3",
"Expenses": "-1.68",
"Revenues": "-3.45",
"Net Income": "-5.75",
"Selling, General and Administrative Expense": "6.40",
"Research and Development": "9.73",
"Other Revenues": "-3.45",
"Comprehensive Net Income": "-5.75",
"Other Net Income": "-4.01",
"Economic Capital Ratio": "-103"
},
"2020": {
"Intangible Assets": "-14.6",
"Assets": "-68.5",
"Liabilities": "-25.3",
"Stockholders Equity": "-136",
"ECR before LimitedLiability": "-168",
"Other Assets": "54.9",
"Property and Equipment": "-7.38",
"Assets, Current": "-71.9",
"Liabilities, Non-Current": "3.00",
"Liabilities, Current": "-44.8",
"Other Liabilities": "3.02",
"Selling, General and Administrative Expense": "6.06",
"Expenses": "-5.34",
"Revenues": "-8.16",
"Net Income": "-27.1",
"Research and Development": "13.5",
"Other Expenses": "-28.1",
"Other Revenues": "-8.16",
"Other Net Income": "-13.3",
"Comprehensive Net Income": "-27.7",
"Economic Capital Ratio": "-187"
},
"2022": {
"Intangible Assets": "-9.37",
"Assets": "-67.1",
"Liabilities": "-49.8",
"Stockholders Equity": "-166",
"ECR before LimitedLiability": "-164",
"Assets, Current": "-72.2",
"Other Assets": "28.1",
"Property and Equipment": "-4.11",
"Other Liabilities": "-5.84",
"Liabilities, Current": "-34.3",
"Liabilities, Non-Current": "1.59",
"Other Expenses": "-4.46",
"Expenses": "12.3",
"Revenues": "-5.30",
"Comprehensive Net Income": "0.788",
"Selling, General and Administrative Expense": "4.14",
"Cost of Goods Sold": "1.32",
"Research and Development": "11.3",
"Other Revenues": "-5.30",
"Other Net Income": "-7.83",
"Economic Capital Ratio": "-185"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001081938_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "1,649",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,940",
"Liabilities, Non-Current": "0",
"Other Assets": "50",
"Other Compr. Net Income": "0",
"Other Expenses": "2,527",
"Other Liabilities": "145",
"Other Net Income": "-3.9",
"Other Revenues": "0",
"Property and Equipment": "98",
"Research and Development": "324",
"Selling, General and Administrative Expense": "1,123"
},
"output_variables": {
"Assets": "1,797",
"Liabilities": "2,085",
"Expenses": "3,974",
"Revenues": "0",
"Stockholders Equity": "-288",
"Net Income": "-3,978",
"Comprehensive Net Income": "-3,978",
"BaseVar": "3,930",
"ECR before LimitedLiability": "-237%",
"Economic Capital Ratio": "90%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "599",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,065",
"Liabilities, Current": "5,962",
"Liabilities, Non-Current": "0",
"Other Assets": "3,434",
"Other Compr. Net Income": "0",
"Other Expenses": "946",
"Other Liabilities": "4,422",
"Other Net Income": "-2,140",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "8.8"
},
"output_variables": {
"Assets": "10,098",
"Liabilities": "10,384",
"Expenses": "954",
"Revenues": "0",
"Stockholders Equity": "-286",
"Net Income": "-3,094",
"Comprehensive Net Income": "-3,094",
"BaseVar": "11,788",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "140%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,931",
"Cost of Goods Sold": "0",
"Intangible Assets": "6,370",
"Liabilities, Current": "3,952",
"Liabilities, Non-Current": "0",
"Other Assets": "7,716",
"Other Compr. Net Income": "138",
"Other Expenses": "15,500",
"Other Liabilities": "7,211",
"Other Net Income": "-4,473",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "478"
},
"output_variables": {
"Assets": "16,017",
"Liabilities": "11,163",
"Expenses": "15,978",
"Revenues": "0",
"Stockholders Equity": "4,854",
"Net Income": "-20,451",
"Comprehensive Net Income": "-20,382",
"BaseVar": "23,885",
"ECR before LimitedLiability": "-72%",
"Economic Capital Ratio": "135%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "468",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,549",
"Liabilities, Non-Current": "0",
"Other Assets": "8,280",
"Other Compr. Net Income": "138",
"Other Expenses": "13,102",
"Other Liabilities": "0",
"Other Net Income": "-7,304",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,306"
},
"output_variables": {
"Assets": "8,748",
"Liabilities": "17,549",
"Expenses": "15,408",
"Revenues": "0",
"Stockholders Equity": "-8,802",
"Net Income": "-22,712",
"Comprehensive Net Income": "-22,643",
"BaseVar": "24,573",
"ECR before LimitedLiability": "-318%",
"Economic Capital Ratio": "63%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "100",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "17,165",
"Liabilities, Non-Current": "0",
"Other Assets": "5,206",
"Other Compr. Net Income": "421",
"Other Expenses": "5,143",
"Other Liabilities": "5,593",
"Other Net Income": "199",
"Other Revenues": "0",
"Property and Equipment": "108",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,231"
},
"output_variables": {
"Assets": "5,414",
"Liabilities": "22,759",
"Expenses": "7,375",
"Revenues": "0",
"Stockholders Equity": "-17,344",
"Net Income": "-7,176",
"Comprehensive Net Income": "-6,965",
"BaseVar": "18,084",
"ECR before LimitedLiability": "-318%",
"Economic Capital Ratio": "63%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.6001881819804884,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001081938.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001081938.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001081938.svg"
},
{
"company_id": "0001452804",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001452804.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001452804.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001452804_main_keyfigs.svg",
"name": "Retrieve Medical Holdings Inc",
"rank": 442,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001452804.svg",
"report_text": "The relative strengths and weaknesses of Retrieve Medical 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 Retrieve Medical Holdings Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 27% points.The greatest weakness of Retrieve Medical Holdings Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 168% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 185% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001452804_2023_Retrieve_Medical_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-35.9",
"Assets": "-28.9",
"Liabilities": "-112",
"Stockholders Equity": "-156",
"ECR before LimitedLiability": "-160",
"Other Assets": "66.4",
"Property and Equipment": "-3.23",
"Intangible Assets": "-6.80",
"Liabilities, Current": "-14.3",
"Other Liabilities": "-33.5",
"Liabilities, Non-Current": "3.14",
"Selling, General and Administrative Expense": "1.19",
"Expenses": "13.0",
"Revenues": "-4.24",
"Net Income": "8.06",
"Other Expenses": "2.04",
"Research and Development": "8.52",
"Cost of Goods Sold": "1.04",
"Other Revenues": "-4.24",
"Comprehensive Net Income": "8.04",
"Economic Capital Ratio": "-168"
},
"2022": {
"Intangible Assets": "-8.63",
"Assets": "-64.7",
"Liabilities": "-56.4",
"Stockholders Equity": "-168",
"ECR before LimitedLiability": "-165",
"Assets, Current": "-70.1",
"Other Assets": "26.6",
"Property and Equipment": "-4.61",
"Other Liabilities": "-32.7",
"Liabilities, Current": "-7.72",
"Liabilities, Non-Current": "1.44",
"Other Expenses": "2.05",
"Expenses": "8.61",
"Revenues": "-4.85",
"Net Income": "3.72",
"Selling, General and Administrative Expense": "-5.27",
"Cost of Goods Sold": "1.21",
"Research and Development": "10.4",
"Other Revenues": "-4.85",
"Comprehensive Net Income": "3.76",
"Economic Capital Ratio": "-185"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001452804_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "214",
"Liabilities, Non-Current": "0",
"Other Assets": "261",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "373",
"Other Net Income": "-7.4",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "69"
},
"output_variables": {
"Assets": "261",
"Liabilities": "587",
"Expenses": "69",
"Revenues": "0",
"Stockholders Equity": "-326",
"Net Income": "-76",
"Comprehensive Net Income": "-76",
"BaseVar": "462",
"ECR before LimitedLiability": "-186%",
"Economic Capital Ratio": "107%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "225",
"Liabilities, Non-Current": "0",
"Other Assets": "130",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "397",
"Other Net Income": "-1.7",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "163"
},
"output_variables": {
"Assets": "130",
"Liabilities": "622",
"Expenses": "163",
"Revenues": "0",
"Stockholders Equity": "-491",
"Net Income": "-165",
"Comprehensive Net Income": "-165",
"BaseVar": "458",
"ECR before LimitedLiability": "-329%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.5942554174009737,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001452804.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001452804.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001452804.svg"
},
{
"company_id": "0001589150",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001589150.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001589150.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001589150_main_keyfigs.svg",
"name": "Regen Biopharma Inc",
"rank": 443,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001589150.svg",
"report_text": "The relative strengths and weaknesses of Regen Biopharma 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 Regen Biopharma Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Regen Biopharma Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 252% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 186% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001589150_2023_Regen_Biopharma_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-1.88",
"Assets": "-106",
"Liabilities": "8.06",
"Stockholders Equity": "-170",
"ECR before LimitedLiability": "-210",
"Intangible Assets": "-16.4",
"Assets, Current": "-91.8",
"Property and Equipment": "-7.17",
"Liabilities, Current": "11.2",
"Liabilities, Non-Current": "-0.386",
"Selling, General and Administrative Expense": "2.73",
"Expenses": "5.45",
"Revenues": "-4.43",
"Net Income": "-17.4",
"Research and Development": "2.75",
"Other Expenses": "-0.458",
"Cost of Goods Sold": "0.729",
"Other Revenues": "-4.43",
"Comprehensive Net Income": "-16.8",
"Other Net Income": "-20.2",
"Economic Capital Ratio": "-230"
},
"2021": {
"Assets, Current": "-89.2",
"Assets": "-101",
"Liabilities": "7.54",
"Stockholders Equity": "-224",
"ECR before LimitedLiability": "-240",
"Other Assets": "-11.3",
"Property and Equipment": "-3.98",
"Intangible Assets": "-8.91",
"Liabilities, Current": "12.3",
"Other Liabilities": "-0.188",
"Selling, General and Administrative Expense": "4.55",
"Expenses": "11.2",
"Revenues": "-3.50",
"Net Income": "-6.11",
"Other Expenses": "1.09",
"Research and Development": "6.08",
"Cost of Goods Sold": "0.832",
"Other Revenues": "-3.50",
"Comprehensive Net Income": "-6.12",
"Other Net Income": "-19.0",
"Economic Capital Ratio": "-248"
},
"2022": {
"Intangible Assets": "-9.83",
"Assets": "-78.0",
"Liabilities": "-74.3",
"Stockholders Equity": "-252",
"ECR before LimitedLiability": "-165",
"Assets, Current": "-71.9",
"Other Assets": "-10.4",
"Property and Equipment": "-5.26",
"Other Liabilities": "1.81",
"Liabilities, Current": "-185",
"Liabilities, Non-Current": "1.62",
"Expenses": "19.8",
"Revenues": "-4.66",
"Net Income": "30.6",
"Selling, General and Administrative Expense": "9.05",
"Cost of Goods Sold": "1.38",
"Research and Development": "10.8",
"Other Revenues": "-4.66",
"Comprehensive Net Income": "30.7",
"Other Net Income": "17.9",
"Economic Capital Ratio": "-186"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001589150_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "478",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "5,863",
"Liabilities, Non-Current": "0",
"Other Assets": "466",
"Other Compr. Net Income": "168",
"Other Expenses": "649",
"Other Liabilities": "332",
"Other Net Income": "-3,328",
"Other Revenues": "110",
"Property and Equipment": "0",
"Research and Development": "1,150",
"Selling, General and Administrative Expense": "822"
},
"output_variables": {
"Assets": "944",
"Liabilities": "6,196",
"Expenses": "2,621",
"Revenues": "110",
"Stockholders Equity": "-5,251",
"Net Income": "-5,839",
"Comprehensive Net Income": "-5,755",
"BaseVar": "6,683",
"ECR before LimitedLiability": "-482%",
"Economic Capital Ratio": "22%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "994",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,698",
"Liabilities, Non-Current": "0",
"Other Assets": "218",
"Other Compr. Net Income": "0",
"Other Expenses": "216",
"Other Liabilities": "0",
"Other Net Income": "-6,454",
"Other Revenues": "61",
"Property and Equipment": "0",
"Research and Development": "37",
"Selling, General and Administrative Expense": "119"
},
"output_variables": {
"Assets": "1,212",
"Liabilities": "14,698",
"Expenses": "372",
"Revenues": "61",
"Stockholders Equity": "-13,486",
"Net Income": "-6,765",
"Comprehensive Net Income": "-6,765",
"BaseVar": "11,399",
"ECR before LimitedLiability": "-455%",
"Economic Capital Ratio": "27%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "336",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,595",
"Liabilities, Non-Current": "0",
"Other Assets": "223",
"Other Compr. Net Income": "0",
"Other Expenses": "389",
"Other Liabilities": "0",
"Other Net Income": "2,893",
"Other Revenues": "126",
"Property and Equipment": "0",
"Research and Development": "158",
"Selling, General and Administrative Expense": "28"
},
"output_variables": {
"Assets": "559",
"Liabilities": "8,595",
"Expenses": "575",
"Revenues": "126",
"Stockholders Equity": "-8,036",
"Net Income": "2,444",
"Comprehensive Net Income": "2,444",
"BaseVar": "6,374",
"ECR before LimitedLiability": "-329%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": 22.0,
"value": 0.5921960829903549,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001589150.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001589150.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001589150.svg"
},
{
"company_id": "0000315545",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000315545.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000315545.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000315545_main_keyfigs.svg",
"name": "Provectus Biopharmaceuticals INC",
"rank": 444,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000315545.svg",
"report_text": "The relative strengths and weaknesses of Provectus Biopharmaceuticals 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 Provectus Biopharmaceuticals INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 2.6% points.The greatest weakness of Provectus Biopharmaceuticals INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 178% points.
The company's Economic Capital Ratio, given in the ranking table, is 58%, being 187% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000315545_2023_Provectus_Biopharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-2.53",
"Assets": "-138",
"Stockholders Equity": "-8.29",
"ECR before LimitedLiability": "-158",
"Intangible Assets": "-0.0147",
"Property and Equipment": "-1.56",
"Assets, Current": "-118",
"Other Liabilities": "-0.109",
"Liabilities": "-2.23",
"Liabilities, Non-Current": "-0.0914",
"Liabilities, Current": "-1.17",
"Research and Development": "-1.20",
"Expenses": "-106",
"Net Income": "-138",
"Other Expenses": "-0.156",
"Selling, General and Administrative Expense": "-18.8",
"Other Revenues": "-0.689",
"Revenues": "-0.689",
"Comprehensive Net Income": "-138",
"Other Net Income": "0.0278",
"Economic Capital Ratio": "-234"
},
"2012": {
"Property and Equipment": "0",
"Assets": "-127",
"Liabilities": "0",
"ECR before LimitedLiability": "-147",
"Assets, Current": "-104",
"Intangible Assets": "0",
"Other Assets": "0",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Liabilities, Non-Current": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "-0.495",
"Net Income": "-26.7",
"Research and Development": "0",
"Cost of Goods Sold": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-26.2",
"Other Net Income": "0",
"Economic Capital Ratio": "-220"
},
"2016": {
"Other Assets": "8.61",
"Assets": "-118",
"Liabilities": "0.0575",
"Stockholders Equity": "-85.4",
"ECR before LimitedLiability": "-191",
"Assets, Current": "-128",
"Property and Equipment": "-18.1",
"Intangible Assets": "15.3",
"Other Liabilities": "0.0312",
"Liabilities, Current": "0.0197",
"Research and Development": "18.5",
"Expenses": "27.4",
"Revenues": "-15.0",
"Net Income": "-112",
"Selling, General and Administrative Expense": "15.1",
"Other Expenses": "6.46",
"Cost of Goods Sold": "1.56",
"Other Revenues": "-15.0",
"Comprehensive Net Income": "-112",
"Other Net Income": "-260",
"Economic Capital Ratio": "-214"
},
"2021": {
"Assets, Current": "-47.2",
"Assets": "-56.5",
"Liabilities": "-44.6",
"Stockholders Equity": "-166",
"ECR before LimitedLiability": "-186",
"Other Assets": "-16.4",
"Property and Equipment": "-4.74",
"Intangible Assets": "-11.4",
"Liabilities, Current": "-58.0",
"Other Liabilities": "3.18",
"Liabilities, Non-Current": "3.13",
"Selling, General and Administrative Expense": "-3.24",
"Expenses": "-2.41",
"Revenues": "-6.37",
"Net Income": "-13.8",
"Other Expenses": "2.97",
"Research and Development": "-3.68",
"Other Revenues": "-6.37",
"Comprehensive Net Income": "-13.8",
"Other Net Income": "-5.01",
"Economic Capital Ratio": "-194"
},
"2022": {
"Intangible Assets": "-10.8",
"Assets": "-74.9",
"Liabilities": "-39.9",
"Stockholders Equity": "-178",
"ECR before LimitedLiability": "-166",
"Assets, Current": "-63.3",
"Other Assets": "-15.0",
"Property and Equipment": "-5.31",
"Other Liabilities": "1.91",
"Liabilities, Current": "-62.2",
"Liabilities, Non-Current": "1.51",
"Other Expenses": "2.55",
"Expenses": "1.54",
"Net Income": "0.470",
"Other Net Income": "-1.06",
"Selling, General and Administrative Expense": "-1.71",
"Cost of Goods Sold": "1.51",
"Research and Development": "-0.861",
"Comprehensive Net Income": "0.515",
"Other Compr. Net Income": "0.0458",
"Economic Capital Ratio": "-187"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000315545_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "7,706",
"Cost of Goods Sold": "15",
"Intangible Assets": "5,597",
"Liabilities, Current": "263",
"Liabilities, Non-Current": "0",
"Other Assets": "27",
"Other Compr. Net Income": "0",
"Other Expenses": "14,216",
"Other Liabilities": "3,067",
"Other Net Income": "4,025",
"Other Revenues": "40",
"Property and Equipment": "20",
"Research and Development": "38,093",
"Selling, General and Administrative Expense": "57,525"
},
"output_variables": {
"Assets": "13,350",
"Liabilities": "3,330",
"Expenses": "109,850",
"Revenues": "40",
"Stockholders Equity": "10,020",
"Net Income": "-105,785",
"Comprehensive Net Income": "-105,785",
"BaseVar": "65,298",
"ECR before LimitedLiability": "-1,006%",
"Economic Capital Ratio": "0.043%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "15",
"Intangible Assets": "4,926",
"Liabilities, Current": "511",
"Liabilities, Non-Current": "0",
"Other Assets": "1,249",
"Other Compr. Net Income": "0",
"Other Expenses": "6,789",
"Other Liabilities": "1,300",
"Other Net Income": "-2,303",
"Other Revenues": "40",
"Property and Equipment": "30",
"Research and Development": "43,099",
"Selling, General and Administrative Expense": "66,186"
},
"output_variables": {
"Assets": "6,204",
"Liabilities": "1,811",
"Expenses": "116,089",
"Revenues": "40",
"Stockholders Equity": "4,393",
"Net Income": "-118,353",
"Comprehensive Net Income": "-118,353",
"BaseVar": "63,224",
"ECR before LimitedLiability": "-2,714%",
"Economic Capital Ratio": "0.0000000000000000000000036%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,826",
"Cost of Goods Sold": "0",
"Intangible Assets": "2,241",
"Liabilities, Current": "2,142",
"Liabilities, Non-Current": "0",
"Other Assets": "1,471",
"Other Compr. Net Income": "0",
"Other Expenses": "436",
"Other Liabilities": "0",
"Other Net Income": "-23,991",
"Other Revenues": "0",
"Property and Equipment": "72",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "5,611",
"Liabilities": "2,142",
"Expenses": "436",
"Revenues": "0",
"Stockholders Equity": "3,469",
"Net Income": "-24,427",
"Comprehensive Net Income": "-24,427",
"BaseVar": "16,090",
"ECR before LimitedLiability": "-435%",
"Economic Capital Ratio": "31%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "3,442",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,701",
"Liabilities, Non-Current": "0",
"Other Assets": "40",
"Other Compr. Net Income": "-0.37",
"Other Expenses": "115",
"Other Liabilities": "0",
"Other Net Income": "-1,934",
"Other Revenues": "0",
"Property and Equipment": "32",
"Research and Development": "2,767",
"Selling, General and Administrative Expense": "2,205"
},
"output_variables": {
"Assets": "3,513",
"Liabilities": "7,701",
"Expenses": "5,087",
"Revenues": "0",
"Stockholders Equity": "-4,187",
"Net Income": "-7,021",
"Comprehensive Net Income": "-7,021",
"BaseVar": "9,118",
"ECR before LimitedLiability": "-288%",
"Economic Capital Ratio": "73%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "1,899",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,192",
"Liabilities, Non-Current": "73",
"Other Assets": "117",
"Other Compr. Net Income": "-4.6",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-133",
"Other Revenues": "989",
"Property and Equipment": "21",
"Research and Development": "2,376",
"Selling, General and Administrative Expense": "2,025"
},
"output_variables": {
"Assets": "2,037",
"Liabilities": "8,266",
"Expenses": "4,401",
"Revenues": "989",
"Stockholders Equity": "-6,229",
"Net Income": "-3,545",
"Comprehensive Net Income": "-3,547",
"BaseVar": "7,915",
"ECR before LimitedLiability": "-332%",
"Economic Capital Ratio": "58%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 0.5821601785984427,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000315545.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000315545.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000315545.svg"
},
{
"company_id": "0001478069",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001478069.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001478069.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001478069_main_keyfigs.svg",
"name": "Contrafect Corp",
"rank": 445,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001478069.svg",
"report_text": "The relative strengths and weaknesses of Contrafect 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 Contrafect Corp compared to the market average is the variable Cost of Goods Sold, increasing the Economic Capital Ratio by 2.1% points.The greatest weakness of Contrafect Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 55%, being 189% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001478069_2023_Contrafect_Corp.pdf",
"shrinked_graph_json": {
"2019": {
"Other Assets": "-6.41",
"Assets": "-27.5",
"Liabilities": "-19.9",
"Stockholders Equity": "-51.3",
"Economic Capital Ratio": "-26.1",
"Property and Equipment": "-5.31",
"Assets, Current": "2.71",
"Intangible Assets": "-20.2",
"Liabilities, Current": "-6.29",
"Other Liabilities": "-19.2",
"Liabilities, Non-Current": "5.58",
"Other Expenses": "11.6",
"Expenses": "4.59",
"Revenues": "-22.0",
"Net Income": "29.2",
"Cost of Goods Sold": "5.55",
"Selling, General and Administrative Expense": "1.82",
"Research and Development": "-13.9",
"Other Revenues": "-22.0",
"Comprehensive Net Income": "28.7",
"Other Net Income": "49.5"
},
"2022": {
"Intangible Assets": "-15.5",
"Assets": "-82.3",
"Liabilities": "-8.60",
"Stockholders Equity": "-97.1",
"ECR before LimitedLiability": "-169",
"Assets, Current": "-73.1",
"Other Assets": "-15.1",
"Property and Equipment": "-5.55",
"Other Liabilities": "-2.57",
"Liabilities, Current": "-6.48",
"Liabilities, Non-Current": "1.02",
"Other Expenses": "-5.24",
"Expenses": "-36.9",
"Revenues": "-8.73",
"Net Income": "-47.3",
"Cost of Goods Sold": "2.14",
"Research and Development": "-34.7",
"Other Revenues": "-8.73",
"Comprehensive Net Income": "-47.2",
"Other Net Income": "-1.04",
"Economic Capital Ratio": "-189"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001478069_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Assets, Current": "30,760",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,058",
"Liabilities, Non-Current": "3,337",
"Other Assets": "3,149",
"Other Compr. Net Income": "30",
"Other Expenses": "0",
"Other Liabilities": "6,069",
"Other Net Income": "15,072",
"Other Revenues": "0",
"Property and Equipment": "1,100",
"Research and Development": "18,057",
"Selling, General and Administrative Expense": "9,809"
},
"output_variables": {
"Assets": "35,009",
"Liabilities": "19,464",
"Expenses": "27,866",
"Revenues": "0",
"Stockholders Equity": "15,545",
"Net Income": "-12,794",
"Comprehensive Net Income": "-12,779",
"BaseVar": "48,721",
"ECR before LimitedLiability": "78%",
"Economic Capital Ratio": "212%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "17,706",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,840",
"Liabilities, Non-Current": "2,392",
"Other Assets": "2,346",
"Other Compr. Net Income": "52",
"Other Expenses": "7,719",
"Other Liabilities": "9,299",
"Other Net Income": "-545",
"Other Revenues": "0",
"Property and Equipment": "627",
"Research and Development": "44,738",
"Selling, General and Administrative Expense": "12,151"
},
"output_variables": {
"Assets": "20,679",
"Liabilities": "32,531",
"Expenses": "64,608",
"Revenues": "0",
"Stockholders Equity": "-11,852",
"Net Income": "-65,153",
"Comprehensive Net Income": "-65,127",
"BaseVar": "59,208",
"ECR before LimitedLiability": "-342%",
"Economic Capital Ratio": "55%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.553619617687794,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001478069.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001478069.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001478069.svg"
},
{
"company_id": "0001205922",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001205922.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001205922.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001205922.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001205922_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001205922_main_keyfigs.svg",
"name": "Vaccinex INC",
"rank": 446,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001205922.svg",
"report_text": "The relative strengths and weaknesses of Vaccinex 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 Vaccinex INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 9.8% points.The greatest weakness of Vaccinex INC is the variable Assets, reducing the Economic Capital Ratio by 177% points.
The company's Economic Capital Ratio, given in the ranking table, is 55%, being 189% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001205922_2023_Vaccinex_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "26.5",
"Assets": "-43.5",
"Liabilities": "26.9",
"Stockholders Equity": "-12.0",
"ECR before LimitedLiability": "-64.3",
"Other Assets": "-26.7",
"Intangible Assets": "-33.8",
"Property and Equipment": "-9.49",
"Liabilities, Current": "-21.2",
"Other Liabilities": "26.6",
"Liabilities, Non-Current": "26.5",
"Research and Development": "-83.3",
"Expenses": "-63.9",
"Revenues": "-23.2",
"Net Income": "-93.4",
"Other Expenses": "10.8",
"Selling, General and Administrative Expense": "12.9",
"Other Revenues": "-23.2",
"Other Net Income": "-12.4",
"Comprehensive Net Income": "-93.6",
"Economic Capital Ratio": "-82.0"
},
"2019": {
"Other Assets": "-16.8",
"Assets": "-133",
"Liabilities": "-0.868",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-206",
"Property and Equipment": "-2.07",
"Assets, Current": "-114",
"Intangible Assets": "-15.3",
"Liabilities, Current": "-0.990",
"Other Liabilities": "1.92",
"Liabilities, Non-Current": "-1.75",
"Other Expenses": "1.41",
"Expenses": "-60.4",
"Revenues": "-3.37",
"Net Income": "-76.2",
"Cost of Goods Sold": "0.560",
"Selling, General and Administrative Expense": "-2.06",
"Research and Development": "-62.9",
"Other Revenues": "-3.37",
"Comprehensive Net Income": "-76.7",
"Economic Capital Ratio": "-233"
},
"2020": {
"Intangible Assets": "-16.9",
"Assets": "-60.5",
"Liabilities": "-11.8",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-157",
"Other Assets": "-18.9",
"Property and Equipment": "-5.06",
"Assets, Current": "-54.3",
"Liabilities, Non-Current": "2.41",
"Liabilities, Current": "-24.6",
"Other Liabilities": "4.66",
"Selling, General and Administrative Expense": "-4.98",
"Expenses": "-36.6",
"Revenues": "-9.98",
"Net Income": "-42.9",
"Cost of Goods Sold": "2.36",
"Research and Development": "-37.2",
"Other Expenses": "3.31",
"Other Revenues": "-9.98",
"Comprehensive Net Income": "-42.9",
"Economic Capital Ratio": "-176"
},
"2021": {
"Assets, Current": "-76.2",
"Assets": "-123",
"Liabilities": "20.2",
"Stockholders Equity": "-98.7",
"ECR before LimitedLiability": "-138",
"Other Assets": "-10.1",
"Property and Equipment": "-2.52",
"Intangible Assets": "-8.32",
"Liabilities, Current": "5.29",
"Other Liabilities": "8.44",
"Liabilities, Non-Current": "7.30",
"Selling, General and Administrative Expense": "-7.52",
"Expenses": "-126",
"Revenues": "-4.58",
"Net Income": "-132",
"Research and Development": "-103",
"Cost of Goods Sold": "2.04",
"Other Revenues": "-4.58",
"Comprehensive Net Income": "-132",
"Other Net Income": "3.75",
"Economic Capital Ratio": "-145"
},
"2022": {
"Intangible Assets": "-31.8",
"Assets": "-177",
"Liabilities": "9.78",
"Stockholders Equity": "-85.7",
"ECR before LimitedLiability": "-169",
"Assets, Current": "-118",
"Other Assets": "-43.7",
"Property and Equipment": "-13.5",
"Other Liabilities": "4.61",
"Liabilities, Current": "4.88",
"Liabilities, Non-Current": "3.71",
"Other Expenses": "7.51",
"Expenses": "-31.1",
"Revenues": "-17.5",
"Net Income": "-49.8",
"Cost of Goods Sold": "4.51",
"Research and Development": "-41.4",
"Other Revenues": "-17.5",
"Comprehensive Net Income": "-85.6",
"Other Compr. Net Income": "-60.1",
"Economic Capital Ratio": "-189"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001205922_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "21,424",
"Cost of Goods Sold": "1,033",
"Intangible Assets": "0",
"Liabilities, Current": "6,686",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "392",
"Other Liabilities": "0",
"Other Net Income": "-1,845",
"Other Revenues": "724",
"Property and Equipment": "604",
"Research and Development": "22,353",
"Selling, General and Administrative Expense": "4,619"
},
"output_variables": {
"Assets": "22,028",
"Liabilities": "6,686",
"Expenses": "28,397",
"Revenues": "724",
"Stockholders Equity": "15,342",
"Net Income": "-29,518",
"Comprehensive Net Income": "-29,518",
"BaseVar": "29,840",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "168%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,010",
"Cost of Goods Sold": "199",
"Intangible Assets": "0",
"Liabilities, Current": "3,208",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "3,670",
"Other Net Income": "152",
"Other Revenues": "523",
"Property and Equipment": "594",
"Research and Development": "25,670",
"Selling, General and Administrative Expense": "6,669"
},
"output_variables": {
"Assets": "4,604",
"Liabilities": "6,878",
"Expenses": "32,538",
"Revenues": "523",
"Stockholders Equity": "-2,274",
"Net Income": "-31,863",
"Comprehensive Net Income": "-31,863",
"BaseVar": "22,348",
"ECR before LimitedLiability": "-641%",
"Economic Capital Ratio": "5.3%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "11,286",
"Cost of Goods Sold": "2.0",
"Intangible Assets": "0",
"Liabilities, Current": "13,180",
"Liabilities, Non-Current": "1,134",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "489",
"Other Liabilities": "0",
"Other Net Income": "544",
"Other Revenues": "50",
"Property and Equipment": "416",
"Research and Development": "21,549",
"Selling, General and Administrative Expense": "7,405"
},
"output_variables": {
"Assets": "11,702",
"Liabilities": "14,314",
"Expenses": "29,445",
"Revenues": "50",
"Stockholders Equity": "-2,612",
"Net Income": "-28,851",
"Comprehensive Net Income": "-28,851",
"BaseVar": "28,028",
"ECR before LimitedLiability": "-266%",
"Economic Capital Ratio": "80%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "9,405",
"Cost of Goods Sold": "0.56",
"Intangible Assets": "0",
"Liabilities, Current": "2,256",
"Liabilities, Non-Current": "175",
"Other Assets": "141",
"Other Compr. Net Income": "0",
"Other Expenses": "726",
"Other Liabilities": "0",
"Other Net Income": "818",
"Other Revenues": "571",
"Property and Equipment": "297",
"Research and Development": "16,392",
"Selling, General and Administrative Expense": "5,492"
},
"output_variables": {
"Assets": "9,843",
"Liabilities": "2,431",
"Expenses": "22,611",
"Revenues": "571",
"Stockholders Equity": "7,412",
"Net Income": "-21,223",
"Comprehensive Net Income": "-21,223",
"BaseVar": "18,137",
"ECR before LimitedLiability": "-83%",
"Economic Capital Ratio": "134%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "7,478",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,537",
"Liabilities, Non-Current": "247",
"Other Assets": "310",
"Other Compr. Net Income": "-19,815",
"Other Expenses": "382",
"Other Liabilities": "0",
"Other Net Income": "331",
"Other Revenues": "550",
"Property and Equipment": "189",
"Research and Development": "13,331",
"Selling, General and Administrative Expense": "6,186"
},
"output_variables": {
"Assets": "7,977",
"Liabilities": "2,784",
"Expenses": "19,899",
"Revenues": "550",
"Stockholders Equity": "5,193",
"Net Income": "-19,018",
"Comprehensive Net Income": "-28,926",
"BaseVar": "25,678",
"ECR before LimitedLiability": "-327%",
"Economic Capital Ratio": "60%"
}
}
},
"top_rated": false,
"trend": -20.0,
"value": 0.553312699600484,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001205922.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001205922.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001205922.svg"
},
{
"company_id": "0001017491",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001017491.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001017491.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001017491.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001017491_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001017491_main_keyfigs.svg",
"name": "Seelos Therapeutics INC",
"rank": 447,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001017491.svg",
"report_text": "The relative strengths and weaknesses of Seelos Therapeutics 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 Seelos Therapeutics INC compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 3.7% points.The greatest weakness of Seelos Therapeutics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 91% points.
The company's Economic Capital Ratio, given in the ranking table, is 55%, being 190% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001017491_2023_Seelos_Therapeutics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-2.32",
"Assets": "-3.09",
"Liabilities": "-3.18",
"Stockholders Equity": "-40.1",
"ECR before LimitedLiability": "-20.7",
"Intangible Assets": "3.40",
"Property and Equipment": "9.40",
"Assets, Current": "-26.7",
"Other Liabilities": "1.21",
"Liabilities, Non-Current": "1.74",
"Liabilities, Current": "-30.1",
"Research and Development": "1.72",
"Expenses": "-2.76",
"Revenues": "-1.90",
"Net Income": "-3.18",
"Other Expenses": "-1.78",
"Cost of Goods Sold": "0.761",
"Selling, General and Administrative Expense": "-2.82",
"Other Revenues": "-1.90",
"Comprehensive Net Income": "-3.19",
"Economic Capital Ratio": "-96.2"
},
"2012": {
"Property and Equipment": "-3.52",
"Assets": "-7.51",
"Liabilities": "-2.84",
"Stockholders Equity": "-26.7",
"ECR before LimitedLiability": "-13.5",
"Assets, Current": "-3.74",
"Intangible Assets": "-5.61",
"Liabilities, Current": "-2.63",
"Other Liabilities": "-2.79",
"Liabilities, Non-Current": "2.81",
"Selling, General and Administrative Expense": "-3.63",
"Expenses": "-3.41",
"Revenues": "-1.45",
"Net Income": "-6.81",
"Research and Development": "5.43",
"Other Expenses": "-4.77",
"Cost of Goods Sold": "1.44",
"Other Revenues": "-1.45",
"Comprehensive Net Income": "-6.70",
"Other Net Income": "-4.06",
"Economic Capital Ratio": "-86.6"
},
"2013": {
"Liabilities, Non-Current": "12.8",
"Liabilities": "-25.1",
"Stockholders Equity": "-21.4",
"ECR before LimitedLiability": "-36.3",
"Liabilities, Current": "-76.0",
"Other Liabilities": "32.2",
"Selling, General and Administrative Expense": "-34.7",
"Expenses": "-15.2",
"Net Income": "-26.9",
"Other Expenses": "10.4",
"Research and Development": "6.90",
"Cost of Goods Sold": "3.79",
"Other Revenues": "-16.2",
"Revenues": "-16.2",
"Intangible Assets": "-22.2",
"Property and Equipment": "-4.32",
"Other Assets": "-17.0",
"Assets, Current": "37.9",
"Comprehensive Net Income": "-27.3",
"Other Net Income": "4.16",
"Economic Capital Ratio": "-64.3"
},
"2014": {
"Other Assets": "-9.61",
"Assets": "-81.8",
"Liabilities": "-5.53",
"Stockholders Equity": "-136",
"ECR before LimitedLiability": "-96.7",
"Assets, Current": "-33.3",
"Intangible Assets": "-11.5",
"Other Liabilities": "-6.68",
"Liabilities, Current": "-1.57",
"Liabilities, Non-Current": "2.72",
"Selling, General and Administrative Expense": "-6.38",
"Expenses": "-15.2",
"Revenues": "6.78",
"Net Income": "-10.8",
"Cost of Goods Sold": "1.21",
"Other Expenses": "8.71",
"Research and Development": "-16.0",
"Other Revenues": "6.78",
"Other Net Income": "2.54",
"Comprehensive Net Income": "-10.7",
"Economic Capital Ratio": "-130"
},
"2015": {
"Assets": "-78.0",
"Liabilities": "-19.2",
"Stockholders Equity": "-198",
"ECR before LimitedLiability": "-181",
"Other Assets": "-16.0",
"Intangible Assets": "-25.5",
"Assets, Current": "-74.9",
"Other Liabilities": "1.34",
"Liabilities, Non-Current": "1.51",
"Liabilities, Current": "-27.2",
"Other Expenses": "5.02",
"Expenses": "-24.9",
"Revenues": "0.672",
"Net Income": "-18.2",
"Cost of Goods Sold": "1.20",
"Selling, General and Administrative Expense": "-11.8",
"Research and Development": "-19.5",
"Other Revenues": "0.672",
"Other Net Income": "5.51",
"Comprehensive Net Income": "-18.1",
"Economic Capital Ratio": "-200"
},
"2016": {
"Other Assets": "-20.7",
"Assets": "-124",
"Liabilities": "-19.2",
"Stockholders Equity": "-252",
"ECR before LimitedLiability": "-147",
"Assets, Current": "-76.1",
"Property and Equipment": "-1.99",
"Intangible Assets": "-28.6",
"Other Liabilities": "3.49",
"Liabilities, Non-Current": "3.24",
"Liabilities, Current": "-35.4",
"Expenses": "-18.5",
"Revenues": "8.81",
"Net Income": "14.3",
"Selling, General and Administrative Expense": "-13.8",
"Other Expenses": "-5.59",
"Cost of Goods Sold": "1.68",
"Other Revenues": "8.81",
"Comprehensive Net Income": "14.3",
"Other Net Income": "22.8",
"Economic Capital Ratio": "-170"
},
"2017": {
"Other Assets": "-17.2",
"Assets": "-61.1",
"Liabilities": "118",
"Stockholders Equity": "-123",
"ECR before LimitedLiability": "82.1",
"Intangible Assets": "-21.0",
"Assets, Current": "-37.7",
"Property and Equipment": "-9.42",
"Liabilities, Current": "55.2",
"Other Liabilities": "38.0",
"Liabilities, Non-Current": "35.8",
"Selling, General and Administrative Expense": "-57.6",
"Expenses": "-25.3",
"Revenues": "-32.9",
"Net Income": "114",
"Research and Development": "8.45",
"Other Expenses": "18.8",
"Other Revenues": "-32.9",
"Comprehensive Net Income": "114",
"Other Net Income": "174",
"Economic Capital Ratio": "62.6"
},
"2018": {
"Assets, Current": "-19.2",
"Assets": "-64.2",
"Liabilities": "16.5",
"Stockholders Equity": "-21.1",
"ECR before LimitedLiability": "-113",
"Other Assets": "-12.7",
"Intangible Assets": "-16.1",
"Property and Equipment": "-8.07",
"Liabilities, Current": "1.49",
"Other Liabilities": "8.86",
"Liabilities, Non-Current": "7.30",
"Research and Development": "8.35",
"Expenses": "-71.7",
"Revenues": "-10.5",
"Net Income": "-111",
"Cost of Goods Sold": "2.93",
"Other Expenses": "5.65",
"Selling, General and Administrative Expense": "-120",
"Other Revenues": "-10.5",
"Comprehensive Net Income": "-111",
"Economic Capital Ratio": "-131"
},
"2019": {
"Other Assets": "-28.8",
"Assets": "-114",
"Liabilities, Current": "0.975",
"Stockholders Equity": "-103",
"ECR before LimitedLiability": "-185",
"Property and Equipment": "-13.2",
"Assets, Current": "-92.9",
"Intangible Assets": "-26.8",
"Other Expenses": "4.53",
"Expenses": "-15.7",
"Revenues": "-10.1",
"Net Income": "-92.0",
"Cost of Goods Sold": "2.26",
"Selling, General and Administrative Expense": "0.612",
"Research and Development": "-27.1",
"Other Revenues": "-10.1",
"Other Liabilities": "-0.494",
"Liabilities, Non-Current": "-0.603",
"Comprehensive Net Income": "-92.3",
"Other Net Income": "-53.6",
"Economic Capital Ratio": "-212"
},
"2020": {
"Intangible Assets": "-4.15",
"Assets": "-10.3",
"Liabilities": "-7.56",
"Stockholders Equity": "-81.6",
"ECR before LimitedLiability": "-103",
"Other Assets": "-4.55",
"Property and Equipment": "-2.30",
"Assets, Current": "-3.88",
"Liabilities, Non-Current": "4.20",
"Liabilities, Current": "-4.35",
"Other Liabilities": "-7.42",
"Selling, General and Administrative Expense": "-2.70",
"Expenses": "-4.61",
"Revenues": "-3.41",
"Net Income": "-6.64",
"Cost of Goods Sold": "0.935",
"Research and Development": "-4.42",
"Other Expenses": "1.86",
"Other Revenues": "-3.41",
"Comprehensive Net Income": "-6.65",
"Economic Capital Ratio": "-123"
},
"2021": {
"Assets, Current": "38.8",
"Assets": "-8.80",
"Liabilities": "5.81",
"Stockholders Equity": "-7.48",
"ECR before LimitedLiability": "-31.4",
"Other Assets": "-19.1",
"Property and Equipment": "-6.14",
"Intangible Assets": "-12.9",
"Liabilities, Current": "23.5",
"Other Liabilities": "-45.6",
"Liabilities, Non-Current": "24.7",
"Expenses": "-23.1",
"Revenues": "-15.2",
"Net Income": "-42.5",
"Other Expenses": "7.36",
"Research and Development": "-34.7",
"Cost of Goods Sold": "3.75",
"Other Revenues": "-15.2",
"Comprehensive Net Income": "-42.6",
"Other Net Income": "-5.50",
"Economic Capital Ratio": "-39.1"
},
"2022": {
"Intangible Assets": "-16.0",
"Assets": "-83.7",
"Liabilities": "-6.82",
"Stockholders Equity": "-90.6",
"ECR before LimitedLiability": "-170",
"Assets, Current": "-69.5",
"Other Assets": "-25.5",
"Property and Equipment": "-8.60",
"Liabilities, Current": "-8.50",
"Liabilities, Non-Current": "2.14",
"Other Expenses": "3.70",
"Expenses": "-38.4",
"Revenues": "-9.02",
"Net Income": "-51.6",
"Selling, General and Administrative Expense": "2.11",
"Cost of Goods Sold": "2.20",
"Research and Development": "-47.5",
"Other Revenues": "-9.02",
"Comprehensive Net Income": "-51.5",
"Other Net Income": "-3.28",
"Economic Capital Ratio": "-190"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001017491_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "8,191",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,760",
"Liabilities, Current": "10,021",
"Liabilities, Non-Current": "28",
"Other Assets": "280",
"Other Compr. Net Income": "0",
"Other Expenses": "4,997",
"Other Liabilities": "1,749",
"Other Net Income": "63",
"Other Revenues": "4,101",
"Property and Equipment": "4,384",
"Research and Development": "5,821",
"Selling, General and Administrative Expense": "11,463"
},
"output_variables": {
"Assets": "16,616",
"Liabilities": "11,797",
"Expenses": "22,281",
"Revenues": "4,101",
"Stockholders Equity": "4,818",
"Net Income": "-18,117",
"Comprehensive Net Income": "-18,117",
"BaseVar": "27,429",
"ECR before LimitedLiability": "-54%",
"Economic Capital Ratio": "138%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "20,895",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,766",
"Liabilities, Non-Current": "196",
"Other Assets": "2,383",
"Other Compr. Net Income": "641",
"Other Expenses": "13,074",
"Other Liabilities": "6,296",
"Other Net Income": "-6,361",
"Other Revenues": "8,416",
"Property and Equipment": "601",
"Research and Development": "5,375",
"Selling, General and Administrative Expense": "15,377"
},
"output_variables": {
"Assets": "23,879",
"Liabilities": "17,258",
"Expenses": "33,826",
"Revenues": "8,416",
"Stockholders Equity": "6,621",
"Net Income": "-31,771",
"Comprehensive Net Income": "-31,450",
"BaseVar": "45,190",
"ECR before LimitedLiability": "-83%",
"Economic Capital Ratio": "134%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "22,264",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,760",
"Liabilities, Non-Current": "91",
"Other Assets": "91",
"Other Compr. Net Income": "0",
"Other Expenses": "1,201",
"Other Liabilities": "487",
"Other Net Income": "429",
"Other Revenues": "2,511",
"Property and Equipment": "955",
"Research and Development": "5,123",
"Selling, General and Administrative Expense": "13,554"
},
"output_variables": {
"Assets": "23,310",
"Liabilities": "12,338",
"Expenses": "19,878",
"Revenues": "2,511",
"Stockholders Equity": "10,972",
"Net Income": "-16,938",
"Comprehensive Net Income": "-16,938",
"BaseVar": "29,233",
"ECR before LimitedLiability": "39%",
"Economic Capital Ratio": "178%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "13,289",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,906",
"Liabilities, Non-Current": "358",
"Other Assets": "162",
"Other Compr. Net Income": "0",
"Other Expenses": "-643",
"Other Liabilities": "5,626",
"Other Net Income": "659",
"Other Revenues": "6,145",
"Property and Equipment": "1,358",
"Research and Development": "18,684",
"Selling, General and Administrative Expense": "10,599"
},
"output_variables": {
"Assets": "14,809",
"Liabilities": "12,890",
"Expenses": "28,640",
"Revenues": "6,145",
"Stockholders Equity": "1,919",
"Net Income": "-21,836",
"Comprehensive Net Income": "-21,836",
"BaseVar": "31,572",
"ECR before LimitedLiability": "-127%",
"Economic Capital Ratio": "124%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "6,291",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "15,758",
"Liabilities, Non-Current": "200",
"Other Assets": "274",
"Other Compr. Net Income": "0",
"Other Expenses": "778",
"Other Liabilities": "1,841",
"Other Net Income": "1,818",
"Other Revenues": "6,847",
"Property and Equipment": "1,290",
"Research and Development": "16,512",
"Selling, General and Administrative Expense": "10,163"
},
"output_variables": {
"Assets": "7,855",
"Liabilities": "17,799",
"Expenses": "27,453",
"Revenues": "6,847",
"Stockholders Equity": "-9,944",
"Net Income": "-18,788",
"Comprehensive Net Income": "-18,788",
"BaseVar": "30,886",
"ECR before LimitedLiability": "-315%",
"Economic Capital Ratio": "64%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "3,634",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,294",
"Liabilities, Non-Current": "76",
"Other Assets": "60",
"Other Compr. Net Income": "0",
"Other Expenses": "3,591",
"Other Liabilities": "846",
"Other Net Income": "4,932",
"Other Revenues": "5,388",
"Property and Equipment": "1,006",
"Research and Development": "8,038",
"Selling, General and Administrative Expense": "7,576"
},
"output_variables": {
"Assets": "4,700",
"Liabilities": "12,216",
"Expenses": "19,205",
"Revenues": "5,388",
"Stockholders Equity": "-7,516",
"Net Income": "-8,885",
"Comprehensive Net Income": "-8,885",
"BaseVar": "23,221",
"ECR before LimitedLiability": "-299%",
"Economic Capital Ratio": "69%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "6,592",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,583",
"Liabilities, Non-Current": "58",
"Other Assets": "35",
"Other Compr. Net Income": "0",
"Other Expenses": "551",
"Other Liabilities": "694",
"Other Net Income": "10,280",
"Other Revenues": "2,480",
"Property and Equipment": "79",
"Research and Development": "3,738",
"Selling, General and Administrative Expense": "6,686"
},
"output_variables": {
"Assets": "6,706",
"Liabilities": "2,335",
"Expenses": "10,975",
"Revenues": "2,480",
"Stockholders Equity": "4,371",
"Net Income": "1,786",
"Comprehensive Net Income": "1,786",
"BaseVar": "16,388",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "336%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,685",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,172",
"Liabilities, Non-Current": "16",
"Other Assets": "37",
"Other Compr. Net Income": "0",
"Other Expenses": "0.27",
"Other Liabilities": "0",
"Other Net Income": "4,156",
"Other Revenues": "0",
"Property and Equipment": "38",
"Research and Development": "1,363",
"Selling, General and Administrative Expense": "8,224"
},
"output_variables": {
"Assets": "3,760",
"Liabilities": "1,188",
"Expenses": "9,587",
"Revenues": "0",
"Stockholders Equity": "2,572",
"Net Income": "-5,431",
"Comprehensive Net Income": "-5,431",
"BaseVar": "9,346",
"ECR before LimitedLiability": "7.1%",
"Economic Capital Ratio": "148%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "11,096",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,778",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "325",
"Other Net Income": "-57,236",
"Other Revenues": "243",
"Property and Equipment": "0",
"Research and Development": "19,274",
"Selling, General and Administrative Expense": "7,409"
},
"output_variables": {
"Assets": "11,096",
"Liabilities": "11,103",
"Expenses": "26,683",
"Revenues": "243",
"Stockholders Equity": "-7.0",
"Net Income": "-83,676",
"Comprehensive Net Income": "-83,676",
"BaseVar": "53,181",
"ECR before LimitedLiability": "-754%",
"Economic Capital Ratio": "1.5%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "17,494",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,429",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "7,493",
"Other Net Income": "-6,528",
"Other Revenues": "132",
"Property and Equipment": "0",
"Research and Development": "14,135",
"Selling, General and Administrative Expense": "7,863"
},
"output_variables": {
"Assets": "17,494",
"Liabilities": "14,922",
"Expenses": "21,997",
"Revenues": "132",
"Stockholders Equity": "2,572",
"Net Income": "-28,393",
"Comprehensive Net Income": "-28,393",
"BaseVar": "30,536",
"ECR before LimitedLiability": "-141%",
"Economic Capital Ratio": "120%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "83,461",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,287",
"Liabilities, Non-Current": "0",
"Other Assets": "39",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "17,890",
"Other Net Income": "-3,390",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "28,436",
"Selling, General and Administrative Expense": "18,093"
},
"output_variables": {
"Assets": "83,500",
"Liabilities": "26,177",
"Expenses": "46,530",
"Revenues": "0",
"Stockholders Equity": "57,323",
"Net Income": "-49,919",
"Comprehensive Net Income": "-49,919",
"BaseVar": "79,798",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "258%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "22,674",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,158",
"Liabilities, Non-Current": "15",
"Other Assets": "72",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "8,184",
"Other Net Income": "-3,051",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "57,190",
"Selling, General and Administrative Expense": "11,877"
},
"output_variables": {
"Assets": "22,746",
"Liabilities": "33,357",
"Expenses": "69,067",
"Revenues": "0",
"Stockholders Equity": "-10,611",
"Net Income": "-72,118",
"Comprehensive Net Income": "-72,118",
"BaseVar": "64,111",
"ECR before LimitedLiability": "-340%",
"Economic Capital Ratio": "56%"
}
}
},
"top_rated": false,
"trend": -143.0,
"value": 0.545486329278751,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001017491.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001017491.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001017491.svg"
},
{
"company_id": "0001618835",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001618835.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001618835.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001618835_main_keyfigs.svg",
"name": "Evofem Biosciences Inc",
"rank": 448,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001618835.svg",
"report_text": "The relative strengths and weaknesses of Evofem Biosciences 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 Evofem Biosciences Inc compared to the market average is the variable Other Compr. Net Income, increasing the Economic Capital Ratio by 10% points.The greatest weakness of Evofem Biosciences Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 239% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 191% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001618835_2023_Evofem_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-9.37",
"Assets": "-6.26",
"Liabilities": "46.5",
"Stockholders Equity": "32.6",
"ECR before LimitedLiability": "-14.4",
"Other Assets": "-14.9",
"Intangible Assets": "-21.8",
"Assets, Current": "56.9",
"Other Liabilities": "36.4",
"Liabilities, Non-Current": "16.9",
"Liabilities, Current": "-6.24",
"Other Expenses": "12.0",
"Expenses": "-51.4",
"Revenues": "-22.4",
"Net Income": "-71.6",
"Cost of Goods Sold": "2.45",
"Selling, General and Administrative Expense": "5.38",
"Research and Development": "-68.4",
"Other Revenues": "-22.4",
"Comprehensive Net Income": "-71.5",
"Economic Capital Ratio": "-33.4"
},
"2016": {
"Other Assets": "-8.26",
"Assets": "20.1",
"Liabilities": "94.1",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "72.6",
"Assets, Current": "74.0",
"Property and Equipment": "-6.27",
"Intangible Assets": "-14.1",
"Other Liabilities": "34.3",
"Liabilities, Non-Current": "20.3",
"Liabilities, Current": "45.8",
"Research and Development": "-27.8",
"Expenses": "-47.4",
"Revenues": "-19.3",
"Net Income": "-65.4",
"Selling, General and Administrative Expense": "-25.9",
"Other Expenses": "3.73",
"Cost of Goods Sold": "2.35",
"Other Revenues": "-19.3",
"Comprehensive Net Income": "-65.4",
"Economic Capital Ratio": "50.2"
},
"2017": {
"Other Assets": "-12.8",
"Assets": "-62.4",
"Liabilities": "16.3",
"Stockholders Equity": "-21.2",
"ECR before LimitedLiability": "-114",
"Intangible Assets": "-16.4",
"Assets, Current": "-18.5",
"Property and Equipment": "-9.16",
"Liabilities, Current": "0.474",
"Other Liabilities": "10.7",
"Liabilities, Non-Current": "6.11",
"Selling, General and Administrative Expense": "-34.8",
"Expenses": "-70.6",
"Revenues": "-10.4",
"Net Income": "-105",
"Research and Development": "-15.7",
"Other Expenses": "6.87",
"Cost of Goods Sold": "1.87",
"Other Revenues": "-10.4",
"Comprehensive Net Income": "-105",
"Economic Capital Ratio": "-133"
},
"2019": {
"Other Assets": "-18.7",
"Assets": "-55.4",
"Liabilities": "12.3",
"Stockholders Equity": "-40.4",
"ECR before LimitedLiability": "-117",
"Property and Equipment": "-11.2",
"Assets, Current": "-39.2",
"Intangible Assets": "-23.0",
"Other Liabilities": "7.21",
"Liabilities, Non-Current": "7.89",
"Other Expenses": "7.72",
"Expenses": "-25.0",
"Revenues": "-14.8",
"Net Income": "-78.7",
"Cost of Goods Sold": "3.71",
"Selling, General and Administrative Expense": "-26.7",
"Research and Development": "-9.05",
"Other Revenues": "-14.8",
"Comprehensive Net Income": "-79.7",
"Other Net Income": "-37.6",
"Economic Capital Ratio": "-144"
},
"2021": {
"Assets, Current": "-107",
"Assets": "-112",
"Liabilities": "2.56",
"Stockholders Equity": "-212",
"ECR before LimitedLiability": "-241",
"Other Assets": "-15.1",
"Property and Equipment": "-0.564",
"Intangible Assets": "-14.2",
"Liabilities, Current": "4.43",
"Selling, General and Administrative Expense": "2.65",
"Expenses": "-17.8",
"Revenues": "-3.88",
"Net Income": "-35.3",
"Other Expenses": "-27.4",
"Research and Development": "3.27",
"Cost of Goods Sold": "0.442",
"Other Revenues": "-3.88",
"Comprehensive Net Income": "-34.5",
"Other Net Income": "-8.74",
"Other Compr. Net Income": "0.518",
"Economic Capital Ratio": "-248"
},
"2022": {
"Intangible Assets": "-16.5",
"Assets": "-97.7",
"Liabilities": "-17.7",
"Stockholders Equity": "-239",
"ECR before LimitedLiability": "-170",
"Assets, Current": "-86.3",
"Other Assets": "-11.0",
"Property and Equipment": "-1.34",
"Other Liabilities": "2.43",
"Liabilities, Current": "-35.3",
"Liabilities, Non-Current": "1.59",
"Other Expenses": "-18.9",
"Expenses": "-7.52",
"Revenues": "-0.718",
"Net Income": "-4.88",
"Selling, General and Administrative Expense": "2.24",
"Research and Development": "7.74",
"Comprehensive Net Income": "6.03",
"Other Net Income": "3.19",
"Other Compr. Net Income": "10.4",
"Economic Capital Ratio": "-191"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001618835_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "39,726",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,100",
"Liabilities, Non-Current": "0",
"Other Assets": "200",
"Other Compr. Net Income": "0",
"Other Expenses": "1,134",
"Other Liabilities": "0",
"Other Net Income": "26",
"Other Revenues": "0",
"Property and Equipment": "186",
"Research and Development": "34,410",
"Selling, General and Administrative Expense": "7,639"
},
"output_variables": {
"Assets": "40,112",
"Liabilities": "9,100",
"Expenses": "43,183",
"Revenues": "0",
"Stockholders Equity": "31,012",
"Net Income": "-43,157",
"Comprehensive Net Income": "-43,157",
"BaseVar": "46,210",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "230%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "12,507",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "902",
"Liabilities, Non-Current": "0",
"Other Assets": "200",
"Other Compr. Net Income": "0",
"Other Expenses": "1,036",
"Other Liabilities": "0",
"Other Net Income": "59",
"Other Revenues": "0",
"Property and Equipment": "109",
"Research and Development": "6,579",
"Selling, General and Administrative Expense": "5,464"
},
"output_variables": {
"Assets": "12,817",
"Liabilities": "902",
"Expenses": "13,078",
"Revenues": "0",
"Stockholders Equity": "11,915",
"Net Income": "-13,019",
"Comprehensive Net Income": "-13,019",
"BaseVar": "13,428",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "295%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,025",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,412",
"Liabilities, Non-Current": "0",
"Other Assets": "93",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "51",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "3,946",
"Selling, General and Administrative Expense": "6,099"
},
"output_variables": {
"Assets": "4,119",
"Liabilities": "1,412",
"Expenses": "10,045",
"Revenues": "0",
"Stockholders Equity": "2,707",
"Net Income": "-9,993",
"Comprehensive Net Income": "-9,993",
"BaseVar": "7,813",
"ECR before LimitedLiability": "-148%",
"Economic Capital Ratio": "118%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "26,421",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "12,659",
"Liabilities, Non-Current": "0",
"Other Assets": "1,480",
"Other Compr. Net Income": "0",
"Other Expenses": "4.0",
"Other Liabilities": "0",
"Other Net Income": "-22,140",
"Other Revenues": "0",
"Property and Equipment": "394",
"Research and Development": "16,451",
"Selling, General and Administrative Expense": "25,108"
},
"output_variables": {
"Assets": "28,295",
"Liabilities": "12,659",
"Expenses": "41,563",
"Revenues": "0",
"Stockholders Equity": "15,636",
"Net Income": "-63,703",
"Comprehensive Net Income": "-63,703",
"BaseVar": "52,329",
"ECR before LimitedLiability": "-145%",
"Economic Capital Ratio": "119%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "30,140",
"Cost of Goods Sold": "4,055",
"Intangible Assets": "0",
"Liabilities, Current": "137,663",
"Liabilities, Non-Current": "4,424",
"Other Assets": "6,598",
"Other Compr. Net Income": "5,089",
"Other Expenses": "113,718",
"Other Liabilities": "0",
"Other Net Income": "-38,374",
"Other Revenues": "8,244",
"Property and Equipment": "5,774",
"Research and Development": "30,076",
"Selling, General and Administrative Expense": "24,863"
},
"output_variables": {
"Assets": "42,512",
"Liabilities": "142,087",
"Expenses": "172,712",
"Revenues": "8,244",
"Stockholders Equity": "-99,575",
"Net Income": "-202,842",
"Comprehensive Net Income": "-200,298",
"BaseVar": "204,509",
"ECR before LimitedLiability": "-452%",
"Economic Capital Ratio": "27%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "12,699",
"Cost of Goods Sold": "4,450",
"Intangible Assets": "0",
"Liabilities, Current": "93,830",
"Liabilities, Non-Current": "3,133",
"Other Assets": "8,524",
"Other Compr. Net Income": "241,183",
"Other Expenses": "72,473",
"Other Liabilities": "0",
"Other Net Income": "-10,581",
"Other Revenues": "59,592",
"Property and Equipment": "3,940",
"Research and Development": "27,379",
"Selling, General and Administrative Expense": "27,427"
},
"output_variables": {
"Assets": "25,163",
"Liabilities": "96,963",
"Expenses": "131,729",
"Revenues": "59,592",
"Stockholders Equity": "-71,800",
"Net Income": "-82,718",
"Comprehensive Net Income": "37,873",
"BaseVar": "282,606",
"ECR before LimitedLiability": "-194%",
"Economic Capital Ratio": "104%"
}
}
},
"top_rated": false,
"trend": 18.0,
"value": 0.5426390831856055,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001618835.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001618835.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001618835.svg"
},
{
"company_id": "0001445283",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001445283.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001445283.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001445283.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001445283_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001445283_main_keyfigs.svg",
"name": "Kineta INC DE",
"rank": 449,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001445283.svg",
"report_text": "The relative strengths and weaknesses of Kineta 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 Kineta INC DE compared to the market average is the variable Selling, General and Administrative Expense, increasing the Economic Capital Ratio by 3.9% points.The greatest weakness of Kineta INC DE is the variable Assets, reducing the Economic Capital Ratio by 95% points.
The company's Economic Capital Ratio, given in the ranking table, is 52%, being 193% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001445283_2023_Kineta_INC_DE.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-4.87",
"Assets": "35.0",
"Liabilities": "62.4",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "132",
"Assets, Current": "71.6",
"Property and Equipment": "-3.20",
"Intangible Assets": "-7.11",
"Other Liabilities": "25.6",
"Liabilities, Non-Current": "17.6",
"Liabilities, Current": "24.6",
"Research and Development": "-16.4",
"Expenses": "1.95",
"Revenues": "-3.99",
"Net Income": "-1.43",
"Selling, General and Administrative Expense": "5.72",
"Other Expenses": "10.7",
"Cost of Goods Sold": "1.80",
"Other Revenues": "-3.99",
"Comprehensive Net Income": "-1.45",
"Economic Capital Ratio": "110"
},
"2017": {
"Other Assets": "-9.91",
"Assets": "22.1",
"Liabilities": "23.5",
"Stockholders Equity": "50.9",
"ECR before LimitedLiability": "36.0",
"Intangible Assets": "-14.9",
"Assets, Current": "30.5",
"Property and Equipment": "23.7",
"Liabilities, Current": "25.1",
"Other Liabilities": "32.3",
"Liabilities, Non-Current": "-36.9",
"Selling, General and Administrative Expense": "10.6",
"Expenses": "-11.4",
"Revenues": "-10.3",
"Net Income": "-21.1",
"Research and Development": "-32.9",
"Other Expenses": "9.56",
"Cost of Goods Sold": "2.66",
"Other Revenues": "-10.3",
"Comprehensive Net Income": "-21.2",
"Economic Capital Ratio": "16.5"
},
"2018": {
"Assets, Current": "56.1",
"Assets": "40.6",
"Liabilities": "40.3",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "95.3",
"Other Assets": "5.31",
"Intangible Assets": "-8.61",
"Property and Equipment": "-3.64",
"Liabilities, Current": "31.0",
"Other Liabilities": "24.6",
"Liabilities, Non-Current": "-15.8",
"Research and Development": "-16.2",
"Expenses": "1.47",
"Revenues": "-11.6",
"Net Income": "-9.24",
"Cost of Goods Sold": "3.41",
"Other Expenses": "6.47",
"Selling, General and Administrative Expense": "7.82",
"Other Revenues": "-11.6",
"Comprehensive Net Income": "-9.36",
"Economic Capital Ratio": "77.7"
},
"2019": {
"Other Assets": "11.4",
"Assets": "20.7",
"Liabilities": "34.3",
"Stockholders Equity": "58.5",
"ECR before LimitedLiability": "52.4",
"Property and Equipment": "-6.62",
"Assets, Current": "35.8",
"Intangible Assets": "-13.7",
"Liabilities, Current": "26.1",
"Other Liabilities": "25.9",
"Liabilities, Non-Current": "-18.3",
"Other Expenses": "9.48",
"Expenses": "-15.8",
"Revenues": "-11.7",
"Net Income": "-24.3",
"Cost of Goods Sold": "4.53",
"Selling, General and Administrative Expense": "7.39",
"Research and Development": "-35.8",
"Other Revenues": "-11.7",
"Comprehensive Net Income": "-24.7",
"Economic Capital Ratio": "25.2"
},
"2020": {
"Intangible Assets": "-14.0",
"Assets": "2.06",
"Liabilities": "-39.2",
"Stockholders Equity": "-28.6",
"ECR before LimitedLiability": "-26.9",
"Other Assets": "33.6",
"Property and Equipment": "-5.76",
"Assets, Current": "-5.85",
"Liabilities, Non-Current": "-46.0",
"Liabilities, Current": "-18.5",
"Other Liabilities": "23.9",
"Selling, General and Administrative Expense": "12.0",
"Expenses": "2.32",
"Revenues": "-9.45",
"Net Income": "-7.91",
"Cost of Goods Sold": "3.83",
"Research and Development": "6.78",
"Other Expenses": "-19.4",
"Other Revenues": "-9.45",
"Comprehensive Net Income": "-7.96",
"Economic Capital Ratio": "-46.5"
},
"2021": {
"Assets, Current": "-59.0",
"Assets": "-48.8",
"Liabilities": "-66.0",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-104",
"Other Assets": "23.3",
"Property and Equipment": "-7.65",
"Intangible Assets": "-18.9",
"Liabilities, Current": "-42.7",
"Other Liabilities": "22.3",
"Liabilities, Non-Current": "-48.6",
"Selling, General and Administrative Expense": "-10.8",
"Expenses": "-11.8",
"Revenues": "-3.33",
"Net Income": "-15.6",
"Other Expenses": "8.64",
"Research and Development": "-13.7",
"Cost of Goods Sold": "4.40",
"Other Revenues": "-3.33",
"Comprehensive Net Income": "-15.7",
"Economic Capital Ratio": "-112"
},
"2022": {
"Intangible Assets": "-22.0",
"Assets": "-94.8",
"Liabilities": "2.83",
"Stockholders Equity": "-86.5",
"ECR before LimitedLiability": "-172",
"Assets, Current": "-87.2",
"Other Assets": "-9.15",
"Property and Equipment": "-9.97",
"Other Liabilities": "2.33",
"Liabilities, Non-Current": "2.22",
"Other Expenses": "-34.9",
"Expenses": "-31.4",
"Revenues": "-8.38",
"Net Income": "-81.6",
"Selling, General and Administrative Expense": "3.93",
"Cost of Goods Sold": "2.98",
"Research and Development": "-4.10",
"Other Revenues": "-8.38",
"Comprehensive Net Income": "-81.6",
"Other Net Income": "-48.3",
"Economic Capital Ratio": "-193"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001445283_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "90,237",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,754",
"Liabilities, Non-Current": "0",
"Other Assets": "362",
"Other Compr. Net Income": "-22",
"Other Expenses": "0",
"Other Liabilities": "930",
"Other Net Income": "223",
"Other Revenues": "8,384",
"Property and Equipment": "541",
"Research and Development": "33,959",
"Selling, General and Administrative Expense": "11,880"
},
"output_variables": {
"Assets": "91,140",
"Liabilities": "9,684",
"Expenses": "45,839",
"Revenues": "8,384",
"Stockholders Equity": "81,456",
"Net Income": "-37,232",
"Comprehensive Net Income": "-37,243",
"BaseVar": "77,646",
"ECR before LimitedLiability": "278%",
"Economic Capital Ratio": "354%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "76,133",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,315",
"Liabilities, Non-Current": "15,315",
"Other Assets": "1,689",
"Other Compr. Net Income": "20",
"Other Expenses": "0",
"Other Liabilities": "25",
"Other Net Income": "541",
"Other Revenues": "5,341",
"Property and Equipment": "16,567",
"Research and Development": "53,654",
"Selling, General and Administrative Expense": "11,660"
},
"output_variables": {
"Assets": "94,389",
"Liabilities": "25,655",
"Expenses": "65,314",
"Revenues": "5,341",
"Stockholders Equity": "68,734",
"Net Income": "-59,432",
"Comprehensive Net Income": "-59,422",
"BaseVar": "95,630",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "268%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "120,860",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,601",
"Liabilities, Non-Current": "13,196",
"Other Assets": "14,677",
"Other Compr. Net Income": "3.0",
"Other Expenses": "0",
"Other Liabilities": "3.0",
"Other Net Income": "1,350",
"Other Revenues": "2,840",
"Property and Equipment": "605",
"Research and Development": "50,312",
"Selling, General and Administrative Expense": "15,710"
},
"output_variables": {
"Assets": "136,142",
"Liabilities": "21,800",
"Expenses": "66,022",
"Revenues": "2,840",
"Stockholders Equity": "114,342",
"Net Income": "-61,832",
"Comprehensive Net Income": "-61,830",
"BaseVar": "114,078",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "327%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "70,871",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,300",
"Liabilities, Non-Current": "12,043",
"Other Assets": "13,459",
"Other Compr. Net Income": "4.6",
"Other Expenses": "0",
"Other Liabilities": "3.0",
"Other Net Income": "5,416",
"Other Revenues": "4,538",
"Property and Equipment": "394",
"Research and Development": "53,560",
"Selling, General and Administrative Expense": "13,958"
},
"output_variables": {
"Assets": "84,724",
"Liabilities": "22,346",
"Expenses": "67,519",
"Revenues": "4,538",
"Stockholders Equity": "62,378",
"Net Income": "-57,565",
"Comprehensive Net Income": "-57,562",
"BaseVar": "92,274",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "265%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "87,581",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "30,864",
"Liabilities, Non-Current": "27,716",
"Other Assets": "26,380",
"Other Compr. Net Income": "2.7",
"Other Expenses": "28,336",
"Other Liabilities": "48",
"Other Net Income": "2,005",
"Other Revenues": "6,564",
"Property and Equipment": "874",
"Research and Development": "6,618",
"Selling, General and Administrative Expense": "11,967"
},
"output_variables": {
"Assets": "114,835",
"Liabilities": "58,628",
"Expenses": "46,922",
"Revenues": "6,564",
"Stockholders Equity": "56,207",
"Net Income": "-38,353",
"Comprehensive Net Income": "-38,352",
"BaseVar": "114,478",
"ECR before LimitedLiability": "97%",
"Economic Capital Ratio": "228%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "42,708",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,663",
"Liabilities, Non-Current": "16,772",
"Other Assets": "19,837",
"Other Compr. Net Income": "0",
"Other Expenses": "27,810",
"Other Liabilities": "0",
"Other Net Income": "-1,056",
"Other Revenues": "7,868",
"Property and Equipment": "387",
"Research and Development": "27,238",
"Selling, General and Administrative Expense": "19,298"
},
"output_variables": {
"Assets": "62,932",
"Liabilities": "39,435",
"Expenses": "74,346",
"Revenues": "7,868",
"Stockholders Equity": "23,497",
"Net Income": "-67,533",
"Comprehensive Net Income": "-67,533",
"BaseVar": "92,818",
"ECR before LimitedLiability": "-32%",
"Economic Capital Ratio": "140%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,600",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,487",
"Liabilities, Non-Current": "547",
"Other Assets": "3,586",
"Other Compr. Net Income": "0",
"Other Expenses": "6,858",
"Other Liabilities": "831",
"Other Net Income": "-927",
"Other Revenues": "3,180",
"Property and Equipment": "249",
"Research and Development": "14,084",
"Selling, General and Administrative Expense": "12,845"
},
"output_variables": {
"Assets": "17,435",
"Liabilities": "12,865",
"Expenses": "33,787",
"Revenues": "3,180",
"Stockholders Equity": "4,570",
"Net Income": "-31,534",
"Comprehensive Net Income": "-31,534",
"BaseVar": "34,097",
"ECR before LimitedLiability": "-142%",
"Economic Capital Ratio": "120%"
}
}
},
"top_rated": false,
"trend": -72.0,
"value": 0.520298491375879,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001445283.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001445283.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001445283.svg"
},
{
"company_id": "0000926844",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000926844.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000926844.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000926844_main_keyfigs.svg",
"name": "Fuss Brands Corp",
"rank": 450,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000926844.svg",
"report_text": "The relative strengths and weaknesses of Fuss Brands 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 Fuss Brands Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Fuss Brands Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 138% points.
The company's Economic Capital Ratio, given in the ranking table, is 48%, being 196% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000926844_2023_Fuss_Brands_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "8.10",
"Assets": "5.20",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "287",
"Assets, Current": "-1.50",
"Other Liabilities": "14.6",
"Liabilities": "110",
"Liabilities, Non-Current": "23.2",
"Liabilities, Current": "85.9",
"Research and Development": "37.2",
"Expenses": "37.5",
"Revenues": "50.9",
"Net Income": "88.3",
"Other Expenses": "-36.9",
"Cost of Goods Sold": "4.84",
"Selling, General and Administrative Expense": "30.4",
"Other Revenues": "50.9",
"Comprehensive Net Income": "90.1",
"Other Net Income": "3.12",
"Other Compr. Net Income": "2.05",
"Economic Capital Ratio": "211"
},
"2022": {
"Intangible Assets": "-12.2",
"Assets": "-83.7",
"Liabilities": "-15.9",
"Stockholders Equity": "-138",
"ECR before LimitedLiability": "-176",
"Assets, Current": "-88.6",
"Other Assets": "34.3",
"Property and Equipment": "-6.51",
"Other Liabilities": "1.38",
"Liabilities, Current": "-29.2",
"Liabilities, Non-Current": "1.24",
"Other Expenses": "2.71",
"Expenses": "-16.2",
"Revenues": "-6.59",
"Net Income": "-24.0",
"Selling, General and Administrative Expense": "-38.5",
"Cost of Goods Sold": "1.61",
"Research and Development": "13.2",
"Other Revenues": "-6.59",
"Comprehensive Net Income": "-23.9",
"Economic Capital Ratio": "-196"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000926844_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "51,072",
"Cost of Goods Sold": "0",
"Intangible Assets": "17,147",
"Liabilities, Current": "2,098",
"Liabilities, Non-Current": "0",
"Other Assets": "41,677",
"Other Compr. Net Income": "3,852",
"Other Expenses": "39,283",
"Other Liabilities": "8,131",
"Other Net Income": "127",
"Other Revenues": "72,714",
"Property and Equipment": "0",
"Research and Development": "3,593",
"Selling, General and Administrative Expense": "4,046"
},
"output_variables": {
"Assets": "109,896",
"Liabilities": "10,230",
"Expenses": "46,922",
"Revenues": "72,714",
"Stockholders Equity": "99,666",
"Net Income": "25,919",
"Comprehensive Net Income": "27,845",
"BaseVar": "121,870",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "445%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "0",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "99",
"Liabilities, Non-Current": "0",
"Other Assets": "36",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "107"
},
"output_variables": {
"Assets": "36",
"Liabilities": "99",
"Expenses": "107",
"Revenues": "0",
"Stockholders Equity": "-64",
"Net Income": "-107",
"Comprehensive Net Income": "-107",
"BaseVar": "121",
"ECR before LimitedLiability": "-366%",
"Economic Capital Ratio": "48%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.48427164981356413,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000926844.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000926844.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000926844.svg"
},
{
"company_id": "0001128189",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001128189.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001128189.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001128189_main_keyfigs.svg",
"name": "Protokinetix Inc",
"rank": 451,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001128189.svg",
"report_text": "The relative strengths and weaknesses of Protokinetix 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 Protokinetix Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Protokinetix Inc is the variable Net Income, reducing the Economic Capital Ratio by 223% points.
The company's Economic Capital Ratio, given in the ranking table, is 41%, being 204% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001128189_2023_Protokinetix_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Property and Equipment": "-10.7",
"Assets": "-103",
"Liabilities": "29.6",
"Stockholders Equity": "-19.4",
"ECR before LimitedLiability": "-127",
"Other Assets": "-15.2",
"Intangible Assets": "-4.99",
"Assets, Current": "-54.4",
"Other Liabilities": "5.99",
"Liabilities, Non-Current": "5.99",
"Liabilities, Current": "22.0",
"Other Expenses": "-189",
"Expenses": "-156",
"Revenues": "-13.5",
"Net Income": "-192",
"Cost of Goods Sold": "1.68",
"Selling, General and Administrative Expense": "6.05",
"Research and Development": "6.62",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "-192",
"Economic Capital Ratio": "-146"
},
"2016": {
"Other Assets": "-15.2",
"Assets": "-87.4",
"Liabilities": "30.7",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-105",
"Assets, Current": "-37.9",
"Property and Equipment": "-11.7",
"Other Liabilities": "6.14",
"Liabilities, Non-Current": "7.03",
"Liabilities, Current": "22.5",
"Research and Development": "-13.2",
"Expenses": "-150",
"Revenues": "-13.0",
"Net Income": "-186",
"Selling, General and Administrative Expense": "12.6",
"Other Expenses": "-145",
"Cost of Goods Sold": "1.82",
"Other Revenues": "-13.0",
"Comprehensive Net Income": "-186",
"Other Net Income": "0.315",
"Economic Capital Ratio": "-127"
},
"2017": {
"Other Assets": "-23.4",
"Assets": "-82.4",
"Liabilities": "19.4",
"Stockholders Equity": "-35.3",
"ECR before LimitedLiability": "-133",
"Intangible Assets": "15.6",
"Assets, Current": "-46.2",
"Property and Equipment": "-14.6",
"Liabilities, Current": "17.8",
"Other Liabilities": "-4.21",
"Liabilities, Non-Current": "6.32",
"Selling, General and Administrative Expense": "13.0",
"Expenses": "-93.6",
"Revenues": "-15.3",
"Net Income": "-134",
"Research and Development": "-1.06",
"Other Expenses": "-129",
"Cost of Goods Sold": "2.56",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "-135",
"Economic Capital Ratio": "-153"
},
"2018": {
"Assets, Current": "-126",
"Assets": "-120",
"Liabilities": "9.19",
"Stockholders Equity": "-66.9",
"ECR before LimitedLiability": "-175",
"Other Assets": "-33.4",
"Intangible Assets": "50.5",
"Property and Equipment": "-20.8",
"Liabilities, Current": "7.73",
"Other Liabilities": "-1.06",
"Liabilities, Non-Current": "3.59",
"Research and Development": "-18.9",
"Expenses": "-111",
"Revenues": "-19.1",
"Net Income": "-163",
"Cost of Goods Sold": "4.32",
"Other Expenses": "-116",
"Selling, General and Administrative Expense": "14.2",
"Other Revenues": "-19.1",
"Comprehensive Net Income": "-163",
"Economic Capital Ratio": "-193"
},
"2019": {
"Other Assets": "-7.33",
"Assets": "-154",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "-211",
"Property and Equipment": "-1.16",
"Assets, Current": "-137",
"Intangible Assets": "0.0160",
"Liabilities, Current": "-1.62",
"Liabilities": "-3.95",
"Other Liabilities": "-0.285",
"Liabilities, Non-Current": "-0.420",
"Other Expenses": "-251",
"Expenses": "-135",
"Net Income": "-184",
"Cost of Goods Sold": "0.0265",
"Selling, General and Administrative Expense": "0.0509",
"Research and Development": "0.0568",
"Other Revenues": "-0.343",
"Revenues": "-0.343",
"Comprehensive Net Income": "-186",
"Economic Capital Ratio": "-238"
},
"2020": {
"Intangible Assets": "0",
"Assets": "-167",
"Stockholders Equity": "-0.0594",
"ECR before LimitedLiability": "-237",
"Other Assets": "0",
"Property and Equipment": "0",
"Assets, Current": "-140",
"Liabilities, Non-Current": "0",
"Liabilities": "-0.0337",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "-22.0",
"Net Income": "-75.9",
"Cost of Goods Sold": "0",
"Research and Development": "0",
"Other Expenses": "-140",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-76.1",
"Economic Capital Ratio": "-256"
},
"2021": {
"Assets, Current": "-215",
"Assets": "-201",
"Liabilities": "-6.30",
"Stockholders Equity": "-125",
"ECR before LimitedLiability": "-258",
"Other Assets": "-40.7",
"Property and Equipment": "-9.20",
"Intangible Assets": "9.72",
"Liabilities, Current": "-3.01",
"Other Liabilities": "-2.34",
"Liabilities, Non-Current": "-2.31",
"Selling, General and Administrative Expense": "-1.96",
"Expenses": "-145",
"Revenues": "-7.61",
"Net Income": "-202",
"Other Expenses": "-131",
"Research and Development": "-3.50",
"Cost of Goods Sold": "1.35",
"Other Revenues": "-7.61",
"Comprehensive Net Income": "-202",
"Economic Capital Ratio": "-265"
},
"2022": {
"Intangible Assets": "41.2",
"Assets": "-151",
"Liabilities": "4.68",
"Stockholders Equity": "-59.4",
"ECR before LimitedLiability": "-183",
"Assets, Current": "-201",
"Other Assets": "-49.4",
"Property and Equipment": "-16.7",
"Other Liabilities": "1.86",
"Liabilities, Current": "3.00",
"Liabilities, Non-Current": "1.69",
"Other Expenses": "-186",
"Expenses": "-174",
"Revenues": "-17.1",
"Net Income": "-223",
"Selling, General and Administrative Expense": "9.75",
"Cost of Goods Sold": "3.84",
"Research and Development": "-11.8",
"Other Revenues": "-17.1",
"Comprehensive Net Income": "-222",
"Economic Capital Ratio": "-204"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001128189_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "379",
"Cost of Goods Sold": "0",
"Intangible Assets": "70",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "976",
"Other Liabilities": "45",
"Other Net Income": "7.3",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "159",
"Selling, General and Administrative Expense": "127"
},
"output_variables": {
"Assets": "450",
"Liabilities": "45",
"Expenses": "1,262",
"Revenues": "0",
"Stockholders Equity": "404",
"Net Income": "-1,255",
"Comprehensive Net Income": "-1,255",
"BaseVar": "882",
"ECR before LimitedLiability": "-151%",
"Economic Capital Ratio": "118%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "441",
"Cost of Goods Sold": "0",
"Intangible Assets": "101",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "974",
"Other Liabilities": "45",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "451",
"Selling, General and Administrative Expense": "100"
},
"output_variables": {
"Assets": "542",
"Liabilities": "45",
"Expenses": "1,525",
"Revenues": "0",
"Stockholders Equity": "497",
"Net Income": "-1,525",
"Comprehensive Net Income": "-1,525",
"BaseVar": "1,056",
"ECR before LimitedLiability": "-150%",
"Economic Capital Ratio": "118%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "365",
"Cost of Goods Sold": "0",
"Intangible Assets": "153",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,112",
"Other Liabilities": "145",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "297",
"Selling, General and Administrative Expense": "105"
},
"output_variables": {
"Assets": "518",
"Liabilities": "145",
"Expenses": "1,514",
"Revenues": "0",
"Stockholders Equity": "374",
"Net Income": "-1,514",
"Comprehensive Net Income": "-1,514",
"BaseVar": "1,088",
"ECR before LimitedLiability": "-211%",
"Economic Capital Ratio": "99%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "137",
"Cost of Goods Sold": "0",
"Intangible Assets": "188",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "815",
"Other Liabilities": "79",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "336",
"Selling, General and Administrative Expense": "83"
},
"output_variables": {
"Assets": "325",
"Liabilities": "79",
"Expenses": "1,234",
"Revenues": "0",
"Stockholders Equity": "246",
"Net Income": "-1,234",
"Comprehensive Net Income": "-1,234",
"BaseVar": "819",
"ECR before LimitedLiability": "-346%",
"Economic Capital Ratio": "54%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "378",
"Cost of Goods Sold": "0",
"Intangible Assets": "208",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,766",
"Other Liabilities": "26",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "369",
"Selling, General and Administrative Expense": "208"
},
"output_variables": {
"Assets": "586",
"Liabilities": "26",
"Expenses": "2,343",
"Revenues": "0",
"Stockholders Equity": "560",
"Net Income": "-2,343",
"Comprehensive Net Income": "-2,343",
"BaseVar": "1,477",
"ECR before LimitedLiability": "-367%",
"Economic Capital Ratio": "48%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "194",
"Cost of Goods Sold": "0",
"Intangible Assets": "275",
"Liabilities, Current": "18",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "22,109",
"Other Liabilities": "27",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "529",
"Selling, General and Administrative Expense": "230"
},
"output_variables": {
"Assets": "469",
"Liabilities": "45",
"Expenses": "22,868",
"Revenues": "0",
"Stockholders Equity": "424",
"Net Income": "-22,868",
"Comprehensive Net Income": "-22,868",
"BaseVar": "11,691",
"ECR before LimitedLiability": "-8,536%",
"Economic Capital Ratio": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000100%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "84",
"Cost of Goods Sold": "0",
"Intangible Assets": "363",
"Liabilities, Current": "93",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,354",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "443",
"Selling, General and Administrative Expense": "280"
},
"output_variables": {
"Assets": "446",
"Liabilities": "93",
"Expenses": "4,077",
"Revenues": "0",
"Stockholders Equity": "353",
"Net Income": "-4,077",
"Comprehensive Net Income": "-4,077",
"BaseVar": "2,308",
"ECR before LimitedLiability": "-1,226%",
"Economic Capital Ratio": "0.00084%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "27",
"Cost of Goods Sold": "0",
"Intangible Assets": "436",
"Liabilities, Current": "42",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,336",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "448",
"Selling, General and Administrative Expense": "229"
},
"output_variables": {
"Assets": "463",
"Liabilities": "42",
"Expenses": "2,013",
"Revenues": "0",
"Stockholders Equity": "421",
"Net Income": "-2,013",
"Comprehensive Net Income": "-2,013",
"BaseVar": "1,259",
"ECR before LimitedLiability": "-434%",
"Economic Capital Ratio": "31%"
}
}
},
"top_rated": false,
"trend": 19.0,
"value": 0.4123867726229029,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001128189.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001128189.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001128189.svg"
},
{
"company_id": "0001818674",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001818674.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001818674.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001818674_main_keyfigs.svg",
"name": "Sybleu Inc",
"rank": 452,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001818674.svg",
"report_text": "The relative strengths and weaknesses of Sybleu 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 Sybleu Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 15% points.The greatest weakness of Sybleu Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 165% points.
The company's Economic Capital Ratio, given in the ranking table, is 41%, being 204% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001818674_2023_Sybleu_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-96.5",
"Assets": "-14.9",
"Liabilities": "-98.1",
"Stockholders Equity": "-126",
"ECR before LimitedLiability": "-130",
"Other Assets": "90.6",
"Property and Equipment": "-1.09",
"Intangible Assets": "-2.08",
"Liabilities, Current": "1.59",
"Other Liabilities": "-150",
"Liabilities, Non-Current": "2.48",
"Selling, General and Administrative Expense": "2.85",
"Expenses": "1.41",
"Revenues": "-1.53",
"Net Income": "0.104",
"Other Expenses": "-2.70",
"Research and Development": "2.34",
"Cost of Goods Sold": "0.494",
"Other Revenues": "-1.53",
"Other Net Income": "0.581",
"Economic Capital Ratio": "-138"
},
"2022": {
"Intangible Assets": "-10.9",
"Assets": "-88.6",
"Liabilities": "-13.3",
"Stockholders Equity": "-165",
"ECR before LimitedLiability": "-183",
"Assets, Current": "-75.7",
"Other Assets": "-12.7",
"Property and Equipment": "-5.74",
"Other Liabilities": "-5.81",
"Liabilities, Current": "-3.88",
"Other Expenses": "-3.85",
"Expenses": "14.6",
"Revenues": "-4.01",
"Net Income": "-12.7",
"Selling, General and Administrative Expense": "7.08",
"Cost of Goods Sold": "1.36",
"Research and Development": "10.6",
"Other Revenues": "-4.01",
"Comprehensive Net Income": "-12.6",
"Other Net Income": "-28.3",
"Economic Capital Ratio": "-204"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001818674_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "14",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "31",
"Liabilities, Non-Current": "0",
"Other Assets": "185",
"Other Compr. Net Income": "0",
"Other Expenses": "76",
"Other Liabilities": "173",
"Other Net Income": "7.8",
"Other Revenues": "4.1",
"Property and Equipment": "0",
"Research and Development": "29",
"Selling, General and Administrative Expense": "8.0"
},
"output_variables": {
"Assets": "200",
"Liabilities": "204",
"Expenses": "114",
"Revenues": "4.1",
"Stockholders Equity": "-4.6",
"Net Income": "-102",
"Comprehensive Net Income": "-102",
"BaseVar": "265",
"ECR before LimitedLiability": "-55%",
"Economic Capital Ratio": "138%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "67",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "165",
"Liabilities, Non-Current": "0",
"Other Assets": "9.5",
"Other Compr. Net Income": "0",
"Other Expenses": "47",
"Other Liabilities": "162",
"Other Net Income": "-189",
"Other Revenues": "12",
"Property and Equipment": "0",
"Research and Development": "5.1",
"Selling, General and Administrative Expense": "16"
},
"output_variables": {
"Assets": "76",
"Liabilities": "326",
"Expenses": "68",
"Revenues": "12",
"Stockholders Equity": "-250",
"Net Income": "-245",
"Comprehensive Net Income": "-245",
"BaseVar": "336",
"ECR before LimitedLiability": "-392%",
"Economic Capital Ratio": "41%"
}
}
},
"top_rated": false,
"trend": -39.0,
"value": 0.41135907869619,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001818674.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001818674.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001818674.svg"
},
{
"company_id": "0001643301",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001643301.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001643301.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001643301.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001643301_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001643301_main_keyfigs.svg",
"name": "Avenir Wellness Solutions Inc",
"rank": 453,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001643301.svg",
"report_text": "The relative strengths and weaknesses of Avenir Wellness Solutions 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 Avenir Wellness Solutions Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Avenir Wellness Solutions Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 161% points.
The company's Economic Capital Ratio, given in the ranking table, is 41%, being 204% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001643301_2023_Avenir_Wellness_Solutions_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-82.4",
"Assets": "-86.1",
"Liabilities": "-14.5",
"Stockholders Equity": "-147",
"ECR before LimitedLiability": "-183",
"Other Assets": "-11.1",
"Intangible Assets": "1.09",
"Property and Equipment": "-4.39",
"Liabilities, Current": "-27.2",
"Other Liabilities": "1.53",
"Liabilities, Non-Current": "1.31",
"Research and Development": "8.10",
"Expenses": "-5.64",
"Revenues": "-5.62",
"Net Income": "-27.5",
"Other Expenses": "3.74",
"Selling, General and Administrative Expense": "-20.1",
"Other Revenues": "-5.62",
"Other Net Income": "-14.8",
"Comprehensive Net Income": "-27.6",
"Economic Capital Ratio": "-200"
},
"2021": {
"Assets, Current": "-98.0",
"Assets": "-28.5",
"Liabilities": "-66.7",
"Stockholders Equity": "-82.9",
"ECR before LimitedLiability": "-64.0",
"Other Assets": "18.2",
"Property and Equipment": "1.80",
"Intangible Assets": "90.8",
"Liabilities, Current": "-124",
"Other Liabilities": "23.0",
"Liabilities, Non-Current": "21.8",
"Selling, General and Administrative Expense": "-25.8",
"Expenses": "7.00",
"Revenues": "1.64",
"Net Income": "14.5",
"Other Expenses": "12.1",
"Research and Development": "24.5",
"Cost of Goods Sold": "-1.97",
"Other Revenues": "1.64",
"Comprehensive Net Income": "14.5",
"Other Net Income": "5.71",
"Economic Capital Ratio": "-71.7"
},
"2022": {
"Intangible Assets": "-15.0",
"Assets": "-100",
"Liabilities": "-2.82",
"Stockholders Equity": "-161",
"ECR before LimitedLiability": "-184",
"Assets, Current": "-94.8",
"Other Assets": "-21.8",
"Property and Equipment": "-9.26",
"Other Liabilities": "1.08",
"Liabilities, Current": "-8.04",
"Other Expenses": "-23.6",
"Expenses": "-18.2",
"Revenues": "3.32",
"Net Income": "-37.1",
"Selling, General and Administrative Expense": "-15.0",
"Cost of Goods Sold": "-1.65",
"Research and Development": "16.7",
"Other Revenues": "3.32",
"Comprehensive Net Income": "-37.0",
"Other Net Income": "-20.4",
"Economic Capital Ratio": "-204"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001643301_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "1,588",
"Cost of Goods Sold": "280",
"Intangible Assets": "1,206",
"Liabilities, Current": "8,552",
"Liabilities, Non-Current": "0",
"Other Assets": "302",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,873",
"Other Revenues": "584",
"Property and Equipment": "300",
"Research and Development": "1,409",
"Selling, General and Administrative Expense": "6,453"
},
"output_variables": {
"Assets": "3,396",
"Liabilities": "8,552",
"Expenses": "8,142",
"Revenues": "584",
"Stockholders Equity": "-5,155",
"Net Income": "-10,431",
"Comprehensive Net Income": "-10,431",
"BaseVar": "11,773",
"ECR before LimitedLiability": "-363%",
"Economic Capital Ratio": "49%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,781",
"Cost of Goods Sold": "2,173",
"Intangible Assets": "28,530",
"Liabilities, Current": "24,261",
"Liabilities, Non-Current": "174",
"Other Assets": "8,422",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,775",
"Other Liabilities": "27",
"Other Net Income": "1,899",
"Other Revenues": "6,555",
"Property and Equipment": "1,841",
"Research and Development": "2,369",
"Selling, General and Administrative Expense": "18,880"
},
"output_variables": {
"Assets": "40,574",
"Liabilities": "24,462",
"Expenses": "21,647",
"Revenues": "6,555",
"Stockholders Equity": "16,112",
"Net Income": "-13,193",
"Comprehensive Net Income": "-13,193",
"BaseVar": "47,568",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "203%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "5,928",
"Cost of Goods Sold": "1,557",
"Intangible Assets": "244",
"Liabilities, Current": "13,913",
"Liabilities, Non-Current": "46",
"Other Assets": "678",
"Other Compr. Net Income": "0",
"Other Expenses": "9,926",
"Other Liabilities": "0",
"Other Net Income": "-7,197",
"Other Revenues": "4,896",
"Property and Equipment": "4.0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "11,725"
},
"output_variables": {
"Assets": "6,854",
"Liabilities": "13,959",
"Expenses": "23,208",
"Revenues": "4,896",
"Stockholders Equity": "-7,105",
"Net Income": "-25,509",
"Comprehensive Net Income": "-25,509",
"BaseVar": "28,057",
"ECR before LimitedLiability": "-394%",
"Economic Capital Ratio": "41%"
}
}
},
"top_rated": false,
"trend": -114.0,
"value": 0.40749057369499636,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001643301.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001643301.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001643301.svg"
},
{
"company_id": "0001072379",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001072379.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001072379.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001072379_main_keyfigs.svg",
"name": "Northwest Biotherapeutics INC",
"rank": 454,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001072379.svg",
"report_text": "The relative strengths and weaknesses of Northwest Biotherapeutics 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 Northwest Biotherapeutics INC compared to the market average is the variable Property and Equipment, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Northwest Biotherapeutics INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 164% points.
The company's Economic Capital Ratio, given in the ranking table, is 40%, being 205% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001072379_2023_Northwest_Biotherapeutics_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-3.79",
"Assets": "-125",
"Liabilities": "-0.696",
"Stockholders Equity": "-62.4",
"ECR before LimitedLiability": "-146",
"Assets, Current": "-84.2",
"Intangible Assets": "-7.25",
"Other Assets": "-4.16",
"Liabilities, Current": "0.396",
"Other Liabilities": "-1.20",
"Selling, General and Administrative Expense": "-0.971",
"Expenses": "-41.8",
"Revenues": "-2.24",
"Net Income": "-65.5",
"Research and Development": "-6.96",
"Other Expenses": "-6.85",
"Cost of Goods Sold": "0.207",
"Other Revenues": "-2.24",
"Comprehensive Net Income": "-65.3",
"Other Net Income": "0.182",
"Economic Capital Ratio": "-219"
},
"2013": {
"Other Assets": "-20.5",
"Assets": "-86.3",
"Liabilities, Non-Current": "1.30",
"Stockholders Equity": "-83.3",
"ECR before LimitedLiability": "-163",
"Intangible Assets": "-26.3",
"Property and Equipment": "-14.9",
"Assets, Current": "-67.5",
"Selling, General and Administrative Expense": "-0.655",
"Expenses": "-62.0",
"Revenues": "-16.0",
"Net Income": "-73.3",
"Other Expenses": "-8.84",
"Research and Development": "-54.6",
"Cost of Goods Sold": "2.06",
"Other Revenues": "-16.0",
"Liabilities, Current": "-7.43",
"Other Liabilities": "3.26",
"Comprehensive Net Income": "-73.4",
"Other Net Income": "2.81",
"Economic Capital Ratio": "-190"
},
"2014": {
"Other Assets": "-10.5",
"Assets": "-61.1",
"Liabilities": "-24.4",
"Stockholders Equity": "-111",
"ECR before LimitedLiability": "-145",
"Property and Equipment": "54.5",
"Assets, Current": "-64.3",
"Intangible Assets": "-18.9",
"Other Liabilities": "4.32",
"Liabilities, Current": "-20.6",
"Liabilities, Non-Current": "-7.64",
"Selling, General and Administrative Expense": "6.52",
"Expenses": "-17.7",
"Revenues": "-9.99",
"Net Income": "-32.8",
"Other Expenses": "-2.30",
"Research and Development": "-23.2",
"Other Revenues": "-9.99",
"Other Net Income": "-5.63",
"Comprehensive Net Income": "-32.7",
"Economic Capital Ratio": "-178"
},
"2015": {
"Property and Equipment": "71.8",
"Assets": "-38.0",
"Liabilities": "-17.0",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-132",
"Other Assets": "-10.6",
"Intangible Assets": "-14.9",
"Assets, Current": "-66.4",
"Other Liabilities": "7.29",
"Liabilities, Non-Current": "-2.43",
"Liabilities, Current": "-22.7",
"Other Expenses": "4.80",
"Expenses": "-17.6",
"Revenues": "-8.39",
"Net Income": "-19.3",
"Selling, General and Administrative Expense": "2.05",
"Research and Development": "-22.5",
"Other Revenues": "-8.39",
"Other Net Income": "6.58",
"Comprehensive Net Income": "-19.2",
"Economic Capital Ratio": "-151"
},
"2016": {
"Other Assets": "73.6",
"Assets": "-38.0",
"Liabilities": "-31.0",
"Stockholders Equity": "-109",
"ECR before LimitedLiability": "-122",
"Assets, Current": "-42.4",
"Property and Equipment": "-7.69",
"Intangible Assets": "-15.1",
"Other Liabilities": "5.25",
"Liabilities, Non-Current": "1.50",
"Liabilities, Current": "-39.1",
"Research and Development": "-13.9",
"Expenses": "-8.22",
"Revenues": "-7.79",
"Net Income": "-13.4",
"Selling, General and Administrative Expense": "6.40",
"Other Expenses": "-1.21",
"Other Revenues": "-7.79",
"Comprehensive Net Income": "-13.0",
"Other Net Income": "2.35",
"Economic Capital Ratio": "-145"
},
"2017": {
"Other Assets": "66.4",
"Assets": "-47.0",
"Liabilities": "-39.4",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "-145",
"Intangible Assets": "-16.3",
"Assets, Current": "-53.0",
"Property and Equipment": "-7.65",
"Liabilities, Current": "-46.7",
"Other Liabilities": "4.65",
"Liabilities, Non-Current": "-1.09",
"Other Revenues": "-7.46",
"Revenues": "-7.46",
"Net Income": "-11.8",
"Selling, General and Administrative Expense": "5.25",
"Comprehensive Net Income": "-12.4",
"Research and Development": "-2.08",
"Other Net Income": "-5.13",
"Other Expenses": "-3.63",
"Cost of Goods Sold": "1.21",
"Economic Capital Ratio": "-164"
},
"2018": {
"Assets, Current": "-49.1",
"Assets": "-62.5",
"Liabilities": "-46.2",
"Stockholders Equity": "-168",
"ECR before LimitedLiability": "-158",
"Other Assets": "-12.0",
"Intangible Assets": "-17.6",
"Property and Equipment": "-8.14",
"Liabilities, Current": "-61.3",
"Other Liabilities": "3.01",
"Liabilities, Non-Current": "1.62",
"Other Revenues": "-7.57",
"Revenues": "-7.57",
"Net Income": "-1.29",
"Cost of Goods Sold": "1.89",
"Other Compr. Net Income": "0.488",
"Comprehensive Net Income": "-0.799",
"Research and Development": "1.74",
"Other Net Income": "6.02",
"Selling, General and Administrative Expense": "-4.01",
"Economic Capital Ratio": "-176"
},
"2019": {
"Other Assets": "4.01",
"Assets": "-85.9",
"Liabilities": "-25.3",
"Stockholders Equity": "-191",
"ECR before LimitedLiability": "-165",
"Property and Equipment": "-6.92",
"Assets, Current": "-79.6",
"Intangible Assets": "-15.5",
"Liabilities, Current": "-19.8",
"Other Liabilities": "1.00",
"Liabilities, Non-Current": "-2.35",
"Expenses": "0.615",
"Revenues": "-4.90",
"Net Income": "2.28",
"Cost of Goods Sold": "1.66",
"Selling, General and Administrative Expense": "-1.55",
"Research and Development": "0.339",
"Other Revenues": "-4.90",
"Comprehensive Net Income": "2.06",
"Other Net Income": "6.20",
"Economic Capital Ratio": "-192"
},
"2020": {
"Intangible Assets": "-6.86",
"Assets": "-124",
"Liabilities": "6.05",
"Stockholders Equity": "-167",
"ECR before LimitedLiability": "-230",
"Other Assets": "-4.35",
"Property and Equipment": "-2.89",
"Assets, Current": "-111",
"Liabilities, Non-Current": "-0.702",
"Liabilities, Current": "6.68",
"Other Liabilities": "-1.07",
"Selling, General and Administrative Expense": "1.24",
"Expenses": "3.77",
"Revenues": "-2.27",
"Net Income": "-19.2",
"Research and Development": "2.16",
"Other Expenses": "0.792",
"Other Revenues": "-2.27",
"Other Net Income": "-29.6",
"Comprehensive Net Income": "-19.4",
"Economic Capital Ratio": "-250"
},
"2022": {
"Intangible Assets": "-9.93",
"Assets": "-89.2",
"Liabilities": "-11.9",
"Stockholders Equity": "-164",
"ECR before LimitedLiability": "-184",
"Assets, Current": "-87.0",
"Other Assets": "-7.44",
"Property and Equipment": "10.9",
"Other Liabilities": "0.644",
"Liabilities, Current": "-16.2",
"Other Expenses": "2.25",
"Expenses": "3.95",
"Revenues": "-4.96",
"Net Income": "-13.6",
"Selling, General and Administrative Expense": "-0.798",
"Cost of Goods Sold": "1.34",
"Research and Development": "1.22",
"Other Revenues": "-4.96",
"Comprehensive Net Income": "-13.0",
"Other Net Income": "-12.7",
"Economic Capital Ratio": "-205"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001072379_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "7,458",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "10,744",
"Liabilities, Non-Current": "1,882",
"Other Assets": "17",
"Other Compr. Net Income": "0",
"Other Expenses": "24,110",
"Other Liabilities": "0",
"Other Net Income": "601",
"Other Revenues": "772",
"Property and Equipment": "95",
"Research and Development": "28,908",
"Selling, General and Administrative Expense": "15,675"
},
"output_variables": {
"Assets": "7,570",
"Liabilities": "12,626",
"Expenses": "68,693",
"Revenues": "772",
"Stockholders Equity": "-5,056",
"Net Income": "-67,320",
"Comprehensive Net Income": "-67,320",
"BaseVar": "45,131",
"ECR before LimitedLiability": "-776%",
"Economic Capital Ratio": "1.1%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "18,646",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "19,689",
"Liabilities, Non-Current": "0",
"Other Assets": "55",
"Other Compr. Net Income": "0",
"Other Expenses": "11,484",
"Other Liabilities": "0",
"Other Net Income": "1,156",
"Other Revenues": "809",
"Property and Equipment": "83",
"Research and Development": "43,906",
"Selling, General and Administrative Expense": "12,364"
},
"output_variables": {
"Assets": "18,784",
"Liabilities": "19,689",
"Expenses": "67,754",
"Revenues": "809",
"Stockholders Equity": "-905",
"Net Income": "-65,789",
"Comprehensive Net Income": "-65,789",
"BaseVar": "54,096",
"ECR before LimitedLiability": "-352%",
"Economic Capital Ratio": "52%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "14,642",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "68,880",
"Liabilities, Non-Current": "24,588",
"Other Assets": "3,800",
"Other Compr. Net Income": "0",
"Other Expenses": "19,912",
"Other Liabilities": "0",
"Other Net Income": "-15,039",
"Other Revenues": "1,903",
"Property and Equipment": "39,999",
"Research and Development": "85,637",
"Selling, General and Administrative Expense": "16,949"
},
"output_variables": {
"Assets": "58,441",
"Liabilities": "93,468",
"Expenses": "122,498",
"Revenues": "1,903",
"Stockholders Equity": "-35,027",
"Net Income": "-135,634",
"Comprehensive Net Income": "-135,634",
"BaseVar": "145,674",
"ECR before LimitedLiability": "-279%",
"Economic Capital Ratio": "76%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "24,101",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "64,789",
"Liabilities, Non-Current": "10,684",
"Other Assets": "539",
"Other Compr. Net Income": "67",
"Other Expenses": "11,326",
"Other Liabilities": "0",
"Other Net Income": "-15,008",
"Other Revenues": "1,749",
"Property and Equipment": "46,157",
"Research and Development": "130,719",
"Selling, General and Administrative Expense": "24,113"
},
"output_variables": {
"Assets": "70,797",
"Liabilities": "75,473",
"Expenses": "166,158",
"Revenues": "1,749",
"Stockholders Equity": "-4,676",
"Net Income": "-179,417",
"Comprehensive Net Income": "-179,384",
"BaseVar": "164,626",
"ECR before LimitedLiability": "-259%",
"Economic Capital Ratio": "82%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "7,884",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "76,405",
"Liabilities, Non-Current": "3,000",
"Other Assets": "44,707",
"Other Compr. Net Income": "11,491",
"Other Expenses": "9,695",
"Other Liabilities": "0",
"Other Net Income": "9,886",
"Other Revenues": "577",
"Property and Equipment": "315",
"Research and Development": "38,629",
"Selling, General and Administrative Expense": "15,051"
},
"output_variables": {
"Assets": "52,906",
"Liabilities": "79,405",
"Expenses": "63,376",
"Revenues": "577",
"Stockholders Equity": "-26,499",
"Net Income": "-52,913",
"Comprehensive Net Income": "-47,168",
"BaseVar": "108,820",
"ECR before LimitedLiability": "-159%",
"Economic Capital Ratio": "115%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,402",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "87,683",
"Liabilities, Non-Current": "8,517",
"Other Assets": "47,336",
"Other Compr. Net Income": "1,968",
"Other Expenses": "15,837",
"Other Liabilities": "0",
"Other Net Income": "-5,374",
"Other Revenues": "294",
"Property and Equipment": "169",
"Research and Development": "13,026",
"Selling, General and Administrative Expense": "12,084"
},
"output_variables": {
"Assets": "48,907",
"Liabilities": "96,200",
"Expenses": "40,948",
"Revenues": "294",
"Stockholders Equity": "-47,293",
"Net Income": "-46,027",
"Comprehensive Net Income": "-45,043",
"BaseVar": "96,845",
"ECR before LimitedLiability": "-204%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "23,798",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "69,840",
"Liabilities, Non-Current": "1,986",
"Other Assets": "761",
"Other Compr. Net Income": "-2,440",
"Other Expenses": "9,559",
"Other Liabilities": "0",
"Other Net Income": "681",
"Other Revenues": "422",
"Property and Equipment": "108",
"Research and Development": "5,494",
"Selling, General and Administrative Expense": "20,340"
},
"output_variables": {
"Assets": "24,667",
"Liabilities": "71,826",
"Expenses": "35,393",
"Revenues": "422",
"Stockholders Equity": "-47,159",
"Net Income": "-34,290",
"Comprehensive Net Income": "-35,510",
"BaseVar": "67,714",
"ECR before LimitedLiability": "-287%",
"Economic Capital Ratio": "73%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "3,200",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "41,194",
"Liabilities, Non-Current": "11,502",
"Other Assets": "5,648",
"Other Compr. Net Income": "983",
"Other Expenses": "4,016",
"Other Liabilities": "0",
"Other Net Income": "7,807",
"Other Revenues": "2,807",
"Property and Equipment": "281",
"Research and Development": "9,919",
"Selling, General and Administrative Expense": "15,352"
},
"output_variables": {
"Assets": "9,129",
"Liabilities": "52,696",
"Expenses": "29,287",
"Revenues": "2,807",
"Stockholders Equity": "-43,567",
"Net Income": "-18,674",
"Comprehensive Net Income": "-18,182",
"BaseVar": "51,354",
"ECR before LimitedLiability": "-366%",
"Economic Capital Ratio": "48%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "15,511",
"Cost of Goods Sold": "0",
"Intangible Assets": "626",
"Liabilities, Current": "382,424",
"Liabilities, Non-Current": "13,423",
"Other Assets": "15,722",
"Other Compr. Net Income": "-1,099",
"Other Expenses": "3,438",
"Other Liabilities": "0",
"Other Net Income": "-400,251",
"Other Revenues": "1,508",
"Property and Equipment": "1,040",
"Research and Development": "48,734",
"Selling, General and Administrative Expense": "25,291"
},
"output_variables": {
"Assets": "32,899",
"Liabilities": "395,847",
"Expenses": "77,463",
"Revenues": "1,508",
"Stockholders Equity": "-362,948",
"Net Income": "-476,207",
"Comprehensive Net Income": "-476,757",
"BaseVar": "454,534",
"ECR before LimitedLiability": "-591%",
"Economic Capital Ratio": "8.6%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "9,425",
"Cost of Goods Sold": "0",
"Intangible Assets": "626",
"Liabilities, Current": "126,005",
"Liabilities, Non-Current": "10,361",
"Other Assets": "7,854",
"Other Compr. Net Income": "672",
"Other Expenses": "1,176",
"Other Liabilities": "0",
"Other Net Income": "-38,257",
"Other Revenues": "1,617",
"Property and Equipment": "13,418",
"Research and Development": "36,777",
"Selling, General and Administrative Expense": "37,271"
},
"output_variables": {
"Assets": "31,323",
"Liabilities": "136,366",
"Expenses": "75,223",
"Revenues": "1,617",
"Stockholders Equity": "-105,043",
"Net Income": "-111,864",
"Comprehensive Net Income": "-111,527",
"BaseVar": "141,729",
"ECR before LimitedLiability": "-406%",
"Economic Capital Ratio": "38%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.40043759335900253,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001072379.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001072379.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001072379.svg"
},
{
"company_id": "0001850767",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001850767.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001850767.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001850767_main_keyfigs.svg",
"name": "Accustem Sciences Inc",
"rank": 455,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001850767.svg",
"report_text": "The relative strengths and weaknesses of Accustem 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 Accustem Sciences Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Accustem Sciences Inc is the variable Assets, reducing the Economic Capital Ratio by 101% points.
The company's Economic Capital Ratio, given in the ranking table, is 39%, being 206% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001850767_2023_Accustem_Sciences_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-18.4",
"Assets": "-101",
"Other Liabilities": "0.916",
"Stockholders Equity": "-100",
"ECR before LimitedLiability": "-185",
"Assets, Current": "-87.8",
"Other Assets": "-30.2",
"Property and Equipment": "-8.88",
"Other Expenses": "3.74",
"Expenses": "-64.0",
"Revenues": "-9.55",
"Net Income": "-75.7",
"Selling, General and Administrative Expense": "-86.9",
"Cost of Goods Sold": "2.24",
"Research and Development": "12.1",
"Other Revenues": "-9.55",
"Liabilities, Non-Current": "0.824",
"Liabilities, Current": "-3.20",
"Comprehensive Net Income": "-75.6",
"Other Net Income": "-0.437",
"Economic Capital Ratio": "-206"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001850767_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "932",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,079",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "7.7",
"Research and Development": "267",
"Selling, General and Administrative Expense": "3,479"
},
"output_variables": {
"Assets": "940",
"Liabilities": "1,079",
"Expenses": "3,746",
"Revenues": "0",
"Stockholders Equity": "-140",
"Net Income": "-3,746",
"Comprehensive Net Income": "-3,746",
"BaseVar": "2,883",
"ECR before LimitedLiability": "-401%",
"Economic Capital Ratio": "39%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.3889942086528677,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001850767.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001850767.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001850767.svg"
},
{
"company_id": "0001708599",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001708599.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001708599.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001708599.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001708599_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001708599_main_keyfigs.svg",
"name": "Serina Therapeutics Inc",
"rank": 456,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001708599.svg",
"report_text": "The relative strengths and weaknesses of Serina Therapeutics 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 Serina Therapeutics Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 7.4% points.The greatest weakness of Serina Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 175% points.
The company's Economic Capital Ratio, given in the ranking table, is 38%, being 207% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001708599_2023_Serina_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-38.6",
"Assets": "-45.7",
"Liabilities": "142",
"Stockholders Equity": "-101",
"ECR before LimitedLiability": "120",
"Other Assets": "-12.4",
"Property and Equipment": "-7.23",
"Liabilities, Current": "118",
"Other Liabilities": "-21.8",
"Liabilities, Non-Current": "50.3",
"Expenses": "10.9",
"Revenues": "-20.2",
"Net Income": "25.5",
"Cost of Goods Sold": "4.66",
"Other Expenses": "7.73",
"Selling, General and Administrative Expense": "-5.77",
"Other Revenues": "-20.2",
"Other Net Income": "34.7",
"Comprehensive Net Income": "108",
"Other Compr. Net Income": "79.3",
"Economic Capital Ratio": "102"
},
"2020": {
"Intangible Assets": "10.7",
"Assets": "-85.2",
"Liabilities": "-14.5",
"Stockholders Equity": "-175",
"ECR before LimitedLiability": "-182",
"Other Assets": "-18.6",
"Property and Equipment": "-8.65",
"Assets, Current": "-83.6",
"Liabilities, Non-Current": "2.08",
"Liabilities, Current": "-7.29",
"Other Liabilities": "-7.64",
"Selling, General and Administrative Expense": "-22.7",
"Expenses": "-24.3",
"Revenues": "-0.260",
"Net Income": "-26.3",
"Cost of Goods Sold": "1.33",
"Research and Development": "-7.64",
"Other Expenses": "4.60",
"Other Revenues": "-0.260",
"Other Net Income": "-1.51",
"Comprehensive Net Income": "-26.1",
"Economic Capital Ratio": "-201"
},
"2022": {
"Intangible Assets": "-2.53",
"Assets": "-86.2",
"Liabilities": "-12.9",
"Stockholders Equity": "-175",
"ECR before LimitedLiability": "-187",
"Assets, Current": "-74.5",
"Other Assets": "-14.7",
"Property and Equipment": "-4.81",
"Other Liabilities": "-4.73",
"Liabilities, Current": "-3.07",
"Other Expenses": "1.89",
"Expenses": "6.13",
"Revenues": "-4.53",
"Net Income": "-5.67",
"Selling, General and Administrative Expense": "-4.66",
"Cost of Goods Sold": "1.10",
"Research and Development": "7.42",
"Other Revenues": "-4.53",
"Comprehensive Net Income": "-5.63",
"Other Net Income": "-7.99",
"Economic Capital Ratio": "-207"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001708599_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "7,853",
"Cost of Goods Sold": "364",
"Intangible Assets": "2,709",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "19",
"Other Compr. Net Income": "15,532",
"Other Expenses": "800",
"Other Liabilities": "2,440",
"Other Net Income": "3,514",
"Other Revenues": "1,396",
"Property and Equipment": "90",
"Research and Development": "5,830",
"Selling, General and Administrative Expense": "5,647"
},
"output_variables": {
"Assets": "10,671",
"Liabilities": "2,440",
"Expenses": "12,641",
"Revenues": "1,396",
"Stockholders Equity": "8,231",
"Net Income": "-7,731",
"Comprehensive Net Income": "35",
"BaseVar": "23,097",
"ECR before LimitedLiability": "274%",
"Economic Capital Ratio": "352%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "2,283",
"Cost of Goods Sold": "158",
"Intangible Assets": "1,592",
"Liabilities, Current": "5,357",
"Liabilities, Non-Current": "64",
"Other Assets": "50",
"Other Compr. Net Income": "74",
"Other Expenses": "-150",
"Other Liabilities": "3,900",
"Other Net Income": "-455",
"Other Revenues": "1,868",
"Property and Equipment": "0",
"Research and Development": "4,978",
"Selling, General and Administrative Expense": "7,403"
},
"output_variables": {
"Assets": "3,925",
"Liabilities": "9,321",
"Expenses": "12,389",
"Revenues": "1,868",
"Stockholders Equity": "-5,396",
"Net Income": "-10,976",
"Comprehensive Net Income": "-10,939",
"BaseVar": "14,016",
"ECR before LimitedLiability": "-343%",
"Economic Capital Ratio": "55%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "2,453",
"Cost of Goods Sold": "13",
"Intangible Assets": "738",
"Liabilities, Current": "10,078",
"Liabilities, Non-Current": "0",
"Other Assets": "50",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "10,478",
"Other Net Income": "-3,547",
"Other Revenues": "34",
"Property and Equipment": "0",
"Research and Development": "1,025",
"Selling, General and Administrative Expense": "5,971"
},
"output_variables": {
"Assets": "3,241",
"Liabilities": "20,556",
"Expenses": "7,009",
"Revenues": "34",
"Stockholders Equity": "-17,315",
"Net Income": "-10,522",
"Comprehensive Net Income": "-10,522",
"BaseVar": "17,194",
"ECR before LimitedLiability": "-406%",
"Economic Capital Ratio": "38%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.3780902310864248,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001708599.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001708599.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001708599.svg"
},
{
"company_id": "0001559356",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001559356.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001559356.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001559356.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001559356_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001559356_main_keyfigs.svg",
"name": "Biostax Corp",
"rank": 457,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001559356.svg",
"report_text": "The relative strengths and weaknesses of Biostax 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 Biostax Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 18% points.The greatest weakness of Biostax Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 148% points.
The company's Economic Capital Ratio, given in the ranking table, is 38%, being 207% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001559356_2023_Biostax_Corp.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-36.2",
"Assets": "-47.3",
"Liabilities": "-90.6",
"Stockholders Equity": "-180",
"ECR before LimitedLiability": "-183",
"Other Assets": "-12.2",
"Property and Equipment": "-3.78",
"Intangible Assets": "-8.08",
"Liabilities, Current": "-188",
"Other Liabilities": "2.38",
"Liabilities, Non-Current": "2.34",
"Selling, General and Administrative Expense": "3.76",
"Expenses": "14.6",
"Revenues": "-4.49",
"Net Income": "10.5",
"Other Expenses": "2.10",
"Research and Development": "7.85",
"Cost of Goods Sold": "1.07",
"Other Revenues": "-4.49",
"Comprehensive Net Income": "10.4",
"Economic Capital Ratio": "-191"
},
"2022": {
"Intangible Assets": "-11.4",
"Assets": "-92.3",
"Liabilities": "-6.92",
"Stockholders Equity": "-148",
"ECR before LimitedLiability": "-187",
"Assets, Current": "-93.2",
"Other Assets": "17.8",
"Property and Equipment": "-5.99",
"Other Liabilities": "0.510",
"Liabilities, Current": "-12.7",
"Other Expenses": "2.34",
"Expenses": "11.7",
"Revenues": "-5.77",
"Net Income": "-21.6",
"Selling, General and Administrative Expense": "-3.05",
"Cost of Goods Sold": "1.39",
"Research and Development": "11.1",
"Other Revenues": "-5.77",
"Comprehensive Net Income": "-21.5",
"Other Net Income": "-31.6",
"Economic Capital Ratio": "-207"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001559356_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "3,139",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,087",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "153",
"Selling, General and Administrative Expense": "586"
},
"output_variables": {
"Assets": "3,139",
"Liabilities": "11,087",
"Expenses": "738",
"Revenues": "0",
"Stockholders Equity": "-7,948",
"Net Income": "-738",
"Comprehensive Net Income": "-738",
"BaseVar": "7,482",
"ECR before LimitedLiability": "-254%",
"Economic Capital Ratio": "84%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "150",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,477",
"Liabilities, Non-Current": "0",
"Other Assets": "813",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,373",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "14",
"Selling, General and Administrative Expense": "1,149"
},
"output_variables": {
"Assets": "964",
"Liabilities": "3,477",
"Expenses": "1,163",
"Revenues": "0",
"Stockholders Equity": "-2,513",
"Net Income": "-3,536",
"Comprehensive Net Income": "-3,536",
"BaseVar": "3,988",
"ECR before LimitedLiability": "-406%",
"Economic Capital Ratio": "38%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 0.37723846413112716,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001559356.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001559356.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001559356.svg"
},
{
"company_id": "0001716947",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001716947.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001716947.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001716947.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001716947_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001716947_main_keyfigs.svg",
"name": "Ensysce Biosciences Inc",
"rank": 458,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001716947.svg",
"report_text": "The relative strengths and weaknesses of Ensysce Biosciences 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 Ensysce Biosciences Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 3.5% points.The greatest weakness of Ensysce Biosciences Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 128% points.
The company's Economic Capital Ratio, given in the ranking table, is 35%, being 210% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001716947_2023_Ensysce_Biosciences_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-45.4",
"Assets": "-51.6",
"Liabilities": "-28.1",
"Stockholders Equity": "-166",
"ECR before LimitedLiability": "-175",
"Other Assets": "-16.1",
"Property and Equipment": "-6.34",
"Intangible Assets": "-13.2",
"Liabilities, Current": "-21.8",
"Other Liabilities": "4.69",
"Liabilities, Non-Current": "-10.1",
"Selling, General and Administrative Expense": "-18.6",
"Expenses": "-6.07",
"Revenues": "-2.12",
"Net Income": "-22.1",
"Other Expenses": "3.75",
"Research and Development": "7.58",
"Other Revenues": "-2.12",
"Comprehensive Net Income": "-22.1",
"Other Net Income": "-14.6",
"Economic Capital Ratio": "-182"
},
"2022": {
"Intangible Assets": "-17.8",
"Assets": "-106",
"Liabilities": "-0.665",
"Stockholders Equity": "-128",
"ECR before LimitedLiability": "-189",
"Assets, Current": "-98.4",
"Other Assets": "-21.5",
"Property and Equipment": "-9.32",
"Other Liabilities": "0.454",
"Liabilities, Current": "-2.15",
"Other Expenses": "3.49",
"Expenses": "-51.5",
"Revenues": "-0.901",
"Net Income": "-53.3",
"Selling, General and Administrative Expense": "-6.04",
"Cost of Goods Sold": "2.09",
"Research and Development": "-51.5",
"Other Revenues": "-0.901",
"Comprehensive Net Income": "-53.2",
"Other Net Income": "-0.365",
"Economic Capital Ratio": "-210"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001716947_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "15,663",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "16,482",
"Liabilities, Non-Current": "8,094",
"Other Assets": "755",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-9,275",
"Other Revenues": "3,531",
"Property and Equipment": "0",
"Research and Development": "4,690",
"Selling, General and Administrative Expense": "18,712"
},
"output_variables": {
"Assets": "16,417",
"Liabilities": "24,575",
"Expenses": "23,402",
"Revenues": "3,531",
"Stockholders Equity": "-8,158",
"Net Income": "-29,146",
"Comprehensive Net Income": "-29,146",
"BaseVar": "38,601",
"ECR before LimitedLiability": "-229%",
"Economic Capital Ratio": "93%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "5,299",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "9,464",
"Liabilities, Non-Current": "450",
"Other Assets": "586",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "14",
"Other Revenues": "2,523",
"Property and Equipment": "0",
"Research and Development": "19,836",
"Selling, General and Administrative Expense": "6,910"
},
"output_variables": {
"Assets": "5,885",
"Liabilities": "9,915",
"Expenses": "26,745",
"Revenues": "2,523",
"Stockholders Equity": "-4,030",
"Net Income": "-24,208",
"Comprehensive Net Income": "-24,208",
"BaseVar": "22,542",
"ECR before LimitedLiability": "-418%",
"Economic Capital Ratio": "35%"
}
}
},
"top_rated": false,
"trend": -11.0,
"value": 0.3494487669098003,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001716947.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001716947.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001716947.svg"
},
{
"company_id": "0000707511",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0000707511.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0000707511.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000707511_main_keyfigs.svg",
"name": "Regenerx Biopharmaceuticals INC",
"rank": 459,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0000707511.svg",
"report_text": "The relative strengths and weaknesses of Regenerx Biopharmaceuticals 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 Regenerx Biopharmaceuticals INC compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 7.9% points.The greatest weakness of Regenerx Biopharmaceuticals INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 188% points.
The company's Economic Capital Ratio, given in the ranking table, is 30%, being 215% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0000707511_2023_Regenerx_Biopharmaceuticals_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-0.701",
"Assets": "-146",
"Stockholders Equity": "-79.2",
"ECR before LimitedLiability": "-159",
"Intangible Assets": "-2.21",
"Property and Equipment": "-0.339",
"Assets, Current": "-123",
"Other Liabilities": "-0.0859",
"Liabilities": "-0.309",
"Liabilities, Non-Current": "-0.0146",
"Liabilities, Current": "0",
"Research and Development": "-12.2",
"Expenses": "-28.3",
"Net Income": "-18.5",
"Other Expenses": "0",
"Selling, General and Administrative Expense": "-0.0957",
"Other Revenues": "-0.104",
"Revenues": "-0.104",
"Comprehensive Net Income": "-18.8",
"Other Net Income": "0",
"Economic Capital Ratio": "-234"
},
"2012": {
"Property and Equipment": "-18.0",
"Assets": "-99.0",
"Liabilities": "-9.75",
"Stockholders Equity": "-209",
"ECR before LimitedLiability": "-95.4",
"Assets, Current": "-84.5",
"Intangible Assets": "-27.2",
"Other Assets": "-19.0",
"Liabilities, Current": "-2.85",
"Other Liabilities": "-7.93",
"Selling, General and Administrative Expense": "-14.6",
"Expenses": "-17.3",
"Revenues": "-21.7",
"Net Income": "10.0",
"Research and Development": "-19.0",
"Other Expenses": "11.3",
"Cost of Goods Sold": "3.11",
"Other Revenues": "-21.7",
"Comprehensive Net Income": "10.1",
"Other Net Income": "34.6",
"Economic Capital Ratio": "-168"
},
"2014": {
"Other Assets": "-14.4",
"Assets": "-80.5",
"Liabilities": "-20.5",
"Stockholders Equity": "-143",
"ECR before LimitedLiability": "-170",
"Property and Equipment": "-7.25",
"Assets, Current": "-62.7",
"Intangible Assets": "-17.7",
"Other Liabilities": "-29.0",
"Liabilities, Current": "0.998",
"Selling, General and Administrative Expense": "-8.21",
"Expenses": "1.23",
"Revenues": "-8.79",
"Net Income": "-24.8",
"Cost of Goods Sold": "0.957",
"Other Expenses": "2.20",
"Research and Development": "5.77",
"Other Revenues": "-8.79",
"Other Net Income": "-16.5",
"Comprehensive Net Income": "-24.7",
"Economic Capital Ratio": "-204"
},
"2015": {
"Property and Equipment": "-4.59",
"Assets": "-109",
"Liabilities": "12.6",
"Stockholders Equity": "-195",
"ECR before LimitedLiability": "-230",
"Other Assets": "-7.77",
"Intangible Assets": "-11.7",
"Assets, Current": "-90.4",
"Other Liabilities": "14.2",
"Liabilities, Non-Current": "-0.439",
"Liabilities, Current": "-1.22",
"Other Expenses": "1.55",
"Expenses": "4.72",
"Revenues": "-3.32",
"Net Income": "-10.9",
"Selling, General and Administrative Expense": "-0.919",
"Research and Development": "3.92",
"Other Revenues": "-3.32",
"Other Net Income": "-14.9",
"Comprehensive Net Income": "-10.9",
"Economic Capital Ratio": "-249"
},
"2016": {
"Other Assets": "-12.0",
"Assets": "-78.5",
"Liabilities": "-60.3",
"Stockholders Equity": "-232",
"ECR before LimitedLiability": "-164",
"Assets, Current": "-67.1",
"Property and Equipment": "-8.43",
"Intangible Assets": "-16.9",
"Other Liabilities": "-80.9",
"Liabilities, Non-Current": "1.17",
"Liabilities, Current": "1.67",
"Research and Development": "10.7",
"Expenses": "12.6",
"Revenues": "-6.34",
"Net Income": "21.3",
"Selling, General and Administrative Expense": "-2.28",
"Other Expenses": "3.53",
"Other Revenues": "-6.34",
"Comprehensive Net Income": "21.3",
"Other Net Income": "15.4",
"Economic Capital Ratio": "-187"
},
"2017": {
"Other Assets": "-15.9",
"Assets": "-94.9",
"Liabilities": "-32.2",
"Stockholders Equity": "-268",
"ECR before LimitedLiability": "-188",
"Intangible Assets": "-19.8",
"Assets, Current": "-85.3",
"Property and Equipment": "-8.89",
"Liabilities, Current": "-7.00",
"Other Liabilities": "-10.3",
"Selling, General and Administrative Expense": "-6.10",
"Expenses": "8.29",
"Revenues": "-6.56",
"Net Income": "20.1",
"Research and Development": "10.0",
"Other Expenses": "2.73",
"Cost of Goods Sold": "1.10",
"Other Revenues": "-6.56",
"Comprehensive Net Income": "20.1",
"Other Net Income": "18.4",
"Economic Capital Ratio": "-207"
},
"2018": {
"Assets, Current": "-84.8",
"Assets": "-105",
"Liabilities": "10.7",
"Stockholders Equity": "-181",
"ECR before LimitedLiability": "-211",
"Other Assets": "-10.5",
"Intangible Assets": "-14.5",
"Property and Equipment": "-6.22",
"Other Liabilities": "14.5",
"Liabilities, Non-Current": "-0.510",
"Research and Development": "5.96",
"Expenses": "0.740",
"Revenues": "-3.57",
"Net Income": "-12.5",
"Cost of Goods Sold": "0.999",
"Other Expenses": "1.86",
"Selling, General and Administrative Expense": "-10.5",
"Other Revenues": "-3.57",
"Other Net Income": "-8.99",
"Comprehensive Net Income": "-12.6",
"Economic Capital Ratio": "-229"
},
"2019": {
"Other Assets": "-12.8",
"Assets": "-71.2",
"Liabilities": "-38.6",
"Stockholders Equity": "-156",
"ECR before LimitedLiability": "-157",
"Property and Equipment": "-7.11",
"Assets, Current": "-53.0",
"Intangible Assets": "-13.7",
"Liabilities, Current": "1.76",
"Other Liabilities": "-4.30",
"Liabilities, Non-Current": "-29.4",
"Other Expenses": "3.21",
"Expenses": "4.14",
"Revenues": "-5.36",
"Net Income": "-3.30",
"Selling, General and Administrative Expense": "-11.7",
"Research and Development": "10.1",
"Other Revenues": "-5.36",
"Comprehensive Net Income": "-3.45",
"Other Net Income": "-2.24",
"Economic Capital Ratio": "-184"
},
"2020": {
"Intangible Assets": "-11.0",
"Assets": "-87.1",
"Liabilities": "-20.1",
"Stockholders Equity": "-190",
"ECR before LimitedLiability": "-195",
"Other Assets": "-8.29",
"Property and Equipment": "-5.40",
"Assets, Current": "-76.0",
"Liabilities, Non-Current": "-10.8",
"Other Liabilities": "-2.56",
"Selling, General and Administrative Expense": "-11.6",
"Expenses": "1.51",
"Revenues": "-4.19",
"Net Income": "-5.43",
"Cost of Goods Sold": "1.18",
"Research and Development": "8.23",
"Other Expenses": "2.28",
"Other Revenues": "-4.19",
"Other Net Income": "-2.75",
"Comprehensive Net Income": "-5.45",
"Economic Capital Ratio": "-215"
},
"2021": {
"Assets, Current": "-47.9",
"Assets": "-57.5",
"Liabilities": "-53.1",
"Stockholders Equity": "-178",
"ECR before LimitedLiability": "-188",
"Other Assets": "-14.5",
"Property and Equipment": "-4.98",
"Intangible Assets": "-10.6",
"Other Liabilities": "-13.0",
"Liabilities, Non-Current": "-30.7",
"Selling, General and Administrative Expense": "-11.4",
"Expenses": "3.77",
"Revenues": "-4.72",
"Net Income": "-4.49",
"Other Expenses": "2.70",
"Research and Development": "10.9",
"Cost of Goods Sold": "1.39",
"Other Revenues": "-4.72",
"Comprehensive Net Income": "-4.51",
"Other Net Income": "-3.57",
"Economic Capital Ratio": "-196"
},
"2022": {
"Intangible Assets": "-8.35",
"Assets": "-92.6",
"Liabilities": "1.17",
"Stockholders Equity": "-188",
"ECR before LimitedLiability": "-194",
"Assets, Current": "-79.0",
"Other Assets": "-10.3",
"Property and Equipment": "-4.37",
"Other Liabilities": "0.223",
"Liabilities, Non-Current": "0.406",
"Other Expenses": "1.63",
"Expenses": "3.10",
"Revenues": "-3.18",
"Net Income": "-3.45",
"Selling, General and Administrative Expense": "-8.88",
"Cost of Goods Sold": "0.970",
"Research and Development": "7.87",
"Other Revenues": "-3.18",
"Comprehensive Net Income": "-3.42",
"Other Net Income": "-3.60",
"Economic Capital Ratio": "-215"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0000707511_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "355",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "811",
"Liabilities, Non-Current": "0",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "1,516",
"Other Revenues": "0",
"Property and Equipment": "17",
"Research and Development": "5,067",
"Selling, General and Administrative Expense": "2,456"
},
"output_variables": {
"Assets": "384",
"Liabilities": "811",
"Expenses": "7,523",
"Revenues": "0",
"Stockholders Equity": "-427",
"Net Income": "-6,007",
"Comprehensive Net Income": "-6,007",
"BaseVar": "5,117",
"ECR before LimitedLiability": "-1,162%",
"Economic Capital Ratio": "0.0029%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "341",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "704",
"Liabilities, Non-Current": "0",
"Other Assets": "5.8",
"Other Compr. Net Income": "0",
"Other Expenses": "5.7",
"Other Liabilities": "676",
"Other Net Income": "1,343",
"Other Revenues": "0",
"Property and Equipment": "9.4",
"Research and Development": "1,162",
"Selling, General and Administrative Expense": "1,022"
},
"output_variables": {
"Assets": "357",
"Liabilities": "1,380",
"Expenses": "2,190",
"Revenues": "0",
"Stockholders Equity": "-1,023",
"Net Income": "-847",
"Comprehensive Net Income": "-847",
"BaseVar": "2,635",
"ECR before LimitedLiability": "-354%",
"Economic Capital Ratio": "52%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "931",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "410",
"Liabilities, Non-Current": "0",
"Other Assets": "5.8",
"Other Compr. Net Income": "0",
"Other Expenses": "183",
"Other Liabilities": "2,251",
"Other Net Income": "-1,015",
"Other Revenues": "0",
"Property and Equipment": "13",
"Research and Development": "367",
"Selling, General and Administrative Expense": "1,188"
},
"output_variables": {
"Assets": "949",
"Liabilities": "2,661",
"Expenses": "1,739",
"Revenues": "0",
"Stockholders Equity": "-1,712",
"Net Income": "-2,754",
"Comprehensive Net Income": "-2,754",
"BaseVar": "3,182",
"ECR before LimitedLiability": "-359%",
"Economic Capital Ratio": "50%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "342",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "359",
"Liabilities, Non-Current": "0",
"Other Assets": "5.8",
"Other Compr. Net Income": "0",
"Other Expenses": "173",
"Other Liabilities": "6,742",
"Other Net Income": "-7,644",
"Other Revenues": "61",
"Property and Equipment": "11",
"Research and Development": "257",
"Selling, General and Administrative Expense": "1,452"
},
"output_variables": {
"Assets": "358",
"Liabilities": "7,101",
"Expenses": "1,883",
"Revenues": "61",
"Stockholders Equity": "-6,742",
"Net Income": "-9,466",
"Comprehensive Net Income": "-9,466",
"BaseVar": "8,523",
"ECR before LimitedLiability": "-648%",
"Economic Capital Ratio": "4.9%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "849",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "660",
"Liabilities, Non-Current": "0",
"Other Assets": "5.8",
"Other Compr. Net Income": "0",
"Other Expenses": "173",
"Other Liabilities": "6,269",
"Other Net Income": "-9.4",
"Other Revenues": "130",
"Property and Equipment": "7.2",
"Research and Development": "226",
"Selling, General and Administrative Expense": "1,541"
},
"output_variables": {
"Assets": "862",
"Liabilities": "6,929",
"Expenses": "1,941",
"Revenues": "130",
"Stockholders Equity": "-6,067",
"Net Income": "-1,820",
"Comprehensive Net Income": "-1,820",
"BaseVar": "4,936",
"ECR before LimitedLiability": "-386%",
"Economic Capital Ratio": "43%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "217",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,153",
"Liabilities, Non-Current": "0",
"Other Assets": "5.8",
"Other Compr. Net Income": "0",
"Other Expenses": "103",
"Other Liabilities": "2,190",
"Other Net Income": "1,872",
"Other Revenues": "49",
"Property and Equipment": "4.2",
"Research and Development": "175",
"Selling, General and Administrative Expense": "1,409"
},
"output_variables": {
"Assets": "227",
"Liabilities": "4,343",
"Expenses": "1,687",
"Revenues": "49",
"Stockholders Equity": "-4,116",
"Net Income": "235",
"Comprehensive Net Income": "235",
"BaseVar": "4,089",
"ECR before LimitedLiability": "-382%",
"Economic Capital Ratio": "44%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "274",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "315",
"Liabilities, Non-Current": "0",
"Other Assets": "5.8",
"Other Compr. Net Income": "0",
"Other Expenses": "-17",
"Other Liabilities": "2,178",
"Other Net Income": "-266",
"Other Revenues": "70",
"Property and Equipment": "1.4",
"Research and Development": "102",
"Selling, General and Administrative Expense": "1,326"
},
"output_variables": {
"Assets": "281",
"Liabilities": "2,493",
"Expenses": "1,410",
"Revenues": "70",
"Stockholders Equity": "-2,212",
"Net Income": "-1,606",
"Comprehensive Net Income": "-1,606",
"BaseVar": "2,261",
"ECR before LimitedLiability": "-463%",
"Economic Capital Ratio": "25%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "682",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "242",
"Liabilities, Non-Current": "2,101",
"Other Assets": "30",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "708",
"Other Net Income": "-229",
"Other Revenues": "77",
"Property and Equipment": "0",
"Research and Development": "70",
"Selling, General and Administrative Expense": "1,285"
},
"output_variables": {
"Assets": "712",
"Liabilities": "3,052",
"Expenses": "1,355",
"Revenues": "77",
"Stockholders Equity": "-2,340",
"Net Income": "-1,507",
"Comprehensive Net Income": "-1,507",
"BaseVar": "2,712",
"ECR before LimitedLiability": "-351%",
"Economic Capital Ratio": "53%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "478",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "400",
"Liabilities, Non-Current": "2,052",
"Other Assets": "74",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "924",
"Other Net Income": "-215",
"Other Revenues": "77",
"Property and Equipment": "0",
"Research and Development": "25",
"Selling, General and Administrative Expense": "1,339"
},
"output_variables": {
"Assets": "552",
"Liabilities": "3,376",
"Expenses": "1,363",
"Revenues": "77",
"Stockholders Equity": "-2,824",
"Net Income": "-1,501",
"Comprehensive Net Income": "-1,501",
"BaseVar": "2,791",
"ECR before LimitedLiability": "-390%",
"Economic Capital Ratio": "42%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,252",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "430",
"Liabilities, Non-Current": "1,948",
"Other Assets": "33",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,137",
"Other Net Income": "-263",
"Other Revenues": "77",
"Property and Equipment": "0",
"Research and Development": "6.1",
"Selling, General and Administrative Expense": "1,389"
},
"output_variables": {
"Assets": "1,285",
"Liabilities": "3,515",
"Expenses": "1,395",
"Revenues": "77",
"Stockholders Equity": "-2,230",
"Net Income": "-1,581",
"Comprehensive Net Income": "-1,581",
"BaseVar": "3,267",
"ECR before LimitedLiability": "-268%",
"Economic Capital Ratio": "79%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "307",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "554",
"Liabilities, Non-Current": "1,901",
"Other Assets": "75",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "1,373",
"Other Net Income": "-316",
"Other Revenues": "77",
"Property and Equipment": "0",
"Research and Development": "2.2",
"Selling, General and Administrative Expense": "1,455"
},
"output_variables": {
"Assets": "382",
"Liabilities": "3,828",
"Expenses": "1,457",
"Revenues": "77",
"Stockholders Equity": "-3,445",
"Net Income": "-1,697",
"Comprehensive Net Income": "-1,697",
"BaseVar": "3,030",
"ECR before LimitedLiability": "-437%",
"Economic Capital Ratio": "31%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 0.3020447184001981,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0000707511.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0000707511.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0000707511.svg"
},
{
"company_id": "0001651407",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001651407.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001651407.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001651407.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001651407_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001651407_main_keyfigs.svg",
"name": "Checkpoint Therapeutics Inc",
"rank": 460,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001651407.svg",
"report_text": "The relative strengths and weaknesses of Checkpoint Therapeutics 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 Checkpoint Therapeutics Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 3.6% points.The greatest weakness of Checkpoint Therapeutics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 115% points.
The company's Economic Capital Ratio, given in the ranking table, is 27%, being 218% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001651407_2023_Checkpoint_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Other Assets": "-6.97",
"Assets": "30.1",
"Liabilities": "70.7",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "108",
"Assets, Current": "77.8",
"Property and Equipment": "-4.99",
"Intangible Assets": "-9.49",
"Other Liabilities": "30.8",
"Liabilities, Non-Current": "18.3",
"Liabilities, Current": "27.0",
"Research and Development": "-36.5",
"Expenses": "-14.1",
"Revenues": "-7.88",
"Net Income": "-22.6",
"Selling, General and Administrative Expense": "8.54",
"Other Expenses": "11.8",
"Cost of Goods Sold": "1.97",
"Other Revenues": "-7.88",
"Comprehensive Net Income": "-22.6",
"Economic Capital Ratio": "85.5"
},
"2017": {
"Other Assets": "-22.0",
"Assets": "-20.5",
"Liabilities": "42.0",
"Stockholders Equity": "10.5",
"ECR before LimitedLiability": "-24.3",
"Intangible Assets": "-26.3",
"Assets, Current": "57.8",
"Property and Equipment": "-13.0",
"Liabilities, Current": "-21.6",
"Other Liabilities": "40.2",
"Liabilities, Non-Current": "22.6",
"Selling, General and Administrative Expense": "2.13",
"Expenses": "-49.5",
"Revenues": "-13.4",
"Net Income": "-61.1",
"Research and Development": "-66.2",
"Other Expenses": "13.8",
"Cost of Goods Sold": "3.83",
"Other Revenues": "-13.4",
"Comprehensive Net Income": "-61.2",
"Economic Capital Ratio": "-43.8"
},
"2018": {
"Assets, Current": "-2.29",
"Assets": "-53.4",
"Liabilities": "0.406",
"Stockholders Equity": "-63.3",
"Other Assets": "-3.08",
"Intangible Assets": "-3.40",
"Property and Equipment": "-2.25",
"Liabilities, Current": "-15.5",
"ECR before LimitedLiability": "-94.3",
"Other Liabilities": "4.69",
"Liabilities, Non-Current": "3.89",
"Research and Development": "-61.8",
"Expenses": "-30.1",
"Revenues": "-1.45",
"Net Income": "-41.1",
"Cost of Goods Sold": "1.01",
"Other Expenses": "2.03",
"Selling, General and Administrative Expense": "1.75",
"Other Revenues": "-1.45",
"Comprehensive Net Income": "-41.4",
"Economic Capital Ratio": "-112"
},
"2019": {
"Other Assets": "-20.0",
"Assets": "3.14",
"Liabilities": "34.5",
"Stockholders Equity": "35.0",
"ECR before LimitedLiability": "14.1",
"Property and Equipment": "-10.2",
"Assets, Current": "79.7",
"Intangible Assets": "-18.8",
"Liabilities, Current": "-25.9",
"Other Liabilities": "28.2",
"Liabilities, Non-Current": "31.1",
"Other Expenses": "11.3",
"Expenses": "-32.5",
"Revenues": "-14.1",
"Net Income": "-44.8",
"Cost of Goods Sold": "5.41",
"Selling, General and Administrative Expense": "-2.08",
"Research and Development": "-45.5",
"Other Revenues": "-14.1",
"Comprehensive Net Income": "-45.2",
"Economic Capital Ratio": "-13.1"
},
"2020": {
"Intangible Assets": "-7.33",
"Assets": "26.8",
"Liabilities": "49.1",
"Stockholders Equity": "86.2",
"ECR before LimitedLiability": "77.0",
"Other Assets": "-8.23",
"Property and Equipment": "-3.73",
"Assets, Current": "63.4",
"Liabilities, Non-Current": "25.3",
"Other Liabilities": "25.5",
"Selling, General and Administrative Expense": "-1.39",
"Expenses": "-11.4",
"Revenues": "-10.9",
"Net Income": "-21.1",
"Cost of Goods Sold": "3.24",
"Research and Development": "-19.5",
"Other Expenses": "6.31",
"Other Revenues": "-10.9",
"Other Net Income": "1.22",
"Comprehensive Net Income": "-21.1",
"Economic Capital Ratio": "57.4"
},
"2021": {
"Assets, Current": "2.98",
"Assets": "-52.4",
"Liabilities": "-22.2",
"Stockholders Equity": "-80.2",
"ECR before LimitedLiability": "-107",
"Other Assets": "-31.0",
"Property and Equipment": "-10.1",
"Intangible Assets": "-21.0",
"Liabilities, Current": "-83.9",
"Other Liabilities": "19.6",
"Liabilities, Non-Current": "19.6",
"Selling, General and Administrative Expense": "9.89",
"Expenses": "-47.2",
"Revenues": "-19.2",
"Net Income": "-63.3",
"Other Expenses": "9.60",
"Research and Development": "-67.9",
"Cost of Goods Sold": "4.88",
"Other Revenues": "-19.2",
"Comprehensive Net Income": "-63.4",
"Economic Capital Ratio": "-115"
},
"2022": {
"Intangible Assets": "-13.2",
"Assets": "-108",
"Liabilities": "1.67",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "-198",
"Assets, Current": "-91.2",
"Other Assets": "-22.3",
"Property and Equipment": "-6.83",
"Other Liabilities": "-0.357",
"Liabilities, Current": "3.58",
"Other Expenses": "2.41",
"Expenses": "-28.7",
"Revenues": "-6.03",
"Net Income": "-44.3",
"Selling, General and Administrative Expense": "2.70",
"Cost of Goods Sold": "1.45",
"Research and Development": "-39.6",
"Other Revenues": "-6.03",
"Comprehensive Net Income": "-44.2",
"Other Net Income": "-4.11",
"Economic Capital Ratio": "-218"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001651407_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Assets, Current": "35,978",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,673",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-297",
"Other Revenues": "2,570",
"Property and Equipment": "0",
"Research and Development": "20,267",
"Selling, General and Administrative Expense": "4,467"
},
"output_variables": {
"Assets": "35,978",
"Liabilities": "3,673",
"Expenses": "24,734",
"Revenues": "2,570",
"Stockholders Equity": "32,305",
"Net Income": "-22,461",
"Comprehensive Net Income": "-22,461",
"BaseVar": "33,626",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "330%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "21,413",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,372",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "98",
"Other Revenues": "1,725",
"Property and Equipment": "0",
"Research and Development": "19,081",
"Selling, General and Administrative Expense": "5,419"
},
"output_variables": {
"Assets": "21,413",
"Liabilities": "6,372",
"Expenses": "24,500",
"Revenues": "1,725",
"Stockholders Equity": "15,041",
"Net Income": "-22,677",
"Comprehensive Net Income": "-22,677",
"BaseVar": "27,054",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "208%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "24,899",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,093",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "373",
"Other Revenues": "3,506",
"Property and Equipment": "0",
"Research and Development": "33,654",
"Selling, General and Administrative Expense": "6,592"
},
"output_variables": {
"Assets": "24,899",
"Liabilities": "13,093",
"Expenses": "40,246",
"Revenues": "3,506",
"Stockholders Equity": "11,806",
"Net Income": "-36,367",
"Comprehensive Net Income": "-36,367",
"BaseVar": "41,058",
"ECR before LimitedLiability": "-56%",
"Economic Capital Ratio": "138%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "26,966",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,119",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "180",
"Other Revenues": "2,506",
"Property and Equipment": "0",
"Research and Development": "23,465",
"Selling, General and Administrative Expense": "7,476"
},
"output_variables": {
"Assets": "26,966",
"Liabilities": "8,119",
"Expenses": "30,941",
"Revenues": "2,506",
"Stockholders Equity": "18,847",
"Net Income": "-28,254",
"Comprehensive Net Income": "-28,254",
"BaseVar": "34,356",
"ECR before LimitedLiability": "73%",
"Economic Capital Ratio": "208%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "42,596",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "7,217",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "123",
"Other Revenues": "1,260",
"Property and Equipment": "0",
"Research and Development": "16,947",
"Selling, General and Administrative Expense": "8,197"
},
"output_variables": {
"Assets": "42,596",
"Liabilities": "7,217",
"Expenses": "25,144",
"Revenues": "1,260",
"Stockholders Equity": "35,379",
"Net Income": "-23,762",
"Comprehensive Net Income": "-23,762",
"BaseVar": "38,170",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "312%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "55,728",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "25,982",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "63",
"Other Revenues": "485",
"Property and Equipment": "0",
"Research and Development": "39,882",
"Selling, General and Administrative Expense": "8,806"
},
"output_variables": {
"Assets": "55,728",
"Liabilities": "25,982",
"Expenses": "48,687",
"Revenues": "485",
"Stockholders Equity": "29,746",
"Net Income": "-48,138",
"Comprehensive Net Income": "-48,138",
"BaseVar": "65,473",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "180%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "13,290",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "32,773",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-9,970",
"Other Revenues": "212",
"Property and Equipment": "0",
"Research and Development": "49,658",
"Selling, General and Administrative Expense": "8,770"
},
"output_variables": {
"Assets": "13,290",
"Liabilities": "32,773",
"Expenses": "58,428",
"Revenues": "212",
"Stockholders Equity": "-19,483",
"Net Income": "-68,186",
"Comprehensive Net Income": "-68,186",
"BaseVar": "57,336",
"ECR before LimitedLiability": "-480%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": -81.0,
"value": 0.26663221430618,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001651407.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001651407.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001651407.svg"
},
{
"company_id": "0001343009",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001343009.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001343009.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001343009.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001343009_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001343009_main_keyfigs.svg",
"name": "CNBX Pharmaceuticals Inc",
"rank": 461,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001343009.svg",
"report_text": "The relative strengths and weaknesses of CNBX Pharmaceuticals 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 CNBX Pharmaceuticals Inc compared to the market average is the variable Property and Equipment, increasing the Economic Capital Ratio by 13% points.The greatest weakness of CNBX Pharmaceuticals Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 138% points.
The company's Economic Capital Ratio, given in the ranking table, is 24%, being 220% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001343009_2023_CNBX_Pharmaceuticals_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Other Assets": "207",
"Assets": "21.8",
"Liabilities": "78.4",
"Stockholders Equity": "206",
"ECR before LimitedLiability": "226",
"Assets, Current": "-4.79",
"Intangible Assets": "-0.870",
"Other Liabilities": "29.4",
"Liabilities, Current": "46.0",
"Liabilities, Non-Current": "12.6",
"Selling, General and Administrative Expense": "16.0",
"Expenses": "37.5",
"Revenues": "-13.5",
"Net Income": "24.4",
"Cost of Goods Sold": "1.52",
"Other Expenses": "2.34",
"Research and Development": "18.4",
"Other Revenues": "-13.5",
"Other Net Income": "-0.426",
"Comprehensive Net Income": "24.6",
"Economic Capital Ratio": "193"
},
"2015": {
"Property and Equipment": "-2.60",
"Assets": "-125",
"Liabilities": "4.03",
"Stockholders Equity": "-152",
"ECR before LimitedLiability": "-240",
"Other Assets": "-5.65",
"Intangible Assets": "-8.99",
"Assets, Current": "-104",
"Other Liabilities": "-1.18",
"Liabilities, Non-Current": "-0.538",
"Liabilities, Current": "4.20",
"Other Expenses": "-11.4",
"Expenses": "-13.6",
"Revenues": "-2.03",
"Net Income": "-20.2",
"Cost of Goods Sold": "0.177",
"Selling, General and Administrative Expense": "-0.212",
"Research and Development": "-0.759",
"Other Revenues": "-2.03",
"Comprehensive Net Income": "-20.1",
"Economic Capital Ratio": "-259"
},
"2017": {
"Other Assets": "-8.60",
"Assets": "42.7",
"Liabilities": "34.5",
"Stockholders Equity": "95.1",
"ECR before LimitedLiability": "74.4",
"Intangible Assets": "-10.3",
"Assets, Current": "90.2",
"Property and Equipment": "-0.869",
"Liabilities, Current": "-12.1",
"Other Liabilities": "29.7",
"Liabilities, Non-Current": "16.7",
"Selling, General and Administrative Expense": "-20.1",
"Expenses": "-1.06",
"Revenues": "-14.1",
"Net Income": "-17.6",
"Research and Development": "18.0",
"Cost of Goods Sold": "2.25",
"Other Revenues": "-14.1",
"Comprehensive Net Income": "-17.8",
"Other Net Income": "-2.54",
"Economic Capital Ratio": "54.8"
},
"2018": {
"Assets, Current": "-45.1",
"Assets": "-7.49",
"Liabilities": "74.1",
"Stockholders Equity": "58.0",
"ECR before LimitedLiability": "3.74",
"Other Assets": "23.8",
"Intangible Assets": "-22.5",
"Property and Equipment": "78.6",
"Liabilities, Current": "15.3",
"Other Liabilities": "33.7",
"Liabilities, Non-Current": "28.5",
"Research and Development": "0.949",
"Expenses": "-60.7",
"Revenues": "-22.2",
"Net Income": "-79.6",
"Cost of Goods Sold": "5.73",
"Other Expenses": "-6.83",
"Selling, General and Administrative Expense": "-60.5",
"Other Revenues": "-22.2",
"Comprehensive Net Income": "-79.7",
"Economic Capital Ratio": "-13.9"
},
"2019": {
"Other Assets": "-8.03",
"Assets": "-2.35",
"Stockholders Equity": "163",
"ECR before LimitedLiability": "262",
"Assets, Current": "1.25",
"Liabilities, Current": "75.9",
"Liabilities": "131",
"Other Liabilities": "40.1",
"Liabilities, Non-Current": "43.8",
"Other Expenses": "7.23",
"Expenses": "44.8",
"Revenues": "-20.5",
"Net Income": "67.5",
"Cost of Goods Sold": "4.89",
"Selling, General and Administrative Expense": "13.2",
"Research and Development": "20.6",
"Other Revenues": "-20.5",
"Comprehensive Net Income": "79.7",
"Other Net Income": "43.6",
"Other Compr. Net Income": "13.7",
"Economic Capital Ratio": "235"
},
"2020": {
"Intangible Assets": "-39.0",
"Assets": "-224",
"Liabilities": "-3.69",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "-214",
"Other Assets": "-13.0",
"Property and Equipment": "20.6",
"Assets, Current": "-219",
"Liabilities, Current": "-2.20",
"Selling, General and Administrative Expense": "2.91",
"Expenses": "11.3",
"Revenues": "-17.0",
"Net Income": "-93.2",
"Cost of Goods Sold": "3.09",
"Research and Development": "2.46",
"Other Expenses": "5.08",
"Other Revenues": "-17.0",
"Other Net Income": "-94.3",
"Comprehensive Net Income": "-167",
"Other Compr. Net Income": "-56.1",
"Economic Capital Ratio": "-234"
},
"2021": {
"Assets, Current": "-85.5",
"Assets": "-62.6",
"Liabilities": "5.23",
"Stockholders Equity": "-83.0",
"ECR before LimitedLiability": "-75.6",
"Other Assets": "36.5",
"Property and Equipment": "47.7",
"Intangible Assets": "-20.0",
"Liabilities, Current": "-60.7",
"Other Liabilities": "30.6",
"Liabilities, Non-Current": "30.1",
"Expenses": "-17.8",
"Revenues": "-20.6",
"Net Income": "-57.8",
"Other Expenses": "9.24",
"Research and Development": "-29.7",
"Other Revenues": "-20.6",
"Comprehensive Net Income": "-42.5",
"Other Net Income": "-22.4",
"Other Compr. Net Income": "17.9",
"Economic Capital Ratio": "-83.3"
},
"2022": {
"Intangible Assets": "-12.7",
"Assets": "-111",
"Liabilities": "2.92",
"Stockholders Equity": "-138",
"ECR before LimitedLiability": "-200",
"Assets, Current": "-109",
"Other Assets": "-10.9",
"Property and Equipment": "13.5",
"Other Liabilities": "-0.529",
"Liabilities, Current": "5.95",
"Other Expenses": "-7.08",
"Expenses": "-20.6",
"Revenues": "-5.84",
"Net Income": "-29.3",
"Selling, General and Administrative Expense": "-12.0",
"Cost of Goods Sold": "1.35",
"Research and Development": "-1.08",
"Other Revenues": "-5.84",
"Comprehensive Net Income": "-35.5",
"Other Compr. Net Income": "-3.92",
"Economic Capital Ratio": "-220"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001343009_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "113",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "74",
"Liabilities, Non-Current": "0",
"Other Assets": "4,410",
"Other Compr. Net Income": "0",
"Other Expenses": "176",
"Other Liabilities": "0",
"Other Net Income": "-54",
"Other Revenues": "0",
"Property and Equipment": "1.5",
"Research and Development": "0",
"Selling, General and Administrative Expense": "40"
},
"output_variables": {
"Assets": "4,524",
"Liabilities": "74",
"Expenses": "216",
"Revenues": "0",
"Stockholders Equity": "4,450",
"Net Income": "-270",
"Comprehensive Net Income": "-270",
"BaseVar": "2,434",
"ECR before LimitedLiability": "410%",
"Economic Capital Ratio": "447%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "26",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "338",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "300",
"Other Liabilities": "0",
"Other Net Income": "-1.9",
"Other Revenues": "0",
"Property and Equipment": "3.2",
"Research and Development": "139",
"Selling, General and Administrative Expense": "100"
},
"output_variables": {
"Assets": "29",
"Liabilities": "338",
"Expenses": "540",
"Revenues": "0",
"Stockholders Equity": "-310",
"Net Income": "-541",
"Comprehensive Net Income": "-541",
"BaseVar": "454",
"ECR before LimitedLiability": "-663%",
"Economic Capital Ratio": "4.2%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,517",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "699",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "287",
"Other Liabilities": "0",
"Other Net Income": "-74",
"Other Revenues": "0",
"Property and Equipment": "120",
"Research and Development": "247",
"Selling, General and Administrative Expense": "1,325"
},
"output_variables": {
"Assets": "3,638",
"Liabilities": "699",
"Expenses": "1,860",
"Revenues": "0",
"Stockholders Equity": "2,939",
"Net Income": "-1,934",
"Comprehensive Net Income": "-1,934",
"BaseVar": "3,135",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "307%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,621",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "539",
"Liabilities, Non-Current": "0",
"Other Assets": "590",
"Other Compr. Net Income": "0",
"Other Expenses": "523",
"Other Liabilities": "0",
"Other Net Income": "-65",
"Other Revenues": "9.6",
"Property and Equipment": "974",
"Research and Development": "4,777",
"Selling, General and Administrative Expense": "5,971"
},
"output_variables": {
"Assets": "3,185",
"Liabilities": "539",
"Expenses": "11,271",
"Revenues": "9.6",
"Stockholders Equity": "2,646",
"Net Income": "-11,326",
"Comprehensive Net Income": "-11,326",
"BaseVar": "7,535",
"ECR before LimitedLiability": "-299%",
"Economic Capital Ratio": "69%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "4,307",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "439",
"Liabilities, Non-Current": "0",
"Other Assets": "9,874",
"Other Compr. Net Income": "2,810",
"Other Expenses": "284",
"Other Liabilities": "0",
"Other Net Income": "26,338",
"Other Revenues": "9.8",
"Property and Equipment": "1,002",
"Research and Development": "3,049",
"Selling, General and Administrative Expense": "1,348"
},
"output_variables": {
"Assets": "15,183",
"Liabilities": "439",
"Expenses": "4,681",
"Revenues": "9.8",
"Stockholders Equity": "14,744",
"Net Income": "21,668",
"Comprehensive Net Income": "23,073",
"BaseVar": "24,730",
"ECR before LimitedLiability": "707%",
"Economic Capital Ratio": "709%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "930",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "455",
"Liabilities, Non-Current": "0",
"Other Assets": "427",
"Other Compr. Net Income": "2,807",
"Other Expenses": "-88",
"Other Liabilities": "0",
"Other Net Income": "4,431",
"Other Revenues": "7.1",
"Property and Equipment": "863",
"Research and Development": "1,896",
"Selling, General and Administrative Expense": "1,279"
},
"output_variables": {
"Assets": "2,219",
"Liabilities": "455",
"Expenses": "3,087",
"Revenues": "7.1",
"Stockholders Equity": "1,765",
"Net Income": "1,351",
"Comprehensive Net Income": "2,754",
"BaseVar": "6,503",
"ECR before LimitedLiability": "494%",
"Economic Capital Ratio": "514%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "1,591",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,273",
"Liabilities, Non-Current": "0",
"Other Assets": "845",
"Other Compr. Net Income": "-5,437",
"Other Expenses": "2.4",
"Other Liabilities": "0",
"Other Net Income": "-2,586",
"Other Revenues": "-1.9",
"Property and Equipment": "643",
"Research and Development": "1,909",
"Selling, General and Administrative Expense": "709"
},
"output_variables": {
"Assets": "3,079",
"Liabilities": "1,273",
"Expenses": "2,620",
"Revenues": "-1.9",
"Stockholders Equity": "1,806",
"Net Income": "-5,207",
"Comprehensive Net Income": "-7,926",
"BaseVar": "7,498",
"ECR before LimitedLiability": "-183%",
"Economic Capital Ratio": "108%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "198",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,443",
"Liabilities, Non-Current": "0",
"Other Assets": "176",
"Other Compr. Net Income": "115",
"Other Expenses": "852",
"Other Liabilities": "0",
"Other Net Income": "-242",
"Other Revenues": "0",
"Property and Equipment": "437",
"Research and Development": "453",
"Selling, General and Administrative Expense": "1,797"
},
"output_variables": {
"Assets": "811",
"Liabilities": "2,443",
"Expenses": "3,103",
"Revenues": "0",
"Stockholders Equity": "-1,632",
"Net Income": "-3,345",
"Comprehensive Net Income": "-3,287",
"BaseVar": "3,358",
"ECR before LimitedLiability": "-421%",
"Economic Capital Ratio": "34%"
}
}
},
"top_rated": false,
"trend": -107.0,
"value": 0.24452314938298325,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001343009.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001343009.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001343009.svg"
},
{
"company_id": "0001907685",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001907685.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001907685.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001907685_main_keyfigs.svg",
"name": "Comera Life Sciences Holdings Inc",
"rank": 462,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001907685.svg",
"report_text": "The relative strengths and weaknesses of Comera Life Sciences 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 Comera Life Sciences Holdings Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 7.7% points.The greatest weakness of Comera Life Sciences Holdings Inc is the variable Assets, reducing the Economic Capital Ratio by 117% points.
The company's Economic Capital Ratio, given in the ranking table, is 23%, being 221% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001907685_2023_Comera_Life_Sciences_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-16.6",
"Assets": "-117",
"Other Liabilities": "-0.615",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-201",
"Assets, Current": "-109",
"Other Assets": "-19.5",
"Property and Equipment": "-3.53",
"Other Expenses": "2.84",
"Expenses": "-20.4",
"Revenues": "-4.74",
"Net Income": "-71.0",
"Selling, General and Administrative Expense": "-41.9",
"Cost of Goods Sold": "0.929",
"Research and Development": "7.69",
"Other Revenues": "-4.74",
"Liabilities, Non-Current": "-0.630",
"Liabilities, Current": "2.27",
"Comprehensive Net Income": "-70.9",
"Other Net Income": "-32.3",
"Economic Capital Ratio": "-221"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001907685_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "3,063",
"Cost of Goods Sold": "210",
"Intangible Assets": "0",
"Liabilities, Current": "5,059",
"Liabilities, Non-Current": "120",
"Other Assets": "407",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "278",
"Other Net Income": "-6,034",
"Other Revenues": "633",
"Property and Equipment": "257",
"Research and Development": "1,740",
"Selling, General and Administrative Expense": "10,653"
},
"output_variables": {
"Assets": "3,727",
"Liabilities": "5,456",
"Expenses": "12,603",
"Revenues": "633",
"Stockholders Equity": "-1,729",
"Net Income": "-18,004",
"Comprehensive Net Income": "-18,004",
"BaseVar": "14,227",
"ECR before LimitedLiability": "-474%",
"Economic Capital Ratio": "23%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.23340757931474584,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001907685.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001907685.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001907685.svg"
},
{
"company_id": "0001625288",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001625288.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001625288.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001625288_main_keyfigs.svg",
"name": "Nexien Biopharma INC",
"rank": 463,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001625288.svg",
"report_text": "The relative strengths and weaknesses of Nexien Biopharma 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 Nexien Biopharma INC compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 10% points.The greatest weakness of Nexien Biopharma INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 118% points.
The company's Economic Capital Ratio, given in the ranking table, is 22%, being 223% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001625288_2023_Nexien_Biopharma_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Assets, Current": "-3.33",
"Assets": "16.7",
"Liabilities": "95.2",
"Stockholders Equity": "116",
"ECR before LimitedLiability": "64.2",
"Other Assets": "58.6",
"Intangible Assets": "-14.3",
"Property and Equipment": "-6.93",
"Liabilities, Current": "43.1",
"Other Liabilities": "31.8",
"Liabilities, Non-Current": "27.0",
"Research and Development": "24.6",
"Expenses": "-48.5",
"Revenues": "-19.1",
"Net Income": "-67.7",
"Cost of Goods Sold": "4.73",
"Other Expenses": "-29.7",
"Selling, General and Administrative Expense": "-47.1",
"Other Revenues": "-19.1",
"Comprehensive Net Income": "-67.9",
"Economic Capital Ratio": "46.5"
},
"2019": {
"Other Assets": "0",
"Assets": "-141",
"Stockholders Equity": "-0.0317",
"ECR before LimitedLiability": "-211",
"Property and Equipment": "0",
"Assets, Current": "-113",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities": "-0.0870",
"Other Liabilities": "0",
"Liabilities, Non-Current": "0",
"Other Expenses": "0",
"Expenses": "-25.3",
"Net Income": "-80.5",
"Cost of Goods Sold": "0",
"Selling, General and Administrative Expense": "-65.7",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-82.0",
"Economic Capital Ratio": "-238"
},
"2022": {
"Intangible Assets": "-14.0",
"Assets": "-115",
"Liabilities": "1.78",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "-202",
"Assets, Current": "-98.1",
"Other Assets": "-24.0",
"Property and Equipment": "-7.14",
"Other Liabilities": "7.98",
"Liabilities, Current": "-1.62",
"Liabilities, Non-Current": "-0.714",
"Expenses": "-35.8",
"Revenues": "-6.33",
"Net Income": "-58.7",
"Selling, General and Administrative Expense": "-62.9",
"Cost of Goods Sold": "1.44",
"Research and Development": "10.4",
"Other Revenues": "-6.33",
"Comprehensive Net Income": "-58.6",
"Other Net Income": "-6.69",
"Economic Capital Ratio": "-223"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001625288_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Assets, Current": "835",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "89",
"Liabilities, Non-Current": "0",
"Other Assets": "438",
"Other Compr. Net Income": "0",
"Other Expenses": "393",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "117",
"Selling, General and Administrative Expense": "773"
},
"output_variables": {
"Assets": "1,272",
"Liabilities": "89",
"Expenses": "1,283",
"Revenues": "0",
"Stockholders Equity": "1,184",
"Net Income": "-1,283",
"Comprehensive Net Income": "-1,283",
"BaseVar": "1,322",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "296%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "311",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "45",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "568",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "64",
"Selling, General and Administrative Expense": "3,669"
},
"output_variables": {
"Assets": "311",
"Liabilities": "45",
"Expenses": "4,301",
"Revenues": "0",
"Stockholders Equity": "266",
"Net Income": "-4,301",
"Comprehensive Net Income": "-4,301",
"BaseVar": "2,328",
"ECR before LimitedLiability": "-2,094%",
"Economic Capital Ratio": "0.000000000000082%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "125",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "33",
"Other Liabilities": "242",
"Other Net Income": "-62",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "531"
},
"output_variables": {
"Assets": "125",
"Liabilities": "242",
"Expenses": "564",
"Revenues": "0",
"Stockholders Equity": "-118",
"Net Income": "-626",
"Comprehensive Net Income": "-626",
"BaseVar": "496",
"ECR before LimitedLiability": "-482%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.22068638823261288,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001625288.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001625288.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001625288.svg"
},
{
"company_id": "0001445815",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001445815.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001445815.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001445815_main_keyfigs.svg",
"name": "Bioxytran INC",
"rank": 464,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001445815.svg",
"report_text": "The relative strengths and weaknesses of Bioxytran 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 Bioxytran INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 16% points.The greatest weakness of Bioxytran INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 175% points.
The company's Economic Capital Ratio, given in the ranking table, is 21%, being 224% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001445815_2023_Bioxytran_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "4.13",
"Assets": "-156",
"Liabilities": "-8.62",
"Stockholders Equity": "-37.5",
"ECR before LimitedLiability": "-139",
"Assets, Current": "-130",
"Intangible Assets": "-35.7",
"Other Assets": "-23.1",
"Liabilities, Current": "-6.50",
"Other Liabilities": "-2.09",
"Liabilities, Non-Current": "-1.75",
"Selling, General and Administrative Expense": "6.20",
"Expenses": "-133",
"Revenues": "-2.37",
"Net Income": "-141",
"Research and Development": "6.30",
"Other Expenses": "-386",
"Cost of Goods Sold": "1.60",
"Other Revenues": "-2.37",
"Comprehensive Net Income": "-140",
"Economic Capital Ratio": "-213"
},
"2013": {
"Other Assets": "-17.6",
"Assets": "-232",
"Liabilities": "-7.05",
"Stockholders Equity": "-136",
"ECR before LimitedLiability": "-213",
"Intangible Assets": "-26.4",
"Property and Equipment": "1.91",
"Assets, Current": "-198",
"Liabilities, Non-Current": "-1.11",
"Liabilities, Current": "-2.84",
"Other Liabilities": "-3.23",
"Selling, General and Administrative Expense": "1.75",
"Expenses": "-129",
"Revenues": "0.683",
"Net Income": "-89.8",
"Other Expenses": "-344",
"Research and Development": "1.75",
"Other Revenues": "0.683",
"Comprehensive Net Income": "-90.4",
"Other Net Income": "1.38",
"Economic Capital Ratio": "-241"
},
"2014": {
"Other Assets": "-6.12",
"Assets": "-157",
"Liabilities": "-0.276",
"Stockholders Equity": "-157",
"ECR before LimitedLiability": "-220",
"Property and Equipment": "0.640",
"Assets, Current": "-139",
"Intangible Assets": "-8.64",
"Other Liabilities": "-1.04",
"Liabilities, Current": "0.586",
"Liabilities, Non-Current": "-0.379",
"Selling, General and Administrative Expense": "-64.6",
"Expenses": "-33.5",
"Revenues": "0.260",
"Net Income": "-30.1",
"Other Expenses": "-0.211",
"Research and Development": "0.556",
"Other Revenues": "0.260",
"Other Net Income": "-0.208",
"Comprehensive Net Income": "-29.9",
"Economic Capital Ratio": "-253"
},
"2016": {
"Other Assets": "-9.83",
"Assets": "-141",
"Liabilities": "1.99",
"Stockholders Equity": "-232",
"ECR before LimitedLiability": "-219",
"Assets, Current": "-132",
"Property and Equipment": "-1.70",
"Intangible Assets": "-15.8",
"Other Liabilities": "-1.66",
"Liabilities, Non-Current": "-0.967",
"Liabilities, Current": "3.49",
"Research and Development": "2.68",
"Expenses": "-23.4",
"Revenues": "1.93",
"Net Income": "-14.1",
"Selling, General and Administrative Expense": "-51.5",
"Cost of Goods Sold": "0.272",
"Other Revenues": "1.93",
"Comprehensive Net Income": "-14.1",
"Other Net Income": "-0.490",
"Economic Capital Ratio": "-241"
},
"2018": {
"Assets, Current": "-88.9",
"Assets": "-111",
"Liabilities": "9.91",
"Stockholders Equity": "-162",
"ECR before LimitedLiability": "-217",
"Other Assets": "-10.6",
"Intangible Assets": "-14.3",
"Property and Equipment": "-6.04",
"Liabilities, Current": "13.4",
"Other Liabilities": "-0.898",
"Research and Development": "5.76",
"Expenses": "-4.45",
"Revenues": "-4.11",
"Net Income": "-19.7",
"Cost of Goods Sold": "0.891",
"Other Expenses": "0.954",
"Selling, General and Administrative Expense": "-17.4",
"Other Revenues": "-4.11",
"Other Net Income": "-7.40",
"Comprehensive Net Income": "-19.8",
"Economic Capital Ratio": "-234"
},
"2019": {
"Other Assets": "-13.0",
"Assets": "-119",
"Liabilities": "5.68",
"Stockholders Equity": "-130",
"ECR before LimitedLiability": "-201",
"Property and Equipment": "-5.52",
"Assets, Current": "-92.9",
"Intangible Assets": "-12.0",
"Liabilities, Current": "8.43",
"Other Liabilities": "-1.15",
"Liabilities, Non-Current": "-1.27",
"Other Expenses": "-25.2",
"Expenses": "-14.9",
"Revenues": "-3.86",
"Net Income": "-31.3",
"Selling, General and Administrative Expense": "-2.79",
"Research and Development": "4.65",
"Other Revenues": "-3.86",
"Comprehensive Net Income": "-31.5",
"Other Net Income": "-3.66",
"Economic Capital Ratio": "-229"
},
"2020": {
"Intangible Assets": "-9.54",
"Assets": "-114",
"Liabilities": "9.27",
"Stockholders Equity": "-175",
"ECR before LimitedLiability": "-220",
"Other Assets": "-11.6",
"Property and Equipment": "-4.75",
"Assets, Current": "-99.0",
"Liabilities, Non-Current": "-0.834",
"Liabilities, Current": "13.6",
"Other Liabilities": "-0.839",
"Expenses": "0.803",
"Revenues": "-4.00",
"Net Income": "-21.4",
"Cost of Goods Sold": "0.846",
"Research and Development": "0.648",
"Other Expenses": "-0.959",
"Other Revenues": "-4.00",
"Other Net Income": "-16.5",
"Comprehensive Net Income": "-21.5",
"Economic Capital Ratio": "-240"
},
"2022": {
"Intangible Assets": "-4.90",
"Assets": "-102",
"Liabilities": "10.8",
"Stockholders Equity": "-175",
"ECR before LimitedLiability": "-203",
"Assets, Current": "-87.2",
"Other Assets": "-13.8",
"Property and Equipment": "-4.17",
"Other Liabilities": "-0.553",
"Liabilities, Current": "15.9",
"Liabilities, Non-Current": "-0.494",
"Other Expenses": "-0.340",
"Expenses": "-1.33",
"Revenues": "-3.62",
"Net Income": "-10.6",
"Selling, General and Administrative Expense": "-1.64",
"Cost of Goods Sold": "0.858",
"Other Revenues": "-3.62",
"Comprehensive Net Income": "-10.6",
"Other Net Income": "-4.78",
"Economic Capital Ratio": "-224"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001445815_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "299",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,603",
"Other Liabilities": "74",
"Other Net Income": "-3.5",
"Other Revenues": "313",
"Property and Equipment": "129",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "428",
"Liabilities": "74",
"Expenses": "2,603",
"Revenues": "313",
"Stockholders Equity": "354",
"Net Income": "-2,293",
"Comprehensive Net Income": "-2,293",
"BaseVar": "1,711",
"ECR before LimitedLiability": "-605%",
"Economic Capital Ratio": "7.5%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "93",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "183",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,390",
"Other Liabilities": "0",
"Other Net Income": "194",
"Other Revenues": "417",
"Property and Equipment": "165",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Assets": "258",
"Liabilities": "183",
"Expenses": "2,390",
"Revenues": "417",
"Stockholders Equity": "75",
"Net Income": "-1,779",
"Comprehensive Net Income": "-1,779",
"BaseVar": "1,721",
"ECR before LimitedLiability": "-731%",
"Economic Capital Ratio": "2.0%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "6.2",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "335",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "166",
"Other Liabilities": "0",
"Other Net Income": "-66",
"Other Revenues": "276",
"Property and Equipment": "107",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,390"
},
"output_variables": {
"Assets": "113",
"Liabilities": "335",
"Expenses": "1,556",
"Revenues": "276",
"Stockholders Equity": "-221",
"Net Income": "-1,347",
"Comprehensive Net Income": "-1,347",
"BaseVar": "1,173",
"ECR before LimitedLiability": "-817%",
"Economic Capital Ratio": "0.68%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "27",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "342",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "97",
"Other Liabilities": "0",
"Other Net Income": "-39",
"Other Revenues": "242",
"Property and Equipment": "25",
"Research and Development": "0",
"Selling, General and Administrative Expense": "821"
},
"output_variables": {
"Assets": "52",
"Liabilities": "342",
"Expenses": "918",
"Revenues": "242",
"Stockholders Equity": "-291",
"Net Income": "-716",
"Comprehensive Net Income": "-716",
"BaseVar": "797",
"ECR before LimitedLiability": "-685%",
"Economic Capital Ratio": "3.3%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "36",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "262",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9.4",
"Other Liabilities": "0",
"Other Net Income": "-57",
"Other Revenues": "-39",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "215"
},
"output_variables": {
"Assets": "36",
"Liabilities": "262",
"Expenses": "224",
"Revenues": "-39",
"Stockholders Equity": "-225",
"Net Income": "-321",
"Comprehensive Net Income": "-321",
"BaseVar": "309",
"ECR before LimitedLiability": "-545%",
"Economic Capital Ratio": "13%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "220",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,019",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,108",
"Other Liabilities": "0",
"Other Net Income": "-182",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "489"
},
"output_variables": {
"Assets": "220",
"Liabilities": "1,019",
"Expenses": "1,596",
"Revenues": "0",
"Stockholders Equity": "-799",
"Net Income": "-1,778",
"Comprehensive Net Income": "-1,778",
"BaseVar": "1,508",
"ECR before LimitedLiability": "-569%",
"Economic Capital Ratio": "11%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "316",
"Cost of Goods Sold": "0",
"Intangible Assets": "10",
"Liabilities, Current": "2,268",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "319",
"Other Liabilities": "0",
"Other Net Income": "-3,833",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "545",
"Selling, General and Administrative Expense": "478"
},
"output_variables": {
"Assets": "326",
"Liabilities": "2,268",
"Expenses": "1,342",
"Revenues": "0",
"Stockholders Equity": "-1,941",
"Net Income": "-5,175",
"Comprehensive Net Income": "-5,175",
"BaseVar": "3,884",
"ECR before LimitedLiability": "-725%",
"Economic Capital Ratio": "2.1%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "295",
"Cost of Goods Sold": "0",
"Intangible Assets": "76",
"Liabilities, Current": "3,663",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "225",
"Other Liabilities": "0",
"Other Net Income": "-449",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "978",
"Selling, General and Administrative Expense": "904"
},
"output_variables": {
"Assets": "371",
"Liabilities": "3,663",
"Expenses": "2,107",
"Revenues": "0",
"Stockholders Equity": "-3,293",
"Net Income": "-2,556",
"Comprehensive Net Income": "-2,556",
"BaseVar": "3,295",
"ECR before LimitedLiability": "-483%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.21060457946738517,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001445815.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001445815.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001445815.svg"
},
{
"company_id": "0001106838",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001106838.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001106838.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001106838.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001106838_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001106838_main_keyfigs.svg",
"name": "Sonnet Biotherapeutics Holdings Inc",
"rank": 465,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001106838.svg",
"report_text": "The relative strengths and weaknesses of Sonnet Biotherapeutics 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 Sonnet Biotherapeutics Holdings Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 3.4% points.The greatest weakness of Sonnet Biotherapeutics Holdings Inc is the variable Assets, reducing the Economic Capital Ratio by 120% points.
The company's Economic Capital Ratio, given in the ranking table, is 20%, being 225% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001106838_2023_Sonnet_Biotherapeutics_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "35.6",
"Assets": "-26.6",
"Liabilities": "94.5",
"Stockholders Equity": "21.4",
"ECR before LimitedLiability": "140",
"Assets, Current": "-56.9",
"Other Assets": "35.8",
"Liabilities, Current": "36.8",
"Other Liabilities": "46.4",
"Liabilities, Non-Current": "17.2",
"Selling, General and Administrative Expense": "7.33",
"Expenses": "-14.5",
"Revenues": "58.0",
"Net Income": "37.3",
"Research and Development": "48.5",
"Other Expenses": "-72.1",
"Cost of Goods Sold": "6.80",
"Other Revenues": "58.0",
"Comprehensive Net Income": "37.6",
"Other Net Income": "-3.78",
"Economic Capital Ratio": "66.9"
},
"2013": {
"Other Assets": "9.72",
"Assets": "-1.70",
"Liabilities": "2.34",
"ECR before LimitedLiability": "40.7",
"Intangible Assets": "94.0",
"Property and Equipment": "42.6",
"Assets, Current": "-67.0",
"Liabilities, Non-Current": "8.84",
"Liabilities, Current": "-5.04",
"Other Liabilities": "-1.56",
"Selling, General and Administrative Expense": "7.20",
"Expenses": "9.34",
"Net Income": "24.6",
"Other Expenses": "-29.0",
"Research and Development": "30.0",
"Cost of Goods Sold": "3.29",
"Other Revenues": "16.9",
"Revenues": "16.9",
"Comprehensive Net Income": "25.0",
"Other Net Income": "-1.91",
"Economic Capital Ratio": "12.8"
},
"2015": {
"Property and Equipment": "74.9",
"Assets": "-76.8",
"Liabilities": "36.4",
"Stockholders Equity": "-121",
"ECR before LimitedLiability": "-8.07",
"Other Assets": "-14.5",
"Intangible Assets": "66.4",
"Assets, Current": "-104",
"Other Liabilities": "29.8",
"Liabilities, Non-Current": "16.1",
"Liabilities, Current": "-9.40",
"Other Expenses": "-85.8",
"Expenses": "-19.4",
"Revenues": "82.7",
"Net Income": "50.0",
"Selling, General and Administrative Expense": "23.1",
"Research and Development": "53.0",
"Other Revenues": "82.7",
"Other Net Income": "-7.37",
"Comprehensive Net Income": "52.1",
"Economic Capital Ratio": "-27.1"
},
"2016": {
"Other Assets": "-22.2",
"Assets": "-106",
"Liabilities": "39.6",
"Stockholders Equity": "-159",
"ECR before LimitedLiability": "-24.8",
"Assets, Current": "-130",
"Property and Equipment": "56.5",
"Intangible Assets": "58.7",
"Liabilities, Non-Current": "28.4",
"Liabilities, Current": "17.2",
"Research and Development": "56.9",
"Expenses": "8.70",
"Revenues": "59.7",
"Net Income": "58.2",
"Selling, General and Administrative Expense": "35.4",
"Other Expenses": "-88.2",
"Other Revenues": "59.7",
"Comprehensive Net Income": "57.1",
"Other Net Income": "-20.1",
"Other Compr. Net Income": "-13.8",
"Economic Capital Ratio": "-47.2"
},
"2017": {
"Other Assets": "-24.5",
"Assets": "-102",
"Liabilities": "42.5",
"Stockholders Equity": "-159",
"ECR before LimitedLiability": "-22.9",
"Intangible Assets": "69.8",
"Assets, Current": "-122",
"Property and Equipment": "39.1",
"Liabilities, Current": "-17.9",
"Other Liabilities": "27.3",
"Liabilities, Non-Current": "32.8",
"Selling, General and Administrative Expense": "37.3",
"Expenses": "-18.1",
"Revenues": "71.4",
"Net Income": "68.7",
"Research and Development": "68.3",
"Other Expenses": "-107",
"Other Revenues": "71.4",
"Comprehensive Net Income": "68.7",
"Other Net Income": "-9.35",
"Economic Capital Ratio": "-42.5"
},
"2018": {
"Assets, Current": "-136",
"Assets": "-115",
"Liabilities": "12.3",
"Stockholders Equity": "-185",
"ECR before LimitedLiability": "-48.8",
"Other Assets": "-24.8",
"Intangible Assets": "44.3",
"Property and Equipment": "42.5",
"Liabilities, Current": "-15.1",
"Other Liabilities": "12.1",
"Liabilities, Non-Current": "14.9",
"Research and Development": "43.0",
"Expenses": "-11.9",
"Revenues": "48.0",
"Net Income": "44.8",
"Other Expenses": "-109",
"Selling, General and Administrative Expense": "40.3",
"Other Revenues": "48.0",
"Other Net Income": "-9.49",
"Comprehensive Net Income": "45.0",
"Economic Capital Ratio": "-66.5"
},
"2019": {
"Other Assets": "10.6",
"Assets": "-81.2",
"Liabilities": "-5.93",
"Stockholders Equity": "-154",
"Property and Equipment": "3.63",
"Assets, Current": "-118",
"Intangible Assets": "10.9",
"Liabilities, Current": "-3.38",
"ECR before LimitedLiability": "-76.0",
"Other Liabilities": "3.97",
"Liabilities, Non-Current": "-5.93",
"Other Expenses": "-35.0",
"Expenses": "-1.10",
"Revenues": "12.3",
"Net Income": "8.82",
"Cost of Goods Sold": "1.38",
"Selling, General and Administrative Expense": "5.50",
"Research and Development": "13.1",
"Other Revenues": "12.3",
"Comprehensive Net Income": "8.96",
"Economic Capital Ratio": "-103"
},
"2021": {
"Assets, Current": "31.8",
"Assets": "-10.8",
"Liabilities": "34.4",
"Stockholders Equity": "11.0",
"ECR before LimitedLiability": "-12.9",
"Other Assets": "-17.6",
"Property and Equipment": "-5.50",
"Intangible Assets": "-12.3",
"Liabilities, Current": "-19.1",
"Other Liabilities": "26.8",
"Liabilities, Non-Current": "26.1",
"Selling, General and Administrative Expense": "-13.3",
"Expenses": "-38.7",
"Revenues": "-13.3",
"Net Income": "-50.4",
"Other Expenses": "7.58",
"Research and Development": "-36.6",
"Cost of Goods Sold": "3.86",
"Other Revenues": "-13.3",
"Comprehensive Net Income": "-50.5",
"Economic Capital Ratio": "-20.6"
},
"2022": {
"Intangible Assets": "-15.6",
"Assets": "-120",
"Liabilities": "0.445",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "-205",
"Assets, Current": "-107",
"Other Assets": "-21.9",
"Property and Equipment": "-7.31",
"Other Liabilities": "-1.12",
"Liabilities, Current": "3.40",
"Liabilities, Non-Current": "-0.889",
"Other Expenses": "2.52",
"Expenses": "-62.8",
"Revenues": "-5.93",
"Net Income": "-75.4",
"Selling, General and Administrative Expense": "-9.30",
"Cost of Goods Sold": "1.52",
"Research and Development": "-54.5",
"Other Revenues": "-5.93",
"Comprehensive Net Income": "-75.3",
"Economic Capital Ratio": "-225"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001106838_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "2,030",
"Cost of Goods Sold": "0",
"Intangible Assets": "956",
"Liabilities, Current": "1,773",
"Liabilities, Non-Current": "186",
"Other Assets": "2,344",
"Other Compr. Net Income": "-4.4",
"Other Expenses": "7,154",
"Other Liabilities": "159",
"Other Net Income": "-505",
"Other Revenues": "6,883",
"Property and Equipment": "2,316",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,618"
},
"output_variables": {
"Assets": "7,646",
"Liabilities": "2,118",
"Expenses": "9,772",
"Revenues": "6,883",
"Stockholders Equity": "5,529",
"Net Income": "-3,395",
"Comprehensive Net Income": "-3,397",
"BaseVar": "13,465",
"ECR before LimitedLiability": "177%",
"Economic Capital Ratio": "287%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,713",
"Cost of Goods Sold": "0",
"Intangible Assets": "9,921",
"Liabilities, Current": "5,532",
"Liabilities, Non-Current": "399",
"Other Assets": "2,833",
"Other Compr. Net Income": "233",
"Other Expenses": "8,661",
"Other Liabilities": "2,918",
"Other Net Income": "-706",
"Other Revenues": "8,247",
"Property and Equipment": "5,620",
"Research and Development": "0",
"Selling, General and Administrative Expense": "4,234"
},
"output_variables": {
"Assets": "20,088",
"Liabilities": "8,849",
"Expenses": "12,895",
"Revenues": "8,247",
"Stockholders Equity": "11,239",
"Net Income": "-5,353",
"Comprehensive Net Income": "-5,236",
"BaseVar": "25,509",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "256%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "3,819",
"Cost of Goods Sold": "0",
"Intangible Assets": "19,984",
"Liabilities, Current": "16,181",
"Liabilities, Non-Current": "1,099",
"Other Assets": "1,761",
"Other Compr. Net Income": "1,352",
"Other Expenses": "46,657",
"Other Liabilities": "3,168",
"Other Net Income": "-2,780",
"Other Revenues": "42,397",
"Property and Equipment": "16,641",
"Research and Development": "0",
"Selling, General and Administrative Expense": "7,415"
},
"output_variables": {
"Assets": "42,205",
"Liabilities": "20,448",
"Expenses": "54,072",
"Revenues": "42,397",
"Stockholders Equity": "21,757",
"Net Income": "-14,456",
"Comprehensive Net Income": "-13,780",
"BaseVar": "81,627",
"ECR before LimitedLiability": "107%",
"Economic Capital Ratio": "236%"
}
},
"2016": {
"input_variables": {
"Assets, Current": "1,794",
"Cost of Goods Sold": "0",
"Intangible Assets": "18,936",
"Liabilities, Current": "12,111",
"Liabilities, Non-Current": "287",
"Other Assets": "1,243",
"Other Compr. Net Income": "1,347",
"Other Expenses": "40,011",
"Other Liabilities": "7,383",
"Other Net Income": "-25,646",
"Other Revenues": "41,710",
"Property and Equipment": "11,514",
"Research and Development": "0",
"Selling, General and Administrative Expense": "5,872"
},
"output_variables": {
"Assets": "33,486",
"Liabilities": "19,781",
"Expenses": "45,883",
"Revenues": "41,710",
"Stockholders Equity": "13,705",
"Net Income": "-29,819",
"Comprehensive Net Income": "-29,146",
"BaseVar": "83,927",
"ECR before LimitedLiability": "2.7%",
"Economic Capital Ratio": "144%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,800",
"Cost of Goods Sold": "0",
"Intangible Assets": "18,545",
"Liabilities, Current": "14,906",
"Liabilities, Non-Current": "0",
"Other Assets": "1,290",
"Other Compr. Net Income": "-8,607",
"Other Expenses": "41,018",
"Other Liabilities": "3,788",
"Other Net Income": "-3,696",
"Other Revenues": "41,436",
"Property and Equipment": "8,549",
"Research and Development": "0",
"Selling, General and Administrative Expense": "4,479"
},
"output_variables": {
"Assets": "30,183",
"Liabilities": "18,694",
"Expenses": "45,496",
"Revenues": "41,436",
"Stockholders Equity": "11,489",
"Net Income": "-7,756",
"Comprehensive Net Income": "-12,060",
"BaseVar": "74,056",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "191%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,675",
"Cost of Goods Sold": "0",
"Intangible Assets": "16,404",
"Liabilities, Current": "14,312",
"Liabilities, Non-Current": "3,000",
"Other Assets": "1,247",
"Other Compr. Net Income": "902",
"Other Expenses": "40,821",
"Other Liabilities": "4,223",
"Other Net Income": "-2,550",
"Other Revenues": "40,623",
"Property and Equipment": "10,468",
"Research and Development": "0",
"Selling, General and Administrative Expense": "4,580"
},
"output_variables": {
"Assets": "29,793",
"Liabilities": "21,536",
"Expenses": "45,401",
"Revenues": "40,623",
"Stockholders Equity": "8,258",
"Net Income": "-7,329",
"Comprehensive Net Income": "-6,878",
"BaseVar": "70,403",
"ECR before LimitedLiability": "43%",
"Economic Capital Ratio": "182%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "1,170",
"Cost of Goods Sold": "0",
"Intangible Assets": "12,225",
"Liabilities, Current": "18,095",
"Liabilities, Non-Current": "15,342",
"Other Assets": "12,508",
"Other Compr. Net Income": "961",
"Other Expenses": "40,389",
"Other Liabilities": "1,248",
"Other Net Income": "-2,352",
"Other Revenues": "30,189",
"Property and Equipment": "5,630",
"Research and Development": "0",
"Selling, General and Administrative Expense": "6,035"
},
"output_variables": {
"Assets": "31,533",
"Liabilities": "34,685",
"Expenses": "46,424",
"Revenues": "30,189",
"Stockholders Equity": "-3,152",
"Net Income": "-18,588",
"Comprehensive Net Income": "-18,107",
"BaseVar": "73,072",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "135%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "28,812",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,703",
"Liabilities, Non-Current": "31",
"Other Assets": "123",
"Other Compr. Net Income": "323",
"Other Expenses": "6,740",
"Other Liabilities": "0",
"Other Net Income": "-409",
"Other Revenues": "728",
"Property and Equipment": "59",
"Research and Development": "16,635",
"Selling, General and Administrative Expense": "9,072"
},
"output_variables": {
"Assets": "28,994",
"Liabilities": "6,734",
"Expenses": "32,447",
"Revenues": "728",
"Stockholders Equity": "22,260",
"Net Income": "-32,128",
"Comprehensive Net Income": "-31,967",
"BaseVar": "34,817",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "224%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "5,414",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,165",
"Liabilities, Non-Current": "204",
"Other Assets": "370",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-48",
"Other Revenues": "350",
"Property and Equipment": "46",
"Research and Development": "23,396",
"Selling, General and Administrative Expense": "8,575"
},
"output_variables": {
"Assets": "5,830",
"Liabilities": "8,369",
"Expenses": "31,971",
"Revenues": "350",
"Stockholders Equity": "-2,539",
"Net Income": "-31,669",
"Comprehensive Net Income": "-31,669",
"BaseVar": "23,284",
"ECR before LimitedLiability": "-524%",
"Economic Capital Ratio": "16%"
}
}
},
"top_rated": false,
"trend": -185.0,
"value": 0.19611524262588878,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001106838.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001106838.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001106838.svg"
},
{
"company_id": "0001293310",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001293310.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001293310.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001293310.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001293310_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001293310_main_keyfigs.svg",
"name": "Humanigen INC",
"rank": 466,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001293310.svg",
"report_text": "The relative strengths and weaknesses of Humanigen 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 Humanigen INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Humanigen INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 159% points.
The company's Economic Capital Ratio, given in the ranking table, is 19%, being 226% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001293310_2023_Humanigen_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Property and Equipment": "-1.30",
"Assets": "-1.52",
"Liabilities": "-8.81",
"Stockholders Equity": "-33.6",
"ECR before LimitedLiability": "-7.62",
"Assets, Current": "1.92",
"Intangible Assets": "-1.61",
"Other Assets": "0.893",
"Other Liabilities": "-30.4",
"Liabilities, Non-Current": "1.23",
"Selling, General and Administrative Expense": "2.01",
"Expenses": "-1.31",
"Revenues": "-4.86",
"Net Income": "-1.59",
"Research and Development": "-34.0",
"Other Expenses": "2.90",
"Cost of Goods Sold": "0.611",
"Other Revenues": "-4.86",
"Comprehensive Net Income": "-1.58",
"Other Net Income": "3.86",
"Economic Capital Ratio": "-80.7"
},
"2013": {
"Other Assets": "-6.36",
"Assets": "57.7",
"Liabilities": "26.9",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "78.0",
"Intangible Assets": "-9.44",
"Property and Equipment": "-5.14",
"Assets, Current": "115",
"Liabilities, Non-Current": "11.9",
"Liabilities, Current": "11.8",
"Other Liabilities": "3.79",
"Selling, General and Administrative Expense": "9.98",
"Expenses": "-2.79",
"Revenues": "-19.0",
"Net Income": "-20.3",
"Other Expenses": "9.26",
"Research and Development": "-23.9",
"Cost of Goods Sold": "2.47",
"Other Revenues": "-19.0",
"Comprehensive Net Income": "-20.5",
"Economic Capital Ratio": "50.1"
},
"2014": {
"Other Assets": "-17.1",
"Assets": "2.71",
"Liabilities": "-19.9",
"Stockholders Equity": "-14.1",
"ECR before LimitedLiability": "-31.4",
"Property and Equipment": "-8.38",
"Assets, Current": "48.6",
"Intangible Assets": "-22.0",
"Other Liabilities": "29.5",
"Liabilities, Current": "-67.4",
"Liabilities, Non-Current": "13.2",
"Expenses": "-26.7",
"Revenues": "-23.1",
"Net Income": "-46.2",
"Cost of Goods Sold": "2.73",
"Other Expenses": "11.2",
"Research and Development": "-41.0",
"Other Revenues": "-23.1",
"Other Net Income": "2.24",
"Comprehensive Net Income": "-46.1",
"Economic Capital Ratio": "-64.8"
},
"2018": {
"Assets, Current": "-94.9",
"Assets": "-116",
"Liabilities": "8.87",
"Stockholders Equity": "-162",
"ECR before LimitedLiability": "-219",
"Other Assets": "-9.63",
"Intangible Assets": "-14.4",
"Property and Equipment": "-6.00",
"Liabilities, Current": "9.86",
"Liabilities, Non-Current": "-0.881",
"Research and Development": "1.88",
"Expenses": "-15.3",
"Revenues": "-3.99",
"Net Income": "-21.0",
"Cost of Goods Sold": "0.849",
"Other Expenses": "-0.418",
"Selling, General and Administrative Expense": "-20.0",
"Other Revenues": "-3.99",
"Other Net Income": "0.595",
"Comprehensive Net Income": "-21.1",
"Economic Capital Ratio": "-237"
},
"2020": {
"Intangible Assets": "-25.0",
"Assets": "-54.5",
"Liabilities": "21.4",
"Stockholders Equity": "-28.7",
"ECR before LimitedLiability": "-74.8",
"Other Assets": "-27.7",
"Property and Equipment": "-13.0",
"Assets, Current": "3.55",
"Liabilities, Non-Current": "20.9",
"Liabilities, Current": "-14.6",
"Other Liabilities": "21.1",
"Selling, General and Administrative Expense": "4.22",
"Expenses": "-78.5",
"Revenues": "-24.6",
"Net Income": "-97.2",
"Cost of Goods Sold": "6.15",
"Research and Development": "-93.9",
"Other Expenses": "9.19",
"Other Revenues": "-24.6",
"Comprehensive Net Income": "-97.3",
"Economic Capital Ratio": "-94.4"
},
"2021": {
"Assets, Current": "-82.1",
"Assets": "-88.3",
"Liabilities": "-6.01",
"Stockholders Equity": "-161",
"ECR before LimitedLiability": "-214",
"Other Assets": "-28.9",
"Property and Equipment": "-8.92",
"Intangible Assets": "-19.2",
"Liabilities, Current": "-7.23",
"Other Liabilities": "2.09",
"Liabilities, Non-Current": "-1.66",
"Selling, General and Administrative Expense": "4.99",
"Expenses": "-53.3",
"Revenues": "-8.16",
"Net Income": "-61.6",
"Other Expenses": "3.43",
"Research and Development": "-64.3",
"Cost of Goods Sold": "2.18",
"Other Revenues": "-8.16",
"Comprehensive Net Income": "-61.7",
"Economic Capital Ratio": "-222"
},
"2022": {
"Intangible Assets": "-9.97",
"Assets": "-112",
"Liabilities": "7.32",
"Stockholders Equity": "-159",
"ECR before LimitedLiability": "-205",
"Assets, Current": "-94.9",
"Other Assets": "-16.9",
"Property and Equipment": "-5.08",
"Other Liabilities": "-0.577",
"Liabilities, Current": "11.3",
"Liabilities, Non-Current": "-0.714",
"Other Expenses": "0.453",
"Expenses": "-17.4",
"Revenues": "-3.11",
"Net Income": "-22.2",
"Selling, General and Administrative Expense": "0.208",
"Cost of Goods Sold": "1.01",
"Research and Development": "-20.1",
"Other Revenues": "-3.11",
"Comprehensive Net Income": "-22.1",
"Economic Capital Ratio": "-226"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001293310_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "21,256",
"Cost of Goods Sold": "0",
"Intangible Assets": "45",
"Liabilities, Current": "7,217",
"Liabilities, Non-Current": "355",
"Other Assets": "3,008",
"Other Compr. Net Income": "5.0",
"Other Expenses": "0",
"Other Liabilities": "9,888",
"Other Net Income": "6,071",
"Other Revenues": "0",
"Property and Equipment": "230",
"Research and Development": "24,519",
"Selling, General and Administrative Expense": "5,061"
},
"output_variables": {
"Assets": "24,539",
"Liabilities": "17,460",
"Expenses": "29,580",
"Revenues": "0",
"Stockholders Equity": "7,079",
"Net Income": "-23,509",
"Comprehensive Net Income": "-23,506",
"BaseVar": "38,828",
"ECR before LimitedLiability": "-38%",
"Economic Capital Ratio": "139%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "77,722",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,382",
"Liabilities, Non-Current": "0",
"Other Assets": "706",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "1,086",
"Other Liabilities": "6,786",
"Other Net Income": "91",
"Other Revenues": "0",
"Property and Equipment": "276",
"Research and Development": "32,640",
"Selling, General and Administrative Expense": "8,313"
},
"output_variables": {
"Assets": "78,704",
"Liabilities": "18,168",
"Expenses": "42,039",
"Revenues": "0",
"Stockholders Equity": "60,536",
"Net Income": "-41,948",
"Comprehensive Net Income": "-41,948",
"BaseVar": "69,502",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "293%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "42,245",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,053",
"Liabilities, Non-Current": "0",
"Other Assets": "318",
"Other Compr. Net Income": "-11",
"Other Expenses": "1,214",
"Other Liabilities": "311",
"Other Net Income": "-66",
"Other Revenues": "0",
"Property and Equipment": "414",
"Research and Development": "26,573",
"Selling, General and Administrative Expense": "10,145"
},
"output_variables": {
"Assets": "42,977",
"Liabilities": "18,364",
"Expenses": "37,932",
"Revenues": "0",
"Stockholders Equity": "24,613",
"Net Income": "-37,998",
"Comprehensive Net Income": "-38,004",
"BaseVar": "49,675",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "189%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "1,299",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "8,263",
"Liabilities, Non-Current": "0",
"Other Assets": "71",
"Other Compr. Net Income": "2.6",
"Other Expenses": "968",
"Other Liabilities": "1,217",
"Other Net Income": "193",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "-4,365",
"Selling, General and Administrative Expense": "7,839"
},
"output_variables": {
"Assets": "1,370",
"Liabilities": "9,480",
"Expenses": "4,443",
"Revenues": "0",
"Stockholders Equity": "-8,110",
"Net Income": "-4,250",
"Comprehensive Net Income": "-4,249",
"BaseVar": "7,744",
"ECR before LimitedLiability": "-404%",
"Economic Capital Ratio": "38%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "68,212",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "20,415",
"Liabilities, Non-Current": "2,342",
"Other Assets": "90",
"Other Compr. Net Income": "0",
"Other Expenses": "1,379",
"Other Liabilities": "0",
"Other Net Income": "108",
"Other Revenues": "312",
"Property and Equipment": "0",
"Research and Development": "81,921",
"Selling, General and Administrative Expense": "23,610"
},
"output_variables": {
"Assets": "68,302",
"Liabilities": "22,757",
"Expenses": "106,910",
"Revenues": "312",
"Stockholders Equity": "45,545",
"Net Income": "-106,490",
"Comprehensive Net Income": "-106,490",
"BaseVar": "99,195",
"ECR before LimitedLiability": "-16%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "70,971",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "68,725",
"Liabilities, Non-Current": "25,006",
"Other Assets": "90",
"Other Compr. Net Income": "0",
"Other Expenses": "2,728",
"Other Liabilities": "1,018",
"Other Net Income": "-1,079",
"Other Revenues": "20,010",
"Property and Equipment": "0",
"Research and Development": "914,337",
"Selling, General and Administrative Expense": "46,530"
},
"output_variables": {
"Assets": "71,061",
"Liabilities": "94,749",
"Expenses": "963,594",
"Revenues": "20,010",
"Stockholders Equity": "-23,688",
"Net Income": "-944,663",
"Comprehensive Net Income": "-944,663",
"BaseVar": "575,247",
"ECR before LimitedLiability": "-1,202%",
"Economic Capital Ratio": "0.0014%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "11,105",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "56,194",
"Liabilities, Non-Current": "0",
"Other Assets": "90",
"Other Compr. Net Income": "0",
"Other Expenses": "3,502",
"Other Liabilities": "1,766",
"Other Net Income": "-239",
"Other Revenues": "2,718",
"Property and Equipment": "0",
"Research and Development": "106,563",
"Selling, General and Administrative Expense": "14,679"
},
"output_variables": {
"Assets": "11,195",
"Liabilities": "57,960",
"Expenses": "124,744",
"Revenues": "2,718",
"Stockholders Equity": "-46,765",
"Net Income": "-122,265",
"Comprehensive Net Income": "-122,265",
"BaseVar": "98,428",
"ECR before LimitedLiability": "-648%",
"Economic Capital Ratio": "4.9%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.19181514970251454,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001293310.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001293310.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001293310.svg"
},
{
"company_id": "0001175680",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001175680.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001175680.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0001175680.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0001175680_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001175680_main_keyfigs.svg",
"name": "Cytodyn Inc",
"rank": 467,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001175680.svg",
"report_text": "The relative strengths and weaknesses of Cytodyn 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 Cytodyn Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 10% points.The greatest weakness of Cytodyn Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 128% points.
The company's Economic Capital Ratio, given in the ranking table, is 13%, being 232% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001175680_2023_Cytodyn_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Other Assets": "-10.8",
"Assets": "-54.5",
"Liabilities": "-46.6",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "-98.0",
"Intangible Assets": "-14.8",
"Property and Equipment": "-9.24",
"Assets, Current": "-29.2",
"Other Liabilities": "2.04",
"Liabilities, Non-Current": "0.907",
"Liabilities, Current": "-64.8",
"Research and Development": "8.79",
"Expenses": "2.30",
"Revenues": "-11.5",
"Net Income": "-8.16",
"Other Expenses": "-1.02",
"Cost of Goods Sold": "1.40",
"Selling, General and Administrative Expense": "-7.33",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-8.27",
"Economic Capital Ratio": "-174"
},
"2012": {
"Property and Equipment": "-8.50",
"Assets": "-97.9",
"Liabilities": "7.47",
"Stockholders Equity": "-120",
"ECR before LimitedLiability": "-132",
"Assets, Current": "-68.8",
"Intangible Assets": "-11.7",
"Other Assets": "-8.69",
"Liabilities, Current": "11.2",
"Other Liabilities": "-1.17",
"Liabilities, Non-Current": "-0.556",
"Selling, General and Administrative Expense": "-23.8",
"Expenses": "-17.5",
"Revenues": "-7.54",
"Net Income": "-28.9",
"Research and Development": "4.14",
"Other Expenses": "-2.44",
"Cost of Goods Sold": "0.988",
"Other Revenues": "-7.54",
"Comprehensive Net Income": "-28.8",
"Economic Capital Ratio": "-205"
},
"2013": {
"Other Assets": "-14.9",
"Assets": "-48.1",
"Liabilities": "-9.49",
"Stockholders Equity": "-50.4",
"ECR before LimitedLiability": "-124",
"Intangible Assets": "74.3",
"Property and Equipment": "-11.2",
"Assets, Current": "-57.7",
"Liabilities, Non-Current": "2.87",
"Liabilities, Current": "-12.2",
"Selling, General and Administrative Expense": "-30.4",
"Expenses": "-32.7",
"Revenues": "-14.5",
"Net Income": "-40.1",
"Other Expenses": "-16.2",
"Research and Development": "11.7",
"Cost of Goods Sold": "1.90",
"Other Revenues": "-14.5",
"Comprehensive Net Income": "-40.2",
"Other Net Income": "3.97",
"Economic Capital Ratio": "-152"
},
"2018": {
"Assets, Current": "-117",
"Assets": "-133",
"Liabilities": "1.96",
"Stockholders Equity": "-136",
"ECR before LimitedLiability": "-229",
"Other Assets": "-7.99",
"Intangible Assets": "-5.46",
"Property and Equipment": "-4.01",
"Liabilities, Current": "2.94",
"Other Liabilities": "-1.22",
"Liabilities, Non-Current": "-0.501",
"Research and Development": "-25.9",
"Expenses": "-28.2",
"Revenues": "-2.20",
"Net Income": "-36.5",
"Cost of Goods Sold": "0.401",
"Other Expenses": "-1.33",
"Other Revenues": "-2.20",
"Other Net Income": "0.462",
"Comprehensive Net Income": "-36.6",
"Economic Capital Ratio": "-246"
},
"2019": {
"Other Assets": "-21.5",
"Assets": "-67.6",
"Liabilities": "-13.0",
"Stockholders Equity": "-75.4",
"ECR before LimitedLiability": "-142",
"Property and Equipment": "-10.6",
"Assets, Current": "-70.3",
"Intangible Assets": "50.4",
"Liabilities, Current": "-23.0",
"Other Liabilities": "3.32",
"Liabilities, Non-Current": "1.38",
"Other Expenses": "3.08",
"Expenses": "-32.1",
"Revenues": "-10.9",
"Net Income": "-42.1",
"Cost of Goods Sold": "2.56",
"Selling, General and Administrative Expense": "-0.886",
"Research and Development": "-36.8",
"Other Revenues": "-10.9",
"Comprehensive Net Income": "-42.4",
"Economic Capital Ratio": "-169"
},
"2020": {
"Intangible Assets": "12.8",
"Assets": "-55.7",
"Liabilities": "-8.64",
"Stockholders Equity": "-91.0",
"ECR before LimitedLiability": "-151",
"Other Assets": "-18.4",
"Property and Equipment": "-8.58",
"Assets, Current": "-54.6",
"Liabilities, Current": "-17.4",
"Other Liabilities": "5.22",
"Selling, General and Administrative Expense": "1.66",
"Expenses": "-20.8",
"Revenues": "-10.0",
"Net Income": "-45.1",
"Cost of Goods Sold": "2.44",
"Research and Development": "-16.5",
"Other Expenses": "-8.62",
"Other Revenues": "-10.0",
"Other Net Income": "-20.1",
"Comprehensive Net Income": "-45.1",
"Economic Capital Ratio": "-171"
},
"2021": {
"Assets, Current": "-68.0",
"Assets": "-24.9",
"Liabilities": "-22.6",
"Stockholders Equity": "-127",
"ECR before LimitedLiability": "-151",
"Other Assets": "62.9",
"Property and Equipment": "-3.99",
"Intangible Assets": "-7.51",
"Liabilities, Current": "-55.6",
"Other Liabilities": "4.82",
"Liabilities, Non-Current": "4.60",
"Selling, General and Administrative Expense": "1.62",
"Expenses": "-10.8",
"Revenues": "-5.60",
"Net Income": "-15.0",
"Other Expenses": "-13.4",
"Research and Development": "0.377",
"Cost of Goods Sold": "1.41",
"Other Revenues": "-5.60",
"Comprehensive Net Income": "-15.0",
"Economic Capital Ratio": "-159"
},
"2022": {
"Intangible Assets": "-9.24",
"Assets": "-118",
"Liabilities": "6.36",
"Stockholders Equity": "-128",
"ECR before LimitedLiability": "-211",
"Assets, Current": "-111",
"Other Assets": "0.609",
"Property and Equipment": "-4.61",
"Other Liabilities": "-1.17",
"Liabilities, Current": "10.2",
"Liabilities, Non-Current": "-1.01",
"Other Expenses": "-32.6",
"Expenses": "-23.8",
"Revenues": "-3.72",
"Net Income": "-31.7",
"Selling, General and Administrative Expense": "-0.634",
"Cost of Goods Sold": "0.838",
"Research and Development": "3.28",
"Other Revenues": "-3.72",
"Comprehensive Net Income": "-31.6",
"Economic Capital Ratio": "-232"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001175680_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Assets, Current": "1,974",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,995",
"Liabilities, Non-Current": "0",
"Other Assets": "16",
"Other Compr. Net Income": "0",
"Other Expenses": "713",
"Other Liabilities": "6.9",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "5.4",
"Research and Development": "481",
"Selling, General and Administrative Expense": "2,526"
},
"output_variables": {
"Assets": "1,995",
"Liabilities": "7,002",
"Expenses": "3,720",
"Revenues": "0",
"Stockholders Equity": "-5,008",
"Net Income": "-3,720",
"Comprehensive Net Income": "-3,720",
"BaseVar": "6,358",
"ECR before LimitedLiability": "-325%",
"Economic Capital Ratio": "60%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,028",
"Cost of Goods Sold": "0",
"Intangible Assets": "39",
"Liabilities, Current": "5,044",
"Liabilities, Non-Current": "0",
"Other Assets": "3.1",
"Other Compr. Net Income": "0",
"Other Expenses": "1,490",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0.80",
"Research and Development": "530",
"Selling, General and Administrative Expense": "5,454"
},
"output_variables": {
"Assets": "1,071",
"Liabilities": "5,044",
"Expenses": "7,474",
"Revenues": "0",
"Stockholders Equity": "-3,973",
"Net Income": "-7,474",
"Comprehensive Net Income": "-7,474",
"BaseVar": "6,795",
"ECR before LimitedLiability": "-528%",
"Economic Capital Ratio": "15%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "840",
"Cost of Goods Sold": "0",
"Intangible Assets": "3,317",
"Liabilities, Current": "3,229",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,118",
"Other Liabilities": "1,153",
"Other Net Income": "374",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "620",
"Selling, General and Administrative Expense": "6,205"
},
"output_variables": {
"Assets": "4,158",
"Liabilities": "4,382",
"Expenses": "9,942",
"Revenues": "0",
"Stockholders Equity": "-224",
"Net Income": "-9,568",
"Comprehensive Net Income": "-9,568",
"BaseVar": "9,428",
"ECR before LimitedLiability": "-236%",
"Economic Capital Ratio": "90%"
}
},
"2018": {
"input_variables": {
"Assets, Current": "3,321",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,567",
"Liabilities, Current": "16,733",
"Liabilities, Non-Current": "1,324",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "9,162",
"Other Liabilities": "0",
"Other Net Income": "1,695",
"Other Revenues": "0",
"Property and Equipment": "11",
"Research and Development": "46,264",
"Selling, General and Administrative Expense": "9,014"
},
"output_variables": {
"Assets": "4,899",
"Liabilities": "18,057",
"Expenses": "64,439",
"Revenues": "0",
"Stockholders Equity": "-13,158",
"Net Income": "-62,745",
"Comprehensive Net Income": "-62,745",
"BaseVar": "44,545",
"ECR before LimitedLiability": "-797%",
"Economic Capital Ratio": "0.88%"
}
},
"2019": {
"input_variables": {
"Assets, Current": "5,369",
"Cost of Goods Sold": "0",
"Intangible Assets": "15,475",
"Liabilities, Current": "26,926",
"Liabilities, Non-Current": "2,862",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,286",
"Other Liabilities": "0",
"Other Net Income": "1,689",
"Other Revenues": "0",
"Property and Equipment": "29",
"Research and Development": "43,036",
"Selling, General and Administrative Expense": "29,375"
},
"output_variables": {
"Assets": "20,874",
"Liabilities": "29,788",
"Expenses": "77,697",
"Revenues": "0",
"Stockholders Equity": "-8,914",
"Net Income": "-76,008",
"Comprehensive Net Income": "-76,008",
"BaseVar": "65,024",
"ECR before LimitedLiability": "-377%",
"Economic Capital Ratio": "45%"
}
},
"2020": {
"input_variables": {
"Assets, Current": "36,827",
"Cost of Goods Sold": "0",
"Intangible Assets": "13,456",
"Liabilities, Current": "44,501",
"Liabilities, Non-Current": "8,494",
"Other Assets": "176",
"Other Compr. Net Income": "0",
"Other Expenses": "1,747",
"Other Liabilities": "0",
"Other Net Income": "-192,373",
"Other Revenues": "500",
"Property and Equipment": "55",
"Research and Development": "54,324",
"Selling, General and Administrative Expense": "59,219"
},
"output_variables": {
"Assets": "50,514",
"Liabilities": "52,995",
"Expenses": "115,290",
"Revenues": "500",
"Stockholders Equity": "-2,481",
"Net Income": "-307,163",
"Comprehensive Net Income": "-307,163",
"BaseVar": "205,836",
"ECR before LimitedLiability": "-604%",
"Economic Capital Ratio": "7.6%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "36,102",
"Cost of Goods Sold": "0",
"Intangible Assets": "1,653",
"Liabilities, Current": "152,546",
"Liabilities, Non-Current": "552",
"Other Assets": "94,191",
"Other Compr. Net Income": "0",
"Other Expenses": "430,888",
"Other Liabilities": "0",
"Other Net Income": "-27,329",
"Other Revenues": "491",
"Property and Equipment": "134",
"Research and Development": "53,525",
"Selling, General and Administrative Expense": "106,031"
},
"output_variables": {
"Assets": "132,080",
"Liabilities": "153,098",
"Expenses": "590,444",
"Revenues": "491",
"Stockholders Equity": "-21,018",
"Net Income": "-617,282",
"Comprehensive Net Income": "-617,282",
"BaseVar": "451,721",
"ECR before LimitedLiability": "-465%",
"Economic Capital Ratio": "25%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "10,515",
"Cost of Goods Sold": "53",
"Intangible Assets": "0",
"Liabilities, Current": "123,161",
"Liabilities, Non-Current": "422",
"Other Assets": "18,670",
"Other Compr. Net Income": "0",
"Other Expenses": "339,174",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "120",
"Property and Equipment": "0",
"Research and Development": "23,290",
"Selling, General and Administrative Expense": "93,795"
},
"output_variables": {
"Assets": "29,185",
"Liabilities": "123,583",
"Expenses": "456,312",
"Revenues": "120",
"Stockholders Equity": "-94,398",
"Net Income": "-456,192",
"Comprehensive Net Income": "-456,192",
"BaseVar": "304,600",
"ECR before LimitedLiability": "-867%",
"Economic Capital Ratio": "0.35%"
}
}
},
"top_rated": false,
"trend": -30.0,
"value": 0.13056686803851394,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001175680.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001175680.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001175680.svg"
},
{
"company_id": "0001468639",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001468639.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001468639.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001468639_main_keyfigs.svg",
"name": "Vicapsys Life Sciences Inc",
"rank": 468,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001468639.svg",
"report_text": "The relative strengths and weaknesses of Vicapsys Life 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 Vicapsys Life Sciences Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Vicapsys Life Sciences Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 167% points.
The company's Economic Capital Ratio, given in the ranking table, is 12%, being 233% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001468639_2023_Vicapsys_Life_Sciences_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Intangible Assets": "61.6",
"Assets": "-60.3",
"Liabilities": "-34.3",
"Stockholders Equity": "-138",
"ECR before LimitedLiability": "-161",
"Other Assets": "-14.7",
"Property and Equipment": "-6.62",
"Assets, Current": "-64.8",
"Liabilities, Non-Current": "3.26",
"Liabilities, Current": "-53.4",
"Other Liabilities": "3.28",
"Selling, General and Administrative Expense": "8.06",
"Expenses": "-12.4",
"Revenues": "-7.53",
"Net Income": "-19.5",
"Cost of Goods Sold": "1.75",
"Research and Development": "7.43",
"Other Expenses": "-29.7",
"Other Revenues": "-7.53",
"Comprehensive Net Income": "-19.5",
"Economic Capital Ratio": "-180"
},
"2021": {
"Assets, Current": "-61.3",
"Assets": "-18.6",
"Liabilities": "-99.9",
"Stockholders Equity": "-141",
"ECR before LimitedLiability": "-133",
"Other Assets": "-4.36",
"Property and Equipment": "-1.60",
"Intangible Assets": "44.7",
"Liabilities, Current": "-169",
"Other Liabilities": "3.13",
"Liabilities, Non-Current": "3.08",
"Selling, General and Administrative Expense": "3.46",
"Expenses": "3.01",
"Revenues": "-2.47",
"Net Income": "2.89",
"Other Expenses": "-4.57",
"Research and Development": "5.62",
"Other Revenues": "-2.47",
"Comprehensive Net Income": "2.88",
"Other Net Income": "2.88",
"Economic Capital Ratio": "-141"
},
"2022": {
"Intangible Assets": "-6.69",
"Assets": "-112",
"Liabilities": "9.99",
"Stockholders Equity": "-167",
"ECR before LimitedLiability": "-213",
"Assets, Current": "-93.6",
"Other Assets": "-11.8",
"Property and Equipment": "-3.36",
"Other Liabilities": "-0.964",
"Liabilities, Current": "11.5",
"Liabilities, Non-Current": "-0.861",
"Other Expenses": "-27.0",
"Expenses": "-8.91",
"Revenues": "-2.69",
"Net Income": "-13.2",
"Selling, General and Administrative Expense": "2.87",
"Cost of Goods Sold": "0.618",
"Research and Development": "4.44",
"Other Revenues": "-2.69",
"Comprehensive Net Income": "-13.2",
"Economic Capital Ratio": "-233"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001468639_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Assets, Current": "1.3",
"Cost of Goods Sold": "0",
"Intangible Assets": "403",
"Liabilities, Current": "853",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "617",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "102",
"Selling, General and Administrative Expense": "47"
},
"output_variables": {
"Assets": "404",
"Liabilities": "853",
"Expenses": "766",
"Revenues": "0",
"Stockholders Equity": "-449",
"Net Income": "-766",
"Comprehensive Net Income": "-766",
"BaseVar": "1,012",
"ECR before LimitedLiability": "-278%",
"Economic Capital Ratio": "76%"
}
},
"2021": {
"input_variables": {
"Assets, Current": "223",
"Cost of Goods Sold": "0",
"Intangible Assets": "372",
"Liabilities, Current": "716",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "283",
"Other Liabilities": "0",
"Other Net Income": "100",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "18",
"Selling, General and Administrative Expense": "36"
},
"output_variables": {
"Assets": "594",
"Liabilities": "716",
"Expenses": "337",
"Revenues": "0",
"Stockholders Equity": "-122",
"Net Income": "-237",
"Comprehensive Net Income": "-237",
"BaseVar": "874",
"ECR before LimitedLiability": "-77%",
"Economic Capital Ratio": "135%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "72",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,023",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "911",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "13",
"Selling, General and Administrative Expense": "60"
},
"output_variables": {
"Assets": "72",
"Liabilities": "1,023",
"Expenses": "985",
"Revenues": "0",
"Stockholders Equity": "-951",
"Net Income": "-985",
"Comprehensive Net Income": "-985",
"BaseVar": "1,040",
"ECR before LimitedLiability": "-559%",
"Economic Capital Ratio": "12%"
}
}
},
"top_rated": false,
"trend": -47.0,
"value": 0.11627843705072434,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001468639.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001468639.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001468639.svg"
},
{
"company_id": "0001098009",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001098009.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001098009.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001098009_main_keyfigs.svg",
"name": "America Great Health",
"rank": 469,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001098009.svg",
"report_text": "The relative strengths and weaknesses of America Great Health 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 America Great Health compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 7.8% points.The greatest weakness of America Great Health is the variable Stockholders Equity, reducing the Economic Capital Ratio by 162% points.
The company's Economic Capital Ratio, given in the ranking table, is 8.9%, being 236% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001098009_2023_America_Great_Health.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Current": "-22.6",
"Assets": "-23.3",
"Liabilities": "-74.9",
"Stockholders Equity": "-167",
"ECR before LimitedLiability": "-150",
"Property and Equipment": "-2.26",
"Intangible Assets": "-6.97",
"Liabilities, Current": "-11.5",
"Other Liabilities": "4.14",
"Liabilities, Non-Current": "-23.3",
"Selling, General and Administrative Expense": "-2.52",
"Expenses": "5.73",
"Revenues": "1.59",
"Net Income": "6.75",
"Other Expenses": "2.33",
"Research and Development": "9.98",
"Cost of Goods Sold": "-3.50",
"Other Revenues": "1.59",
"Comprehensive Net Income": "6.73",
"Other Net Income": "-0.626",
"Economic Capital Ratio": "-157"
},
"2022": {
"Intangible Assets": "-6.53",
"Assets": "-118",
"Liabilities": "7.78",
"Stockholders Equity": "-162",
"ECR before LimitedLiability": "-215",
"Assets, Current": "-103",
"Other Assets": "-8.39",
"Property and Equipment": "-2.69",
"Liabilities, Current": "5.83",
"Liabilities, Non-Current": "2.07",
"Other Expenses": "0.932",
"Expenses": "-10.1",
"Revenues": "-2.04",
"Net Income": "-15.4",
"Selling, General and Administrative Expense": "-11.5",
"Cost of Goods Sold": "-6.74",
"Research and Development": "4.04",
"Other Revenues": "-2.04",
"Comprehensive Net Income": "-15.2",
"Other Net Income": "-0.848",
"Economic Capital Ratio": "-236"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001098009_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Assets, Current": "483",
"Cost of Goods Sold": "144",
"Intangible Assets": "0",
"Liabilities, Current": "432",
"Liabilities, Non-Current": "658",
"Other Assets": "128",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-25",
"Other Revenues": "196",
"Property and Equipment": "13",
"Research and Development": "0",
"Selling, General and Administrative Expense": "295"
},
"output_variables": {
"Assets": "623",
"Liabilities": "1,091",
"Expenses": "439",
"Revenues": "196",
"Stockholders Equity": "-468",
"Net Income": "-269",
"Comprehensive Net Income": "-269",
"BaseVar": "1,187",
"ECR before LimitedLiability": "-150%",
"Economic Capital Ratio": "118%"
}
},
"2022": {
"input_variables": {
"Assets, Current": "197",
"Cost of Goods Sold": "1,588",
"Intangible Assets": "0",
"Liabilities, Current": "2,757",
"Liabilities, Non-Current": "1,055",
"Other Assets": "116",
"Other Compr. Net Income": "59",
"Other Expenses": "0",
"Other Liabilities": "384",
"Other Net Income": "-191",
"Other Revenues": "105",
"Property and Equipment": "24",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,250"
},
"output_variables": {
"Assets": "336",
"Liabilities": "4,197",
"Expenses": "4,839",
"Revenues": "105",
"Stockholders Equity": "-3,860",
"Net Income": "-4,925",
"Comprehensive Net Income": "-4,896",
"BaseVar": "4,863",
"ECR before LimitedLiability": "-587%",
"Economic Capital Ratio": "8.9%"
}
}
},
"top_rated": false,
"trend": -33.0,
"value": 0.08929048767997808,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001098009.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001098009.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001098009.svg"
},
{
"company_id": "0001766140",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001766140.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001766140.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001766140_main_keyfigs.svg",
"name": "Unicycive Therapeutics Inc",
"rank": 470,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001766140.svg",
"report_text": "The relative strengths and weaknesses of Unicycive Therapeutics 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 Unicycive Therapeutics Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 1.6% points.The greatest weakness of Unicycive Therapeutics Inc is the variable Assets, reducing the Economic Capital Ratio by 135% points.
The company's Economic Capital Ratio, given in the ranking table, is 6.2%, being 239% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001766140_2023_Unicycive_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-12.1",
"Assets": "-135",
"Liabilities": "-2.24",
"Stockholders Equity": "-124",
"ECR before LimitedLiability": "-218",
"Assets, Current": "-127",
"Other Assets": "-19.7",
"Property and Equipment": "-5.18",
"Other Liabilities": "-1.99",
"Liabilities, Current": "1.61",
"Liabilities, Non-Current": "-1.78",
"Other Expenses": "1.30",
"Expenses": "-77.8",
"Revenues": "-1.52",
"Net Income": "-86.4",
"Selling, General and Administrative Expense": "-12.3",
"Cost of Goods Sold": "0.798",
"Research and Development": "-50.1",
"Other Revenues": "-1.52",
"Comprehensive Net Income": "-86.3",
"Economic Capital Ratio": "-239"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001766140_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "2,644",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,284",
"Liabilities, Non-Current": "0",
"Other Assets": "152",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-6.0",
"Other Revenues": "951",
"Property and Equipment": "22",
"Research and Development": "12,436",
"Selling, General and Administrative Expense": "6,567"
},
"output_variables": {
"Assets": "2,818",
"Liabilities": "3,284",
"Expenses": "19,003",
"Revenues": "951",
"Stockholders Equity": "-466",
"Net Income": "-18,058",
"Comprehensive Net Income": "-18,058",
"BaseVar": "13,031",
"ECR before LimitedLiability": "-625%",
"Economic Capital Ratio": "6.2%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.06186777372771497,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001766140.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001766140.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001766140.svg"
},
{
"company_id": "0001811623",
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution_0001811623.svg",
"graph_url": "https://www.realrate-archive.com/us_pharma/2022/graphs/IME_0001811623.svg",
"logo_url": "https://www.realrate-archive.com/us_pharma/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_pharma/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001811623_main_keyfigs.svg",
"name": "Kuvatris Therapeutics Inc",
"rank": 471,
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_0001811623.svg",
"report_text": "The relative strengths and weaknesses of Kuvatris Therapeutics 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 Kuvatris Therapeutics Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 1.4% points.The greatest weakness of Kuvatris Therapeutics Inc is the variable Assets, reducing the Economic Capital Ratio by 137% points.
The company's Economic Capital Ratio, given in the ranking table, is 3.6%, being 241% points below the market average of 245%.",
"report_url": "https://www.realrate-archive.com/us_pharma/2022/report/0001811623_2023_Kuvatris_Therapeutics_Inc.pdf",
"shrinked_graph_json": {
"2022": {
"Intangible Assets": "-9.29",
"Assets": "-137",
"Liabilities": "-2.65",
"Stockholders Equity": "-106",
"ECR before LimitedLiability": "-221",
"Assets, Current": "-123",
"Other Assets": "-19.0",
"Property and Equipment": "-4.03",
"Other Liabilities": "-1.75",
"Liabilities, Current": "0.631",
"Liabilities, Non-Current": "-1.56",
"Other Expenses": "0.836",
"Expenses": "-25.1",
"Revenues": "-2.81",
"Net Income": "-101",
"Selling, General and Administrative Expense": "-44.9",
"Research and Development": "1.37",
"Other Revenues": "-2.81",
"Comprehensive Net Income": "-101",
"Other Net Income": "-18.8",
"Economic Capital Ratio": "-241"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_pharma/2022/plot_over_time/0001811623_strength_weakness.svg",
"table_records": {
"2022": {
"input_variables": {
"Assets, Current": "2,204",
"Cost of Goods Sold": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,096",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-4,197",
"Other Revenues": "0",
"Property and Equipment": "0",
"Research and Development": "1,787",
"Selling, General and Administrative Expense": "8,817"
},
"output_variables": {
"Assets": "2,204",
"Liabilities": "2,096",
"Expenses": "10,604",
"Revenues": "0",
"Stockholders Equity": "109",
"Net Income": "-14,802",
"Comprehensive Net Income": "-14,802",
"BaseVar": "9,551",
"ECR before LimitedLiability": "-677%",
"Economic Capital Ratio": "3.6%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.03588040933267151,
"company_index": "https://www.realrate-archive.com/us_pharma/2022/industry_indexes/0001811623.svg",
"analysing_equity": "https://www.realrate-archive.com/us_pharma/2022/analytics/equity/0001811623.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_pharma/2022/analytics/profit_loss/0001811623.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_pharma/2022/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"560 B"
],
[
"Assets",
"1.25 K"
],
[
"Expenses",
"485 B"
],
[
"Stockholders Equity",
"667 B"
]
],
"industry_id": "us_pharma",
"industry_label": "Pharmaceutical",
"num_companies": 471,
"num_top_companies": 117,
"ecr_records": {
"2009": {
"0000850693": {
"rank": 1,
"ecr": "414"
},
"0000310158": {
"rank": 2,
"ecr": "402"
},
"0000038074": {
"rank": 3,
"ecr": "397"
},
"0001274057": {
"rank": 4,
"ecr": "388"
},
"0000001800": {
"rank": 5,
"ecr": "355"
},
"0000936402": {
"rank": 6,
"ecr": "252"
},
"0000078003": {
"rank": 7,
"ecr": "248"
},
"0000059478": {
"rank": 8,
"ecr": "239"
}
},
"2010": {
"0000899866": {
"rank": 1,
"ecr": "395"
},
"0000038074": {
"rank": 2,
"ecr": "394"
},
"0001274057": {
"rank": 3,
"ecr": "389"
},
"0000310158": {
"rank": 4,
"ecr": "386"
},
"0001100962": {
"rank": 5,
"ecr": "376"
},
"0000850693": {
"rank": 6,
"ecr": "369"
},
"0001113481": {
"rank": 7,
"ecr": "368"
},
"0000859368": {
"rank": 8,
"ecr": "352"
},
"0000001800": {
"rank": 9,
"ecr": "337"
},
"0000881464": {
"rank": 10,
"ecr": "328"
},
"0001130591": {
"rank": 11,
"ecr": "326"
},
"0001107332": {
"rank": 12,
"ecr": "326"
},
"0001182129": {
"rank": 13,
"ecr": "316"
},
"0000792977": {
"rank": 14,
"ecr": "311"
},
"0001082554": {
"rank": 15,
"ecr": "308"
},
"0001048477": {
"rank": 16,
"ecr": "300"
},
"0000200406": {
"rank": 17,
"ecr": "287"
},
"0000884629": {
"rank": 18,
"ecr": "286"
},
"0000912183": {
"rank": 19,
"ecr": "262"
},
"0000936402": {
"rank": 20,
"ecr": "262"
},
"0000078003": {
"rank": 21,
"ecr": "255"
},
"0000059478": {
"rank": 22,
"ecr": "253"
},
"0000872589": {
"rank": 23,
"ecr": "251"
},
"0000885590": {
"rank": 24,
"ecr": "250"
},
"0000874015": {
"rank": 25,
"ecr": "238"
},
"0000820096": {
"rank": 26,
"ecr": "232"
},
"0001178670": {
"rank": 27,
"ecr": "227"
},
"0000069499": {
"rank": 28,
"ecr": "218"
},
"0000875320": {
"rank": 29,
"ecr": "164"
},
"0001323854": {
"rank": 30,
"ecr": "141"
},
"0001415684": {
"rank": 31,
"ecr": "4.8"
}
},
"2011": {
"0000786947": {
"rank": 1,
"ecr": "501"
},
"0000875622": {
"rank": 2,
"ecr": "483"
},
"0000847464": {
"rank": 3,
"ecr": "472"
},
"0000926844": {
"rank": 4,
"ecr": "445"
},
"0001052284": {
"rank": 5,
"ecr": "441"
},
"0001059790": {
"rank": 6,
"ecr": "436"
},
"0001362718": {
"rank": 7,
"ecr": "434"
},
"0000887497": {
"rank": 8,
"ecr": "429"
},
"0001178711": {
"rank": 9,
"ecr": "428"
},
"0001401667": {
"rank": 10,
"ecr": "427"
},
"0001173784": {
"rank": 11,
"ecr": "427"
},
"0000863894": {
"rank": 12,
"ecr": "424"
},
"0000835887": {
"rank": 13,
"ecr": "423"
},
"0000850693": {
"rank": 14,
"ecr": "416"
},
"0001232524": {
"rank": 15,
"ecr": "415"
},
"0001325879": {
"rank": 16,
"ecr": "412"
},
"0001092662": {
"rank": 17,
"ecr": "411"
},
"0001443242": {
"rank": 18,
"ecr": "406"
},
"0001459450": {
"rank": 19,
"ecr": "403"
},
"0001087294": {
"rank": 20,
"ecr": "399"
},
"0001520512": {
"rank": 21,
"ecr": "396"
},
"0000891288": {
"rank": 22,
"ecr": "394"
},
"0001005201": {
"rank": 23,
"ecr": "393"
},
"0001034842": {
"rank": 24,
"ecr": "392"
},
"0000310158": {
"rank": 25,
"ecr": "389"
},
"0001416083": {
"rank": 26,
"ecr": "388"
},
"0001100962": {
"rank": 27,
"ecr": "386"
},
"0001354071": {
"rank": 28,
"ecr": "384"
},
"0001274057": {
"rank": 29,
"ecr": "384"
},
"0000881524": {
"rank": 30,
"ecr": "383"
},
"0001087432": {
"rank": 31,
"ecr": "380"
},
"0001520262": {
"rank": 32,
"ecr": "379"
},
"0000038074": {
"rank": 33,
"ecr": "377"
},
"0001107332": {
"rank": 34,
"ecr": "376"
},
"0000934473": {
"rank": 35,
"ecr": "371"
},
"0001322505": {
"rank": 36,
"ecr": "371"
},
"0001375247": {
"rank": 37,
"ecr": "370"
},
"0000944809": {
"rank": 38,
"ecr": "365"
},
"0001260990": {
"rank": 39,
"ecr": "365"
},
"0000919722": {
"rank": 40,
"ecr": "362"
},
"0001096294": {
"rank": 41,
"ecr": "360"
},
"0000949699": {
"rank": 42,
"ecr": "358"
},
"0001003642": {
"rank": 43,
"ecr": "355"
},
"0001130591": {
"rank": 44,
"ecr": "355"
},
"0001379006": {
"rank": 45,
"ecr": "353"
},
"0001235007": {
"rank": 46,
"ecr": "352"
},
"0001367644": {
"rank": 47,
"ecr": "351"
},
"0000001800": {
"rank": 48,
"ecr": "348"
},
"0000881464": {
"rank": 49,
"ecr": "347"
},
"0001145404": {
"rank": 50,
"ecr": "344"
},
"0000812796": {
"rank": 51,
"ecr": "340"
},
"0000886744": {
"rank": 52,
"ecr": "340"
},
"0000831547": {
"rank": 53,
"ecr": "332"
},
"0000057725": {
"rank": 54,
"ecr": "331"
},
"0000352998": {
"rank": 55,
"ecr": "330"
},
"0001080709": {
"rank": 56,
"ecr": "326"
},
"0001070336": {
"rank": 57,
"ecr": "325"
},
"0001098880": {
"rank": 58,
"ecr": "324"
},
"0001428522": {
"rank": 59,
"ecr": "323"
},
"0001159019": {
"rank": 60,
"ecr": "321"
},
"0001029142": {
"rank": 61,
"ecr": "321"
},
"0001061027": {
"rank": 62,
"ecr": "320"
},
"0001130166": {
"rank": 63,
"ecr": "318"
},
"0001082554": {
"rank": 64,
"ecr": "317"
},
"0001413754": {
"rank": 65,
"ecr": "316"
},
"0001124105": {
"rank": 66,
"ecr": "314"
},
"0001182129": {
"rank": 67,
"ecr": "314"
},
"0001356857": {
"rank": 68,
"ecr": "309"
},
"0001326190": {
"rank": 69,
"ecr": "306"
},
"0001135906": {
"rank": 70,
"ecr": "306"
},
"0000859368": {
"rank": 71,
"ecr": "303"
},
"0001484478": {
"rank": 72,
"ecr": "299"
},
"0000768710": {
"rank": 73,
"ecr": "298"
},
"0001062822": {
"rank": 74,
"ecr": "295"
},
"0001366541": {
"rank": 75,
"ecr": "294"
},
"0001267602": {
"rank": 76,
"ecr": "293"
},
"0000816284": {
"rank": 77,
"ecr": "292"
},
"0000200406": {
"rank": 78,
"ecr": "291"
},
"0001001316": {
"rank": 79,
"ecr": "290"
},
"0000792977": {
"rank": 80,
"ecr": "288"
},
"0001048477": {
"rank": 81,
"ecr": "287"
},
"0001369786": {
"rank": 82,
"ecr": "287"
},
"0001348362": {
"rank": 83,
"ecr": "285"
},
"0000749647": {
"rank": 84,
"ecr": "284"
},
"0000003116": {
"rank": 85,
"ecr": "283"
},
"0001095858": {
"rank": 86,
"ecr": "282"
},
"0000855654": {
"rank": 87,
"ecr": "280"
},
"0000936402": {
"rank": 88,
"ecr": "277"
},
"0000884629": {
"rank": 89,
"ecr": "277"
},
"0001333248": {
"rank": 90,
"ecr": "275"
},
"0000275053": {
"rank": 91,
"ecr": "273"
},
"0000820096": {
"rank": 92,
"ecr": "269"
},
"0001178879": {
"rank": 93,
"ecr": "266"
},
"0001228627": {
"rank": 94,
"ecr": "263"
},
"0000908259": {
"rank": 95,
"ecr": "263"
},
"0001114220": {
"rank": 96,
"ecr": "262"
},
"0001070494": {
"rank": 97,
"ecr": "259"
},
"0000078003": {
"rank": 98,
"ecr": "253"
},
"0001158223": {
"rank": 99,
"ecr": "252"
},
"0000715446": {
"rank": 100,
"ecr": "252"
},
"0000875320": {
"rank": 101,
"ecr": "249"
},
"0000059478": {
"rank": 102,
"ecr": "248"
},
"0000748592": {
"rank": 103,
"ecr": "248"
},
"0001069530": {
"rank": 104,
"ecr": "248"
},
"0000912183": {
"rank": 105,
"ecr": "245"
},
"0000896747": {
"rank": 106,
"ecr": "237"
},
"0001513856": {
"rank": 107,
"ecr": "233"
},
"0001411906": {
"rank": 108,
"ecr": "232"
},
"0001168220": {
"rank": 109,
"ecr": "228"
},
"0001274644": {
"rank": 110,
"ecr": "227"
},
"0001036968": {
"rank": 111,
"ecr": "222"
},
"0001178670": {
"rank": 112,
"ecr": "222"
},
"0001124524": {
"rank": 113,
"ecr": "218"
},
"0000069499": {
"rank": 114,
"ecr": "217"
},
"0000820081": {
"rank": 115,
"ecr": "214"
},
"0001041024": {
"rank": 116,
"ecr": "214"
},
"0000885590": {
"rank": 117,
"ecr": "214"
},
"0000070793": {
"rank": 118,
"ecr": "212"
},
"0000872589": {
"rank": 119,
"ecr": "212"
},
"0001411158": {
"rank": 120,
"ecr": "208"
},
"0000874015": {
"rank": 121,
"ecr": "208"
},
"0001023024": {
"rank": 122,
"ecr": "206"
},
"0000906709": {
"rank": 123,
"ecr": "196"
},
"0001019695": {
"rank": 124,
"ecr": "191"
},
"0001365216": {
"rank": 125,
"ecr": "187"
},
"0000886163": {
"rank": 126,
"ecr": "181"
},
"0001390478": {
"rank": 127,
"ecr": "180"
},
"0001347178": {
"rank": 128,
"ecr": "178"
},
"0001368148": {
"rank": 129,
"ecr": "177"
},
"0001522724": {
"rank": 130,
"ecr": "165"
},
"0001338042": {
"rank": 131,
"ecr": "154"
},
"0000704562": {
"rank": 132,
"ecr": "153"
},
"0001473579": {
"rank": 133,
"ecr": "151"
},
"0001323854": {
"rank": 134,
"ecr": "147"
},
"0000791908": {
"rank": 135,
"ecr": "141"
},
"0001113148": {
"rank": 136,
"ecr": "141"
},
"0001063104": {
"rank": 137,
"ecr": "141"
},
"0001011835": {
"rank": 138,
"ecr": "141"
},
"0001133416": {
"rank": 139,
"ecr": "140"
},
"0001420030": {
"rank": 140,
"ecr": "139"
},
"0001107421": {
"rank": 141,
"ecr": "139"
},
"0001285819": {
"rank": 142,
"ecr": "138"
},
"0000849636": {
"rank": 143,
"ecr": "138"
},
"0001017491": {
"rank": 144,
"ecr": "138"
},
"0001367083": {
"rank": 145,
"ecr": "138"
},
"0000832489": {
"rank": 146,
"ecr": "137"
},
"0000897448": {
"rank": 147,
"ecr": "137"
},
"0001103021": {
"rank": 148,
"ecr": "136"
},
"0001262104": {
"rank": 149,
"ecr": "133"
},
"0001429260": {
"rank": 150,
"ecr": "129"
},
"0001016504": {
"rank": 151,
"ecr": "128"
},
"0000890821": {
"rank": 152,
"ecr": "127"
},
"0001160308": {
"rank": 153,
"ecr": "120"
},
"0001427925": {
"rank": 154,
"ecr": "116"
},
"0000802724": {
"rank": 155,
"ecr": "113"
},
"0001133818": {
"rank": 156,
"ecr": "109"
},
"0001279704": {
"rank": 157,
"ecr": "107"
},
"0001347613": {
"rank": 158,
"ecr": "104"
},
"0001100412": {
"rank": 159,
"ecr": "95"
},
"0001377053": {
"rank": 160,
"ecr": "84"
},
"0001335103": {
"rank": 161,
"ecr": "76"
},
"0001375200": {
"rank": 162,
"ecr": "75"
},
"0001421204": {
"rank": 163,
"ecr": "61"
},
"0000318306": {
"rank": 164,
"ecr": "61"
},
"0001175680": {
"rank": 165,
"ecr": "60"
},
"0001208261": {
"rank": 166,
"ecr": "59"
},
"0000822411": {
"rank": 167,
"ecr": "58"
},
"0000811779": {
"rank": 168,
"ecr": "50"
},
"0001261734": {
"rank": 169,
"ecr": "49"
},
"0000704384": {
"rank": 170,
"ecr": "40"
},
"0001409565": {
"rank": 171,
"ecr": "40"
},
"0000025743": {
"rank": 172,
"ecr": "39"
},
"0000887247": {
"rank": 173,
"ecr": "36"
},
"0000849146": {
"rank": 174,
"ecr": "34"
},
"0001053691": {
"rank": 175,
"ecr": "32"
},
"0001226616": {
"rank": 176,
"ecr": "29"
},
"0001415684": {
"rank": 177,
"ecr": "29"
},
"0001140098": {
"rank": 178,
"ecr": "27"
},
"0001360214": {
"rank": 179,
"ecr": "26"
},
"0001174940": {
"rank": 180,
"ecr": "23"
},
"0001195116": {
"rank": 181,
"ecr": "17"
},
"0001094038": {
"rank": 182,
"ecr": "16"
},
"0001385818": {
"rank": 183,
"ecr": "15"
},
"0000072170": {
"rank": 184,
"ecr": "11"
},
"0001346973": {
"rank": 185,
"ecr": "9.2"
},
"0001088856": {
"rank": 186,
"ecr": "8.6"
},
"0001369568": {
"rank": 187,
"ecr": "3.3"
},
"0000899460": {
"rank": 188,
"ecr": "1.9"
},
"0000315545": {
"rank": 189,
"ecr": "0.043"
},
"0001061983": {
"rank": 190,
"ecr": "0.018"
},
"0000879407": {
"rank": 191,
"ecr": "0.012"
},
"0001355790": {
"rank": 192,
"ecr": "0.0038"
},
"0000707511": {
"rank": 193,
"ecr": "0.0029"
},
"0001183765": {
"rank": 194,
"ecr": "0.0015"
},
"0001069308": {
"rank": 195,
"ecr": "0.00000000042"
},
"0001410098": {
"rank": 196,
"ecr": "0.00000000000014"
}
},
"2012": {
"0000875622": {
"rank": 1,
"ecr": "465"
},
"0001052284": {
"rank": 2,
"ecr": "437"
},
"0001178711": {
"rank": 3,
"ecr": "431"
},
"0001082038": {
"rank": 4,
"ecr": "427"
},
"0000821995": {
"rank": 5,
"ecr": "424"
},
"0001124105": {
"rank": 6,
"ecr": "418"
},
"0001106644": {
"rank": 7,
"ecr": "418"
},
"0000850693": {
"rank": 8,
"ecr": "413"
},
"0001096294": {
"rank": 9,
"ecr": "406"
},
"0001070494": {
"rank": 10,
"ecr": "406"
},
"0000887497": {
"rank": 11,
"ecr": "403"
},
"0001459450": {
"rank": 12,
"ecr": "402"
},
"0001113148": {
"rank": 13,
"ecr": "399"
},
"0001087294": {
"rank": 14,
"ecr": "399"
},
"0001362718": {
"rank": 15,
"ecr": "396"
},
"0000919722": {
"rank": 16,
"ecr": "393"
},
"0001059790": {
"rank": 17,
"ecr": "391"
},
"0000786947": {
"rank": 18,
"ecr": "390"
},
"0001130591": {
"rank": 19,
"ecr": "390"
},
"0001416083": {
"rank": 20,
"ecr": "386"
},
"0000891288": {
"rank": 21,
"ecr": "383"
},
"0000310158": {
"rank": 22,
"ecr": "380"
},
"0001274057": {
"rank": 23,
"ecr": "375"
},
"0001544227": {
"rank": 24,
"ecr": "373"
},
"0000001800": {
"rank": 25,
"ecr": "374"
},
"0001003642": {
"rank": 26,
"ecr": "370"
},
"0001092662": {
"rank": 27,
"ecr": "369"
},
"0001340652": {
"rank": 28,
"ecr": "368"
},
"0001088856": {
"rank": 29,
"ecr": "367"
},
"0001375247": {
"rank": 30,
"ecr": "366"
},
"0001080709": {
"rank": 31,
"ecr": "361"
},
"0001360214": {
"rank": 32,
"ecr": "360"
},
"0000038074": {
"rank": 33,
"ecr": "360"
},
"0001367644": {
"rank": 34,
"ecr": "360"
},
"0001178879": {
"rank": 35,
"ecr": "360"
},
"0000057725": {
"rank": 36,
"ecr": "358"
},
"0000357097": {
"rank": 37,
"ecr": "356"
},
"0000899866": {
"rank": 38,
"ecr": "355"
},
"0001379006": {
"rank": 39,
"ecr": "352"
},
"0000949699": {
"rank": 40,
"ecr": "343"
},
"0001354071": {
"rank": 41,
"ecr": "341"
},
"0000835887": {
"rank": 42,
"ecr": "339"
},
"0001369786": {
"rank": 43,
"ecr": "339"
},
"0001082554": {
"rank": 44,
"ecr": "335"
},
"0001087432": {
"rank": 45,
"ecr": "333"
},
"0000849146": {
"rank": 46,
"ecr": "332"
},
"0001070336": {
"rank": 47,
"ecr": "330"
},
"0000872589": {
"rank": 48,
"ecr": "327"
},
"0001100962": {
"rank": 49,
"ecr": "327"
},
"0001401667": {
"rank": 50,
"ecr": "327"
},
"0001260990": {
"rank": 51,
"ecr": "324"
},
"0001107332": {
"rank": 52,
"ecr": "323"
},
"0000881524": {
"rank": 53,
"ecr": "320"
},
"0001005201": {
"rank": 54,
"ecr": "318"
},
"0001368148": {
"rank": 55,
"ecr": "317"
},
"0000944809": {
"rank": 56,
"ecr": "316"
},
"0001029142": {
"rank": 57,
"ecr": "315"
},
"0001103021": {
"rank": 58,
"ecr": "314"
},
"0000792977": {
"rank": 59,
"ecr": "309"
},
"0001279704": {
"rank": 60,
"ecr": "308"
},
"0001267602": {
"rank": 61,
"ecr": "308"
},
"0001095858": {
"rank": 62,
"ecr": "308"
},
"0000886744": {
"rank": 63,
"ecr": "307"
},
"0001325879": {
"rank": 64,
"ecr": "306"
},
"0000275053": {
"rank": 65,
"ecr": "305"
},
"0000768710": {
"rank": 66,
"ecr": "304"
},
"0001062822": {
"rank": 67,
"ecr": "301"
},
"0001443242": {
"rank": 68,
"ecr": "299"
},
"0001389545": {
"rank": 69,
"ecr": "298"
},
"0000847464": {
"rank": 70,
"ecr": "297"
},
"0001048477": {
"rank": 71,
"ecr": "297"
},
"0000748592": {
"rank": 72,
"ecr": "293"
},
"0001436304": {
"rank": 73,
"ecr": "291"
},
"0001322505": {
"rank": 74,
"ecr": "289"
},
"0001106838": {
"rank": 75,
"ecr": "287"
},
"0001019695": {
"rank": 76,
"ecr": "287"
},
"0000003116": {
"rank": 77,
"ecr": "285"
},
"0001520262": {
"rank": 78,
"ecr": "284"
},
"0000200406": {
"rank": 79,
"ecr": "283"
},
"0000936402": {
"rank": 80,
"ecr": "280"
},
"0001375850": {
"rank": 81,
"ecr": "279"
},
"0001505512": {
"rank": 82,
"ecr": "277"
},
"0001173784": {
"rank": 83,
"ecr": "276"
},
"0000912183": {
"rank": 84,
"ecr": "276"
},
"0000816284": {
"rank": 85,
"ecr": "272"
},
"0000934473": {
"rank": 86,
"ecr": "268"
},
"0001356857": {
"rank": 87,
"ecr": "267"
},
"0001159019": {
"rank": 88,
"ecr": "264"
},
"0000820096": {
"rank": 89,
"ecr": "262"
},
"0001444307": {
"rank": 90,
"ecr": "260"
},
"0001023024": {
"rank": 91,
"ecr": "258"
},
"0001133416": {
"rank": 92,
"ecr": "257"
},
"0000059478": {
"rank": 93,
"ecr": "255"
},
"0000820081": {
"rank": 94,
"ecr": "256"
},
"0000078003": {
"rank": 95,
"ecr": "255"
},
"0000919745": {
"rank": 96,
"ecr": "255"
},
"0001338042": {
"rank": 97,
"ecr": "251"
},
"0001145404": {
"rank": 98,
"ecr": "248"
},
"0000812796": {
"rank": 99,
"ecr": "247"
},
"0000875320": {
"rank": 100,
"ecr": "247"
},
"0001356576": {
"rank": 101,
"ecr": "247"
},
"0001326190": {
"rank": 102,
"ecr": "247"
},
"0001377053": {
"rank": 103,
"ecr": "246"
},
"0001174940": {
"rank": 104,
"ecr": "246"
},
"0001420720": {
"rank": 105,
"ecr": "243"
},
"0001396814": {
"rank": 106,
"ecr": "242"
},
"0001135906": {
"rank": 107,
"ecr": "242"
},
"0001318641": {
"rank": 108,
"ecr": "240"
},
"0000715446": {
"rank": 109,
"ecr": "238"
},
"0000822411": {
"rank": 110,
"ecr": "238"
},
"0001036968": {
"rank": 111,
"ecr": "232"
},
"0000070793": {
"rank": 112,
"ecr": "224"
},
"0001365216": {
"rank": 113,
"ecr": "224"
},
"0001411906": {
"rank": 114,
"ecr": "222"
},
"0001178670": {
"rank": 115,
"ecr": "221"
},
"0001061027": {
"rank": 116,
"ecr": "220"
},
"0001098880": {
"rank": 117,
"ecr": "216"
},
"0001274644": {
"rank": 118,
"ecr": "214"
},
"0000855654": {
"rank": 119,
"ecr": "213"
},
"0000069499": {
"rank": 120,
"ecr": "212"
},
"0000874015": {
"rank": 121,
"ecr": "209"
},
"0000884629": {
"rank": 122,
"ecr": "206"
},
"0001344413": {
"rank": 123,
"ecr": "202"
},
"0000886163": {
"rank": 124,
"ecr": "200"
},
"0001262104": {
"rank": 125,
"ecr": "198"
},
"0001130166": {
"rank": 126,
"ecr": "197"
},
"0000908259": {
"rank": 127,
"ecr": "195"
},
"0001070698": {
"rank": 128,
"ecr": "194"
},
"0001010086": {
"rank": 129,
"ecr": "191"
},
"0001484478": {
"rank": 130,
"ecr": "190"
},
"0000885590": {
"rank": 131,
"ecr": "188"
},
"0001069530": {
"rank": 132,
"ecr": "188"
},
"0001461993": {
"rank": 133,
"ecr": "188"
},
"0000896747": {
"rank": 134,
"ecr": "184"
},
"0000832489": {
"rank": 135,
"ecr": "181"
},
"0001011835": {
"rank": 136,
"ecr": "175"
},
"0001333248": {
"rank": 137,
"ecr": "171"
},
"0000858803": {
"rank": 138,
"ecr": "170"
},
"0001029125": {
"rank": 139,
"ecr": "165"
},
"0001400431": {
"rank": 140,
"ecr": "165"
},
"0001537917": {
"rank": 141,
"ecr": "151"
},
"0001168220": {
"rank": 142,
"ecr": "149"
},
"0001124524": {
"rank": 143,
"ecr": "148"
},
"0001226616": {
"rank": 144,
"ecr": "145"
},
"0001411158": {
"rank": 145,
"ecr": "145"
},
"0001473579": {
"rank": 146,
"ecr": "144"
},
"0001285819": {
"rank": 147,
"ecr": "141"
},
"0001347178": {
"rank": 148,
"ecr": "141"
},
"0001436161": {
"rank": 149,
"ecr": "141"
},
"0000906709": {
"rank": 150,
"ecr": "141"
},
"0001323854": {
"rank": 151,
"ecr": "141"
},
"0000791908": {
"rank": 152,
"ecr": "140"
},
"0001335105": {
"rank": 153,
"ecr": "140"
},
"0001293310": {
"rank": 154,
"ecr": "139"
},
"0001347613": {
"rank": 155,
"ecr": "138"
},
"0001375200": {
"rank": 156,
"ecr": "137"
},
"0000897448": {
"rank": 157,
"ecr": "137"
},
"0001158223": {
"rank": 158,
"ecr": "136"
},
"0001274792": {
"rank": 159,
"ecr": "136"
},
"0001063104": {
"rank": 160,
"ecr": "136"
},
"0000704562": {
"rank": 161,
"ecr": "134"
},
"0001017491": {
"rank": 162,
"ecr": "134"
},
"0001317880": {
"rank": 163,
"ecr": "133"
},
"0001388320": {
"rank": 164,
"ecr": "131"
},
"0001427925": {
"rank": 165,
"ecr": "130"
},
"0001183765": {
"rank": 166,
"ecr": "129"
},
"0001369568": {
"rank": 167,
"ecr": "128"
},
"0001420030": {
"rank": 168,
"ecr": "128"
},
"0001367083": {
"rank": 169,
"ecr": "127"
},
"0001390478": {
"rank": 170,
"ecr": "124"
},
"0000899460": {
"rank": 171,
"ecr": "122"
},
"0001100412": {
"rank": 172,
"ecr": "121"
},
"0001016504": {
"rank": 173,
"ecr": "118"
},
"0001386858": {
"rank": 174,
"ecr": "106"
},
"0001195116": {
"rank": 175,
"ecr": "97"
},
"0001366541": {
"rank": 176,
"ecr": "91"
},
"0001316175": {
"rank": 177,
"ecr": "90"
},
"0001428522": {
"rank": 178,
"ecr": "88"
},
"0000802724": {
"rank": 179,
"ecr": "83"
},
"0001313938": {
"rank": 180,
"ecr": "82"
},
"0001053369": {
"rank": 181,
"ecr": "79"
},
"0000072170": {
"rank": 182,
"ecr": "75"
},
"0000025743": {
"rank": 183,
"ecr": "70"
},
"0000911216": {
"rank": 184,
"ecr": "70"
},
"0001107421": {
"rank": 185,
"ecr": "68"
},
"0001335103": {
"rank": 186,
"ecr": "65"
},
"0001410098": {
"rank": 187,
"ecr": "62"
},
"0001538495": {
"rank": 188,
"ecr": "60"
},
"0001041024": {
"rank": 189,
"ecr": "55"
},
"0001415684": {
"rank": 190,
"ecr": "54"
},
"0000707511": {
"rank": 191,
"ecr": "52"
},
"0001160308": {
"rank": 192,
"ecr": "48"
},
"0001100397": {
"rank": 193,
"ecr": "48"
},
"0001261734": {
"rank": 194,
"ecr": "46"
},
"0001391135": {
"rank": 195,
"ecr": "44"
},
"0000034956": {
"rank": 196,
"ecr": "44"
},
"0001208261": {
"rank": 197,
"ecr": "43"
},
"0001140098": {
"rank": 198,
"ecr": "42"
},
"0001502152": {
"rank": 199,
"ecr": "39"
},
"0000704384": {
"rank": 200,
"ecr": "39"
},
"0001530746": {
"rank": 201,
"ecr": "39"
},
"0001053691": {
"rank": 202,
"ecr": "38"
},
"0001228627": {
"rank": 203,
"ecr": "35"
},
"0001409565": {
"rank": 204,
"ecr": "31"
},
"0000890821": {
"rank": 205,
"ecr": "31"
},
"0000318306": {
"rank": 206,
"ecr": "25"
},
"0000811779": {
"rank": 207,
"ecr": "23"
},
"0001175680": {
"rank": 208,
"ecr": "15"
},
"0001445815": {
"rank": 209,
"ecr": "7.5"
},
"0001520512": {
"rank": 210,
"ecr": "4.6"
},
"0001061983": {
"rank": 211,
"ecr": "2.9"
},
"0001522724": {
"rank": 212,
"ecr": "1.6"
},
"0001072379": {
"rank": 213,
"ecr": "1.1"
},
"0001024626": {
"rank": 214,
"ecr": "0.015"
},
"0000879407": {
"rank": 215,
"ecr": "0.0075"
},
"0001355790": {
"rank": 216,
"ecr": "0.0000037"
},
"0001533040": {
"rank": 217,
"ecr": "0.0000000000000019"
},
"0000315545": {
"rank": 218,
"ecr": "0.0000000000000000000000036"
}
},
"2013": {
"0001069530": {
"rank": 1,
"ecr": "543"
},
"0000847464": {
"rank": 2,
"ecr": "494"
},
"0001178879": {
"rank": 3,
"ecr": "486"
},
"0000875622": {
"rank": 4,
"ecr": "479"
},
"0001177648": {
"rank": 5,
"ecr": "443"
},
"0001580149": {
"rank": 6,
"ecr": "442"
},
"0001354071": {
"rank": 7,
"ecr": "432"
},
"0001232524": {
"rank": 8,
"ecr": "425"
},
"0001503802": {
"rank": 9,
"ecr": "422"
},
"0001023024": {
"rank": 10,
"ecr": "419"
},
"0001535955": {
"rank": 11,
"ecr": "416"
},
"0001070494": {
"rank": 12,
"ecr": "414"
},
"0001362718": {
"rank": 13,
"ecr": "413"
},
"0000850693": {
"rank": 14,
"ecr": "406"
},
"0001087294": {
"rank": 15,
"ecr": "407"
},
"0001559053": {
"rank": 16,
"ecr": "404"
},
"0001516479": {
"rank": 17,
"ecr": "404"
},
"0001340652": {
"rank": 18,
"ecr": "402"
},
"0001309057": {
"rank": 19,
"ecr": "401"
},
"0001178711": {
"rank": 20,
"ecr": "397"
},
"0001262104": {
"rank": 21,
"ecr": "395"
},
"0000822411": {
"rank": 22,
"ecr": "394"
},
"0001386858": {
"rank": 23,
"ecr": "393"
},
"0001434868": {
"rank": 24,
"ecr": "388"
},
"0001596783": {
"rank": 25,
"ecr": "386"
},
"0001070336": {
"rank": 26,
"ecr": "382"
},
"0000310158": {
"rank": 27,
"ecr": "377"
},
"0001476963": {
"rank": 28,
"ecr": "380"
},
"0001513856": {
"rank": 29,
"ecr": "380"
},
"0000949699": {
"rank": 30,
"ecr": "379"
},
"0001003642": {
"rank": 31,
"ecr": "379"
},
"0001124105": {
"rank": 32,
"ecr": "378"
},
"0000887151": {
"rank": 33,
"ecr": "378"
},
"0001092662": {
"rank": 34,
"ecr": "375"
},
"0001226616": {
"rank": 35,
"ecr": "372"
},
"0001029142": {
"rank": 36,
"ecr": "372"
},
"0000821995": {
"rank": 37,
"ecr": "371"
},
"0001274057": {
"rank": 38,
"ecr": "367"
},
"0001551152": {
"rank": 39,
"ecr": "365"
},
"0000001800": {
"rank": 40,
"ecr": "365"
},
"0001367644": {
"rank": 41,
"ecr": "360"
},
"0000057725": {
"rank": 42,
"ecr": "358"
},
"0001369786": {
"rank": 43,
"ecr": "357"
},
"0001436304": {
"rank": 44,
"ecr": "355"
},
"0001117480": {
"rank": 45,
"ecr": "354"
},
"0001274644": {
"rank": 46,
"ecr": "353"
},
"0001080709": {
"rank": 47,
"ecr": "353"
},
"0001466301": {
"rank": 48,
"ecr": "349"
},
"0001447028": {
"rank": 49,
"ecr": "348"
},
"0001439222": {
"rank": 50,
"ecr": "347"
},
"0000038074": {
"rank": 51,
"ecr": "344"
},
"0000025743": {
"rank": 52,
"ecr": "343"
},
"0000899866": {
"rank": 53,
"ecr": "339"
},
"0001098880": {
"rank": 54,
"ecr": "334"
},
"0001087432": {
"rank": 55,
"ecr": "334"
},
"0000886744": {
"rank": 56,
"ecr": "332"
},
"0001104506": {
"rank": 57,
"ecr": "332"
},
"0001005201": {
"rank": 58,
"ecr": "331"
},
"0001505512": {
"rank": 59,
"ecr": "331"
},
"0001563855": {
"rank": 60,
"ecr": "330"
},
"0001410939": {
"rank": 61,
"ecr": "330"
},
"0001113148": {
"rank": 62,
"ecr": "329"
},
"0001369568": {
"rank": 63,
"ecr": "328"
},
"0001557421": {
"rank": 64,
"ecr": "327"
},
"0000872589": {
"rank": 65,
"ecr": "363"
},
"0001130166": {
"rank": 66,
"ecr": "327"
},
"0001544227": {
"rank": 67,
"ecr": "324"
},
"0001160308": {
"rank": 68,
"ecr": "323"
},
"0001385228": {
"rank": 69,
"ecr": "322"
},
"0000818033": {
"rank": 70,
"ecr": "322"
},
"0001095858": {
"rank": 71,
"ecr": "321"
},
"0000936402": {
"rank": 72,
"ecr": "271"
},
"0000891288": {
"rank": 73,
"ecr": "313"
},
"0001082038": {
"rank": 74,
"ecr": "313"
},
"0001338042": {
"rank": 75,
"ecr": "311"
},
"0000849146": {
"rank": 76,
"ecr": "310"
},
"0001082554": {
"rank": 77,
"ecr": "316"
},
"0001069308": {
"rank": 78,
"ecr": "308"
},
"0001174940": {
"rank": 79,
"ecr": "307"
},
"0001322505": {
"rank": 80,
"ecr": "306"
},
"0000832489": {
"rank": 81,
"ecr": "306"
},
"0000003116": {
"rank": 82,
"ecr": "305"
},
"0000792977": {
"rank": 83,
"ecr": "307"
},
"0001125345": {
"rank": 84,
"ecr": "302"
},
"0001488039": {
"rank": 85,
"ecr": "296"
},
"0000944809": {
"rank": 86,
"ecr": "294"
},
"0001293310": {
"rank": 87,
"ecr": "293"
},
"0001567514": {
"rank": 88,
"ecr": "293"
},
"0001427925": {
"rank": 89,
"ecr": "292"
},
"0000200406": {
"rank": 90,
"ecr": "297"
},
"0000768710": {
"rank": 91,
"ecr": "292"
},
"0001368148": {
"rank": 92,
"ecr": "287"
},
"0001178670": {
"rank": 93,
"ecr": "273"
},
"0001130598": {
"rank": 94,
"ecr": "286"
},
"0000748592": {
"rank": 95,
"ecr": "285"
},
"0001048477": {
"rank": 96,
"ecr": "282"
},
"0000357097": {
"rank": 97,
"ecr": "284"
},
"0001516551": {
"rank": 98,
"ecr": "283"
},
"0001088856": {
"rank": 99,
"ecr": "281"
},
"0001461993": {
"rank": 100,
"ecr": "280"
},
"0000275053": {
"rank": 101,
"ecr": "280"
},
"0000059478": {
"rank": 102,
"ecr": "281"
},
"0001325879": {
"rank": 103,
"ecr": "276"
},
"0001375850": {
"rank": 104,
"ecr": "274"
},
"0001019695": {
"rank": 105,
"ecr": "274"
},
"0001107332": {
"rank": 106,
"ecr": "295"
},
"0001510964": {
"rank": 107,
"ecr": "273"
},
"0000831547": {
"rank": 108,
"ecr": "271"
},
"0001061983": {
"rank": 109,
"ecr": "269"
},
"0001235007": {
"rank": 110,
"ecr": "266"
},
"0001383701": {
"rank": 111,
"ecr": "265"
},
"0000875320": {
"rank": 112,
"ecr": "231"
},
"0001534525": {
"rank": 113,
"ecr": "263"
},
"0001130591": {
"rank": 114,
"ecr": "283"
},
"0001311596": {
"rank": 115,
"ecr": "263"
},
"0000078003": {
"rank": 116,
"ecr": "287"
},
"0001062822": {
"rank": 117,
"ecr": "261"
},
"0001373707": {
"rank": 118,
"ecr": "259"
},
"0001024126": {
"rank": 119,
"ecr": "259"
},
"0001114220": {
"rank": 120,
"ecr": "259"
},
"0001106838": {
"rank": 121,
"ecr": "256"
},
"0000919745": {
"rank": 122,
"ecr": "255"
},
"0001585364": {
"rank": 123,
"ecr": "255"
},
"0001042074": {
"rank": 124,
"ecr": "254"
},
"0000816284": {
"rank": 125,
"ecr": "253"
},
"0000786947": {
"rank": 126,
"ecr": "252"
},
"0000855654": {
"rank": 127,
"ecr": "250"
},
"0000912183": {
"rank": 128,
"ecr": "233"
},
"0000891293": {
"rank": 129,
"ecr": "246"
},
"0000874015": {
"rank": 130,
"ecr": "267"
},
"0000908259": {
"rank": 131,
"ecr": "242"
},
"0001578845": {
"rank": 132,
"ecr": "239"
},
"0001444307": {
"rank": 133,
"ecr": "238"
},
"0000879407": {
"rank": 134,
"ecr": "230"
},
"0001344413": {
"rank": 135,
"ecr": "229"
},
"0001473579": {
"rank": 136,
"ecr": "225"
},
"0001133416": {
"rank": 137,
"ecr": "221"
},
"0001302573": {
"rank": 138,
"ecr": "218"
},
"0001533040": {
"rank": 139,
"ecr": "217"
},
"0001059790": {
"rank": 140,
"ecr": "217"
},
"0001295947": {
"rank": 141,
"ecr": "209"
},
"0000704562": {
"rank": 142,
"ecr": "207"
},
"0001036968": {
"rank": 143,
"ecr": "207"
},
"0001420720": {
"rank": 144,
"ecr": "207"
},
"0001159019": {
"rank": 145,
"ecr": "206"
},
"0001333248": {
"rank": 146,
"ecr": "206"
},
"0001401667": {
"rank": 147,
"ecr": "206"
},
"0001379006": {
"rank": 148,
"ecr": "205"
},
"0001347178": {
"rank": 149,
"ecr": "199"
},
"0001430306": {
"rank": 150,
"ecr": "197"
},
"0001415684": {
"rank": 151,
"ecr": "405"
},
"0000069499": {
"rank": 152,
"ecr": "187"
},
"0000896747": {
"rank": 153,
"ecr": "188"
},
"0001411906": {
"rank": 154,
"ecr": "184"
},
"0000885590": {
"rank": 155,
"ecr": "170"
},
"0001017491": {
"rank": 156,
"ecr": "178"
},
"0001011835": {
"rank": 157,
"ecr": "175"
},
"0001367083": {
"rank": 158,
"ecr": "173"
},
"0001326190": {
"rank": 159,
"ecr": "172"
},
"0001436161": {
"rank": 160,
"ecr": "170"
},
"0001400431": {
"rank": 161,
"ecr": "164"
},
"0001389545": {
"rank": 162,
"ecr": "163"
},
"0001208261": {
"rank": 163,
"ecr": "162"
},
"0001396814": {
"rank": 164,
"ecr": "158"
},
"0001168220": {
"rank": 165,
"ecr": "155"
},
"0001010086": {
"rank": 166,
"ecr": "152"
},
"0001576263": {
"rank": 167,
"ecr": "148"
},
"0001316175": {
"rank": 168,
"ecr": "145"
},
"0000934473": {
"rank": 169,
"ecr": "142"
},
"0001135906": {
"rank": 170,
"ecr": "141"
},
"0001070698": {
"rank": 171,
"ecr": "141"
},
"0001053691": {
"rank": 172,
"ecr": "141"
},
"0001356576": {
"rank": 173,
"ecr": "141"
},
"0001069899": {
"rank": 174,
"ecr": "140"
},
"0001041024": {
"rank": 175,
"ecr": "140"
},
"0000858803": {
"rank": 176,
"ecr": "138"
},
"0001061027": {
"rank": 177,
"ecr": "138"
},
"0001063104": {
"rank": 178,
"ecr": "136"
},
"0001183765": {
"rank": 179,
"ecr": "136"
},
"0001100412": {
"rank": 180,
"ecr": "135"
},
"0000906709": {
"rank": 181,
"ecr": "135"
},
"0001390478": {
"rank": 182,
"ecr": "135"
},
"0001029125": {
"rank": 183,
"ecr": "133"
},
"0000897448": {
"rank": 184,
"ecr": "132"
},
"0001176309": {
"rank": 185,
"ecr": "132"
},
"0000899460": {
"rank": 186,
"ecr": "132"
},
"0001317880": {
"rank": 187,
"ecr": "131"
},
"0000791908": {
"rank": 188,
"ecr": "131"
},
"0001261734": {
"rank": 189,
"ecr": "129"
},
"0001274792": {
"rank": 190,
"ecr": "129"
},
"0001318641": {
"rank": 191,
"ecr": "128"
},
"0001053369": {
"rank": 192,
"ecr": "127"
},
"0001267602": {
"rank": 193,
"ecr": "126"
},
"0001279704": {
"rank": 194,
"ecr": "126"
},
"0001355790": {
"rank": 195,
"ecr": "126"
},
"0001502152": {
"rank": 196,
"ecr": "125"
},
"0001016504": {
"rank": 197,
"ecr": "124"
},
"0000737207": {
"rank": 198,
"ecr": "118"
},
"0000812796": {
"rank": 199,
"ecr": "117"
},
"0001103021": {
"rank": 200,
"ecr": "117"
},
"0001260990": {
"rank": 201,
"ecr": "109"
},
"0001411879": {
"rank": 202,
"ecr": "105"
},
"0001100397": {
"rank": 203,
"ecr": "104"
},
"0001335105": {
"rank": 204,
"ecr": "104"
},
"0000072170": {
"rank": 205,
"ecr": "102"
},
"0001285819": {
"rank": 206,
"ecr": "100"
},
"0001522724": {
"rank": 207,
"ecr": "98"
},
"0001498382": {
"rank": 208,
"ecr": "98"
},
"0001158223": {
"rank": 209,
"ecr": "97"
},
"0001388320": {
"rank": 210,
"ecr": "97"
},
"0000802724": {
"rank": 211,
"ecr": "95"
},
"0001175680": {
"rank": 212,
"ecr": "90"
},
"0001335103": {
"rank": 213,
"ecr": "82"
},
"0001355250": {
"rank": 214,
"ecr": "82"
},
"0001420030": {
"rank": 215,
"ecr": "72"
},
"0000890821": {
"rank": 216,
"ecr": "68"
},
"0000034956": {
"rank": 217,
"ecr": "60"
},
"0001228627": {
"rank": 218,
"ecr": "55"
},
"0001072379": {
"rank": 219,
"ecr": "52"
},
"0001410098": {
"rank": 220,
"ecr": "50"
},
"0001438533": {
"rank": 221,
"ecr": "49"
},
"0001124524": {
"rank": 222,
"ecr": "42"
},
"0001422143": {
"rank": 223,
"ecr": "34"
},
"0001422142": {
"rank": 224,
"ecr": "34"
},
"0001409565": {
"rank": 225,
"ecr": "32"
},
"0000805326": {
"rank": 226,
"ecr": "31"
},
"0001509261": {
"rank": 227,
"ecr": "20"
},
"0000811779": {
"rank": 228,
"ecr": "20"
},
"0001140098": {
"rank": 229,
"ecr": "15"
},
"0001366541": {
"rank": 230,
"ecr": "11"
},
"0001024626": {
"rank": 231,
"ecr": "9.4"
},
"0000822370": {
"rank": 232,
"ecr": "5.9"
},
"0001445815": {
"rank": 233,
"ecr": "2.0"
},
"0001385508": {
"rank": 234,
"ecr": "0.097"
}
},
"2014": {
"0000875622": {
"rank": 1,
"ecr": "476"
},
"0001177648": {
"rank": 2,
"ecr": "472"
},
"0001343009": {
"rank": 3,
"ecr": "447"
},
"0001235007": {
"rank": 4,
"ecr": "447"
},
"0001347178": {
"rank": 5,
"ecr": "493"
},
"0001005201": {
"rank": 6,
"ecr": "460"
},
"0001510964": {
"rank": 7,
"ecr": "438"
},
"0001423824": {
"rank": 8,
"ecr": "436"
},
"0001559053": {
"rank": 9,
"ecr": "434"
},
"0001400482": {
"rank": 10,
"ecr": "426"
},
"0001232524": {
"rank": 11,
"ecr": "425"
},
"0001328143": {
"rank": 12,
"ecr": "422"
},
"0001501112": {
"rank": 13,
"ecr": "420"
},
"0001404281": {
"rank": 14,
"ecr": "411"
},
"0001496671": {
"rank": 15,
"ecr": "411"
},
"0001418133": {
"rank": 16,
"ecr": "410"
},
"0000850693": {
"rank": 17,
"ecr": "408"
},
"0001069530": {
"rank": 18,
"ecr": "569"
},
"0000057725": {
"rank": 19,
"ecr": "345"
},
"0001124105": {
"rank": 20,
"ecr": "407"
},
"0001419600": {
"rank": 21,
"ecr": "408"
},
"0001117480": {
"rank": 22,
"ecr": "402"
},
"0001444307": {
"rank": 23,
"ecr": "402"
},
"0001574235": {
"rank": 24,
"ecr": "402"
},
"0000034956": {
"rank": 25,
"ecr": "401"
},
"0001070494": {
"rank": 26,
"ecr": "318"
},
"0001309057": {
"rank": 27,
"ecr": "396"
},
"0001513818": {
"rank": 28,
"ecr": "395"
},
"0001582313": {
"rank": 29,
"ecr": "391"
},
"0001434868": {
"rank": 30,
"ecr": "391"
},
"0001567514": {
"rank": 31,
"ecr": "387"
},
"0001346830": {
"rank": 32,
"ecr": "386"
},
"0001596783": {
"rank": 33,
"ecr": "386"
},
"0001087294": {
"rank": 34,
"ecr": "385"
},
"0000822411": {
"rank": 35,
"ecr": "385"
},
"0001517022": {
"rank": 36,
"ecr": "384"
},
"0001503802": {
"rank": 37,
"ecr": "383"
},
"0000858803": {
"rank": 38,
"ecr": "382"
},
"0001439222": {
"rank": 39,
"ecr": "382"
},
"0000908259": {
"rank": 40,
"ecr": "385"
},
"0001301501": {
"rank": 41,
"ecr": "380"
},
"0001041024": {
"rank": 42,
"ecr": "392"
},
"0001571498": {
"rank": 43,
"ecr": "380"
},
"0000310158": {
"rank": 44,
"ecr": "379"
},
"0001003642": {
"rank": 45,
"ecr": "398"
},
"0001253689": {
"rank": 46,
"ecr": "377"
},
"0000899866": {
"rank": 47,
"ecr": "383"
},
"0001479290": {
"rank": 48,
"ecr": "374"
},
"0001274644": {
"rank": 49,
"ecr": "373"
},
"0001178711": {
"rank": 50,
"ecr": "375"
},
"0001509190": {
"rank": 51,
"ecr": "371"
},
"0000879407": {
"rank": 52,
"ecr": "374"
},
"0001340652": {
"rank": 53,
"ecr": "371"
},
"0001497504": {
"rank": 54,
"ecr": "370"
},
"0001516479": {
"rank": 55,
"ecr": "370"
},
"0001274057": {
"rank": 56,
"ecr": "368"
},
"0001267602": {
"rank": 57,
"ecr": "395"
},
"0001178879": {
"rank": 58,
"ecr": "443"
},
"0001178253": {
"rank": 59,
"ecr": "368"
},
"0001557883": {
"rank": 60,
"ecr": "368"
},
"0000934473": {
"rank": 61,
"ecr": "366"
},
"0000821995": {
"rank": 62,
"ecr": "365"
},
"0001478121": {
"rank": 63,
"ecr": "365"
},
"0000949699": {
"rank": 64,
"ecr": "490"
},
"0001053691": {
"rank": 65,
"ecr": "347"
},
"0001070336": {
"rank": 66,
"ecr": "358"
},
"0001157602": {
"rank": 67,
"ecr": "358"
},
"0001429560": {
"rank": 68,
"ecr": "358"
},
"0001174940": {
"rank": 69,
"ecr": "375"
},
"0001420720": {
"rank": 70,
"ecr": "355"
},
"0001178670": {
"rank": 71,
"ecr": "313"
},
"0001092662": {
"rank": 72,
"ecr": "346"
},
"0001411906": {
"rank": 73,
"ecr": "330"
},
"0001261249": {
"rank": 74,
"ecr": "344"
},
"0001369786": {
"rank": 75,
"ecr": "349"
},
"0000001800": {
"rank": 76,
"ecr": "347"
},
"0001411158": {
"rank": 77,
"ecr": "340"
},
"0001130591": {
"rank": 78,
"ecr": "325"
},
"0001437786": {
"rank": 79,
"ecr": "339"
},
"0001001316": {
"rank": 80,
"ecr": "339"
},
"0001322505": {
"rank": 81,
"ecr": "329"
},
"0001082038": {
"rank": 82,
"ecr": "337"
},
"0001535955": {
"rank": 83,
"ecr": "336"
},
"0001082554": {
"rank": 84,
"ecr": "337"
},
"0001485003": {
"rank": 85,
"ecr": "334"
},
"0001383701": {
"rank": 86,
"ecr": "333"
},
"0001401914": {
"rank": 87,
"ecr": "333"
},
"0001386858": {
"rank": 88,
"ecr": "332"
},
"0001297184": {
"rank": 89,
"ecr": "331"
},
"0001160308": {
"rank": 90,
"ecr": "329"
},
"0001373707": {
"rank": 91,
"ecr": "329"
},
"0000936402": {
"rank": 92,
"ecr": "311"
},
"0001226616": {
"rank": 93,
"ecr": "339"
},
"0001430306": {
"rank": 94,
"ecr": "327"
},
"0001404644": {
"rank": 95,
"ecr": "325"
},
"0001095858": {
"rank": 96,
"ecr": "326"
},
"0001369568": {
"rank": 97,
"ecr": "324"
},
"0000886744": {
"rank": 98,
"ecr": "323"
},
"0001593034": {
"rank": 99,
"ecr": "324"
},
"0001588972": {
"rank": 100,
"ecr": "323"
},
"0001080709": {
"rank": 101,
"ecr": "361"
},
"0001583648": {
"rank": 102,
"ecr": "322"
},
"0000872589": {
"rank": 103,
"ecr": "328"
},
"0001618561": {
"rank": 104,
"ecr": "319"
},
"0000275053": {
"rank": 105,
"ecr": "317"
},
"0001005286": {
"rank": 106,
"ecr": "316"
},
"0001505512": {
"rank": 107,
"ecr": "315"
},
"0001100397": {
"rank": 108,
"ecr": "314"
},
"0001583107": {
"rank": 109,
"ecr": "313"
},
"0001061983": {
"rank": 110,
"ecr": "311"
},
"0000768710": {
"rank": 111,
"ecr": "307"
},
"0001104506": {
"rank": 112,
"ecr": "306"
},
"0001585364": {
"rank": 113,
"ecr": "305"
},
"0001393434": {
"rank": 114,
"ecr": "305"
},
"0001367083": {
"rank": 115,
"ecr": "245"
},
"0001447028": {
"rank": 116,
"ecr": "304"
},
"0000704562": {
"rank": 117,
"ecr": "301"
},
"0001098880": {
"rank": 118,
"ecr": "289"
},
"0001428522": {
"rank": 119,
"ecr": "302"
},
"0001125345": {
"rank": 120,
"ecr": "302"
},
"0001344413": {
"rank": 121,
"ecr": "301"
},
"0000919745": {
"rank": 122,
"ecr": "299"
},
"0001228627": {
"rank": 123,
"ecr": "332"
},
"0000944809": {
"rank": 124,
"ecr": "280"
},
"0001365216": {
"rank": 125,
"ecr": "296"
},
"0001279704": {
"rank": 126,
"ecr": "284"
},
"0001544227": {
"rank": 127,
"ecr": "294"
},
"0001367644": {
"rank": 128,
"ecr": "290"
},
"0001048477": {
"rank": 129,
"ecr": "287"
},
"0001551152": {
"rank": 130,
"ecr": "293"
},
"0001135906": {
"rank": 131,
"ecr": "258"
},
"0001011835": {
"rank": 132,
"ecr": "470"
},
"0001368148": {
"rank": 133,
"ecr": "235"
},
"0001356576": {
"rank": 134,
"ecr": "283"
},
"0001023024": {
"rank": 135,
"ecr": "325"
},
"0000200406": {
"rank": 136,
"ecr": "286"
},
"0001113148": {
"rank": 137,
"ecr": "251"
},
"0001159019": {
"rank": 138,
"ecr": "280"
},
"0001533040": {
"rank": 139,
"ecr": "274"
},
"0001062822": {
"rank": 140,
"ecr": "297"
},
"0001578845": {
"rank": 141,
"ecr": "272"
},
"0001437402": {
"rank": 142,
"ecr": "272"
},
"0001367920": {
"rank": 143,
"ecr": "271"
},
"0001019695": {
"rank": 144,
"ecr": "271"
},
"0001130166": {
"rank": 145,
"ecr": "296"
},
"0001527728": {
"rank": 146,
"ecr": "267"
},
"0000025743": {
"rank": 147,
"ecr": "81"
},
"0001029142": {
"rank": 148,
"ecr": "270"
},
"0001557421": {
"rank": 149,
"ecr": "263"
},
"0000887151": {
"rank": 150,
"ecr": "262"
},
"0000831547": {
"rank": 151,
"ecr": "261"
},
"0001586105": {
"rank": 152,
"ecr": "258"
},
"0000818033": {
"rank": 153,
"ecr": "257"
},
"0001385228": {
"rank": 154,
"ecr": "256"
},
"0001360214": {
"rank": 155,
"ecr": "249"
},
"0000078003": {
"rank": 156,
"ecr": "259"
},
"0001513856": {
"rank": 157,
"ecr": "247"
},
"0001261734": {
"rank": 158,
"ecr": "222"
},
"0000802724": {
"rank": 159,
"ecr": "83"
},
"0000059478": {
"rank": 160,
"ecr": "248"
},
"0000816284": {
"rank": 161,
"ecr": "254"
},
"0001379006": {
"rank": 162,
"ecr": "210"
},
"0001476963": {
"rank": 163,
"ecr": "241"
},
"0000748592": {
"rank": 164,
"ecr": "238"
},
"0001427925": {
"rank": 165,
"ecr": "230"
},
"0001103021": {
"rank": 166,
"ecr": "131"
},
"0001509261": {
"rank": 167,
"ecr": "231"
},
"0001168220": {
"rank": 168,
"ecr": "315"
},
"0001461993": {
"rank": 169,
"ecr": "227"
},
"0001388486": {
"rank": 170,
"ecr": "224"
},
"0000875320": {
"rank": 171,
"ecr": "214"
},
"0000792977": {
"rank": 172,
"ecr": "219"
},
"0001576263": {
"rank": 173,
"ecr": "222"
},
"0001466301": {
"rank": 174,
"ecr": "221"
},
"0001488039": {
"rank": 175,
"ecr": "219"
},
"0001157601": {
"rank": 176,
"ecr": "217"
},
"0001540159": {
"rank": 177,
"ecr": "213"
},
"0001311596": {
"rank": 178,
"ecr": "211"
},
"0000855654": {
"rank": 179,
"ecr": "219"
},
"0001114220": {
"rank": 180,
"ecr": "208"
},
"0001390478": {
"rank": 181,
"ecr": "153"
},
"0001415684": {
"rank": 182,
"ecr": "407"
},
"0001385818": {
"rank": 183,
"ecr": "202"
},
"0000874015": {
"rank": 184,
"ecr": "200"
},
"0001403708": {
"rank": 185,
"ecr": "200"
},
"0001088856": {
"rank": 186,
"ecr": "217"
},
"0001302573": {
"rank": 187,
"ecr": "193"
},
"0000069499": {
"rank": 188,
"ecr": "183"
},
"0001410939": {
"rank": 189,
"ecr": "190"
},
"0000885590": {
"rank": 190,
"ecr": "215"
},
"0000003116": {
"rank": 191,
"ecr": "218"
},
"0001293310": {
"rank": 192,
"ecr": "189"
},
"0000352998": {
"rank": 193,
"ecr": "189"
},
"0001208261": {
"rank": 194,
"ecr": "223"
},
"0001318641": {
"rank": 195,
"ecr": "186"
},
"0000896747": {
"rank": 196,
"ecr": "200"
},
"0000849146": {
"rank": 197,
"ecr": "195"
},
"0001361248": {
"rank": 198,
"ecr": "176"
},
"0001070698": {
"rank": 199,
"ecr": "173"
},
"0001024126": {
"rank": 200,
"ecr": "173"
},
"0001594337": {
"rank": 201,
"ecr": "167"
},
"0001325879": {
"rank": 202,
"ecr": "141"
},
"0001580149": {
"rank": 203,
"ecr": "161"
},
"0001069308": {
"rank": 204,
"ecr": "155"
},
"0000894158": {
"rank": 205,
"ecr": "148"
},
"0001563855": {
"rank": 206,
"ecr": "148"
},
"0001069899": {
"rank": 207,
"ecr": "147"
},
"0000906709": {
"rank": 208,
"ecr": "161"
},
"0001260990": {
"rank": 209,
"ecr": "150"
},
"0000891293": {
"rank": 210,
"ecr": "141"
},
"0001436304": {
"rank": 211,
"ecr": "141"
},
"0000715446": {
"rank": 212,
"ecr": "141"
},
"0000786947": {
"rank": 213,
"ecr": "141"
},
"0001061027": {
"rank": 214,
"ecr": "139"
},
"0001479915": {
"rank": 215,
"ecr": "140"
},
"0001245104": {
"rank": 216,
"ecr": "140"
},
"0001036968": {
"rank": 217,
"ecr": "139"
},
"0000832489": {
"rank": 218,
"ecr": "141"
},
"0001130598": {
"rank": 219,
"ecr": "140"
},
"0000791908": {
"rank": 220,
"ecr": "117"
},
"0001063104": {
"rank": 221,
"ecr": "128"
},
"0001355250": {
"rank": 222,
"ecr": "138"
},
"0001346973": {
"rank": 223,
"ecr": "138"
},
"0001561551": {
"rank": 224,
"ecr": "135"
},
"0000899460": {
"rank": 225,
"ecr": "134"
},
"0001183765": {
"rank": 226,
"ecr": "131"
},
"0001100412": {
"rank": 227,
"ecr": "128"
},
"0000812796": {
"rank": 228,
"ecr": "100"
},
"0000318306": {
"rank": 229,
"ecr": "127"
},
"0000897448": {
"rank": 230,
"ecr": "139"
},
"0001438533": {
"rank": 231,
"ecr": "125"
},
"0001017491": {
"rank": 232,
"ecr": "124"
},
"0001016504": {
"rank": 233,
"ecr": "123"
},
"0000737207": {
"rank": 234,
"ecr": "120"
},
"0001274792": {
"rank": 235,
"ecr": "119"
},
"0001355790": {
"rank": 236,
"ecr": "113"
},
"0001389545": {
"rank": 237,
"ecr": "112"
},
"0001504167": {
"rank": 238,
"ecr": "104"
},
"0001081938": {
"rank": 239,
"ecr": "90"
},
"0001582554": {
"rank": 240,
"ecr": "89"
},
"0001411879": {
"rank": 241,
"ecr": "85"
},
"0001436161": {
"rank": 242,
"ecr": "83"
},
"0001421204": {
"rank": 243,
"ecr": "81"
},
"0001010086": {
"rank": 244,
"ecr": "76"
},
"0001502152": {
"rank": 245,
"ecr": "76"
},
"0001072379": {
"rank": 246,
"ecr": "76"
},
"0000822370": {
"rank": 247,
"ecr": "71"
},
"0001335103": {
"rank": 248,
"ecr": "61"
},
"0001388320": {
"rank": 249,
"ecr": "56"
},
"0001420030": {
"rank": 250,
"ecr": "49"
},
"0000707511": {
"rank": 251,
"ecr": "50"
},
"0001410098": {
"rank": 252,
"ecr": "0.0000094"
},
"0001473579": {
"rank": 253,
"ecr": "0.88"
},
"0001053369": {
"rank": 254,
"ecr": "34"
},
"0000072170": {
"rank": 255,
"ecr": "53"
},
"0000811779": {
"rank": 256,
"ecr": "45"
},
"0000805326": {
"rank": 257,
"ecr": "31"
},
"0001313938": {
"rank": 258,
"ecr": "30"
},
"0001366541": {
"rank": 259,
"ecr": "16"
},
"0001522724": {
"rank": 260,
"ecr": "26"
},
"0001517681": {
"rank": 261,
"ecr": "22"
},
"0001564273": {
"rank": 262,
"ecr": "19"
},
"0000849636": {
"rank": 263,
"ecr": "19"
},
"0001335105": {
"rank": 264,
"ecr": "14"
},
"0001140098": {
"rank": 265,
"ecr": "0.011"
},
"0000890821": {
"rank": 266,
"ecr": "38"
},
"0001285819": {
"rank": 267,
"ecr": "4.0"
},
"0001516551": {
"rank": 268,
"ecr": "4.9"
},
"0001544238": {
"rank": 269,
"ecr": "1.4"
},
"0001445815": {
"rank": 270,
"ecr": "0.68"
},
"0001424812": {
"rank": 271,
"ecr": "0.49"
},
"0001024626": {
"rank": 272,
"ecr": "0.48"
},
"0001124524": {
"rank": 273,
"ecr": "0.000000000000000000000000000000043"
},
"0001538495": {
"rank": 274,
"ecr": "0.0000000000030"
}
},
"2015": {
"0001653629": {
"rank": 1,
"ecr": "595"
},
"0001177648": {
"rank": 2,
"ecr": "489"
},
"0000875622": {
"rank": 3,
"ecr": "488"
},
"0000847464": {
"rank": 4,
"ecr": "469"
},
"0001176309": {
"rank": 5,
"ecr": "470"
},
"0000057725": {
"rank": 6,
"ecr": "375"
},
"0001070336": {
"rank": 7,
"ecr": "434"
},
"0001183765": {
"rank": 8,
"ecr": "402"
},
"0000886744": {
"rank": 9,
"ecr": "405"
},
"0001232524": {
"rank": 10,
"ecr": "435"
},
"0001631574": {
"rank": 11,
"ecr": "434"
},
"0001567514": {
"rank": 12,
"ecr": "424"
},
"0001434868": {
"rank": 13,
"ecr": "424"
},
"0001557746": {
"rank": 14,
"ecr": "423"
},
"0001367920": {
"rank": 15,
"ecr": "423"
},
"0001423824": {
"rank": 16,
"ecr": "416"
},
"0000863894": {
"rank": 17,
"ecr": "415"
},
"0001400482": {
"rank": 18,
"ecr": "413"
},
"0001404644": {
"rank": 19,
"ecr": "412"
},
"0001428522": {
"rank": 20,
"ecr": "404"
},
"0001235007": {
"rank": 21,
"ecr": "409"
},
"0001346830": {
"rank": 22,
"ecr": "406"
},
"0001582313": {
"rank": 23,
"ecr": "404"
},
"0001596783": {
"rank": 24,
"ecr": "400"
},
"0001626199": {
"rank": 25,
"ecr": "399"
},
"0001559053": {
"rank": 26,
"ecr": "399"
},
"0001609809": {
"rank": 27,
"ecr": "399"
},
"0001178879": {
"rank": 28,
"ecr": "398"
},
"0001618561": {
"rank": 29,
"ecr": "398"
},
"0001309057": {
"rank": 30,
"ecr": "396"
},
"0001422143": {
"rank": 31,
"ecr": "395"
},
"0001339469": {
"rank": 32,
"ecr": "394"
},
"0001358403": {
"rank": 33,
"ecr": "393"
},
"0001437402": {
"rank": 34,
"ecr": "391"
},
"0000880771": {
"rank": 35,
"ecr": "390"
},
"0001100397": {
"rank": 36,
"ecr": "403"
},
"0001041024": {
"rank": 37,
"ecr": "388"
},
"0001527599": {
"rank": 38,
"ecr": "390"
},
"0001125345": {
"rank": 39,
"ecr": "387"
},
"0001117480": {
"rank": 40,
"ecr": "386"
},
"0001178670": {
"rank": 41,
"ecr": "386"
},
"0001437786": {
"rank": 42,
"ecr": "383"
},
"0001373707": {
"rank": 43,
"ecr": "383"
},
"0001479290": {
"rank": 44,
"ecr": "383"
},
"0001629137": {
"rank": 45,
"ecr": "379"
},
"0001087294": {
"rank": 46,
"ecr": "378"
},
"0001322505": {
"rank": 47,
"ecr": "382"
},
"0001513818": {
"rank": 48,
"ecr": "377"
},
"0001369568": {
"rank": 49,
"ecr": "376"
},
"0001621443": {
"rank": 50,
"ecr": "376"
},
"0001496671": {
"rank": 51,
"ecr": "376"
},
"0001522602": {
"rank": 52,
"ecr": "374"
},
"0001270073": {
"rank": 53,
"ecr": "373"
},
"0001005201": {
"rank": 54,
"ecr": "348"
},
"0000310158": {
"rank": 55,
"ecr": "371"
},
"0001551152": {
"rank": 56,
"ecr": "370"
},
"0001092662": {
"rank": 57,
"ecr": "386"
},
"0001535955": {
"rank": 58,
"ecr": "369"
},
"0001597264": {
"rank": 59,
"ecr": "369"
},
"0001082554": {
"rank": 60,
"ecr": "357"
},
"0001583648": {
"rank": 61,
"ecr": "363"
},
"0000001800": {
"rank": 62,
"ecr": "361"
},
"0001226616": {
"rank": 63,
"ecr": "362"
},
"0001517022": {
"rank": 64,
"ecr": "362"
},
"0001069530": {
"rank": 65,
"ecr": "362"
},
"0001593034": {
"rank": 66,
"ecr": "361"
},
"0001439222": {
"rank": 67,
"ecr": "361"
},
"0000318306": {
"rank": 68,
"ecr": "331"
},
"0001281895": {
"rank": 69,
"ecr": "360"
},
"0001267565": {
"rank": 70,
"ecr": "360"
},
"0001328143": {
"rank": 71,
"ecr": "359"
},
"0001497504": {
"rank": 72,
"ecr": "358"
},
"0001641489": {
"rank": 73,
"ecr": "358"
},
"0001374690": {
"rank": 74,
"ecr": "356"
},
"0001576263": {
"rank": 75,
"ecr": "355"
},
"0001410098": {
"rank": 76,
"ecr": "339"
},
"0001133818": {
"rank": 77,
"ecr": "350"
},
"0001516479": {
"rank": 78,
"ecr": "350"
},
"0001505512": {
"rank": 79,
"ecr": "275"
},
"0001526119": {
"rank": 80,
"ecr": "349"
},
"0001544227": {
"rank": 81,
"ecr": "235"
},
"0001503802": {
"rank": 82,
"ecr": "349"
},
"0001326732": {
"rank": 83,
"ecr": "347"
},
"0001253689": {
"rank": 84,
"ecr": "347"
},
"0001460702": {
"rank": 85,
"ecr": "347"
},
"0001297184": {
"rank": 86,
"ecr": "345"
},
"0001340652": {
"rank": 87,
"ecr": "345"
},
"0001552451": {
"rank": 88,
"ecr": "343"
},
"0001444307": {
"rank": 89,
"ecr": "332"
},
"0001420720": {
"rank": 90,
"ecr": "356"
},
"0001348911": {
"rank": 91,
"ecr": "340"
},
"0001571498": {
"rank": 92,
"ecr": "339"
},
"0001447028": {
"rank": 93,
"ecr": "339"
},
"0001130591": {
"rank": 94,
"ecr": "330"
},
"0001385818": {
"rank": 95,
"ecr": "338"
},
"0001001316": {
"rank": 96,
"ecr": "337"
},
"0001557883": {
"rank": 97,
"ecr": "337"
},
"0001429560": {
"rank": 98,
"ecr": "337"
},
"0001411158": {
"rank": 99,
"ecr": "417"
},
"0000827871": {
"rank": 100,
"ecr": "336"
},
"0001510964": {
"rank": 101,
"ecr": "333"
},
"0001383701": {
"rank": 102,
"ecr": "333"
},
"0000821995": {
"rank": 103,
"ecr": "267"
},
"0001029142": {
"rank": 104,
"ecr": "333"
},
"0001418133": {
"rank": 105,
"ecr": "328"
},
"0001393434": {
"rank": 106,
"ecr": "327"
},
"0001379006": {
"rank": 107,
"ecr": "304"
},
"0000944809": {
"rank": 108,
"ecr": "309"
},
"0001513856": {
"rank": 109,
"ecr": "309"
},
"0000275053": {
"rank": 110,
"ecr": "320"
},
"0001082038": {
"rank": 111,
"ecr": "314"
},
"0001369786": {
"rank": 112,
"ecr": "315"
},
"0001540159": {
"rank": 113,
"ecr": "322"
},
"0000872589": {
"rank": 114,
"ecr": "392"
},
"0001080709": {
"rank": 115,
"ecr": "322"
},
"0001070494": {
"rank": 116,
"ecr": "141"
},
"0001157602": {
"rank": 117,
"ecr": "313"
},
"0001011835": {
"rank": 118,
"ecr": "330"
},
"0001098880": {
"rank": 119,
"ecr": "516"
},
"0001261249": {
"rank": 120,
"ecr": "312"
},
"0001267813": {
"rank": 121,
"ecr": "312"
},
"0001438533": {
"rank": 122,
"ecr": "311"
},
"0001356576": {
"rank": 123,
"ecr": "282"
},
"0001367644": {
"rank": 124,
"ecr": "310"
},
"0001005286": {
"rank": 125,
"ecr": "308"
},
"0000820081": {
"rank": 126,
"ecr": "308"
},
"0001583107": {
"rank": 127,
"ecr": "308"
},
"0001178253": {
"rank": 128,
"ecr": "308"
},
"0000768710": {
"rank": 129,
"ecr": "306"
},
"0000899866": {
"rank": 130,
"ecr": "299"
},
"0001367083": {
"rank": 131,
"ecr": "405"
},
"0001048477": {
"rank": 132,
"ecr": "283"
},
"0001454789": {
"rank": 133,
"ecr": "302"
},
"0001019695": {
"rank": 134,
"ecr": "297"
},
"0000936402": {
"rank": 135,
"ecr": "306"
},
"0001621221": {
"rank": 136,
"ecr": "298"
},
"0000879407": {
"rank": 137,
"ecr": "298"
},
"0000934473": {
"rank": 138,
"ecr": "308"
},
"0001316175": {
"rank": 139,
"ecr": "290"
},
"0000822411": {
"rank": 140,
"ecr": "286"
},
"0001501989": {
"rank": 141,
"ecr": "288"
},
"0001619087": {
"rank": 142,
"ecr": "287"
},
"0001023024": {
"rank": 143,
"ecr": "318"
},
"0001578845": {
"rank": 144,
"ecr": "286"
},
"0001325879": {
"rank": 145,
"ecr": "296"
},
"0001130166": {
"rank": 146,
"ecr": "277"
},
"0001388320": {
"rank": 147,
"ecr": "284"
},
"0001228627": {
"rank": 148,
"ecr": "264"
},
"0001347178": {
"rank": 149,
"ecr": "418"
},
"0001598646": {
"rank": 150,
"ecr": "282"
},
"0001561551": {
"rank": 151,
"ecr": "282"
},
"0001429260": {
"rank": 152,
"ecr": "282"
},
"0001003642": {
"rank": 153,
"ecr": "274"
},
"0001088856": {
"rank": 154,
"ecr": "510"
},
"0001467652": {
"rank": 155,
"ecr": "281"
},
"0001557421": {
"rank": 156,
"ecr": "274"
},
"0001178711": {
"rank": 157,
"ecr": "287"
},
"0001574235": {
"rank": 158,
"ecr": "273"
},
"0001411906": {
"rank": 159,
"ecr": "265"
},
"0001435049": {
"rank": 160,
"ecr": "269"
},
"0001318641": {
"rank": 161,
"ecr": "310"
},
"0001301501": {
"rank": 162,
"ecr": "266"
},
"0001430306": {
"rank": 163,
"ecr": "266"
},
"0001274644": {
"rank": 164,
"ecr": "265"
},
"0000715446": {
"rank": 165,
"ecr": "534"
},
"0001509190": {
"rank": 166,
"ecr": "261"
},
"0001061983": {
"rank": 167,
"ecr": "260"
},
"0001485003": {
"rank": 168,
"ecr": "258"
},
"0001533040": {
"rank": 169,
"ecr": "262"
},
"0000014272": {
"rank": 170,
"ecr": "257"
},
"0001541157": {
"rank": 171,
"ecr": "256"
},
"0001368148": {
"rank": 172,
"ecr": "286"
},
"0001478121": {
"rank": 173,
"ecr": "255"
},
"0000831547": {
"rank": 174,
"ecr": "253"
},
"0001135906": {
"rank": 175,
"ecr": "449"
},
"0001595097": {
"rank": 176,
"ecr": "252"
},
"0001509261": {
"rank": 177,
"ecr": "249"
},
"0000025743": {
"rank": 178,
"ecr": "95"
},
"0001401914": {
"rank": 179,
"ecr": "249"
},
"0001168220": {
"rank": 180,
"ecr": "262"
},
"0001062822": {
"rank": 181,
"ecr": "320"
},
"0000059478": {
"rank": 182,
"ecr": "245"
},
"0000704562": {
"rank": 183,
"ecr": "242"
},
"0000078003": {
"rank": 184,
"ecr": "237"
},
"0000873303": {
"rank": 185,
"ecr": "237"
},
"0001106838": {
"rank": 186,
"ecr": "236"
},
"0001586105": {
"rank": 187,
"ecr": "236"
},
"0001053691": {
"rank": 188,
"ecr": "250"
},
"0000792977": {
"rank": 189,
"ecr": "261"
},
"0000352998": {
"rank": 190,
"ecr": "231"
},
"0001012477": {
"rank": 191,
"ecr": "230"
},
"0001124105": {
"rank": 192,
"ecr": "223"
},
"0001618835": {
"rank": 193,
"ecr": "230"
},
"0001311596": {
"rank": 194,
"ecr": "229"
},
"0000786947": {
"rank": 195,
"ecr": "208"
},
"0000875320": {
"rank": 196,
"ecr": "224"
},
"0001587221": {
"rank": 197,
"ecr": "223"
},
"0001460602": {
"rank": 198,
"ecr": "221"
},
"0001501112": {
"rank": 199,
"ecr": "219"
},
"0001600132": {
"rank": 200,
"ecr": "218"
},
"0000003116": {
"rank": 201,
"ecr": "265"
},
"0001588972": {
"rank": 202,
"ecr": "211"
},
"0001372514": {
"rank": 203,
"ecr": "211"
},
"0001582554": {
"rank": 204,
"ecr": "211"
},
"0001061027": {
"rank": 205,
"ecr": "214"
},
"0001267602": {
"rank": 206,
"ecr": "290"
},
"0000816284": {
"rank": 207,
"ecr": "198"
},
"0001594337": {
"rank": 208,
"ecr": "196"
},
"0001100412": {
"rank": 209,
"ecr": "145"
},
"0000749647": {
"rank": 210,
"ecr": "194"
},
"0000896747": {
"rank": 211,
"ecr": "192"
},
"0000737207": {
"rank": 212,
"ecr": "190"
},
"0001070698": {
"rank": 213,
"ecr": "173"
},
"0001466301": {
"rank": 214,
"ecr": "190"
},
"0000887151": {
"rank": 215,
"ecr": "189"
},
"0001427925": {
"rank": 216,
"ecr": "180"
},
"0000874015": {
"rank": 217,
"ecr": "169"
},
"0001245104": {
"rank": 218,
"ecr": "177"
},
"0000849146": {
"rank": 219,
"ecr": "157"
},
"0001103021": {
"rank": 220,
"ecr": "141"
},
"0001113148": {
"rank": 221,
"ecr": "177"
},
"0001114220": {
"rank": 222,
"ecr": "158"
},
"0001160308": {
"rank": 223,
"ecr": "170"
},
"0000885590": {
"rank": 224,
"ecr": "178"
},
"0001069899": {
"rank": 225,
"ecr": "163"
},
"0001053369": {
"rank": 226,
"ecr": "5.7"
},
"0001355250": {
"rank": 227,
"ecr": "161"
},
"0001355790": {
"rank": 228,
"ecr": "141"
},
"0000748592": {
"rank": 229,
"ecr": "148"
},
"0000855654": {
"rank": 230,
"ecr": "159"
},
"0001410939": {
"rank": 231,
"ecr": "147"
},
"0001385228": {
"rank": 232,
"ecr": "142"
},
"0001130598": {
"rank": 233,
"ecr": "141"
},
"0001553643": {
"rank": 234,
"ecr": "141"
},
"0000832489": {
"rank": 235,
"ecr": "141"
},
"0001285819": {
"rank": 236,
"ecr": "97"
},
"0000906709": {
"rank": 237,
"ecr": "141"
},
"0000891293": {
"rank": 238,
"ecr": "141"
},
"0001109196": {
"rank": 239,
"ecr": "141"
},
"0001279704": {
"rank": 240,
"ecr": "140"
},
"0001302573": {
"rank": 241,
"ecr": "140"
},
"0000791908": {
"rank": 242,
"ecr": "140"
},
"0001607678": {
"rank": 243,
"ecr": "139"
},
"0001174940": {
"rank": 244,
"ecr": "142"
},
"0001388486": {
"rank": 245,
"ecr": "139"
},
"0001390478": {
"rank": 246,
"ecr": "141"
},
"0001260990": {
"rank": 247,
"ecr": "138"
},
"0000894158": {
"rank": 248,
"ecr": "138"
},
"0001585608": {
"rank": 249,
"ecr": "136"
},
"0001516551": {
"rank": 250,
"ecr": "133"
},
"0001361248": {
"rank": 251,
"ecr": "132"
},
"0001415684": {
"rank": 252,
"ecr": "122"
},
"0001036968": {
"rank": 253,
"ecr": "124"
},
"0001016504": {
"rank": 254,
"ecr": "125"
},
"0001434647": {
"rank": 255,
"ecr": "124"
},
"0001563855": {
"rank": 256,
"ecr": "124"
},
"0001360214": {
"rank": 257,
"ecr": "113"
},
"0001476963": {
"rank": 258,
"ecr": "124"
},
"0001653821": {
"rank": 259,
"ecr": "121"
},
"0001348362": {
"rank": 260,
"ecr": "120"
},
"0001128189": {
"rank": 261,
"ecr": "118"
},
"0000897448": {
"rank": 262,
"ecr": "128"
},
"0001274792": {
"rank": 263,
"ecr": "99"
},
"0001072379": {
"rank": 264,
"ecr": "82"
},
"0001537917": {
"rank": 265,
"ecr": "111"
},
"0001063104": {
"rank": 266,
"ecr": "107"
},
"0001010086": {
"rank": 267,
"ecr": "86"
},
"0001261734": {
"rank": 268,
"ecr": "116"
},
"0001424812": {
"rank": 269,
"ecr": "83"
},
"0001421204": {
"rank": 270,
"ecr": "76"
},
"0001124524": {
"rank": 271,
"ecr": "96"
},
"0001017491": {
"rank": 272,
"ecr": "64"
},
"0001344413": {
"rank": 273,
"ecr": "60"
},
"0001473579": {
"rank": 274,
"ecr": "18"
},
"0001502152": {
"rank": 275,
"ecr": "20"
},
"0000899460": {
"rank": 276,
"ecr": "51"
},
"0001335103": {
"rank": 277,
"ecr": "51"
},
"0001422142": {
"rank": 278,
"ecr": "41"
},
"0001389545": {
"rank": 279,
"ecr": "17"
},
"0001506251": {
"rank": 280,
"ecr": "38"
},
"0000805326": {
"rank": 281,
"ecr": "38"
},
"0001479915": {
"rank": 282,
"ecr": "36"
},
"0001436161": {
"rank": 283,
"ecr": "6.4"
},
"0001544238": {
"rank": 284,
"ecr": "27"
},
"0001517681": {
"rank": 285,
"ecr": "26"
},
"0001569340": {
"rank": 286,
"ecr": "25"
},
"0000822370": {
"rank": 287,
"ecr": "25"
},
"0001530746": {
"rank": 288,
"ecr": "24"
},
"0001335105": {
"rank": 289,
"ecr": "52"
},
"0000707511": {
"rank": 290,
"ecr": "4.9"
},
"0001385508": {
"rank": 291,
"ecr": "14"
},
"0001596062": {
"rank": 292,
"ecr": "5.7"
},
"0001343009": {
"rank": 293,
"ecr": "4.2"
},
"0001404943": {
"rank": 294,
"ecr": "1.4"
},
"0001024626": {
"rank": 295,
"ecr": "0.29"
}
},
"2016": {
"0000847464": {
"rank": 1,
"ecr": "445"
},
"0000875622": {
"rank": 2,
"ecr": "477"
},
"0001177648": {
"rank": 3,
"ecr": "443"
},
"0001485003": {
"rank": 4,
"ecr": "445"
},
"0001232524": {
"rank": 5,
"ecr": "448"
},
"0001070336": {
"rank": 6,
"ecr": "439"
},
"0000880771": {
"rank": 7,
"ecr": "418"
},
"0000827871": {
"rank": 8,
"ecr": "410"
},
"0001400482": {
"rank": 9,
"ecr": "410"
},
"0001117480": {
"rank": 10,
"ecr": "406"
},
"0001557746": {
"rank": 11,
"ecr": "404"
},
"0000886744": {
"rank": 12,
"ecr": "418"
},
"0001626971": {
"rank": 13,
"ecr": "398"
},
"0000863894": {
"rank": 14,
"ecr": "398"
},
"0001082554": {
"rank": 15,
"ecr": "418"
},
"0000001800": {
"rank": 16,
"ecr": "400"
},
"0001596783": {
"rank": 17,
"ecr": "396"
},
"0001235007": {
"rank": 18,
"ecr": "397"
},
"0001175505": {
"rank": 19,
"ecr": "396"
},
"0001404644": {
"rank": 20,
"ecr": "395"
},
"0001551152": {
"rank": 21,
"ecr": "396"
},
"0001481512": {
"rank": 22,
"ecr": "391"
},
"0001582313": {
"rank": 23,
"ecr": "387"
},
"0001636282": {
"rank": 24,
"ecr": "385"
},
"0001434868": {
"rank": 25,
"ecr": "337"
},
"0001659617": {
"rank": 26,
"ecr": "383"
},
"0001540159": {
"rank": 27,
"ecr": "383"
},
"0001583107": {
"rank": 28,
"ecr": "381"
},
"0001309057": {
"rank": 29,
"ecr": "380"
},
"0001178879": {
"rank": 30,
"ecr": "365"
},
"0000318306": {
"rank": 31,
"ecr": "378"
},
"0001423824": {
"rank": 32,
"ecr": "376"
},
"0001375151": {
"rank": 33,
"ecr": "376"
},
"0001527599": {
"rank": 34,
"ecr": "375"
},
"0001597264": {
"rank": 35,
"ecr": "375"
},
"0000310158": {
"rank": 36,
"ecr": "374"
},
"0001369568": {
"rank": 37,
"ecr": "373"
},
"0001418133": {
"rank": 38,
"ecr": "372"
},
"0001636050": {
"rank": 39,
"ecr": "369"
},
"0001041024": {
"rank": 40,
"ecr": "365"
},
"0001328143": {
"rank": 41,
"ecr": "368"
},
"0001125345": {
"rank": 42,
"ecr": "346"
},
"0001374690": {
"rank": 43,
"ecr": "364"
},
"0001567514": {
"rank": 44,
"ecr": "391"
},
"0001005201": {
"rank": 45,
"ecr": "356"
},
"0001571498": {
"rank": 46,
"ecr": "360"
},
"0001478121": {
"rank": 47,
"ecr": "359"
},
"0001226616": {
"rank": 48,
"ecr": "361"
},
"0001070494": {
"rank": 49,
"ecr": "232"
},
"0001651308": {
"rank": 50,
"ecr": "358"
},
"0001516479": {
"rank": 51,
"ecr": "184"
},
"0001373707": {
"rank": 52,
"ecr": "354"
},
"0001087294": {
"rank": 53,
"ecr": "355"
},
"0001445283": {
"rank": 54,
"ecr": "354"
},
"0001297184": {
"rank": 55,
"ecr": "353"
},
"0001493566": {
"rank": 56,
"ecr": "353"
},
"0001631574": {
"rank": 57,
"ecr": "351"
},
"0001279704": {
"rank": 58,
"ecr": "352"
},
"0001513856": {
"rank": 59,
"ecr": "270"
},
"0001439222": {
"rank": 60,
"ecr": "263"
},
"0001382911": {
"rank": 61,
"ecr": "349"
},
"0001539029": {
"rank": 62,
"ecr": "346"
},
"0001262104": {
"rank": 63,
"ecr": "314"
},
"0001318641": {
"rank": 64,
"ecr": "334"
},
"0001437402": {
"rank": 65,
"ecr": "345"
},
"0000944809": {
"rank": 66,
"ecr": "358"
},
"0001535955": {
"rank": 67,
"ecr": "322"
},
"0001680048": {
"rank": 68,
"ecr": "344"
},
"0001626199": {
"rank": 69,
"ecr": "343"
},
"0001593034": {
"rank": 70,
"ecr": "343"
},
"0001326732": {
"rank": 71,
"ecr": "342"
},
"0001556263": {
"rank": 72,
"ecr": "341"
},
"0001069530": {
"rank": 73,
"ecr": "341"
},
"0001479290": {
"rank": 74,
"ecr": "340"
},
"0000812306": {
"rank": 75,
"ecr": "339"
},
"0001419600": {
"rank": 76,
"ecr": "338"
},
"0000034956": {
"rank": 77,
"ecr": "348"
},
"0001267602": {
"rank": 78,
"ecr": "447"
},
"0000764195": {
"rank": 79,
"ecr": "337"
},
"0001598646": {
"rank": 80,
"ecr": "336"
},
"0001522602": {
"rank": 81,
"ecr": "333"
},
"0000821995": {
"rank": 82,
"ecr": "340"
},
"0001348911": {
"rank": 83,
"ecr": "332"
},
"0001651407": {
"rank": 84,
"ecr": "330"
},
"0000025743": {
"rank": 85,
"ecr": "235"
},
"0001356576": {
"rank": 86,
"ecr": "315"
},
"0001557883": {
"rank": 87,
"ecr": "328"
},
"0001496671": {
"rank": 88,
"ecr": "327"
},
"0001471968": {
"rank": 89,
"ecr": "327"
},
"0001552451": {
"rank": 90,
"ecr": "326"
},
"0001367920": {
"rank": 91,
"ecr": "326"
},
"0000820081": {
"rank": 92,
"ecr": "328"
},
"0001261249": {
"rank": 93,
"ecr": "325"
},
"0001339469": {
"rank": 94,
"ecr": "325"
},
"0001422143": {
"rank": 95,
"ecr": "324"
},
"0001437786": {
"rank": 96,
"ecr": "322"
},
"0001559053": {
"rank": 97,
"ecr": "239"
},
"0001544227": {
"rank": 98,
"ecr": "306"
},
"0000872589": {
"rank": 99,
"ecr": "311"
},
"0001228627": {
"rank": 100,
"ecr": "315"
},
"0000899866": {
"rank": 101,
"ecr": "314"
},
"0001580149": {
"rank": 102,
"ecr": "311"
},
"0001267565": {
"rank": 103,
"ecr": "310"
},
"0000768710": {
"rank": 104,
"ecr": "310"
},
"0001638287": {
"rank": 105,
"ecr": "309"
},
"0001506251": {
"rank": 106,
"ecr": "308"
},
"0001641640": {
"rank": 107,
"ecr": "308"
},
"0001395937": {
"rank": 108,
"ecr": "308"
},
"0000275053": {
"rank": 109,
"ecr": "308"
},
"0001322505": {
"rank": 110,
"ecr": "411"
},
"0001088856": {
"rank": 111,
"ecr": "552"
},
"0001367644": {
"rank": 112,
"ecr": "300"
},
"0001092662": {
"rank": 113,
"ecr": "271"
},
"0001626878": {
"rank": 114,
"ecr": "303"
},
"0001578845": {
"rank": 115,
"ecr": "337"
},
"0001178670": {
"rank": 116,
"ecr": "302"
},
"0000812796": {
"rank": 117,
"ecr": "288"
},
"0000886163": {
"rank": 118,
"ecr": "298"
},
"0001005286": {
"rank": 119,
"ecr": "296"
},
"0001621443": {
"rank": 120,
"ecr": "295"
},
"0001618835": {
"rank": 121,
"ecr": "295"
},
"0001347178": {
"rank": 122,
"ecr": "320"
},
"0001553643": {
"rank": 123,
"ecr": "292"
},
"0001533040": {
"rank": 124,
"ecr": "289"
},
"0001253689": {
"rank": 125,
"ecr": "291"
},
"0000873303": {
"rank": 126,
"ecr": "291"
},
"0001061983": {
"rank": 127,
"ecr": "286"
},
"0001513818": {
"rank": 128,
"ecr": "288"
},
"0001498382": {
"rank": 129,
"ecr": "288"
},
"0001113148": {
"rank": 130,
"ecr": "272"
},
"0001491576": {
"rank": 131,
"ecr": "287"
},
"0001080709": {
"rank": 132,
"ecr": "263"
},
"0001260990": {
"rank": 133,
"ecr": "278"
},
"0000200406": {
"rank": 134,
"ecr": "284"
},
"0001100397": {
"rank": 135,
"ecr": "286"
},
"0001358403": {
"rank": 136,
"ecr": "281"
},
"0001438533": {
"rank": 137,
"ecr": "305"
},
"0001379006": {
"rank": 138,
"ecr": "285"
},
"0000014272": {
"rank": 139,
"ecr": "273"
},
"0001023024": {
"rank": 140,
"ecr": "323"
},
"0000879407": {
"rank": 141,
"ecr": "270"
},
"0001176309": {
"rank": 142,
"ecr": "271"
},
"0001509190": {
"rank": 143,
"ecr": "270"
},
"0001346830": {
"rank": 144,
"ecr": "268"
},
"0001301501": {
"rank": 145,
"ecr": "265"
},
"0000831547": {
"rank": 146,
"ecr": "262"
},
"0001583648": {
"rank": 147,
"ecr": "263"
},
"0000887247": {
"rank": 148,
"ecr": "262"
},
"0001019695": {
"rank": 149,
"ecr": "266"
},
"0001393434": {
"rank": 150,
"ecr": "261"
},
"0001133818": {
"rank": 151,
"ecr": "260"
},
"0001367083": {
"rank": 152,
"ecr": "207"
},
"0001183765": {
"rank": 153,
"ecr": "454"
},
"0001261734": {
"rank": 154,
"ecr": "258"
},
"0001564273": {
"rank": 155,
"ecr": "252"
},
"0001582554": {
"rank": 156,
"ecr": "252"
},
"0000875320": {
"rank": 157,
"ecr": "256"
},
"0000003116": {
"rank": 158,
"ecr": "253"
},
"0001029142": {
"rank": 159,
"ecr": "235"
},
"0001281895": {
"rank": 160,
"ecr": "250"
},
"0001435049": {
"rank": 161,
"ecr": "249"
},
"0001401667": {
"rank": 162,
"ecr": "167"
},
"0001510964": {
"rank": 163,
"ecr": "278"
},
"0001355790": {
"rank": 164,
"ecr": "250"
},
"0001061027": {
"rank": 165,
"ecr": "249"
},
"0000936402": {
"rank": 166,
"ecr": "257"
},
"0001497504": {
"rank": 167,
"ecr": "244"
},
"0001430306": {
"rank": 168,
"ecr": "264"
},
"0001388320": {
"rank": 169,
"ecr": "237"
},
"0001326190": {
"rank": 170,
"ecr": "233"
},
"0001410098": {
"rank": 171,
"ecr": "248"
},
"0001178253": {
"rank": 172,
"ecr": "237"
},
"0001285819": {
"rank": 173,
"ecr": "385"
},
"0001566373": {
"rank": 174,
"ecr": "236"
},
"0001454789": {
"rank": 175,
"ecr": "235"
},
"0001557421": {
"rank": 176,
"ecr": "203"
},
"0001420720": {
"rank": 177,
"ecr": "236"
},
"0000059478": {
"rank": 178,
"ecr": "234"
},
"0001383701": {
"rank": 179,
"ecr": "236"
},
"0001048477": {
"rank": 180,
"ecr": "305"
},
"0000078003": {
"rank": 181,
"ecr": "228"
},
"0001609809": {
"rank": 182,
"ecr": "227"
},
"0001098880": {
"rank": 183,
"ecr": "224"
},
"0001429560": {
"rank": 184,
"ecr": "223"
},
"0001563855": {
"rank": 185,
"ecr": "233"
},
"0001267813": {
"rank": 186,
"ecr": "220"
},
"0001588972": {
"rank": 187,
"ecr": "219"
},
"0001429260": {
"rank": 188,
"ecr": "218"
},
"0000057725": {
"rank": 189,
"ecr": "183"
},
"0000934473": {
"rank": 190,
"ecr": "217"
},
"0001585364": {
"rank": 191,
"ecr": "216"
},
"0001557340": {
"rank": 192,
"ecr": "214"
},
"0001390478": {
"rank": 193,
"ecr": "186"
},
"0001600132": {
"rank": 194,
"ecr": "209"
},
"0001579428": {
"rank": 195,
"ecr": "208"
},
"0000352998": {
"rank": 196,
"ecr": "217"
},
"0001501989": {
"rank": 197,
"ecr": "206"
},
"0000704562": {
"rank": 198,
"ecr": "198"
},
"0000816284": {
"rank": 199,
"ecr": "205"
},
"0000849146": {
"rank": 200,
"ecr": "208"
},
"0001509261": {
"rank": 201,
"ecr": "69"
},
"0001269021": {
"rank": 202,
"ecr": "198"
},
"0001106838": {
"rank": 203,
"ecr": "144"
},
"0001124105": {
"rank": 204,
"ecr": "205"
},
"0001555280": {
"rank": 205,
"ecr": "197"
},
"0001003642": {
"rank": 206,
"ecr": "131"
},
"0001576263": {
"rank": 207,
"ecr": "137"
},
"0001505512": {
"rank": 208,
"ecr": "189"
},
"0001340652": {
"rank": 209,
"ecr": "190"
},
"0001460602": {
"rank": 210,
"ecr": "188"
},
"0001069899": {
"rank": 211,
"ecr": "186"
},
"0001270073": {
"rank": 212,
"ecr": "186"
},
"0001178711": {
"rank": 213,
"ecr": "141"
},
"0001590560": {
"rank": 214,
"ecr": "180"
},
"0000887151": {
"rank": 215,
"ecr": "153"
},
"0000748592": {
"rank": 216,
"ecr": "181"
},
"0001476963": {
"rank": 217,
"ecr": "119"
},
"0000357097": {
"rank": 218,
"ecr": "175"
},
"0001660719": {
"rank": 219,
"ecr": "175"
},
"0001641489": {
"rank": 220,
"ecr": "174"
},
"0001274644": {
"rank": 221,
"ecr": "175"
},
"0001447028": {
"rank": 222,
"ecr": "2.1"
},
"0001368148": {
"rank": 223,
"ecr": "176"
},
"0001607678": {
"rank": 224,
"ecr": "167"
},
"0001619087": {
"rank": 225,
"ecr": "166"
},
"0001012477": {
"rank": 226,
"ecr": "163"
},
"0001467154": {
"rank": 227,
"ecr": "162"
},
"0000881524": {
"rank": 228,
"ecr": "162"
},
"0001389545": {
"rank": 229,
"ecr": "15"
},
"0000874015": {
"rank": 230,
"ecr": "157"
},
"0000906709": {
"rank": 231,
"ecr": "143"
},
"0001517022": {
"rank": 232,
"ecr": "146"
},
"0001429386": {
"rank": 233,
"ecr": "142"
},
"0001001316": {
"rank": 234,
"ecr": "140"
},
"0001595097": {
"rank": 235,
"ecr": "141"
},
"0001551986": {
"rank": 236,
"ecr": "141"
},
"0001360214": {
"rank": 237,
"ecr": "194"
},
"0001082038": {
"rank": 238,
"ecr": "141"
},
"0001643848": {
"rank": 239,
"ecr": "140"
},
"0001168220": {
"rank": 240,
"ecr": "141"
},
"0001385818": {
"rank": 241,
"ecr": "22"
},
"0001401914": {
"rank": 242,
"ecr": "140"
},
"0001415684": {
"rank": 243,
"ecr": "129"
},
"0001130598": {
"rank": 244,
"ecr": "140"
},
"0001411906": {
"rank": 245,
"ecr": "125"
},
"0001594337": {
"rank": 246,
"ecr": "139"
},
"0000891293": {
"rank": 247,
"ecr": "137"
},
"0000897448": {
"rank": 248,
"ecr": "206"
},
"0000786947": {
"rank": 249,
"ecr": "138"
},
"0000822411": {
"rank": 250,
"ecr": "136"
},
"0001434647": {
"rank": 251,
"ecr": "137"
},
"0001355250": {
"rank": 252,
"ecr": "133"
},
"0001586105": {
"rank": 253,
"ecr": "136"
},
"0001574235": {
"rank": 254,
"ecr": "135"
},
"0001174940": {
"rank": 255,
"ecr": "128"
},
"0001302573": {
"rank": 256,
"ecr": "133"
},
"0001100412": {
"rank": 257,
"ecr": "140"
},
"0001016504": {
"rank": 258,
"ecr": "131"
},
"0001466301": {
"rank": 259,
"ecr": "131"
},
"0001109196": {
"rank": 260,
"ecr": "130"
},
"0000894158": {
"rank": 261,
"ecr": "129"
},
"0001467652": {
"rank": 262,
"ecr": "129"
},
"0001587221": {
"rank": 263,
"ecr": "129"
},
"0001325879": {
"rank": 264,
"ecr": "134"
},
"0001561551": {
"rank": 265,
"ecr": "128"
},
"0001583771": {
"rank": 266,
"ecr": "127"
},
"0001160308": {
"rank": 267,
"ecr": "127"
},
"0001114220": {
"rank": 268,
"ecr": "86"
},
"0000899460": {
"rank": 269,
"ecr": "83"
},
"0001372514": {
"rank": 270,
"ecr": "120"
},
"0001128189": {
"rank": 271,
"ecr": "118"
},
"0001316175": {
"rank": 272,
"ecr": "127"
},
"0001460702": {
"rank": 273,
"ecr": "108"
},
"0001072379": {
"rank": 274,
"ecr": "115"
},
"0001348362": {
"rank": 275,
"ecr": "100"
},
"0001313938": {
"rank": 276,
"ecr": "99"
},
"0001010086": {
"rank": 277,
"ecr": "96"
},
"0001063104": {
"rank": 278,
"ecr": "65"
},
"0001527728": {
"rank": 279,
"ecr": "81"
},
"0001479915": {
"rank": 280,
"ecr": "79"
},
"0001653629": {
"rank": 281,
"ecr": "77"
},
"0001014763": {
"rank": 282,
"ecr": "75"
},
"0000818033": {
"rank": 283,
"ecr": "75"
},
"0001017491": {
"rank": 284,
"ecr": "69"
},
"0001504167": {
"rank": 285,
"ecr": "72"
},
"0000791908": {
"rank": 286,
"ecr": "86"
},
"0000707511": {
"rank": 287,
"ecr": "43"
},
"0001274792": {
"rank": 288,
"ecr": "31"
},
"0001653821": {
"rank": 289,
"ecr": "56"
},
"0001473579": {
"rank": 290,
"ecr": "2.7"
},
"0001544238": {
"rank": 291,
"ecr": "44"
},
"0001104280": {
"rank": 292,
"ecr": "43"
},
"0001615999": {
"rank": 293,
"ecr": "43"
},
"0001585608": {
"rank": 294,
"ecr": "35"
},
"0001385508": {
"rank": 295,
"ecr": "33"
},
"0000315545": {
"rank": 296,
"ecr": "31"
},
"0001404943": {
"rank": 297,
"ecr": "31"
},
"0000822370": {
"rank": 298,
"ecr": "40"
},
"0001421204": {
"rank": 299,
"ecr": "28"
},
"0001335103": {
"rank": 300,
"ecr": "0.40"
},
"0001596062": {
"rank": 301,
"ecr": "25"
},
"0001335105": {
"rank": 302,
"ecr": "15"
},
"0000832489": {
"rank": 303,
"ecr": "15"
},
"0001621221": {
"rank": 304,
"ecr": "11"
},
"0001516551": {
"rank": 305,
"ecr": "53"
},
"0001024626": {
"rank": 306,
"ecr": "1.2"
},
"0001445815": {
"rank": 307,
"ecr": "3.3"
},
"0001436161": {
"rank": 308,
"ecr": "0.000000000000000000026"
}
},
"2017": {
"0001274792": {
"rank": 1,
"ecr": "394"
},
"0001367920": {
"rank": 2,
"ecr": "390"
},
"0000875622": {
"rank": 3,
"ecr": "475"
},
"0001088856": {
"rank": 4,
"ecr": "698"
},
"0001697805": {
"rank": 5,
"ecr": "466"
},
"0000847464": {
"rank": 6,
"ecr": "441"
},
"0001232524": {
"rank": 7,
"ecr": "454"
},
"0001177648": {
"rank": 8,
"ecr": "409"
},
"0001370053": {
"rank": 9,
"ecr": "426"
},
"0001367083": {
"rank": 10,
"ecr": "418"
},
"0001262104": {
"rank": 11,
"ecr": "419"
},
"0000318306": {
"rank": 12,
"ecr": "408"
},
"0001567514": {
"rank": 13,
"ecr": "381"
},
"0001626199": {
"rank": 14,
"ecr": "409"
},
"0000034956": {
"rank": 15,
"ecr": "321"
},
"0001070336": {
"rank": 16,
"ecr": "409"
},
"0001369568": {
"rank": 17,
"ecr": "405"
},
"0001597264": {
"rank": 18,
"ecr": "401"
},
"0000001800": {
"rank": 19,
"ecr": "397"
},
"0001267813": {
"rank": 20,
"ecr": "396"
},
"0000886744": {
"rank": 21,
"ecr": "397"
},
"0000827871": {
"rank": 22,
"ecr": "395"
},
"0001367644": {
"rank": 23,
"ecr": "389"
},
"0001596783": {
"rank": 24,
"ecr": "394"
},
"0001375151": {
"rank": 25,
"ecr": "393"
},
"0001412486": {
"rank": 26,
"ecr": "391"
},
"0001117480": {
"rank": 27,
"ecr": "391"
},
"0001253689": {
"rank": 28,
"ecr": "392"
},
"0001557746": {
"rank": 29,
"ecr": "384"
},
"0000863894": {
"rank": 30,
"ecr": "391"
},
"0001621221": {
"rank": 31,
"ecr": "379"
},
"0000109657": {
"rank": 32,
"ecr": "379"
},
"0000812306": {
"rank": 33,
"ecr": "379"
},
"0001485003": {
"rank": 34,
"ecr": "432"
},
"0001226616": {
"rank": 35,
"ecr": "371"
},
"0001178670": {
"rank": 36,
"ecr": "337"
},
"0001437786": {
"rank": 37,
"ecr": "368"
},
"0001552451": {
"rank": 38,
"ecr": "367"
},
"0001626878": {
"rank": 39,
"ecr": "366"
},
"0001680048": {
"rank": 40,
"ecr": "365"
},
"0001322505": {
"rank": 41,
"ecr": "402"
},
"0001235007": {
"rank": 42,
"ecr": "363"
},
"0001479290": {
"rank": 43,
"ecr": "347"
},
"0000310158": {
"rank": 44,
"ecr": "361"
},
"0001029142": {
"rank": 45,
"ecr": "363"
},
"0001701108": {
"rank": 46,
"ecr": "359"
},
"0001420565": {
"rank": 47,
"ecr": "358"
},
"0001576263": {
"rank": 48,
"ecr": "362"
},
"0001125345": {
"rank": 49,
"ecr": "334"
},
"0001551152": {
"rank": 50,
"ecr": "356"
},
"0001571498": {
"rank": 51,
"ecr": "353"
},
"0001460702": {
"rank": 52,
"ecr": "357"
},
"0001183765": {
"rank": 53,
"ecr": "356"
},
"0001506251": {
"rank": 54,
"ecr": "354"
},
"0000820081": {
"rank": 55,
"ecr": "355"
},
"0001348362": {
"rank": 56,
"ecr": "371"
},
"0001082554": {
"rank": 57,
"ecr": "359"
},
"0001540159": {
"rank": 58,
"ecr": "357"
},
"0001679082": {
"rank": 59,
"ecr": "352"
},
"0001124524": {
"rank": 60,
"ecr": "413"
},
"0001404644": {
"rank": 61,
"ecr": "326"
},
"0001437402": {
"rank": 62,
"ecr": "331"
},
"0001593034": {
"rank": 63,
"ecr": "338"
},
"0001636282": {
"rank": 64,
"ecr": "347"
},
"0001178879": {
"rank": 65,
"ecr": "246"
},
"0000764195": {
"rank": 66,
"ecr": "345"
},
"0000025743": {
"rank": 67,
"ecr": "349"
},
"0001621443": {
"rank": 68,
"ecr": "343"
},
"0001297184": {
"rank": 69,
"ecr": "339"
},
"0001348911": {
"rank": 70,
"ecr": "342"
},
"0000872589": {
"rank": 71,
"ecr": "376"
},
"0001496671": {
"rank": 72,
"ecr": "329"
},
"0001042074": {
"rank": 73,
"ecr": "339"
},
"0001492422": {
"rank": 74,
"ecr": "338"
},
"0001527599": {
"rank": 75,
"ecr": "338"
},
"0000715446": {
"rank": 76,
"ecr": "269"
},
"0001267602": {
"rank": 77,
"ecr": "347"
},
"0001659617": {
"rank": 78,
"ecr": "337"
},
"0001559053": {
"rank": 79,
"ecr": "328"
},
"0001534120": {
"rank": 80,
"ecr": "335"
},
"0001422143": {
"rank": 81,
"ecr": "331"
},
"0001175505": {
"rank": 82,
"ecr": "334"
},
"0001626971": {
"rank": 83,
"ecr": "334"
},
"0001642375": {
"rank": 84,
"ecr": "333"
},
"0001595097": {
"rank": 85,
"ecr": "333"
},
"0001560241": {
"rank": 86,
"ecr": "332"
},
"0001671584": {
"rank": 87,
"ecr": "332"
},
"0001041024": {
"rank": 88,
"ecr": "329"
},
"0001644963": {
"rank": 89,
"ecr": "329"
},
"0001080709": {
"rank": 90,
"ecr": "345"
},
"0001493566": {
"rank": 91,
"ecr": "327"
},
"0001434868": {
"rank": 92,
"ecr": "138"
},
"0000944809": {
"rank": 93,
"ecr": "141"
},
"0001160308": {
"rank": 94,
"ecr": "326"
},
"0001534525": {
"rank": 95,
"ecr": "322"
},
"0001399529": {
"rank": 96,
"ecr": "321"
},
"0001326732": {
"rank": 97,
"ecr": "320"
},
"0001430306": {
"rank": 98,
"ecr": "402"
},
"0001082038": {
"rank": 99,
"ecr": "296"
},
"0000879407": {
"rank": 100,
"ecr": "311"
},
"0000821995": {
"rank": 101,
"ecr": "309"
},
"0000768710": {
"rank": 102,
"ecr": "316"
},
"0001513856": {
"rank": 103,
"ecr": "311"
},
"0001356576": {
"rank": 104,
"ecr": "335"
},
"0001005201": {
"rank": 105,
"ecr": "319"
},
"0000831547": {
"rank": 106,
"ecr": "323"
},
"0001544227": {
"rank": 107,
"ecr": "344"
},
"0001133818": {
"rank": 108,
"ecr": "314"
},
"0001377121": {
"rank": 109,
"ecr": "315"
},
"0001017491": {
"rank": 110,
"ecr": "336"
},
"0001442836": {
"rank": 111,
"ecr": "314"
},
"0001631650": {
"rank": 112,
"ecr": "314"
},
"0001598646": {
"rank": 113,
"ecr": "314"
},
"0000899866": {
"rank": 114,
"ecr": "316"
},
"0001447028": {
"rank": 115,
"ecr": "202"
},
"0001583107": {
"rank": 116,
"ecr": "304"
},
"0001087294": {
"rank": 117,
"ecr": "313"
},
"0001510964": {
"rank": 118,
"ecr": "319"
},
"0001481512": {
"rank": 119,
"ecr": "310"
},
"0001566044": {
"rank": 120,
"ecr": "308"
},
"0001005286": {
"rank": 121,
"ecr": "319"
},
"0001168220": {
"rank": 122,
"ecr": "293"
},
"0001343009": {
"rank": 123,
"ecr": "307"
},
"0001631574": {
"rank": 124,
"ecr": "305"
},
"0001070494": {
"rank": 125,
"ecr": "276"
},
"0001379006": {
"rank": 126,
"ecr": "302"
},
"0000886163": {
"rank": 127,
"ecr": "277"
},
"0001285819": {
"rank": 128,
"ecr": "372"
},
"0001651308": {
"rank": 129,
"ecr": "301"
},
"0001478121": {
"rank": 130,
"ecr": "319"
},
"0001689813": {
"rank": 131,
"ecr": "301"
},
"0001556263": {
"rank": 132,
"ecr": "301"
},
"0001681689": {
"rank": 133,
"ecr": "301"
},
"0001395937": {
"rank": 134,
"ecr": "300"
},
"0001423824": {
"rank": 135,
"ecr": "104"
},
"0001260990": {
"rank": 136,
"ecr": "300"
},
"0001578845": {
"rank": 137,
"ecr": "314"
},
"0001106644": {
"rank": 138,
"ecr": "299"
},
"0001347178": {
"rank": 139,
"ecr": "306"
},
"0001682639": {
"rank": 140,
"ecr": "297"
},
"0000887247": {
"rank": 141,
"ecr": "297"
},
"0001019695": {
"rank": 142,
"ecr": "297"
},
"0001641640": {
"rank": 143,
"ecr": "296"
},
"0001124105": {
"rank": 144,
"ecr": "297"
},
"0001385508": {
"rank": 145,
"ecr": "648"
},
"0001048477": {
"rank": 146,
"ecr": "219"
},
"0000275053": {
"rank": 147,
"ecr": "291"
},
"0000873303": {
"rank": 148,
"ecr": "291"
},
"0000875320": {
"rank": 149,
"ecr": "300"
},
"0001513818": {
"rank": 150,
"ecr": "203"
},
"0001267565": {
"rank": 151,
"ecr": "290"
},
"0001383701": {
"rank": 152,
"ecr": "526"
},
"0001374690": {
"rank": 153,
"ecr": "288"
},
"0001494650": {
"rank": 154,
"ecr": "286"
},
"0001113148": {
"rank": 155,
"ecr": "465"
},
"0001174940": {
"rank": 156,
"ecr": "277"
},
"0001582313": {
"rank": 157,
"ecr": "269"
},
"0001585364": {
"rank": 158,
"ecr": "266"
},
"0001436161": {
"rank": 159,
"ecr": "320"
},
"0001326190": {
"rank": 160,
"ecr": "502"
},
"0001698530": {
"rank": 161,
"ecr": "273"
},
"0001662524": {
"rank": 162,
"ecr": "273"
},
"0001685071": {
"rank": 163,
"ecr": "273"
},
"0001261249": {
"rank": 164,
"ecr": "275"
},
"0001438533": {
"rank": 165,
"ecr": "276"
},
"0001069530": {
"rank": 166,
"ecr": "270"
},
"0001445283": {
"rank": 167,
"ecr": "268"
},
"0001488039": {
"rank": 168,
"ecr": "267"
},
"0001615219": {
"rank": 169,
"ecr": "262"
},
"0000887151": {
"rank": 170,
"ecr": "254"
},
"0001419600": {
"rank": 171,
"ecr": "259"
},
"0001566373": {
"rank": 172,
"ecr": "259"
},
"0001509190": {
"rank": 173,
"ecr": "266"
},
"0001522602": {
"rank": 174,
"ecr": "256"
},
"0001503802": {
"rank": 175,
"ecr": "241"
},
"0001279704": {
"rank": 176,
"ecr": "264"
},
"0001435049": {
"rank": 177,
"ecr": "254"
},
"0001535955": {
"rank": 178,
"ecr": "249"
},
"0001340652": {
"rank": 179,
"ecr": "412"
},
"0001410939": {
"rank": 180,
"ecr": "330"
},
"0001301501": {
"rank": 181,
"ecr": "150"
},
"0001012477": {
"rank": 182,
"ecr": "247"
},
"0000003116": {
"rank": 183,
"ecr": "225"
},
"0001269021": {
"rank": 184,
"ecr": "246"
},
"0001439222": {
"rank": 185,
"ecr": "153"
},
"0001023024": {
"rank": 186,
"ecr": "274"
},
"0001581720": {
"rank": 187,
"ecr": "241"
},
"0000749647": {
"rank": 188,
"ecr": "239"
},
"0001176309": {
"rank": 189,
"ecr": "259"
},
"0001318641": {
"rank": 190,
"ecr": "283"
},
"0001619087": {
"rank": 191,
"ecr": "236"
},
"0001557340": {
"rank": 192,
"ecr": "236"
},
"0000200406": {
"rank": 193,
"ecr": "235"
},
"0000812796": {
"rank": 194,
"ecr": "232"
},
"0000704562": {
"rank": 195,
"ecr": "221"
},
"0001358403": {
"rank": 196,
"ecr": "230"
},
"0000014272": {
"rank": 197,
"ecr": "228"
},
"0001281895": {
"rank": 198,
"ecr": "227"
},
"0001526119": {
"rank": 199,
"ecr": "226"
},
"0000057725": {
"rank": 200,
"ecr": "204"
},
"0001460602": {
"rank": 201,
"ecr": "221"
},
"0000849146": {
"rank": 202,
"ecr": "213"
},
"0001645469": {
"rank": 203,
"ecr": "219"
},
"0001582554": {
"rank": 204,
"ecr": "230"
},
"0001466301": {
"rank": 205,
"ecr": "247"
},
"0000874015": {
"rank": 206,
"ecr": "217"
},
"0000748592": {
"rank": 207,
"ecr": "208"
},
"0001461993": {
"rank": 208,
"ecr": "234"
},
"0000835887": {
"rank": 209,
"ecr": "211"
},
"0000890821": {
"rank": 210,
"ecr": "208"
},
"0001106838": {
"rank": 211,
"ecr": "191"
},
"0001178711": {
"rank": 212,
"ecr": "211"
},
"0000822370": {
"rank": 213,
"ecr": "178"
},
"0001651407": {
"rank": 214,
"ecr": "208"
},
"0001069899": {
"rank": 215,
"ecr": "216"
},
"0001590560": {
"rank": 216,
"ecr": "206"
},
"0000816284": {
"rank": 217,
"ecr": "203"
},
"0001580149": {
"rank": 218,
"ecr": "187"
},
"0000791908": {
"rank": 219,
"ecr": "173"
},
"0000059478": {
"rank": 220,
"ecr": "201"
},
"0001555280": {
"rank": 221,
"ecr": "199"
},
"0001178253": {
"rank": 222,
"ecr": "201"
},
"0000357097": {
"rank": 223,
"ecr": "228"
},
"0001517022": {
"rank": 224,
"ecr": "276"
},
"0001636050": {
"rank": 225,
"ecr": "194"
},
"0001607678": {
"rank": 226,
"ecr": "194"
},
"0001228627": {
"rank": 227,
"ecr": "214"
},
"0001295947": {
"rank": 228,
"ecr": "191"
},
"0000818033": {
"rank": 229,
"ecr": "234"
},
"0001061027": {
"rank": 230,
"ecr": "191"
},
"0000352998": {
"rank": 231,
"ecr": "165"
},
"0001098880": {
"rank": 232,
"ecr": "199"
},
"0001061983": {
"rank": 233,
"ecr": "164"
},
"0000885590": {
"rank": 234,
"ecr": "176"
},
"0001585608": {
"rank": 235,
"ecr": "184"
},
"0001001316": {
"rank": 236,
"ecr": "141"
},
"0001335105": {
"rank": 237,
"ecr": "201"
},
"0001100397": {
"rank": 238,
"ecr": "231"
},
"0001574235": {
"rank": 239,
"ecr": "139"
},
"0001328143": {
"rank": 240,
"ecr": "137"
},
"0001563855": {
"rank": 241,
"ecr": "168"
},
"0001527728": {
"rank": 242,
"ecr": "172"
},
"0001501989": {
"rank": 243,
"ecr": "170"
},
"0001014763": {
"rank": 244,
"ecr": "169"
},
"0001388320": {
"rank": 245,
"ecr": "169"
},
"0001579428": {
"rank": 246,
"ecr": "168"
},
"0001609809": {
"rank": 247,
"ecr": "167"
},
"0000894158": {
"rank": 248,
"ecr": "215"
},
"0000906709": {
"rank": 249,
"ecr": "153"
},
"0001368148": {
"rank": 250,
"ecr": "163"
},
"0001420720": {
"rank": 251,
"ecr": "153"
},
"0001505512": {
"rank": 252,
"ecr": "161"
},
"0001429560": {
"rank": 253,
"ecr": "141"
},
"0001588972": {
"rank": 254,
"ecr": "144"
},
"0001491576": {
"rank": 255,
"ecr": "147"
},
"0001583648": {
"rank": 256,
"ecr": "201"
},
"0001557883": {
"rank": 257,
"ecr": "141"
},
"0001476963": {
"rank": 258,
"ecr": "141"
},
"0001062822": {
"rank": 259,
"ecr": "141"
},
"0000891293": {
"rank": 260,
"ecr": "216"
},
"0001454789": {
"rank": 261,
"ecr": "141"
},
"0001393434": {
"rank": 262,
"ecr": "117"
},
"0001594337": {
"rank": 263,
"ecr": "133"
},
"0000881524": {
"rank": 264,
"ecr": "141"
},
"0001660719": {
"rank": 265,
"ecr": "141"
},
"0001003642": {
"rank": 266,
"ecr": "141"
},
"0001389545": {
"rank": 267,
"ecr": "153"
},
"0001497504": {
"rank": 268,
"ecr": "141"
},
"0001509745": {
"rank": 269,
"ecr": "140"
},
"0001509261": {
"rank": 270,
"ecr": "121"
},
"0001355790": {
"rank": 271,
"ecr": "141"
},
"0001360214": {
"rank": 272,
"ecr": "217"
},
"0001533743": {
"rank": 273,
"ecr": "139"
},
"0001539029": {
"rank": 274,
"ecr": "139"
},
"0000855654": {
"rank": 275,
"ecr": "139"
},
"0001467652": {
"rank": 276,
"ecr": "139"
},
"0001016504": {
"rank": 277,
"ecr": "132"
},
"0001390478": {
"rank": 278,
"ecr": "143"
},
"0001388486": {
"rank": 279,
"ecr": "136"
},
"0001270073": {
"rank": 280,
"ecr": "136"
},
"0000737207": {
"rank": 281,
"ecr": "135"
},
"0000822411": {
"rank": 282,
"ecr": "131"
},
"0001094038": {
"rank": 283,
"ecr": "132"
},
"0001415684": {
"rank": 284,
"ecr": "115"
},
"0001385818": {
"rank": 285,
"ecr": "19"
},
"0001302573": {
"rank": 286,
"ecr": "132"
},
"0000897448": {
"rank": 287,
"ecr": "164"
},
"0001586105": {
"rank": 288,
"ecr": "122"
},
"0001372514": {
"rank": 289,
"ecr": "127"
},
"0001114220": {
"rank": 290,
"ecr": "136"
},
"0001401667": {
"rank": 291,
"ecr": "63"
},
"0001634432": {
"rank": 292,
"ecr": "124"
},
"0001544238": {
"rank": 293,
"ecr": "138"
},
"0001638287": {
"rank": 294,
"ecr": "119"
},
"0001553643": {
"rank": 295,
"ecr": "119"
},
"0001618835": {
"rank": 296,
"ecr": "118"
},
"0001600132": {
"rank": 297,
"ecr": "115"
},
"0001410098": {
"rank": 298,
"ecr": "116"
},
"0001467154": {
"rank": 299,
"ecr": "106"
},
"0001355250": {
"rank": 300,
"ecr": "99"
},
"0001109196": {
"rank": 301,
"ecr": "102"
},
"0001173313": {
"rank": 302,
"ecr": "100"
},
"0001434647": {
"rank": 303,
"ecr": "100"
},
"0001128189": {
"rank": 304,
"ecr": "99"
},
"0001504167": {
"rank": 305,
"ecr": "98"
},
"0001325879": {
"rank": 306,
"ecr": "113"
},
"0001595248": {
"rank": 307,
"ecr": "93"
},
"0001479915": {
"rank": 308,
"ecr": "88"
},
"0001010086": {
"rank": 309,
"ecr": "88"
},
"0001072379": {
"rank": 310,
"ecr": "101"
},
"0001641489": {
"rank": 311,
"ecr": "83"
},
"0001411685": {
"rank": 312,
"ecr": "82"
},
"0001533040": {
"rank": 313,
"ecr": "95"
},
"0001063104": {
"rank": 314,
"ecr": "69"
},
"0001653821": {
"rank": 315,
"ecr": "69"
},
"0000899460": {
"rank": 316,
"ecr": "100"
},
"0001514946": {
"rank": 317,
"ecr": "57"
},
"0001528172": {
"rank": 318,
"ecr": "57"
},
"0001404943": {
"rank": 319,
"ecr": "56"
},
"0001473579": {
"rank": 320,
"ecr": "40"
},
"0000707511": {
"rank": 321,
"ecr": "44"
},
"0001411906": {
"rank": 322,
"ecr": "27"
},
"0001104280": {
"rank": 323,
"ecr": "41"
},
"0000832489": {
"rank": 324,
"ecr": "21"
},
"0001629205": {
"rank": 325,
"ecr": "28"
},
"0001130598": {
"rank": 326,
"ecr": "31"
},
"0001569340": {
"rank": 327,
"ecr": "25"
},
"0001589150": {
"rank": 328,
"ecr": "22"
},
"0001516551": {
"rank": 329,
"ecr": "18"
},
"0001316175": {
"rank": 330,
"ecr": "19"
},
"0001551986": {
"rank": 331,
"ecr": "1.9"
},
"0001596062": {
"rank": 332,
"ecr": "0.000000000000034"
}
},
"2018": {
"0000875622": {
"rank": 1,
"ecr": "488"
},
"0001410939": {
"rank": 2,
"ecr": "572"
},
"0001413754": {
"rank": 3,
"ecr": "464"
},
"0001177648": {
"rank": 4,
"ecr": "391"
},
"0001697805": {
"rank": 5,
"ecr": "459"
},
"0001010086": {
"rank": 6,
"ecr": "443"
},
"0001596783": {
"rank": 7,
"ecr": "442"
},
"0001607678": {
"rank": 8,
"ecr": "440"
},
"0001157601": {
"rank": 9,
"ecr": "445"
},
"0001411906": {
"rank": 10,
"ecr": "58"
},
"0001232524": {
"rank": 11,
"ecr": "442"
},
"0001080709": {
"rank": 12,
"ecr": "572"
},
"0001088856": {
"rank": 13,
"ecr": "716"
},
"0001370053": {
"rank": 14,
"ecr": "422"
},
"0000886744": {
"rank": 15,
"ecr": "419"
},
"0001746466": {
"rank": 16,
"ecr": "417"
},
"0001509190": {
"rank": 17,
"ecr": "401"
},
"0001560241": {
"rank": 18,
"ecr": "412"
},
"0001253689": {
"rank": 19,
"ecr": "412"
},
"0001124105": {
"rank": 20,
"ecr": "408"
},
"0001226616": {
"rank": 21,
"ecr": "409"
},
"0001070336": {
"rank": 22,
"ecr": "408"
},
"0001510487": {
"rank": 23,
"ecr": "404"
},
"0001069530": {
"rank": 24,
"ecr": "404"
},
"0001510964": {
"rank": 25,
"ecr": "777"
},
"0000034956": {
"rank": 26,
"ecr": "406"
},
"0000906709": {
"rank": 27,
"ecr": "681"
},
"0001326732": {
"rank": 28,
"ecr": "380"
},
"0001422142": {
"rank": 29,
"ecr": "394"
},
"0000001800": {
"rank": 30,
"ecr": "392"
},
"0001082554": {
"rank": 31,
"ecr": "374"
},
"0001674365": {
"rank": 32,
"ecr": "393"
},
"0000827871": {
"rank": 33,
"ecr": "380"
},
"0001481512": {
"rank": 34,
"ecr": "392"
},
"0001552451": {
"rank": 35,
"ecr": "357"
},
"0001485003": {
"rank": 36,
"ecr": "392"
},
"0001527728": {
"rank": 37,
"ecr": "390"
},
"0001375151": {
"rank": 38,
"ecr": "388"
},
"0001695357": {
"rank": 39,
"ecr": "387"
},
"0001722964": {
"rank": 40,
"ecr": "384"
},
"0001347178": {
"rank": 41,
"ecr": "405"
},
"0001401040": {
"rank": 42,
"ecr": "382"
},
"0001540159": {
"rank": 43,
"ecr": "383"
},
"0001117480": {
"rank": 44,
"ecr": "376"
},
"0001566044": {
"rank": 45,
"ecr": "376"
},
"0000812306": {
"rank": 46,
"ecr": "376"
},
"0001724344": {
"rank": 47,
"ecr": "375"
},
"0001379006": {
"rank": 48,
"ecr": "370"
},
"0001404644": {
"rank": 49,
"ecr": "370"
},
"0001645469": {
"rank": 50,
"ecr": "373"
},
"0001626971": {
"rank": 51,
"ecr": "373"
},
"0001309057": {
"rank": 52,
"ecr": "371"
},
"0001113148": {
"rank": 53,
"ecr": "375"
},
"0001335105": {
"rank": 54,
"ecr": "378"
},
"0001447028": {
"rank": 55,
"ecr": "367"
},
"0001701108": {
"rank": 56,
"ecr": "366"
},
"0001042074": {
"rank": 57,
"ecr": "365"
},
"0001724521": {
"rank": 58,
"ecr": "364"
},
"0000872589": {
"rank": 59,
"ecr": "377"
},
"0000875320": {
"rank": 60,
"ecr": "337"
},
"0001597553": {
"rank": 61,
"ecr": "362"
},
"0001513856": {
"rank": 62,
"ecr": "361"
},
"0001175505": {
"rank": 63,
"ecr": "360"
},
"0001422143": {
"rank": 64,
"ecr": "339"
},
"0001367920": {
"rank": 65,
"ecr": "448"
},
"0001527599": {
"rank": 66,
"ecr": "365"
},
"0001506251": {
"rank": 67,
"ecr": "342"
},
"0001496671": {
"rank": 68,
"ecr": "261"
},
"0001544227": {
"rank": 69,
"ecr": "545"
},
"0001593034": {
"rank": 70,
"ecr": "354"
},
"0001730430": {
"rank": 71,
"ecr": "354"
},
"0001412486": {
"rank": 72,
"ecr": "352"
},
"0001708599": {
"rank": 73,
"ecr": "352"
},
"0001720893": {
"rank": 74,
"ecr": "350"
},
"0001463361": {
"rank": 75,
"ecr": "349"
},
"0001567514": {
"rank": 76,
"ecr": "348"
},
"0001382943": {
"rank": 77,
"ecr": "349"
},
"0001582313": {
"rank": 78,
"ecr": "348"
},
"0001126234": {
"rank": 79,
"ecr": "348"
},
"0001576263": {
"rank": 80,
"ecr": "345"
},
"0001092662": {
"rank": 81,
"ecr": "392"
},
"0001070494": {
"rank": 82,
"ecr": "413"
},
"0001694665": {
"rank": 83,
"ecr": "345"
},
"0001437786": {
"rank": 84,
"ecr": "347"
},
"0000310158": {
"rank": 85,
"ecr": "343"
},
"0000894158": {
"rank": 86,
"ecr": "375"
},
"0001533040": {
"rank": 87,
"ecr": "340"
},
"0001107421": {
"rank": 88,
"ecr": "339"
},
"0001551152": {
"rank": 89,
"ecr": "325"
},
"0001571498": {
"rank": 90,
"ecr": "337"
},
"0001434418": {
"rank": 91,
"ecr": "336"
},
"0001267602": {
"rank": 92,
"ecr": "394"
},
"0001377121": {
"rank": 93,
"ecr": "333"
},
"0001634432": {
"rank": 94,
"ecr": "332"
},
"0000944809": {
"rank": 95,
"ecr": "334"
},
"0001583107": {
"rank": 96,
"ecr": "338"
},
"0000879407": {
"rank": 97,
"ecr": "334"
},
"0001297184": {
"rank": 98,
"ecr": "328"
},
"0001445283": {
"rank": 99,
"ecr": "327"
},
"0001302573": {
"rank": 100,
"ecr": "354"
},
"0000768710": {
"rank": 101,
"ecr": "326"
},
"0001636282": {
"rank": 102,
"ecr": "325"
},
"0001019695": {
"rank": 103,
"ecr": "323"
},
"0001082038": {
"rank": 104,
"ecr": "348"
},
"0001169245": {
"rank": 105,
"ecr": "324"
},
"0001631650": {
"rank": 106,
"ecr": "324"
},
"0001454789": {
"rank": 107,
"ecr": "325"
},
"0001403752": {
"rank": 108,
"ecr": "323"
},
"0001651308": {
"rank": 109,
"ecr": "322"
},
"0001661998": {
"rank": 110,
"ecr": "320"
},
"0000818033": {
"rank": 111,
"ecr": "373"
},
"0001426800": {
"rank": 112,
"ecr": "320"
},
"0001281895": {
"rank": 113,
"ecr": "313"
},
"0001178670": {
"rank": 114,
"ecr": "251"
},
"0001439222": {
"rank": 115,
"ecr": "269"
},
"0001621443": {
"rank": 116,
"ecr": "288"
},
"0001476963": {
"rank": 117,
"ecr": "382"
},
"0000318306": {
"rank": 118,
"ecr": "247"
},
"0001369568": {
"rank": 119,
"ecr": "316"
},
"0001715611": {
"rank": 120,
"ecr": "315"
},
"0001048477": {
"rank": 121,
"ecr": "305"
},
"0001326190": {
"rank": 122,
"ecr": "319"
},
"0001351288": {
"rank": 123,
"ecr": "313"
},
"0000899866": {
"rank": 124,
"ecr": "287"
},
"0001183765": {
"rank": 125,
"ecr": "314"
},
"0001638381": {
"rank": 126,
"ecr": "310"
},
"0001005286": {
"rank": 127,
"ecr": "306"
},
"0001668243": {
"rank": 128,
"ecr": "307"
},
"0001034842": {
"rank": 129,
"ecr": "306"
},
"0001597264": {
"rank": 130,
"ecr": "180"
},
"0001556263": {
"rank": 131,
"ecr": "304"
},
"0001557746": {
"rank": 132,
"ecr": "296"
},
"0001124524": {
"rank": 133,
"ecr": "333"
},
"0000831547": {
"rank": 134,
"ecr": "300"
},
"0000275053": {
"rank": 135,
"ecr": "302"
},
"0001680048": {
"rank": 136,
"ecr": "301"
},
"0001578845": {
"rank": 137,
"ecr": "299"
},
"0001261249": {
"rank": 138,
"ecr": "319"
},
"0001655759": {
"rank": 139,
"ecr": "300"
},
"0001460602": {
"rank": 140,
"ecr": "281"
},
"0001625288": {
"rank": 141,
"ecr": "296"
},
"0001493566": {
"rank": 142,
"ecr": "295"
},
"0001374690": {
"rank": 143,
"ecr": "297"
},
"0001626199": {
"rank": 144,
"ecr": "339"
},
"0001279704": {
"rank": 145,
"ecr": "294"
},
"0001360214": {
"rank": 146,
"ecr": "648"
},
"0001478121": {
"rank": 147,
"ecr": "296"
},
"0001731911": {
"rank": 148,
"ecr": "291"
},
"0001517022": {
"rank": 149,
"ecr": "247"
},
"0001492422": {
"rank": 150,
"ecr": "290"
},
"0001322505": {
"rank": 151,
"ecr": "282"
},
"0001739104": {
"rank": 152,
"ecr": "288"
},
"0000887247": {
"rank": 153,
"ecr": "285"
},
"0001106644": {
"rank": 154,
"ecr": "288"
},
"0001582554": {
"rank": 155,
"ecr": "284"
},
"0001160308": {
"rank": 156,
"ecr": "289"
},
"0001430306": {
"rank": 157,
"ecr": "277"
},
"0001176309": {
"rank": 158,
"ecr": "281"
},
"0001622229": {
"rank": 159,
"ecr": "284"
},
"0001125345": {
"rank": 160,
"ecr": "246"
},
"0001682639": {
"rank": 161,
"ecr": "281"
},
"0000820081": {
"rank": 162,
"ecr": "280"
},
"0000873303": {
"rank": 163,
"ecr": "325"
},
"0000764195": {
"rank": 164,
"ecr": "280"
},
"0001368148": {
"rank": 165,
"ecr": "258"
},
"0001522602": {
"rank": 166,
"ecr": "164"
},
"0001662524": {
"rank": 167,
"ecr": "279"
},
"0001590560": {
"rank": 168,
"ecr": "279"
},
"0001367083": {
"rank": 169,
"ecr": "353"
},
"0001559053": {
"rank": 170,
"ecr": "288"
},
"0001615999": {
"rank": 171,
"ecr": "277"
},
"0000704562": {
"rank": 172,
"ecr": "224"
},
"0001598646": {
"rank": 173,
"ecr": "277"
},
"0001659617": {
"rank": 174,
"ecr": "271"
},
"0001318641": {
"rank": 175,
"ecr": "224"
},
"0001585364": {
"rank": 176,
"ecr": "268"
},
"0001534525": {
"rank": 177,
"ecr": "269"
},
"0001274792": {
"rank": 178,
"ecr": "997"
},
"0001178253": {
"rank": 179,
"ecr": "249"
},
"0001356576": {
"rank": 180,
"ecr": "283"
},
"0001595248": {
"rank": 181,
"ecr": "264"
},
"0001383701": {
"rank": 182,
"ecr": "262"
},
"0000886163": {
"rank": 183,
"ecr": "279"
},
"0001557142": {
"rank": 184,
"ecr": "259"
},
"0001513818": {
"rank": 185,
"ecr": "344"
},
"0000874015": {
"rank": 186,
"ecr": "241"
},
"0001087294": {
"rank": 187,
"ecr": "255"
},
"0001023024": {
"rank": 188,
"ecr": "272"
},
"0000849146": {
"rank": 189,
"ecr": "256"
},
"0001385818": {
"rank": 190,
"ecr": "286"
},
"0000891293": {
"rank": 191,
"ecr": "260"
},
"0001396814": {
"rank": 192,
"ecr": "255"
},
"0000748592": {
"rank": 193,
"ecr": "257"
},
"0001437402": {
"rank": 194,
"ecr": "265"
},
"0000835887": {
"rank": 195,
"ecr": "256"
},
"0000014272": {
"rank": 196,
"ecr": "241"
},
"0001659323": {
"rank": 197,
"ecr": "251"
},
"0001685071": {
"rank": 198,
"ecr": "251"
},
"0001698530": {
"rank": 199,
"ecr": "251"
},
"0001739426": {
"rank": 200,
"ecr": "247"
},
"0000863894": {
"rank": 201,
"ecr": "159"
},
"0000200406": {
"rank": 202,
"ecr": "243"
},
"0001479290": {
"rank": 203,
"ecr": "221"
},
"0001399529": {
"rank": 204,
"ecr": "240"
},
"0001438533": {
"rank": 205,
"ecr": "233"
},
"0001343009": {
"rank": 206,
"ecr": "69"
},
"0001570562": {
"rank": 207,
"ecr": "235"
},
"0000057725": {
"rank": 208,
"ecr": "236"
},
"0001260990": {
"rank": 209,
"ecr": "218"
},
"0001623613": {
"rank": 210,
"ecr": "229"
},
"0001497504": {
"rank": 211,
"ecr": "161"
},
"0001494650": {
"rank": 212,
"ecr": "227"
},
"0000357097": {
"rank": 213,
"ecr": "231"
},
"0001348911": {
"rank": 214,
"ecr": "278"
},
"0001526119": {
"rank": 215,
"ecr": "224"
},
"0000749647": {
"rank": 216,
"ecr": "225"
},
"0001295947": {
"rank": 217,
"ecr": "224"
},
"0001503802": {
"rank": 218,
"ecr": "140"
},
"0001262104": {
"rank": 219,
"ecr": "252"
},
"0001228627": {
"rank": 220,
"ecr": "157"
},
"0001069899": {
"rank": 221,
"ecr": "213"
},
"0001098880": {
"rank": 222,
"ecr": "203"
},
"0001385508": {
"rank": 223,
"ecr": "132"
},
"0001461993": {
"rank": 224,
"ecr": "204"
},
"0001582249": {
"rank": 225,
"ecr": "208"
},
"0001395937": {
"rank": 226,
"ecr": "208"
},
"0001041024": {
"rank": 227,
"ecr": "190"
},
"0000059478": {
"rank": 228,
"ecr": "199"
},
"0000897448": {
"rank": 229,
"ecr": "262"
},
"0001435049": {
"rank": 230,
"ecr": "211"
},
"0001267565": {
"rank": 231,
"ecr": "545"
},
"0000812796": {
"rank": 232,
"ecr": "192"
},
"0001178879": {
"rank": 233,
"ecr": "137"
},
"0001005201": {
"rank": 234,
"ecr": "263"
},
"0001389545": {
"rank": 235,
"ecr": "198"
},
"0000818686": {
"rank": 236,
"ecr": "197"
},
"0001574235": {
"rank": 237,
"ecr": "159"
},
"0001358403": {
"rank": 238,
"ecr": "184"
},
"0001444307": {
"rank": 239,
"ecr": "268"
},
"0001535955": {
"rank": 240,
"ecr": "204"
},
"0001420720": {
"rank": 241,
"ecr": "192"
},
"0001420565": {
"rank": 242,
"ecr": "192"
},
"0000816284": {
"rank": 243,
"ecr": "199"
},
"0001423824": {
"rank": 244,
"ecr": "188"
},
"0001355790": {
"rank": 245,
"ecr": "185"
},
"0001501989": {
"rank": 246,
"ecr": "183"
},
"0000791908": {
"rank": 247,
"ecr": "232"
},
"0001583648": {
"rank": 248,
"ecr": "153"
},
"0000025743": {
"rank": 249,
"ecr": "126"
},
"0001723128": {
"rank": 250,
"ecr": "186"
},
"0001671584": {
"rank": 251,
"ecr": "184"
},
"0001106838": {
"rank": 252,
"ecr": "182"
},
"0000003116": {
"rank": 253,
"ecr": "153"
},
"0001689813": {
"rank": 254,
"ecr": "180"
},
"0001328143": {
"rank": 255,
"ecr": "131"
},
"0001460702": {
"rank": 256,
"ecr": "212"
},
"0001403708": {
"rank": 257,
"ecr": "173"
},
"0001393434": {
"rank": 258,
"ecr": "150"
},
"0001103021": {
"rank": 259,
"ecr": "167"
},
"0001419600": {
"rank": 260,
"ecr": "141"
},
"0001205922": {
"rank": 261,
"ecr": "168"
},
"0001661181": {
"rank": 262,
"ecr": "167"
},
"0001014763": {
"rank": 263,
"ecr": "163"
},
"0000890821": {
"rank": 264,
"ecr": "107"
},
"0001566049": {
"rank": 265,
"ecr": "162"
},
"0001133416": {
"rank": 266,
"ecr": "160"
},
"0001595097": {
"rank": 267,
"ecr": "57"
},
"0001631574": {
"rank": 268,
"ecr": "135"
},
"0001411685": {
"rank": 269,
"ecr": "150"
},
"0001534120": {
"rank": 270,
"ecr": "150"
},
"0000885590": {
"rank": 271,
"ecr": "155"
},
"0000352998": {
"rank": 272,
"ecr": "142"
},
"0001285819": {
"rank": 273,
"ecr": "137"
},
"0001585608": {
"rank": 274,
"ecr": "139"
},
"0001178711": {
"rank": 275,
"ecr": "141"
},
"0001340652": {
"rank": 276,
"ecr": "144"
},
"0001466301": {
"rank": 277,
"ecr": "142"
},
"0001029142": {
"rank": 278,
"ecr": "134"
},
"0001401667": {
"rank": 279,
"ecr": "405"
},
"0001509745": {
"rank": 280,
"ecr": "141"
},
"0001113481": {
"rank": 281,
"ecr": "141"
},
"0001563855": {
"rank": 282,
"ecr": "140"
},
"0001061983": {
"rank": 283,
"ecr": "140"
},
"0001434868": {
"rank": 284,
"ecr": "136"
},
"0001100397": {
"rank": 285,
"ecr": "139"
},
"0001586105": {
"rank": 286,
"ecr": "138"
},
"0001615219": {
"rank": 287,
"ecr": "140"
},
"0001467652": {
"rank": 288,
"ecr": "186"
},
"0001081938": {
"rank": 289,
"ecr": "140"
},
"0000881524": {
"rank": 290,
"ecr": "139"
},
"0001642375": {
"rank": 291,
"ecr": "139"
},
"0001638287": {
"rank": 292,
"ecr": "139"
},
"0001388320": {
"rank": 293,
"ecr": "139"
},
"0001269021": {
"rank": 294,
"ecr": "139"
},
"0001398733": {
"rank": 295,
"ecr": "138"
},
"0000855654": {
"rank": 296,
"ecr": "138"
},
"0001636050": {
"rank": 297,
"ecr": "138"
},
"0001270073": {
"rank": 298,
"ecr": "140"
},
"0001651407": {
"rank": 299,
"ecr": "138"
},
"0001130598": {
"rank": 300,
"ecr": "136"
},
"0001062822": {
"rank": 301,
"ecr": "137"
},
"0001442836": {
"rank": 302,
"ecr": "137"
},
"0001679082": {
"rank": 303,
"ecr": "137"
},
"0001016504": {
"rank": 304,
"ecr": "137"
},
"0001557883": {
"rank": 305,
"ecr": "88"
},
"0001583771": {
"rank": 306,
"ecr": "135"
},
"0001588972": {
"rank": 307,
"ecr": "132"
},
"0001604191": {
"rank": 308,
"ecr": "135"
},
"0001429260": {
"rank": 309,
"ecr": "140"
},
"0000715446": {
"rank": 310,
"ecr": "129"
},
"0001629205": {
"rank": 311,
"ecr": "135"
},
"0001513525": {
"rank": 312,
"ecr": "134"
},
"0001411879": {
"rank": 313,
"ecr": "134"
},
"0000822370": {
"rank": 314,
"ecr": "100"
},
"0001436161": {
"rank": 315,
"ecr": "0.025"
},
"0001539029": {
"rank": 316,
"ecr": "131"
},
"0001410098": {
"rank": 317,
"ecr": "126"
},
"0001504167": {
"rank": 318,
"ecr": "130"
},
"0001580149": {
"rank": 319,
"ecr": "17"
},
"0001390478": {
"rank": 320,
"ecr": "116"
},
"0001348362": {
"rank": 321,
"ecr": "2.0"
},
"0001061027": {
"rank": 322,
"ecr": "128"
},
"0001609809": {
"rank": 323,
"ecr": "119"
},
"0001017491": {
"rank": 324,
"ecr": "148"
},
"0001325879": {
"rank": 325,
"ecr": "72"
},
"0001001316": {
"rank": 326,
"ecr": "17"
},
"0001579428": {
"rank": 327,
"ecr": "104"
},
"0001505512": {
"rank": 328,
"ecr": "136"
},
"0001740547": {
"rank": 329,
"ecr": "93"
},
"0001301501": {
"rank": 330,
"ecr": "13"
},
"0000899460": {
"rank": 331,
"ecr": "86"
},
"0001063104": {
"rank": 332,
"ecr": "84"
},
"0001544238": {
"rank": 333,
"ecr": "116"
},
"0000737207": {
"rank": 334,
"ecr": "0.00000091"
},
"0001596062": {
"rank": 335,
"ecr": "66"
},
"0001072379": {
"rank": 336,
"ecr": "73"
},
"0001653821": {
"rank": 337,
"ecr": "63"
},
"0001528172": {
"rank": 338,
"ecr": "64"
},
"0001434647": {
"rank": 339,
"ecr": "48"
},
"0001128189": {
"rank": 340,
"ecr": "54"
},
"0001133818": {
"rank": 341,
"ecr": "77"
},
"0001104280": {
"rank": 342,
"ecr": "53"
},
"0001479915": {
"rank": 343,
"ecr": "62"
},
"0000908259": {
"rank": 344,
"ecr": "17"
},
"0001473579": {
"rank": 345,
"ecr": "53"
},
"0001553643": {
"rank": 346,
"ecr": "57"
},
"0001643301": {
"rank": 347,
"ecr": "49"
},
"0001641489": {
"rank": 348,
"ecr": "50"
},
"0001514946": {
"rank": 349,
"ecr": "42"
},
"0000832489": {
"rank": 350,
"ecr": "43"
},
"0001502152": {
"rank": 351,
"ecr": "23"
},
"0001538495": {
"rank": 352,
"ecr": "21"
},
"0000707511": {
"rank": 353,
"ecr": "25"
},
"0001711786": {
"rank": 354,
"ecr": "18"
},
"0001445815": {
"rank": 355,
"ecr": "13"
},
"0001516551": {
"rank": 356,
"ecr": "0.54"
},
"0001293310": {
"rank": 357,
"ecr": "38"
},
"0001621221": {
"rank": 358,
"ecr": "0.0000024"
},
"0001662907": {
"rank": 359,
"ecr": "4.1"
},
"0001175680": {
"rank": 360,
"ecr": "0.88"
},
"0001509261": {
"rank": 361,
"ecr": "0.00010"
}
},
"2019": {
"0001626878": {
"rank": 1,
"ecr": "543"
},
"0001080709": {
"rank": 2,
"ecr": "451"
},
"0000875622": {
"rank": 3,
"ecr": "496"
},
"0001343009": {
"rank": 4,
"ecr": "709"
},
"0001413754": {
"rank": 5,
"ecr": "455"
},
"0001177648": {
"rank": 6,
"ecr": "381"
},
"0001771917": {
"rank": 7,
"ecr": "444"
},
"0001232524": {
"rank": 8,
"ecr": "448"
},
"0001088856": {
"rank": 9,
"ecr": "533"
},
"0001607678": {
"rank": 10,
"ecr": "432"
},
"0001623526": {
"rank": 11,
"ecr": "433"
},
"0001527728": {
"rank": 12,
"ecr": "388"
},
"0001385508": {
"rank": 13,
"ecr": "391"
},
"0001662524": {
"rank": 14,
"ecr": "420"
},
"0001510487": {
"rank": 15,
"ecr": "419"
},
"0001347178": {
"rank": 16,
"ecr": "427"
},
"0001226616": {
"rank": 17,
"ecr": "409"
},
"0001326732": {
"rank": 18,
"ecr": "515"
},
"0001157601": {
"rank": 19,
"ecr": "405"
},
"0001808898": {
"rank": 20,
"ecr": "404"
},
"0001069530": {
"rank": 21,
"ecr": "408"
},
"0001661059": {
"rank": 22,
"ecr": "397"
},
"0001370053": {
"rank": 23,
"ecr": "395"
},
"0001781983": {
"rank": 24,
"ecr": "394"
},
"0001133416": {
"rank": 25,
"ecr": "390"
},
"0001534248": {
"rank": 26,
"ecr": "391"
},
"0001532346": {
"rank": 27,
"ecr": "391"
},
"0001645469": {
"rank": 28,
"ecr": "390"
},
"0001667633": {
"rank": 29,
"ecr": "388"
},
"0001478121": {
"rank": 30,
"ecr": "380"
},
"0001369568": {
"rank": 31,
"ecr": "1,048"
},
"0000001800": {
"rank": 32,
"ecr": "385"
},
"0000812306": {
"rank": 33,
"ecr": "367"
},
"0001551152": {
"rank": 34,
"ecr": "386"
},
"0001426332": {
"rank": 35,
"ecr": "379"
},
"0001733413": {
"rank": 36,
"ecr": "379"
},
"0001422143": {
"rank": 37,
"ecr": "348"
},
"0001593034": {
"rank": 38,
"ecr": "374"
},
"0001133818": {
"rank": 39,
"ecr": "373"
},
"0001309057": {
"rank": 40,
"ecr": "374"
},
"0001253689": {
"rank": 41,
"ecr": "369"
},
"0001481512": {
"rank": 42,
"ecr": "317"
},
"0001261249": {
"rank": 43,
"ecr": "370"
},
"0001351288": {
"rank": 44,
"ecr": "371"
},
"0001695357": {
"rank": 45,
"ecr": "370"
},
"0001722964": {
"rank": 46,
"ecr": "370"
},
"0001070494": {
"rank": 47,
"ecr": "394"
},
"0001571498": {
"rank": 48,
"ecr": "355"
},
"0001674365": {
"rank": 49,
"ecr": "364"
},
"0001654151": {
"rank": 50,
"ecr": "359"
},
"0001759425": {
"rank": 51,
"ecr": "358"
},
"0000872589": {
"rank": 52,
"ecr": "380"
},
"0001649904": {
"rank": 53,
"ecr": "356"
},
"0001383701": {
"rank": 54,
"ecr": "325"
},
"0001513818": {
"rank": 55,
"ecr": "417"
},
"0001560241": {
"rank": 56,
"ecr": "353"
},
"0001410939": {
"rank": 57,
"ecr": "365"
},
"0000875320": {
"rank": 58,
"ecr": "390"
},
"0001100397": {
"rank": 59,
"ecr": "318"
},
"0000310158": {
"rank": 60,
"ecr": "355"
},
"0001348911": {
"rank": 61,
"ecr": "382"
},
"0001761612": {
"rank": 62,
"ecr": "350"
},
"0001281895": {
"rank": 63,
"ecr": "352"
},
"0001042074": {
"rank": 64,
"ecr": "293"
},
"0001527599": {
"rank": 65,
"ecr": "345"
},
"0001382943": {
"rank": 66,
"ecr": "344"
},
"0000879407": {
"rank": 67,
"ecr": "300"
},
"0001297184": {
"rank": 68,
"ecr": "333"
},
"0001621443": {
"rank": 69,
"ecr": "356"
},
"0001422142": {
"rank": 70,
"ecr": "405"
},
"0001621221": {
"rank": 71,
"ecr": "340"
},
"0001576263": {
"rank": 72,
"ecr": "195"
},
"0001668243": {
"rank": 73,
"ecr": "340"
},
"0001690585": {
"rank": 74,
"ecr": "338"
},
"0001661998": {
"rank": 75,
"ecr": "338"
},
"0001326190": {
"rank": 76,
"ecr": "354"
},
"0001513856": {
"rank": 77,
"ecr": "351"
},
"0001703647": {
"rank": 78,
"ecr": "334"
},
"0000827871": {
"rank": 79,
"ecr": "317"
},
"0001426800": {
"rank": 80,
"ecr": "332"
},
"0001579428": {
"rank": 81,
"ecr": "329"
},
"0001175505": {
"rank": 82,
"ecr": "358"
},
"0000768710": {
"rank": 83,
"ecr": "330"
},
"0001552451": {
"rank": 84,
"ecr": "193"
},
"0000886744": {
"rank": 85,
"ecr": "331"
},
"0001755237": {
"rank": 86,
"ecr": "328"
},
"0001082554": {
"rank": 87,
"ecr": "241"
},
"0001642375": {
"rank": 88,
"ecr": "326"
},
"0001267602": {
"rank": 89,
"ecr": "358"
},
"0000318306": {
"rank": 90,
"ecr": "302"
},
"0001730430": {
"rank": 91,
"ecr": "324"
},
"0001583771": {
"rank": 92,
"ecr": "323"
},
"0001582554": {
"rank": 93,
"ecr": "323"
},
"0001556263": {
"rank": 94,
"ecr": "322"
},
"0001053691": {
"rank": 95,
"ecr": "327"
},
"0001557142": {
"rank": 96,
"ecr": "321"
},
"0000899866": {
"rank": 97,
"ecr": "338"
},
"0001496671": {
"rank": 98,
"ecr": "302"
},
"0001597553": {
"rank": 99,
"ecr": "319"
},
"0000897448": {
"rank": 100,
"ecr": "410"
},
"0001626971": {
"rank": 101,
"ecr": "320"
},
"0001655759": {
"rank": 102,
"ecr": "319"
},
"0001724521": {
"rank": 103,
"ecr": "319"
},
"0000818033": {
"rank": 104,
"ecr": "343"
},
"0001048477": {
"rank": 105,
"ecr": "308"
},
"0001454789": {
"rank": 106,
"ecr": "313"
},
"0000704562": {
"rank": 107,
"ecr": "317"
},
"0000944809": {
"rank": 108,
"ecr": "311"
},
"0001442836": {
"rank": 109,
"ecr": "308"
},
"0000886163": {
"rank": 110,
"ecr": "585"
},
"0000906709": {
"rank": 111,
"ecr": "360"
},
"0001590560": {
"rank": 112,
"ecr": "303"
},
"0001698530": {
"rank": 113,
"ecr": "302"
},
"0001463361": {
"rank": 114,
"ecr": "302"
},
"0000908259": {
"rank": 115,
"ecr": "306"
},
"0001117480": {
"rank": 116,
"ecr": "358"
},
"0001335105": {
"rank": 117,
"ecr": "294"
},
"0001629137": {
"rank": 118,
"ecr": "300"
},
"0001739104": {
"rank": 119,
"ecr": "300"
},
"0000275053": {
"rank": 120,
"ecr": "298"
},
"0001743881": {
"rank": 121,
"ecr": "298"
},
"0001534525": {
"rank": 122,
"ecr": "316"
},
"0001746466": {
"rank": 123,
"ecr": "295"
},
"0001615219": {
"rank": 124,
"ecr": "294"
},
"0001437402": {
"rank": 125,
"ecr": "292"
},
"0001578845": {
"rank": 126,
"ecr": "293"
},
"0000034956": {
"rank": 127,
"ecr": "280"
},
"0001559053": {
"rank": 128,
"ecr": "307"
},
"0001567514": {
"rank": 129,
"ecr": "197"
},
"0001379006": {
"rank": 130,
"ecr": "290"
},
"0000831547": {
"rank": 131,
"ecr": "280"
},
"0001274792": {
"rank": 132,
"ecr": "366"
},
"0000764195": {
"rank": 133,
"ecr": "258"
},
"0001125345": {
"rank": 134,
"ecr": "271"
},
"0001439222": {
"rank": 135,
"ecr": "235"
},
"0001513525": {
"rank": 136,
"ecr": "282"
},
"0001783183": {
"rank": 137,
"ecr": "281"
},
"0001566044": {
"rank": 138,
"ecr": "281"
},
"0001160308": {
"rank": 139,
"ecr": "281"
},
"0000874015": {
"rank": 140,
"ecr": "356"
},
"0001367920": {
"rank": 141,
"ecr": "280"
},
"0001356576": {
"rank": 142,
"ecr": "276"
},
"0001228627": {
"rank": 143,
"ecr": "293"
},
"0001680581": {
"rank": 144,
"ecr": "275"
},
"0001724344": {
"rank": 145,
"ecr": "275"
},
"0000849146": {
"rank": 146,
"ecr": "306"
},
"0001403752": {
"rank": 147,
"ecr": "274"
},
"0001583107": {
"rank": 148,
"ecr": "302"
},
"0001061027": {
"rank": 149,
"ecr": "271"
},
"0001582313": {
"rank": 150,
"ecr": "267"
},
"0000863894": {
"rank": 151,
"ecr": "217"
},
"0001005286": {
"rank": 152,
"ecr": "270"
},
"0001585364": {
"rank": 153,
"ecr": "270"
},
"0001262104": {
"rank": 154,
"ecr": "205"
},
"0001679363": {
"rank": 155,
"ecr": "267"
},
"0001701108": {
"rank": 156,
"ecr": "266"
},
"0001479290": {
"rank": 157,
"ecr": "259"
},
"0001580149": {
"rank": 158,
"ecr": "270"
},
"0001124105": {
"rank": 159,
"ecr": "271"
},
"0001488039": {
"rank": 160,
"ecr": "230"
},
"0001445283": {
"rank": 161,
"ecr": "265"
},
"0001082038": {
"rank": 162,
"ecr": "257"
},
"0001597264": {
"rank": 163,
"ecr": "143"
},
"0001680048": {
"rank": 164,
"ecr": "141"
},
"0001367644": {
"rank": 165,
"ecr": "264"
},
"0001010086": {
"rank": 166,
"ecr": "451"
},
"0001087294": {
"rank": 167,
"ecr": "258"
},
"0001178670": {
"rank": 168,
"ecr": "239"
},
"0001023024": {
"rank": 169,
"ecr": "251"
},
"0001374690": {
"rank": 170,
"ecr": "247"
},
"0001634432": {
"rank": 171,
"ecr": "255"
},
"0001360214": {
"rank": 172,
"ecr": "319"
},
"0001516551": {
"rank": 173,
"ecr": "0.051"
},
"0001444307": {
"rank": 174,
"ecr": "237"
},
"0000791908": {
"rank": 175,
"ecr": "245"
},
"0001183765": {
"rank": 176,
"ecr": "276"
},
"0001582249": {
"rank": 177,
"ecr": "249"
},
"0001429560": {
"rank": 178,
"ecr": "241"
},
"0001034842": {
"rank": 179,
"ecr": "248"
},
"0001510964": {
"rank": 180,
"ecr": "104"
},
"0001367083": {
"rank": 181,
"ecr": "252"
},
"0001322505": {
"rank": 182,
"ecr": "236"
},
"0001659617": {
"rank": 183,
"ecr": "222"
},
"0001396814": {
"rank": 184,
"ecr": "225"
},
"0001651311": {
"rank": 185,
"ecr": "243"
},
"0001534120": {
"rank": 186,
"ecr": "243"
},
"0000078003": {
"rank": 187,
"ecr": "238"
},
"0001401040": {
"rank": 188,
"ecr": "241"
},
"0000200406": {
"rank": 189,
"ecr": "242"
},
"0001720893": {
"rank": 190,
"ecr": "239"
},
"0001176309": {
"rank": 191,
"ecr": "238"
},
"0001178879": {
"rank": 192,
"ecr": "209"
},
"0001622229": {
"rank": 193,
"ecr": "239"
},
"0001372514": {
"rank": 194,
"ecr": "304"
},
"0001062822": {
"rank": 195,
"ecr": "224"
},
"0001651308": {
"rank": 196,
"ecr": "133"
},
"0001623613": {
"rank": 197,
"ecr": "233"
},
"0001596783": {
"rank": 198,
"ecr": "231"
},
"0001517022": {
"rank": 199,
"ecr": "138"
},
"0001636282": {
"rank": 200,
"ecr": "118"
},
"0001285819": {
"rank": 201,
"ecr": "140"
},
"0001325879": {
"rank": 202,
"ecr": "222"
},
"0001651407": {
"rank": 203,
"ecr": "208"
},
"0001103021": {
"rank": 204,
"ecr": "160"
},
"0001348362": {
"rank": 205,
"ecr": "152"
},
"0001092662": {
"rank": 206,
"ecr": "196"
},
"0000890821": {
"rank": 207,
"ecr": "183"
},
"0001069308": {
"rank": 208,
"ecr": "216"
},
"0001377121": {
"rank": 209,
"ecr": "218"
},
"0001069899": {
"rank": 210,
"ecr": "217"
},
"0000894158": {
"rank": 211,
"ecr": "229"
},
"0001053369": {
"rank": 212,
"ecr": "259"
},
"0001740547": {
"rank": 213,
"ecr": "216"
},
"0001295947": {
"rank": 214,
"ecr": "217"
},
"0001697532": {
"rank": 215,
"ecr": "214"
},
"0000748592": {
"rank": 216,
"ecr": "211"
},
"0001505512": {
"rank": 217,
"ecr": "341"
},
"0001478069": {
"rank": 218,
"ecr": "212"
},
"0000873303": {
"rank": 219,
"ecr": "210"
},
"0001583648": {
"rank": 220,
"ecr": "200"
},
"0001694665": {
"rank": 221,
"ecr": "210"
},
"0001460602": {
"rank": 222,
"ecr": "166"
},
"0001279704": {
"rank": 223,
"ecr": "206"
},
"0001555280": {
"rank": 224,
"ecr": "207"
},
"0001493566": {
"rank": 225,
"ecr": "205"
},
"0001438533": {
"rank": 226,
"ecr": "198"
},
"0001638287": {
"rank": 227,
"ecr": "250"
},
"0001267565": {
"rank": 228,
"ecr": "196"
},
"0000818686": {
"rank": 229,
"ecr": "200"
},
"0001403708": {
"rank": 230,
"ecr": "195"
},
"0001626199": {
"rank": 231,
"ecr": "196"
},
"0001340652": {
"rank": 232,
"ecr": "188"
},
"0001682639": {
"rank": 233,
"ecr": "188"
},
"0001522602": {
"rank": 234,
"ecr": "193"
},
"0000749647": {
"rank": 235,
"ecr": "201"
},
"0000057725": {
"rank": 236,
"ecr": "133"
},
"0001476963": {
"rank": 237,
"ecr": "173"
},
"0001768224": {
"rank": 238,
"ecr": "183"
},
"0001661181": {
"rank": 239,
"ecr": "181"
},
"0001570562": {
"rank": 240,
"ecr": "181"
},
"0001399529": {
"rank": 241,
"ecr": "180"
},
"0001710340": {
"rank": 242,
"ecr": "179"
},
"0001375151": {
"rank": 243,
"ecr": "243"
},
"0000059478": {
"rank": 244,
"ecr": "174"
},
"0000835887": {
"rank": 245,
"ecr": "161"
},
"0001016504": {
"rank": 246,
"ecr": "170"
},
"0001420565": {
"rank": 247,
"ecr": "170"
},
"0001041024": {
"rank": 248,
"ecr": "173"
},
"0001429260": {
"rank": 249,
"ecr": "165"
},
"0001395937": {
"rank": 250,
"ecr": "187"
},
"0000792977": {
"rank": 251,
"ecr": "154"
},
"0001585608": {
"rank": 252,
"ecr": "174"
},
"0000003116": {
"rank": 253,
"ecr": "156"
},
"0001435049": {
"rank": 254,
"ecr": "166"
},
"0001494650": {
"rank": 255,
"ecr": "158"
},
"0001574235": {
"rank": 256,
"ecr": "145"
},
"0001723128": {
"rank": 257,
"ecr": "149"
},
"0001535955": {
"rank": 258,
"ecr": "145"
},
"0001411906": {
"rank": 259,
"ecr": "323"
},
"0001501989": {
"rank": 260,
"ecr": "140"
},
"0000885590": {
"rank": 261,
"ecr": "142"
},
"0001269021": {
"rank": 262,
"ecr": "140"
},
"0001106644": {
"rank": 263,
"ecr": "157"
},
"0000891293": {
"rank": 264,
"ecr": "173"
},
"0001739426": {
"rank": 265,
"ecr": "141"
},
"0001636050": {
"rank": 266,
"ecr": "199"
},
"0001557746": {
"rank": 267,
"ecr": "187"
},
"0001631650": {
"rank": 268,
"ecr": "141"
},
"0001631574": {
"rank": 269,
"ecr": "128"
},
"0001401667": {
"rank": 270,
"ecr": "139"
},
"0000352998": {
"rank": 271,
"ecr": "141"
},
"0001005201": {
"rank": 272,
"ecr": "141"
},
"0001598646": {
"rank": 273,
"ecr": "138"
},
"0001355790": {
"rank": 274,
"ecr": "141"
},
"0001434868": {
"rank": 275,
"ecr": "129"
},
"0001588972": {
"rank": 276,
"ecr": "141"
},
"0001539029": {
"rank": 277,
"ecr": "169"
},
"0001671584": {
"rank": 278,
"ecr": "140"
},
"0001270073": {
"rank": 279,
"ecr": "141"
},
"0001467652": {
"rank": 280,
"ecr": "175"
},
"0001503802": {
"rank": 281,
"ecr": "116"
},
"0000715446": {
"rank": 282,
"ecr": "139"
},
"0001385818": {
"rank": 283,
"ecr": "180"
},
"0001420720": {
"rank": 284,
"ecr": "139"
},
"0001390478": {
"rank": 285,
"ecr": "138"
},
"0001600132": {
"rank": 286,
"ecr": "136"
},
"0001029142": {
"rank": 287,
"ecr": "130"
},
"0001061983": {
"rank": 288,
"ecr": "138"
},
"0001178253": {
"rank": 289,
"ecr": "123"
},
"0001587221": {
"rank": 290,
"ecr": "138"
},
"0001173313": {
"rank": 291,
"ecr": "137"
},
"0001012477": {
"rank": 292,
"ecr": "141"
},
"0000025743": {
"rank": 293,
"ecr": "101"
},
"0001001316": {
"rank": 294,
"ecr": "138"
},
"0001492422": {
"rank": 295,
"ecr": "137"
},
"0001328143": {
"rank": 296,
"ecr": "134"
},
"0001113148": {
"rank": 297,
"ecr": "126"
},
"0001173281": {
"rank": 298,
"ecr": "136"
},
"0001389545": {
"rank": 299,
"ecr": "135"
},
"0000881524": {
"rank": 300,
"ecr": "136"
},
"0001081938": {
"rank": 301,
"ecr": "135"
},
"0001106838": {
"rank": 302,
"ecr": "135"
},
"0001604191": {
"rank": 303,
"ecr": "134"
},
"0001178711": {
"rank": 304,
"ecr": "129"
},
"0001430306": {
"rank": 305,
"ecr": "131"
},
"0001419600": {
"rank": 306,
"ecr": "152"
},
"0001411685": {
"rank": 307,
"ecr": "133"
},
"0000812796": {
"rank": 308,
"ecr": "127"
},
"0001098880": {
"rank": 309,
"ecr": "130"
},
"0001346302": {
"rank": 310,
"ecr": "132"
},
"0001537917": {
"rank": 311,
"ecr": "131"
},
"0001526119": {
"rank": 312,
"ecr": "116"
},
"0001497504": {
"rank": 313,
"ecr": "141"
},
"0001398733": {
"rank": 314,
"ecr": "131"
},
"0000855654": {
"rank": 315,
"ecr": "131"
},
"0001466301": {
"rank": 316,
"ecr": "134"
},
"0001358403": {
"rank": 317,
"ecr": "137"
},
"0001388320": {
"rank": 318,
"ecr": "129"
},
"0001318641": {
"rank": 319,
"ecr": "138"
},
"0001609809": {
"rank": 320,
"ecr": "132"
},
"0001393434": {
"rank": 321,
"ecr": "131"
},
"0001498382": {
"rank": 322,
"ecr": "125"
},
"0001595097": {
"rank": 323,
"ecr": "69"
},
"0001485003": {
"rank": 324,
"ecr": "126"
},
"0001638381": {
"rank": 325,
"ecr": "119"
},
"0001711786": {
"rank": 326,
"ecr": "117"
},
"0001679082": {
"rank": 327,
"ecr": "117"
},
"0001595248": {
"rank": 328,
"ecr": "102"
},
"0001618835": {
"rank": 329,
"ecr": "119"
},
"0001509261": {
"rank": 330,
"ecr": "79"
},
"0001479915": {
"rank": 331,
"ecr": "78"
},
"0000899460": {
"rank": 332,
"ecr": "84"
},
"0001415684": {
"rank": 333,
"ecr": "43"
},
"0001014763": {
"rank": 334,
"ecr": "68"
},
"0001063104": {
"rank": 335,
"ecr": "72"
},
"0001175680": {
"rank": 336,
"ecr": "45"
},
"0001641489": {
"rank": 337,
"ecr": "96"
},
"0001653821": {
"rank": 338,
"ecr": "67"
},
"0001357878": {
"rank": 339,
"ecr": "65"
},
"0001460702": {
"rank": 340,
"ecr": "56"
},
"0000707511": {
"rank": 341,
"ecr": "53"
},
"0001544238": {
"rank": 342,
"ecr": "48"
},
"0001072379": {
"rank": 343,
"ecr": "48"
},
"0001434647": {
"rank": 344,
"ecr": "39"
},
"0001659323": {
"rank": 345,
"ecr": "36"
},
"0001104280": {
"rank": 346,
"ecr": "31"
},
"0001509745": {
"rank": 347,
"ecr": "29"
},
"0001502152": {
"rank": 348,
"ecr": "24"
},
"0001528172": {
"rank": 349,
"ecr": "26"
},
"0001355250": {
"rank": 350,
"ecr": "42"
},
"0001017491": {
"rank": 351,
"ecr": "1.5"
},
"0000832489": {
"rank": 352,
"ecr": "27"
},
"0001504167": {
"rank": 353,
"ecr": "25"
},
"0001538495": {
"rank": 354,
"ecr": "1.4"
},
"0001445815": {
"rank": 355,
"ecr": "11"
},
"0001205922": {
"rank": 356,
"ecr": "5.3"
},
"0001622057": {
"rank": 357,
"ecr": "4.8"
},
"0001622244": {
"rank": 358,
"ecr": "4.0"
},
"0001596062": {
"rank": 359,
"ecr": "7.6"
},
"0001516887": {
"rank": 360,
"ecr": "3.6"
},
"0001086082": {
"rank": 361,
"ecr": "1.5"
},
"0001128189": {
"rank": 362,
"ecr": "48"
},
"0001625288": {
"rank": 363,
"ecr": "0.000000000000082"
}
},
"2020": {
"0001597553": {
"rank": 1,
"ecr": "483"
},
"0001626878": {
"rank": 2,
"ecr": "797"
},
"0001369568": {
"rank": 3,
"ecr": "413"
},
"0001069530": {
"rank": 4,
"ecr": "439"
},
"0001810182": {
"rank": 5,
"ecr": "442"
},
"0001699382": {
"rank": 6,
"ecr": "441"
},
"0001088856": {
"rank": 7,
"ecr": "494"
},
"0001010086": {
"rank": 8,
"ecr": "358"
},
"0001799788": {
"rank": 9,
"ecr": "434"
},
"0001595893": {
"rank": 10,
"ecr": "432"
},
"0001370053": {
"rank": 11,
"ecr": "547"
},
"0001422142": {
"rank": 12,
"ecr": "395"
},
"0001413754": {
"rank": 13,
"ecr": "425"
},
"0001664710": {
"rank": 14,
"ecr": "424"
},
"0001661059": {
"rank": 15,
"ecr": "423"
},
"0001818794": {
"rank": 16,
"ecr": "422"
},
"0001771917": {
"rank": 17,
"ecr": "422"
},
"0001746473": {
"rank": 18,
"ecr": "420"
},
"0001598646": {
"rank": 19,
"ecr": "386"
},
"0001177648": {
"rank": 20,
"ecr": "422"
},
"0001623526": {
"rank": 21,
"ecr": "416"
},
"0001607678": {
"rank": 22,
"ecr": "400"
},
"0001232524": {
"rank": 23,
"ecr": "417"
},
"0001633932": {
"rank": 24,
"ecr": "413"
},
"0001422143": {
"rank": 25,
"ecr": "408"
},
"0001274792": {
"rank": 26,
"ecr": "465"
},
"0001785173": {
"rank": 27,
"ecr": "409"
},
"0001597264": {
"rank": 28,
"ecr": "698"
},
"0001807901": {
"rank": 29,
"ecr": "408"
},
"0001226616": {
"rank": 30,
"ecr": "408"
},
"0001722271": {
"rank": 31,
"ecr": "405"
},
"0001763950": {
"rank": 32,
"ecr": "405"
},
"0001126234": {
"rank": 33,
"ecr": "404"
},
"0001678660": {
"rank": 34,
"ecr": "400"
},
"0001674365": {
"rank": 35,
"ecr": "400"
},
"0001599901": {
"rank": 36,
"ecr": "399"
},
"0001787400": {
"rank": 37,
"ecr": "399"
},
"0001616212": {
"rank": 38,
"ecr": "396"
},
"0001476963": {
"rank": 39,
"ecr": "368"
},
"0001593034": {
"rank": 40,
"ecr": "391"
},
"0001326190": {
"rank": 41,
"ecr": "398"
},
"0001796129": {
"rank": 42,
"ecr": "392"
},
"0001634379": {
"rank": 43,
"ecr": "392"
},
"0001279704": {
"rank": 44,
"ecr": "393"
},
"0001175505": {
"rank": 45,
"ecr": "412"
},
"0001582313": {
"rank": 46,
"ecr": "383"
},
"0001741830": {
"rank": 47,
"ecr": "390"
},
"0001080709": {
"rank": 48,
"ecr": "442"
},
"0001347178": {
"rank": 49,
"ecr": "407"
},
"0001680367": {
"rank": 50,
"ecr": "388"
},
"0001576263": {
"rank": 51,
"ecr": "322"
},
"0001622229": {
"rank": 52,
"ecr": "387"
},
"0001082038": {
"rank": 53,
"ecr": "502"
},
"0001655759": {
"rank": 54,
"ecr": "384"
},
"0000001800": {
"rank": 55,
"ecr": "385"
},
"0001693011": {
"rank": 56,
"ecr": "382"
},
"0000832489": {
"rank": 57,
"ecr": "390"
},
"0000879407": {
"rank": 58,
"ecr": "382"
},
"0001720893": {
"rank": 59,
"ecr": "379"
},
"0001042074": {
"rank": 60,
"ecr": "384"
},
"0001309057": {
"rank": 61,
"ecr": "379"
},
"0001733413": {
"rank": 62,
"ecr": "378"
},
"0001388320": {
"rank": 63,
"ecr": "377"
},
"0001595248": {
"rank": 64,
"ecr": "263"
},
"0001567514": {
"rank": 65,
"ecr": "269"
},
"0001645469": {
"rank": 66,
"ecr": "328"
},
"0001715611": {
"rank": 67,
"ecr": "373"
},
"0001725160": {
"rank": 68,
"ecr": "373"
},
"0001626971": {
"rank": 69,
"ecr": "333"
},
"0001472012": {
"rank": 70,
"ecr": "371"
},
"0001348911": {
"rank": 71,
"ecr": "366"
},
"0001600620": {
"rank": 72,
"ecr": "370"
},
"0001551152": {
"rank": 73,
"ecr": "366"
},
"0001657312": {
"rank": 74,
"ecr": "369"
},
"0001582554": {
"rank": 75,
"ecr": "368"
},
"0001801777": {
"rank": 76,
"ecr": "366"
},
"0001615219": {
"rank": 77,
"ecr": "374"
},
"0001401040": {
"rank": 78,
"ecr": "365"
},
"0001377121": {
"rank": 79,
"ecr": "411"
},
"0001672619": {
"rank": 80,
"ecr": "364"
},
"0001532346": {
"rank": 81,
"ecr": "363"
},
"0000875320": {
"rank": 82,
"ecr": "428"
},
"0001253689": {
"rank": 83,
"ecr": "360"
},
"0001768224": {
"rank": 84,
"ecr": "359"
},
"0001426800": {
"rank": 85,
"ecr": "358"
},
"0001281895": {
"rank": 86,
"ecr": "355"
},
"0001326732": {
"rank": 87,
"ecr": "316"
},
"0001335105": {
"rank": 88,
"ecr": "359"
},
"0001787306": {
"rank": 89,
"ecr": "355"
},
"0000812306": {
"rank": 90,
"ecr": "358"
},
"0001410939": {
"rank": 91,
"ecr": "334"
},
"0001351288": {
"rank": 92,
"ecr": "352"
},
"0001395937": {
"rank": 93,
"ecr": "350"
},
"0001082554": {
"rank": 94,
"ecr": "341"
},
"0001173281": {
"rank": 95,
"ecr": "349"
},
"0001426332": {
"rank": 96,
"ecr": "348"
},
"0001730430": {
"rank": 97,
"ecr": "347"
},
"0001808158": {
"rank": 98,
"ecr": "347"
},
"0000764195": {
"rank": 99,
"ecr": "350"
},
"0001690585": {
"rank": 100,
"ecr": "346"
},
"0001556263": {
"rank": 101,
"ecr": "341"
},
"0001553643": {
"rank": 102,
"ecr": "343"
},
"0001429560": {
"rank": 103,
"ecr": "342"
},
"0001379006": {
"rank": 104,
"ecr": "354"
},
"0000827871": {
"rank": 105,
"ecr": "342"
},
"0001673772": {
"rank": 106,
"ecr": "342"
},
"0001430306": {
"rank": 107,
"ecr": "328"
},
"0001048477": {
"rank": 108,
"ecr": "321"
},
"0001442836": {
"rank": 109,
"ecr": "354"
},
"0001374690": {
"rank": 110,
"ecr": "335"
},
"0001680048": {
"rank": 111,
"ecr": "278"
},
"0001477845": {
"rank": 112,
"ecr": "337"
},
"0001267602": {
"rank": 113,
"ecr": "326"
},
"0001654151": {
"rank": 114,
"ecr": "334"
},
"0001435049": {
"rank": 115,
"ecr": "342"
},
"0000310158": {
"rank": 116,
"ecr": "334"
},
"0000791908": {
"rank": 117,
"ecr": "328"
},
"0001133818": {
"rank": 118,
"ecr": "320"
},
"0001636282": {
"rank": 119,
"ecr": "329"
},
"0001117480": {
"rank": 120,
"ecr": "246"
},
"0001746466": {
"rank": 121,
"ecr": "330"
},
"0001297184": {
"rank": 122,
"ecr": "341"
},
"0001340652": {
"rank": 123,
"ecr": "321"
},
"0001701108": {
"rank": 124,
"ecr": "329"
},
"0001583771": {
"rank": 125,
"ecr": "332"
},
"0001509745": {
"rank": 126,
"ecr": "326"
},
"0000872589": {
"rank": 127,
"ecr": "342"
},
"0001549595": {
"rank": 128,
"ecr": "325"
},
"0001703647": {
"rank": 129,
"ecr": "325"
},
"0001001316": {
"rank": 130,
"ecr": "325"
},
"0000886744": {
"rank": 131,
"ecr": "324"
},
"0001070494": {
"rank": 132,
"ecr": "312"
},
"0001290149": {
"rank": 133,
"ecr": "320"
},
"0001107421": {
"rank": 134,
"ecr": "315"
},
"0000944809": {
"rank": 135,
"ecr": "330"
},
"0001062822": {
"rank": 136,
"ecr": "414"
},
"0001125345": {
"rank": 137,
"ecr": "323"
},
"0001124524": {
"rank": 138,
"ecr": "317"
},
"0001534525": {
"rank": 139,
"ecr": "193"
},
"0001527599": {
"rank": 140,
"ecr": "318"
},
"0000034956": {
"rank": 141,
"ecr": "315"
},
"0001540159": {
"rank": 142,
"ecr": "317"
},
"0001651407": {
"rank": 143,
"ecr": "312"
},
"0001808898": {
"rank": 144,
"ecr": "313"
},
"0000275053": {
"rank": 145,
"ecr": "311"
},
"0001781983": {
"rank": 146,
"ecr": "312"
},
"0001403752": {
"rank": 147,
"ecr": "312"
},
"0001176309": {
"rank": 148,
"ecr": "314"
},
"0000899866": {
"rank": 149,
"ecr": "350"
},
"0001506251": {
"rank": 150,
"ecr": "299"
},
"0001802768": {
"rank": 151,
"ecr": "307"
},
"0000897448": {
"rank": 152,
"ecr": "339"
},
"0001755237": {
"rank": 153,
"ecr": "307"
},
"0001560241": {
"rank": 154,
"ecr": "238"
},
"0001720580": {
"rank": 155,
"ecr": "306"
},
"0001561743": {
"rank": 156,
"ecr": "304"
},
"0001593899": {
"rank": 157,
"ecr": "303"
},
"0001676725": {
"rank": 158,
"ecr": "302"
},
"0000849146": {
"rank": 159,
"ecr": "310"
},
"0001726711": {
"rank": 160,
"ecr": "300"
},
"0001124105": {
"rank": 161,
"ecr": "302"
},
"0001599298": {
"rank": 162,
"ecr": "298"
},
"0000906709": {
"rank": 163,
"ecr": "296"
},
"0001590560": {
"rank": 164,
"ecr": "271"
},
"0001526119": {
"rank": 165,
"ecr": "141"
},
"0001600132": {
"rank": 166,
"ecr": "302"
},
"0001651308": {
"rank": 167,
"ecr": "237"
},
"0001724521": {
"rank": 168,
"ecr": "293"
},
"0001385818": {
"rank": 169,
"ecr": "329"
},
"0001661998": {
"rank": 170,
"ecr": "289"
},
"0001621443": {
"rank": 171,
"ecr": "284"
},
"0001724344": {
"rank": 172,
"ecr": "288"
},
"0001496671": {
"rank": 173,
"ecr": "287"
},
"0001642375": {
"rank": 174,
"ecr": "296"
},
"0001385508": {
"rank": 175,
"ecr": "292"
},
"0001759425": {
"rank": 176,
"ecr": "286"
},
"0001389545": {
"rank": 177,
"ecr": "268"
},
"0001513818": {
"rank": 178,
"ecr": "289"
},
"0001100397": {
"rank": 179,
"ecr": "344"
},
"0001133416": {
"rank": 180,
"ecr": "131"
},
"0001505512": {
"rank": 181,
"ecr": "275"
},
"0001680581": {
"rank": 182,
"ecr": "280"
},
"0001061027": {
"rank": 183,
"ecr": "285"
},
"0001566373": {
"rank": 184,
"ecr": "277"
},
"0001420720": {
"rank": 185,
"ecr": "276"
},
"0001285819": {
"rank": 186,
"ecr": "280"
},
"0001034842": {
"rank": 187,
"ecr": "343"
},
"0001583107": {
"rank": 188,
"ecr": "291"
},
"0001679363": {
"rank": 189,
"ecr": "275"
},
"0001367644": {
"rank": 190,
"ecr": "297"
},
"0001411906": {
"rank": 191,
"ecr": "278"
},
"0001698530": {
"rank": 192,
"ecr": "262"
},
"0001621221": {
"rank": 193,
"ecr": "180"
},
"0001012477": {
"rank": 194,
"ecr": "274"
},
"0001396814": {
"rank": 195,
"ecr": "260"
},
"0001356576": {
"rank": 196,
"ecr": "272"
},
"0001661181": {
"rank": 197,
"ecr": "269"
},
"0000886163": {
"rank": 198,
"ecr": "313"
},
"0000715446": {
"rank": 199,
"ecr": "267"
},
"0001819576": {
"rank": 200,
"ecr": "267"
},
"0001783183": {
"rank": 201,
"ecr": "267"
},
"0001318641": {
"rank": 202,
"ecr": "264"
},
"0001587221": {
"rank": 203,
"ecr": "264"
},
"0001322505": {
"rank": 204,
"ecr": "198"
},
"0001585364": {
"rank": 205,
"ecr": "263"
},
"0001429260": {
"rank": 206,
"ecr": "261"
},
"0001488039": {
"rank": 207,
"ecr": "261"
},
"0001103021": {
"rank": 208,
"ecr": "251"
},
"0001722964": {
"rank": 209,
"ecr": "261"
},
"0000318306": {
"rank": 210,
"ecr": "140"
},
"0001160308": {
"rank": 211,
"ecr": "256"
},
"0001761612": {
"rank": 212,
"ecr": "259"
},
"0001822462": {
"rank": 213,
"ecr": "258"
},
"0001557142": {
"rank": 214,
"ecr": "258"
},
"0001493566": {
"rank": 215,
"ecr": "255"
},
"0001739104": {
"rank": 216,
"ecr": "257"
},
"0001742927": {
"rank": 217,
"ecr": "257"
},
"0001697532": {
"rank": 218,
"ecr": "256"
},
"0001437402": {
"rank": 219,
"ecr": "241"
},
"0001596783": {
"rank": 220,
"ecr": "252"
},
"0001638381": {
"rank": 221,
"ecr": "252"
},
"0000863894": {
"rank": 222,
"ecr": "244"
},
"0001375151": {
"rank": 223,
"ecr": "180"
},
"0001629137": {
"rank": 224,
"ecr": "252"
},
"0000921299": {
"rank": 225,
"ecr": "251"
},
"0000818033": {
"rank": 226,
"ecr": "244"
},
"0000078003": {
"rank": 227,
"ecr": "245"
},
"0001559053": {
"rank": 228,
"ecr": "243"
},
"0001574235": {
"rank": 229,
"ecr": "254"
},
"0001261249": {
"rank": 230,
"ecr": "257"
},
"0001609809": {
"rank": 231,
"ecr": "237"
},
"0001634432": {
"rank": 232,
"ecr": "272"
},
"0001668243": {
"rank": 233,
"ecr": "238"
},
"0001023024": {
"rank": 234,
"ecr": "231"
},
"0001005286": {
"rank": 235,
"ecr": "236"
},
"0001659617": {
"rank": 236,
"ecr": "218"
},
"0000831547": {
"rank": 237,
"ecr": "237"
},
"0001479290": {
"rank": 238,
"ecr": "153"
},
"0001792044": {
"rank": 239,
"ecr": "230"
},
"0001537917": {
"rank": 240,
"ecr": "208"
},
"0001636050": {
"rank": 241,
"ecr": "282"
},
"0001339469": {
"rank": 242,
"ecr": "227"
},
"0001626199": {
"rank": 243,
"ecr": "253"
},
"0000704562": {
"rank": 244,
"ecr": "226"
},
"0001295947": {
"rank": 245,
"ecr": "223"
},
"0000891293": {
"rank": 246,
"ecr": "226"
},
"0001106644": {
"rank": 247,
"ecr": "141"
},
"0001016504": {
"rank": 248,
"ecr": "219"
},
"0001555280": {
"rank": 249,
"ecr": "218"
},
"0001325879": {
"rank": 250,
"ecr": "226"
},
"0001348362": {
"rank": 251,
"ecr": "218"
},
"0001439222": {
"rank": 252,
"ecr": "226"
},
"0001504167": {
"rank": 253,
"ecr": "201"
},
"0001157601": {
"rank": 254,
"ecr": "180"
},
"0001358403": {
"rank": 255,
"ecr": "141"
},
"0001267565": {
"rank": 256,
"ecr": "219"
},
"0001651311": {
"rank": 257,
"ecr": "213"
},
"0001367083": {
"rank": 258,
"ecr": "206"
},
"0001463361": {
"rank": 259,
"ecr": "210"
},
"0001728328": {
"rank": 260,
"ecr": "210"
},
"0001445283": {
"rank": 261,
"ecr": "228"
},
"0000014272": {
"rank": 262,
"ecr": "217"
},
"0001262104": {
"rank": 263,
"ecr": "228"
},
"0001041024": {
"rank": 264,
"ecr": "213"
},
"0001535955": {
"rank": 265,
"ecr": "217"
},
"0000874015": {
"rank": 266,
"ecr": "198"
},
"0001092662": {
"rank": 267,
"ecr": "155"
},
"0000749647": {
"rank": 268,
"ecr": "221"
},
"0000057725": {
"rank": 269,
"ecr": "170"
},
"0001069899": {
"rank": 270,
"ecr": "199"
},
"0001372514": {
"rank": 271,
"ecr": "230"
},
"0001557746": {
"rank": 272,
"ecr": "164"
},
"0001438533": {
"rank": 273,
"ecr": "201"
},
"0001420565": {
"rank": 274,
"ecr": "236"
},
"0001682639": {
"rank": 275,
"ecr": "193"
},
"0000855654": {
"rank": 276,
"ecr": "183"
},
"0001178879": {
"rank": 277,
"ecr": "183"
},
"0001178670": {
"rank": 278,
"ecr": "193"
},
"0001802665": {
"rank": 279,
"ecr": "185"
},
"0000818686": {
"rank": 280,
"ecr": "183"
},
"0000059478": {
"rank": 281,
"ecr": "190"
},
"0000873303": {
"rank": 282,
"ecr": "190"
},
"0001671584": {
"rank": 283,
"ecr": "146"
},
"0001739426": {
"rank": 284,
"ecr": "178"
},
"0001497504": {
"rank": 285,
"ecr": "149"
},
"0001583648": {
"rank": 286,
"ecr": "184"
},
"0001808665": {
"rank": 287,
"ecr": "173"
},
"0001710340": {
"rank": 288,
"ecr": "173"
},
"0001517022": {
"rank": 289,
"ecr": "133"
},
"0001399529": {
"rank": 290,
"ecr": "199"
},
"0001636651": {
"rank": 291,
"ecr": "166"
},
"0001061983": {
"rank": 292,
"ecr": "161"
},
"0000894158": {
"rank": 293,
"ecr": "231"
},
"0001501989": {
"rank": 294,
"ecr": "168"
},
"0001183765": {
"rank": 295,
"ecr": "161"
},
"0001723128": {
"rank": 296,
"ecr": "162"
},
"0001293310": {
"rank": 297,
"ecr": "141"
},
"0001631574": {
"rank": 298,
"ecr": "187"
},
"0001444192": {
"rank": 299,
"ecr": "158"
},
"0001029142": {
"rank": 300,
"ecr": "157"
},
"0001492422": {
"rank": 301,
"ecr": "140"
},
"0001585608": {
"rank": 302,
"ecr": "151"
},
"0001510964": {
"rank": 303,
"ecr": "139"
},
"0001567892": {
"rank": 304,
"ecr": "149"
},
"0001539029": {
"rank": 305,
"ecr": "322"
},
"0001393434": {
"rank": 306,
"ecr": "211"
},
"0001368148": {
"rank": 307,
"ecr": "147"
},
"0000885590": {
"rank": 308,
"ecr": "141"
},
"0001479915": {
"rank": 309,
"ecr": "279"
},
"0001178253": {
"rank": 310,
"ecr": "141"
},
"0001346302": {
"rank": 311,
"ecr": "141"
},
"0001595097": {
"rank": 312,
"ecr": "160"
},
"0000822370": {
"rank": 313,
"ecr": "141"
},
"0001401667": {
"rank": 314,
"ecr": "141"
},
"0001503802": {
"rank": 315,
"ecr": "185"
},
"0001534120": {
"rank": 316,
"ecr": "99"
},
"0001383701": {
"rank": 317,
"ecr": "128"
},
"0001485003": {
"rank": 318,
"ecr": "130"
},
"0001641489": {
"rank": 319,
"ecr": "141"
},
"0001571934": {
"rank": 320,
"ecr": "140"
},
"0001743881": {
"rank": 321,
"ecr": "139"
},
"0001355250": {
"rank": 322,
"ecr": "120"
},
"0001173313": {
"rank": 323,
"ecr": "139"
},
"0001494650": {
"rank": 324,
"ecr": "140"
},
"0001069308": {
"rank": 325,
"ecr": "137"
},
"0001467154": {
"rank": 326,
"ecr": "138"
},
"0001355790": {
"rank": 327,
"ecr": "138"
},
"0001588972": {
"rank": 328,
"ecr": "135"
},
"0001444307": {
"rank": 329,
"ecr": "139"
},
"0000812796": {
"rank": 330,
"ecr": "137"
},
"0001419600": {
"rank": 331,
"ecr": "138"
},
"0001509261": {
"rank": 332,
"ecr": "152"
},
"0001453687": {
"rank": 333,
"ecr": "137"
},
"0001513525": {
"rank": 334,
"ecr": "137"
},
"0001653821": {
"rank": 335,
"ecr": "748"
},
"0000748592": {
"rank": 336,
"ecr": "125"
},
"0001098880": {
"rank": 337,
"ecr": "135"
},
"0001017491": {
"rank": 338,
"ecr": "120"
},
"0001534248": {
"rank": 339,
"ecr": "133"
},
"0001434868": {
"rank": 340,
"ecr": "87"
},
"0001270073": {
"rank": 341,
"ecr": "135"
},
"0001059784": {
"rank": 342,
"ecr": "129"
},
"0001466301": {
"rank": 343,
"ecr": "131"
},
"0001328143": {
"rank": 344,
"ecr": "129"
},
"0001570562": {
"rank": 345,
"ecr": "123"
},
"0000896747": {
"rank": 346,
"ecr": "127"
},
"0001178711": {
"rank": 347,
"ecr": "117"
},
"0000887247": {
"rank": 348,
"ecr": "121"
},
"0001428522": {
"rank": 349,
"ecr": "118"
},
"0001460602": {
"rank": 350,
"ecr": "3.5"
},
"0001427925": {
"rank": 351,
"ecr": "114"
},
"0001689813": {
"rank": 352,
"ecr": "110"
},
"0001113148": {
"rank": 353,
"ecr": "108"
},
"0001403708": {
"rank": 354,
"ecr": "108"
},
"0001398733": {
"rank": 355,
"ecr": "107"
},
"0000025743": {
"rank": 356,
"ecr": "98"
},
"0001677077": {
"rank": 357,
"ecr": "107"
},
"0001638287": {
"rank": 358,
"ecr": "106"
},
"0001415684": {
"rank": 359,
"ecr": "113"
},
"0001580063": {
"rank": 360,
"ecr": "101"
},
"0000899460": {
"rank": 361,
"ecr": "94"
},
"0001516551": {
"rank": 362,
"ecr": "140"
},
"0001357878": {
"rank": 363,
"ecr": "92"
},
"0001566044": {
"rank": 364,
"ecr": "3.0"
},
"0000109657": {
"rank": 365,
"ecr": "88"
},
"0001175680": {
"rank": 366,
"ecr": "7.6"
},
"0000352998": {
"rank": 367,
"ecr": "84"
},
"0001205922": {
"rank": 368,
"ecr": "80"
},
"0001604191": {
"rank": 369,
"ecr": "79"
},
"0001468639": {
"rank": 370,
"ecr": "76"
},
"0001659323": {
"rank": 371,
"ecr": "76"
},
"0001081938": {
"rank": 372,
"ecr": "63"
},
"0000786947": {
"rank": 373,
"ecr": "65"
},
"0001528172": {
"rank": 374,
"ecr": "21"
},
"0001708599": {
"rank": 375,
"ecr": "55"
},
"0001434647": {
"rank": 376,
"ecr": "53"
},
"0001104280": {
"rank": 377,
"ecr": "48"
},
"0001411685": {
"rank": 378,
"ecr": "43"
},
"0000707511": {
"rank": 379,
"ecr": "42"
},
"0001629205": {
"rank": 380,
"ecr": "41"
},
"0001544238": {
"rank": 381,
"ecr": "24"
},
"0001530746": {
"rank": 382,
"ecr": "28"
},
"0001502152": {
"rank": 383,
"ecr": "23"
},
"0001343009": {
"rank": 384,
"ecr": "514"
},
"0001014763": {
"rank": 385,
"ecr": "21"
},
"0001695473": {
"rank": 386,
"ecr": "21"
},
"0001569340": {
"rank": 387,
"ecr": "20"
},
"0001580149": {
"rank": 388,
"ecr": "42"
},
"0001772028": {
"rank": 389,
"ecr": "17"
},
"0001445815": {
"rank": 390,
"ecr": "2.1"
},
"0001622244": {
"rank": 391,
"ecr": "13"
},
"0001516887": {
"rank": 392,
"ecr": "9.5"
},
"0001072379": {
"rank": 393,
"ecr": "8.6"
},
"0001128189": {
"rank": 394,
"ecr": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000100"
}
},
"2021": {
"0001439222": {
"rank": 1,
"ecr": "424"
},
"0001636651": {
"rank": 2,
"ecr": "512"
},
"0001285819": {
"rank": 3,
"ecr": "345"
},
"0001626878": {
"rank": 4,
"ecr": "440"
},
"0001863127": {
"rank": 5,
"ecr": "443"
},
"0001807120": {
"rank": 6,
"ecr": "439"
},
"0001593899": {
"rank": 7,
"ecr": "439"
},
"0001745020": {
"rank": 8,
"ecr": "439"
},
"0001370053": {
"rank": 9,
"ecr": "435"
},
"0001798749": {
"rank": 10,
"ecr": "436"
},
"0001088856": {
"rank": 11,
"ecr": "447"
},
"0001684144": {
"rank": 12,
"ecr": "435"
},
"0001799788": {
"rank": 13,
"ecr": "432"
},
"0001817713": {
"rank": 14,
"ecr": "431"
},
"0001488039": {
"rank": 15,
"ecr": "430"
},
"0001689375": {
"rank": 16,
"ecr": "427"
},
"0001633932": {
"rank": 17,
"ecr": "426"
},
"0001811063": {
"rank": 18,
"ecr": "426"
},
"0001822711": {
"rank": 19,
"ecr": "425"
},
"0001861560": {
"rank": 20,
"ecr": "424"
},
"0001226616": {
"rank": 21,
"ecr": "421"
},
"0001582313": {
"rank": 22,
"ecr": "400"
},
"0001763950": {
"rank": 23,
"ecr": "422"
},
"0001811764": {
"rank": 24,
"ecr": "422"
},
"0001232524": {
"rank": 25,
"ecr": "392"
},
"0001710072": {
"rank": 26,
"ecr": "421"
},
"0001645569": {
"rank": 27,
"ecr": "420"
},
"0001395937": {
"rank": 28,
"ecr": "395"
},
"0001069530": {
"rank": 29,
"ecr": "365"
},
"0001379006": {
"rank": 30,
"ecr": "406"
},
"0001369568": {
"rank": 31,
"ecr": "439"
},
"0001404281": {
"rank": 32,
"ecr": "413"
},
"0001176309": {
"rank": 33,
"ecr": "410"
},
"0001623715": {
"rank": 34,
"ecr": "412"
},
"0001840439": {
"rank": 35,
"ecr": "411"
},
"0001534248": {
"rank": 36,
"ecr": "411"
},
"0001348362": {
"rank": 37,
"ecr": "404"
},
"0001797768": {
"rank": 38,
"ecr": "410"
},
"0001662244": {
"rank": 39,
"ecr": "410"
},
"0001348911": {
"rank": 40,
"ecr": "399"
},
"0001750284": {
"rank": 41,
"ecr": "408"
},
"0001326732": {
"rank": 42,
"ecr": "393"
},
"0001810182": {
"rank": 43,
"ecr": "407"
},
"0001828673": {
"rank": 44,
"ecr": "406"
},
"0001768446": {
"rank": 45,
"ecr": "406"
},
"0001829802": {
"rank": 46,
"ecr": "405"
},
"0001664710": {
"rank": 47,
"ecr": "405"
},
"0001010086": {
"rank": 48,
"ecr": "401"
},
"0001595893": {
"rank": 49,
"ecr": "404"
},
"0001607678": {
"rank": 50,
"ecr": "363"
},
"0001659617": {
"rank": 51,
"ecr": "389"
},
"0001401040": {
"rank": 52,
"ecr": "400"
},
"0001637715": {
"rank": 53,
"ecr": "403"
},
"0001661059": {
"rank": 54,
"ecr": "402"
},
"0001842952": {
"rank": 55,
"ecr": "402"
},
"0001477845": {
"rank": 56,
"ecr": "401"
},
"0001699382": {
"rank": 57,
"ecr": "401"
},
"0001422143": {
"rank": 58,
"ecr": "387"
},
"0001832168": {
"rank": 59,
"ecr": "400"
},
"0001851194": {
"rank": 60,
"ecr": "400"
},
"0001790340": {
"rank": 61,
"ecr": "400"
},
"0001597553": {
"rank": 62,
"ecr": "483"
},
"0001816590": {
"rank": 63,
"ecr": "399"
},
"0001771917": {
"rank": 64,
"ecr": "398"
},
"0000894158": {
"rank": 65,
"ecr": "392"
},
"0001831363": {
"rank": 66,
"ecr": "396"
},
"0000791908": {
"rank": 67,
"ecr": "394"
},
"0001865494": {
"rank": 68,
"ecr": "394"
},
"0001671858": {
"rank": 69,
"ecr": "394"
},
"0001680367": {
"rank": 70,
"ecr": "393"
},
"0001708331": {
"rank": 71,
"ecr": "392"
},
"0001615219": {
"rank": 72,
"ecr": "395"
},
"0000863894": {
"rank": 73,
"ecr": "362"
},
"0001535955": {
"rank": 74,
"ecr": "354"
},
"0001347178": {
"rank": 75,
"ecr": "396"
},
"0000715446": {
"rank": 76,
"ecr": "392"
},
"0001177648": {
"rank": 77,
"ecr": "371"
},
"0001782223": {
"rank": 78,
"ecr": "389"
},
"0001843762": {
"rank": 79,
"ecr": "389"
},
"0001133818": {
"rank": 80,
"ecr": "387"
},
"0001537917": {
"rank": 81,
"ecr": "392"
},
"0001534525": {
"rank": 82,
"ecr": "374"
},
"0000001800": {
"rank": 83,
"ecr": "385"
},
"0001571934": {
"rank": 84,
"ecr": "384"
},
"0001636050": {
"rank": 85,
"ecr": "398"
},
"0001476963": {
"rank": 86,
"ecr": "382"
},
"0001828185": {
"rank": 87,
"ecr": "383"
},
"0001410939": {
"rank": 88,
"ecr": "373"
},
"0001309057": {
"rank": 89,
"ecr": "381"
},
"0001673772": {
"rank": 90,
"ecr": "382"
},
"0001720580": {
"rank": 91,
"ecr": "382"
},
"0001761918": {
"rank": 92,
"ecr": "382"
},
"0001595248": {
"rank": 93,
"ecr": "377"
},
"0001622229": {
"rank": 94,
"ecr": "357"
},
"0001678660": {
"rank": 95,
"ecr": "379"
},
"0001574094": {
"rank": 96,
"ecr": "379"
},
"0001590560": {
"rank": 97,
"ecr": "799"
},
"0001857044": {
"rank": 98,
"ecr": "377"
},
"0001388320": {
"rank": 99,
"ecr": "376"
},
"0001787400": {
"rank": 100,
"ecr": "376"
},
"0001419041": {
"rank": 101,
"ecr": "372"
},
"0000872589": {
"rank": 102,
"ecr": "558"
},
"0001281895": {
"rank": 103,
"ecr": "369"
},
"0001509745": {
"rank": 104,
"ecr": "374"
},
"0001599901": {
"rank": 105,
"ecr": "369"
},
"0001868734": {
"rank": 106,
"ecr": "369"
},
"0001840904": {
"rank": 107,
"ecr": "369"
},
"0001810560": {
"rank": 108,
"ecr": "368"
},
"0001623526": {
"rank": 109,
"ecr": "368"
},
"0001583771": {
"rank": 110,
"ecr": "365"
},
"0000310158": {
"rank": 111,
"ecr": "367"
},
"0001703057": {
"rank": 112,
"ecr": "366"
},
"0001829635": {
"rank": 113,
"ecr": "366"
},
"0001690585": {
"rank": 114,
"ecr": "365"
},
"0001680581": {
"rank": 115,
"ecr": "365"
},
"0001444192": {
"rank": 116,
"ecr": "364"
},
"0001649904": {
"rank": 117,
"ecr": "364"
},
"0001411685": {
"rank": 118,
"ecr": "364"
},
"0001126234": {
"rank": 119,
"ecr": "364"
},
"0001720893": {
"rank": 120,
"ecr": "287"
},
"0001430306": {
"rank": 121,
"ecr": "318"
},
"0001645469": {
"rank": 122,
"ecr": "289"
},
"0000875320": {
"rank": 123,
"ecr": "382"
},
"0001593034": {
"rank": 124,
"ecr": "368"
},
"0001819411": {
"rank": 125,
"ecr": "360"
},
"0001821825": {
"rank": 126,
"ecr": "360"
},
"0001805087": {
"rank": 127,
"ecr": "359"
},
"0001082554": {
"rank": 128,
"ecr": "364"
},
"0001724979": {
"rank": 129,
"ecr": "358"
},
"0001600620": {
"rank": 130,
"ecr": "358"
},
"0001683553": {
"rank": 131,
"ecr": "357"
},
"0001326190": {
"rank": 132,
"ecr": "349"
},
"0001174940": {
"rank": 133,
"ecr": "365"
},
"0001551152": {
"rank": 134,
"ecr": "359"
},
"0001082038": {
"rank": 135,
"ecr": "382"
},
"0001626971": {
"rank": 136,
"ecr": "403"
},
"0001522602": {
"rank": 137,
"ecr": "347"
},
"0001576263": {
"rank": 138,
"ecr": "276"
},
"0001746473": {
"rank": 139,
"ecr": "353"
},
"0001722964": {
"rank": 140,
"ecr": "322"
},
"0001553643": {
"rank": 141,
"ecr": "180"
},
"0001785530": {
"rank": 142,
"ecr": "352"
},
"0001741830": {
"rank": 143,
"ecr": "352"
},
"0001358403": {
"rank": 144,
"ecr": "456"
},
"0001818794": {
"rank": 145,
"ecr": "349"
},
"0001672619": {
"rank": 146,
"ecr": "348"
},
"0001806952": {
"rank": 147,
"ecr": "347"
},
"0001538210": {
"rank": 148,
"ecr": "347"
},
"0001267602": {
"rank": 149,
"ecr": "368"
},
"0001377121": {
"rank": 150,
"ecr": "336"
},
"0001796129": {
"rank": 151,
"ecr": "346"
},
"0001808898": {
"rank": 152,
"ecr": "345"
},
"0001693011": {
"rank": 153,
"ecr": "344"
},
"0001676725": {
"rank": 154,
"ecr": "344"
},
"0001435049": {
"rank": 155,
"ecr": "341"
},
"0001420565": {
"rank": 156,
"ecr": "339"
},
"0001840233": {
"rank": 157,
"ecr": "343"
},
"0001722271": {
"rank": 158,
"ecr": "343"
},
"0001426332": {
"rank": 159,
"ecr": "343"
},
"0001160308": {
"rank": 160,
"ecr": "343"
},
"0001582554": {
"rank": 161,
"ecr": "343"
},
"0001680048": {
"rank": 162,
"ecr": "303"
},
"0001527599": {
"rank": 163,
"ecr": "339"
},
"0001816736": {
"rank": 164,
"ecr": "340"
},
"0001733413": {
"rank": 165,
"ecr": "336"
},
"0001173281": {
"rank": 166,
"ecr": "335"
},
"0001679363": {
"rank": 167,
"ecr": "334"
},
"0000812306": {
"rank": 168,
"ecr": "332"
},
"0001280776": {
"rank": 169,
"ecr": "333"
},
"0001100397": {
"rank": 170,
"ecr": "330"
},
"0001447028": {
"rank": 171,
"ecr": "325"
},
"0001641281": {
"rank": 172,
"ecr": "332"
},
"0001485003": {
"rank": 173,
"ecr": "361"
},
"0001566373": {
"rank": 174,
"ecr": "359"
},
"0001048477": {
"rank": 175,
"ecr": "335"
},
"0001472012": {
"rank": 176,
"ecr": "327"
},
"0001574235": {
"rank": 177,
"ecr": "316"
},
"0001657312": {
"rank": 178,
"ecr": "327"
},
"0001070494": {
"rank": 179,
"ecr": "350"
},
"0001635088": {
"rank": 180,
"ecr": "325"
},
"0000944809": {
"rank": 181,
"ecr": "327"
},
"0001785345": {
"rank": 182,
"ecr": "324"
},
"0001490978": {
"rank": 183,
"ecr": "324"
},
"0001808158": {
"rank": 184,
"ecr": "324"
},
"0001725160": {
"rank": 185,
"ecr": "324"
},
"0001279704": {
"rank": 186,
"ecr": "333"
},
"0001420720": {
"rank": 187,
"ecr": "320"
},
"0001297184": {
"rank": 188,
"ecr": "327"
},
"0001844280": {
"rank": 189,
"ecr": "321"
},
"0000827871": {
"rank": 190,
"ecr": "312"
},
"0001689548": {
"rank": 191,
"ecr": "320"
},
"0001656536": {
"rank": 192,
"ecr": "320"
},
"0001583107": {
"rank": 193,
"ecr": "396"
},
"0001505512": {
"rank": 194,
"ecr": "318"
},
"0001761612": {
"rank": 195,
"ecr": "319"
},
"0001385508": {
"rank": 196,
"ecr": "291"
},
"0001426800": {
"rank": 197,
"ecr": "239"
},
"0001080709": {
"rank": 198,
"ecr": "268"
},
"0001567514": {
"rank": 199,
"ecr": "307"
},
"0001053369": {
"rank": 200,
"ecr": "318"
},
"0001557746": {
"rank": 201,
"ecr": "320"
},
"0001601485": {
"rank": 202,
"ecr": "316"
},
"0001651308": {
"rank": 203,
"ecr": "275"
},
"0001413754": {
"rank": 204,
"ecr": "316"
},
"0001781983": {
"rank": 205,
"ecr": "316"
},
"0001634379": {
"rank": 206,
"ecr": "314"
},
"0001661998": {
"rank": 207,
"ecr": "396"
},
"0001853816": {
"rank": 208,
"ecr": "312"
},
"0001016504": {
"rank": 209,
"ecr": "311"
},
"0000275053": {
"rank": 210,
"ecr": "312"
},
"0001103021": {
"rank": 211,
"ecr": "390"
},
"0001253689": {
"rank": 212,
"ecr": "312"
},
"0001819133": {
"rank": 213,
"ecr": "310"
},
"0001422142": {
"rank": 214,
"ecr": "373"
},
"0000886163": {
"rank": 215,
"ecr": "307"
},
"0001549595": {
"rank": 216,
"ecr": "306"
},
"0001651311": {
"rank": 217,
"ecr": "306"
},
"0001746466": {
"rank": 218,
"ecr": "293"
},
"0001736243": {
"rank": 219,
"ecr": "304"
},
"0001062822": {
"rank": 220,
"ecr": "391"
},
"0000897448": {
"rank": 221,
"ecr": "302"
},
"0001710340": {
"rank": 222,
"ecr": "299"
},
"0001674365": {
"rank": 223,
"ecr": "301"
},
"0001645460": {
"rank": 224,
"ecr": "299"
},
"0001642375": {
"rank": 225,
"ecr": "476"
},
"0001801777": {
"rank": 226,
"ecr": "298"
},
"0001374690": {
"rank": 227,
"ecr": "300"
},
"0001661181": {
"rank": 228,
"ecr": "318"
},
"0001597264": {
"rank": 229,
"ecr": "257"
},
"0001802768": {
"rank": 230,
"ecr": "294"
},
"0001290149": {
"rank": 231,
"ecr": "293"
},
"0001532346": {
"rank": 232,
"ecr": "293"
},
"0001429560": {
"rank": 233,
"ecr": "242"
},
"0001526119": {
"rank": 234,
"ecr": "391"
},
"0001818844": {
"rank": 235,
"ecr": "291"
},
"0001551986": {
"rank": 236,
"ecr": "291"
},
"0001034842": {
"rank": 237,
"ecr": "339"
},
"0001819576": {
"rank": 238,
"ecr": "286"
},
"0000911216": {
"rank": 239,
"ecr": "286"
},
"0000764195": {
"rank": 240,
"ecr": "291"
},
"0001367644": {
"rank": 241,
"ecr": "150"
},
"0001730430": {
"rank": 242,
"ecr": "174"
},
"0001638287": {
"rank": 243,
"ecr": "265"
},
"0001340652": {
"rank": 244,
"ecr": "239"
},
"0001636282": {
"rank": 245,
"ecr": "270"
},
"0001621221": {
"rank": 246,
"ecr": "16"
},
"0001787306": {
"rank": 247,
"ecr": "282"
},
"0001383701": {
"rank": 248,
"ecr": "253"
},
"0001411906": {
"rank": 249,
"ecr": "282"
},
"0001571498": {
"rank": 250,
"ecr": "273"
},
"0001703647": {
"rank": 251,
"ecr": "280"
},
"0001322505": {
"rank": 252,
"ecr": "188"
},
"0001460602": {
"rank": 253,
"ecr": "117"
},
"0001504167": {
"rank": 254,
"ecr": "236"
},
"0001520262": {
"rank": 255,
"ecr": "276"
},
"0001873835": {
"rank": 256,
"ecr": "276"
},
"0001724521": {
"rank": 257,
"ecr": "327"
},
"0001671818": {
"rank": 258,
"ecr": "275"
},
"0000855654": {
"rank": 259,
"ecr": "275"
},
"0000849146": {
"rank": 260,
"ecr": "260"
},
"0001755237": {
"rank": 261,
"ecr": "269"
},
"0001401395": {
"rank": 262,
"ecr": "269"
},
"0001367920": {
"rank": 263,
"ecr": "257"
},
"0001815974": {
"rank": 264,
"ecr": "268"
},
"0001125345": {
"rank": 265,
"ecr": "254"
},
"0001682639": {
"rank": 266,
"ecr": "422"
},
"0000879407": {
"rank": 267,
"ecr": "237"
},
"0001042074": {
"rank": 268,
"ecr": "269"
},
"0001390478": {
"rank": 269,
"ecr": "257"
},
"0001595097": {
"rank": 270,
"ecr": "317"
},
"0001356576": {
"rank": 271,
"ecr": "233"
},
"0001596783": {
"rank": 272,
"ecr": "262"
},
"0001124524": {
"rank": 273,
"ecr": "142"
},
"0001087294": {
"rank": 274,
"ecr": "261"
},
"0001851657": {
"rank": 275,
"ecr": "261"
},
"0001585364": {
"rank": 276,
"ecr": "260"
},
"0001815903": {
"rank": 277,
"ecr": "259"
},
"0001335105": {
"rank": 278,
"ecr": "285"
},
"0000078003": {
"rank": 279,
"ecr": "258"
},
"0001106838": {
"rank": 280,
"ecr": "224"
},
"0001587221": {
"rank": 281,
"ecr": "247"
},
"0001654151": {
"rank": 282,
"ecr": "254"
},
"0001497504": {
"rank": 283,
"ecr": "258"
},
"0001599298": {
"rank": 284,
"ecr": "254"
},
"0001802665": {
"rank": 285,
"ecr": "253"
},
"0001655759": {
"rank": 286,
"ecr": "219"
},
"0001401914": {
"rank": 287,
"ecr": "243"
},
"0001023024": {
"rank": 288,
"ecr": "213"
},
"0001403752": {
"rank": 289,
"ecr": "255"
},
"0001460702": {
"rank": 290,
"ecr": "267"
},
"0001739104": {
"rank": 291,
"ecr": "245"
},
"0000906709": {
"rank": 292,
"ecr": "238"
},
"0001385818": {
"rank": 293,
"ecr": "188"
},
"0001509261": {
"rank": 294,
"ecr": "245"
},
"0001711786": {
"rank": 295,
"ecr": "246"
},
"0001828522": {
"rank": 296,
"ecr": "244"
},
"0001496323": {
"rank": 297,
"ecr": "242"
},
"0001429260": {
"rank": 298,
"ecr": "235"
},
"0001393434": {
"rank": 299,
"ecr": "222"
},
"0001295947": {
"rank": 300,
"ecr": "241"
},
"0001513818": {
"rank": 301,
"ecr": "213"
},
"0001626199": {
"rank": 302,
"ecr": "265"
},
"0001454789": {
"rank": 303,
"ecr": "236"
},
"0001017491": {
"rank": 304,
"ecr": "258"
},
"0000200406": {
"rank": 305,
"ecr": "236"
},
"0001768224": {
"rank": 306,
"ecr": "234"
},
"0001804591": {
"rank": 307,
"ecr": "233"
},
"0001555280": {
"rank": 308,
"ecr": "233"
},
"0001005286": {
"rank": 309,
"ecr": "230"
},
"0001444307": {
"rank": 310,
"ecr": "223"
},
"0001493566": {
"rank": 311,
"ecr": "231"
},
"0001728328": {
"rank": 312,
"ecr": "230"
},
"0001739426": {
"rank": 313,
"ecr": "224"
},
"0000886744": {
"rank": 314,
"ecr": "230"
},
"0001792044": {
"rank": 315,
"ecr": "227"
},
"0001396814": {
"rank": 316,
"ecr": "236"
},
"0000014272": {
"rank": 317,
"ecr": "223"
},
"0001823239": {
"rank": 318,
"ecr": "224"
},
"0001560241": {
"rank": 319,
"ecr": "153"
},
"0001267565": {
"rank": 320,
"ecr": "207"
},
"0001389545": {
"rank": 321,
"ecr": "226"
},
"0001641489": {
"rank": 322,
"ecr": "194"
},
"0001821323": {
"rank": 323,
"ecr": "219"
},
"0001860782": {
"rank": 324,
"ecr": "218"
},
"0001724344": {
"rank": 325,
"ecr": "217"
},
"0001701108": {
"rank": 326,
"ecr": "142"
},
"0001808665": {
"rank": 327,
"ecr": "215"
},
"0001069899": {
"rank": 328,
"ecr": "211"
},
"0000704562": {
"rank": 329,
"ecr": "231"
},
"0001566044": {
"rank": 330,
"ecr": "106"
},
"0001438533": {
"rank": 331,
"ecr": "212"
},
"0001609809": {
"rank": 332,
"ecr": "161"
},
"0001759425": {
"rank": 333,
"ecr": "211"
},
"0001173313": {
"rank": 334,
"ecr": "147"
},
"0000874015": {
"rank": 335,
"ecr": "210"
},
"0001463361": {
"rank": 336,
"ecr": "215"
},
"0001107421": {
"rank": 337,
"ecr": "208"
},
"0001092662": {
"rank": 338,
"ecr": "191"
},
"0001643301": {
"rank": 339,
"ecr": "203"
},
"0001367083": {
"rank": 340,
"ecr": "220"
},
"0001442836": {
"rank": 341,
"ecr": "141"
},
"0001001316": {
"rank": 342,
"ecr": "180"
},
"0001824293": {
"rank": 343,
"ecr": "199"
},
"0001516551": {
"rank": 344,
"ecr": "199"
},
"0001570562": {
"rank": 345,
"ecr": "189"
},
"0000059478": {
"rank": 346,
"ecr": "198"
},
"0000873303": {
"rank": 347,
"ecr": "220"
},
"0000818686": {
"rank": 348,
"ecr": "193"
},
"0001588972": {
"rank": 349,
"ecr": "194"
},
"0001178253": {
"rank": 350,
"ecr": "123"
},
"0001325879": {
"rank": 351,
"ecr": "141"
},
"0001660334": {
"rank": 352,
"ecr": "194"
},
"0001178879": {
"rank": 353,
"ecr": "194"
},
"0001343009": {
"rank": 354,
"ecr": "108"
},
"0001445499": {
"rank": 355,
"ecr": "191"
},
"0001697532": {
"rank": 356,
"ecr": "190"
},
"0001014763": {
"rank": 357,
"ecr": "193"
},
"0001583648": {
"rank": 358,
"ecr": "185"
},
"0000812796": {
"rank": 359,
"ecr": "186"
},
"0000318306": {
"rank": 360,
"ecr": "188"
},
"0001106644": {
"rank": 361,
"ecr": "187"
},
"0001262104": {
"rank": 362,
"ecr": "141"
},
"0001012477": {
"rank": 363,
"ecr": "177"
},
"0001061983": {
"rank": 364,
"ecr": "183"
},
"0001375151": {
"rank": 365,
"ecr": "141"
},
"0000887247": {
"rank": 366,
"ecr": "141"
},
"0001771706": {
"rank": 367,
"ecr": "180"
},
"0001183765": {
"rank": 368,
"ecr": "174"
},
"0000908259": {
"rank": 369,
"ecr": "178"
},
"0001867096": {
"rank": 370,
"ecr": "173"
},
"0001752828": {
"rank": 371,
"ecr": "172"
},
"0000921299": {
"rank": 372,
"ecr": "172"
},
"0001372514": {
"rank": 373,
"ecr": "161"
},
"0001659323": {
"rank": 374,
"ecr": "60"
},
"0001822462": {
"rank": 375,
"ecr": "164"
},
"0001723128": {
"rank": 376,
"ecr": "164"
},
"0001445283": {
"rank": 377,
"ecr": "140"
},
"0001437402": {
"rank": 378,
"ecr": "115"
},
"0001651407": {
"rank": 379,
"ecr": "180"
},
"0001467154": {
"rank": 380,
"ecr": "154"
},
"0001267813": {
"rank": 381,
"ecr": "158"
},
"0001453687": {
"rank": 382,
"ecr": "157"
},
"0001178670": {
"rank": 383,
"ecr": "193"
},
"0001501989": {
"rank": 384,
"ecr": "122"
},
"0001783183": {
"rank": 385,
"ecr": "150"
},
"0001360214": {
"rank": 386,
"ecr": "198"
},
"0001124105": {
"rank": 387,
"ecr": "156"
},
"0001113148": {
"rank": 388,
"ecr": "141"
},
"0001567892": {
"rank": 389,
"ecr": "141"
},
"0000885590": {
"rank": 390,
"ecr": "141"
},
"0001098880": {
"rank": 391,
"ecr": "141"
},
"0001403708": {
"rank": 392,
"ecr": "187"
},
"0001157601": {
"rank": 393,
"ecr": "141"
},
"0001631574": {
"rank": 394,
"ecr": "174"
},
"0000818033": {
"rank": 395,
"ecr": "141"
},
"0001496671": {
"rank": 396,
"ecr": "194"
},
"0001517022": {
"rank": 397,
"ecr": "141"
},
"0001479290": {
"rank": 398,
"ecr": "164"
},
"0001858685": {
"rank": 399,
"ecr": "140"
},
"0001355790": {
"rank": 400,
"ecr": "140"
},
"0001677077": {
"rank": 401,
"ecr": "140"
},
"0001117480": {
"rank": 402,
"ecr": "222"
},
"0001733861": {
"rank": 403,
"ecr": "139"
},
"0001598646": {
"rank": 404,
"ecr": "160"
},
"0001671584": {
"rank": 405,
"ecr": "139"
},
"0001368148": {
"rank": 406,
"ecr": "137"
},
"0001510964": {
"rank": 407,
"ecr": "137"
},
"0001534120": {
"rank": 408,
"ecr": "81"
},
"0001300699": {
"rank": 409,
"ecr": "138"
},
"0001069308": {
"rank": 410,
"ecr": "138"
},
"0001622244": {
"rank": 411,
"ecr": "138"
},
"0001228627": {
"rank": 412,
"ecr": "172"
},
"0001818674": {
"rank": 413,
"ecr": "138"
},
"0001041024": {
"rank": 414,
"ecr": "138"
},
"0000057725": {
"rank": 415,
"ecr": "136"
},
"0001133416": {
"rank": 416,
"ecr": "134"
},
"0000831547": {
"rank": 417,
"ecr": "135"
},
"0001585608": {
"rank": 418,
"ecr": "138"
},
"0001698530": {
"rank": 419,
"ecr": "128"
},
"0001494650": {
"rank": 420,
"ecr": "141"
},
"0001468639": {
"rank": 421,
"ecr": "135"
},
"0001270073": {
"rank": 422,
"ecr": "138"
},
"0001668243": {
"rank": 423,
"ecr": "217"
},
"0001503802": {
"rank": 424,
"ecr": "189"
},
"0000822370": {
"rank": 425,
"ecr": "132"
},
"0001205922": {
"rank": 426,
"ecr": "134"
},
"0000896747": {
"rank": 427,
"ecr": "119"
},
"0001427925": {
"rank": 428,
"ecr": "126"
},
"0001694665": {
"rank": 429,
"ecr": "125"
},
"0000899460": {
"rank": 430,
"ecr": "125"
},
"0000891293": {
"rank": 431,
"ecr": "113"
},
"0001178711": {
"rank": 432,
"ecr": "141"
},
"0001466301": {
"rank": 433,
"ecr": "119"
},
"0001434868": {
"rank": 434,
"ecr": "111"
},
"0001819663": {
"rank": 435,
"ecr": "118"
},
"0001098009": {
"rank": 436,
"ecr": "118"
},
"0001175680": {
"rank": 437,
"ecr": "25"
},
"0001261249": {
"rank": 438,
"ecr": "35"
},
"0001689813": {
"rank": 439,
"ecr": "131"
},
"0001743881": {
"rank": 440,
"ecr": "112"
},
"0000025743": {
"rank": 441,
"ecr": "48"
},
"0001498382": {
"rank": 442,
"ecr": "107"
},
"0001452804": {
"rank": 443,
"ecr": "107"
},
"0001622057": {
"rank": 444,
"ecr": "102"
},
"0001428522": {
"rank": 445,
"ecr": "101"
},
"0001726711": {
"rank": 446,
"ecr": "99"
},
"0001716947": {
"rank": 447,
"ecr": "93"
},
"0001530746": {
"rank": 448,
"ecr": "48"
},
"0001398733": {
"rank": 449,
"ecr": "90"
},
"0001653821": {
"rank": 450,
"ecr": "133"
},
"0001629205": {
"rank": 451,
"ecr": "86"
},
"0001559356": {
"rank": 452,
"ecr": "84"
},
"0001421204": {
"rank": 453,
"ecr": "85"
},
"0001695473": {
"rank": 454,
"ecr": "82"
},
"0000315545": {
"rank": 455,
"ecr": "73"
},
"0000707511": {
"rank": 456,
"ecr": "79"
},
"0001580063": {
"rank": 457,
"ecr": "73"
},
"0001772028": {
"rank": 458,
"ecr": "70"
},
"0001415684": {
"rank": 459,
"ecr": "46"
},
"0001293310": {
"rank": 460,
"ecr": "0.0014"
},
"0001104280": {
"rank": 461,
"ecr": "50"
},
"0000748592": {
"rank": 462,
"ecr": "138"
},
"0001528172": {
"rank": 463,
"ecr": "49"
},
"0001861657": {
"rank": 464,
"ecr": "35"
},
"0001589150": {
"rank": 465,
"ecr": "27"
},
"0001618835": {
"rank": 466,
"ecr": "27"
},
"0001318641": {
"rank": 467,
"ecr": "20"
},
"0001604191": {
"rank": 468,
"ecr": "13"
},
"0001615999": {
"rank": 469,
"ecr": "12"
},
"0001128189": {
"rank": 470,
"ecr": "0.00084"
},
"0001596062": {
"rank": 471,
"ecr": "13"
}
},
"2022": {
"0001583107": {
"rank": 1,
"ecr": "2,027"
},
"0001117480": {
"rank": 2,
"ecr": "348"
},
"0001228627": {
"rank": 3,
"ecr": "1,139"
},
"0001730430": {
"rank": 4,
"ecr": "989"
},
"0001626878": {
"rank": 5,
"ecr": "434"
},
"0001684144": {
"rank": 6,
"ecr": "430"
},
"0001671858": {
"rank": 7,
"ecr": "429"
},
"0001811063": {
"rank": 8,
"ecr": "427"
},
"0001633932": {
"rank": 9,
"ecr": "427"
},
"0001843762": {
"rank": 10,
"ecr": "421"
},
"0001645569": {
"rank": 11,
"ecr": "418"
},
"0001861560": {
"rank": 12,
"ecr": "417"
},
"0001863127": {
"rank": 13,
"ecr": "417"
},
"0001010086": {
"rank": 14,
"ecr": "412"
},
"0001582313": {
"rank": 15,
"ecr": "382"
},
"0001509261": {
"rank": 16,
"ecr": "396"
},
"0001831363": {
"rank": 17,
"ecr": "414"
},
"0001807120": {
"rank": 18,
"ecr": "414"
},
"0001771917": {
"rank": 19,
"ecr": "349"
},
"0001679363": {
"rank": 20,
"ecr": "387"
},
"0001088856": {
"rank": 21,
"ecr": "440"
},
"0001370053": {
"rank": 22,
"ecr": "396"
},
"0001454789": {
"rank": 23,
"ecr": "317"
},
"0001232524": {
"rank": 24,
"ecr": "425"
},
"0001488039": {
"rank": 25,
"ecr": "399"
},
"0001226616": {
"rank": 26,
"ecr": "410"
},
"0001593899": {
"rank": 27,
"ecr": "407"
},
"0001710072": {
"rank": 28,
"ecr": "406"
},
"0001379006": {
"rank": 29,
"ecr": "405"
},
"0001763950": {
"rank": 30,
"ecr": "403"
},
"0001069530": {
"rank": 31,
"ecr": "281"
},
"0001811764": {
"rank": 32,
"ecr": "400"
},
"0001391135": {
"rank": 33,
"ecr": "400"
},
"0001571934": {
"rank": 34,
"ecr": "398"
},
"0001851194": {
"rank": 35,
"ecr": "396"
},
"0001662244": {
"rank": 36,
"ecr": "396"
},
"0001535955": {
"rank": 37,
"ecr": "445"
},
"0001745020": {
"rank": 38,
"ecr": "395"
},
"0001768446": {
"rank": 39,
"ecr": "391"
},
"0001718852": {
"rank": 40,
"ecr": "389"
},
"0001395937": {
"rank": 41,
"ecr": "415"
},
"0001676725": {
"rank": 42,
"ecr": "388"
},
"0001841330": {
"rank": 43,
"ecr": "388"
},
"0001369568": {
"rank": 44,
"ecr": "392"
},
"0001815974": {
"rank": 45,
"ecr": "384"
},
"0000791908": {
"rank": 46,
"ecr": "398"
},
"0001845337": {
"rank": 47,
"ecr": "381"
},
"0001326732": {
"rank": 48,
"ecr": "382"
},
"0001422143": {
"rank": 49,
"ecr": "375"
},
"0001739410": {
"rank": 50,
"ecr": "379"
},
"0001699382": {
"rank": 51,
"ecr": "378"
},
"0001439222": {
"rank": 52,
"ecr": "541"
},
"0001309057": {
"rank": 53,
"ecr": "375"
},
"0001673772": {
"rank": 54,
"ecr": "378"
},
"0001419041": {
"rank": 55,
"ecr": "378"
},
"0001806952": {
"rank": 56,
"ecr": "377"
},
"0001798749": {
"rank": 57,
"ecr": "377"
},
"0001817713": {
"rank": 58,
"ecr": "377"
},
"0001347178": {
"rank": 59,
"ecr": "372"
},
"0001744659": {
"rank": 60,
"ecr": "376"
},
"0001599901": {
"rank": 61,
"ecr": "376"
},
"0001014763": {
"rank": 62,
"ecr": "192"
},
"0001703057": {
"rank": 63,
"ecr": "374"
},
"0001720580": {
"rank": 64,
"ecr": "374"
},
"0001082554": {
"rank": 65,
"ecr": "377"
},
"0001799788": {
"rank": 66,
"ecr": "372"
},
"0001880438": {
"rank": 67,
"ecr": "371"
},
"0001816736": {
"rank": 68,
"ecr": "370"
},
"0000001800": {
"rank": 69,
"ecr": "370"
},
"0001657312": {
"rank": 70,
"ecr": "369"
},
"0000875320": {
"rank": 71,
"ecr": "391"
},
"0001597553": {
"rank": 72,
"ecr": "367"
},
"0000872589": {
"rank": 73,
"ecr": "369"
},
"0000310158": {
"rank": 74,
"ecr": "380"
},
"0001797768": {
"rank": 75,
"ecr": "368"
},
"0001937653": {
"rank": 76,
"ecr": "367"
},
"0001664710": {
"rank": 77,
"ecr": "367"
},
"0001551152": {
"rank": 78,
"ecr": "367"
},
"0001485003": {
"rank": 79,
"ecr": "404"
},
"0001534525": {
"rank": 80,
"ecr": "367"
},
"0000715446": {
"rank": 81,
"ecr": "363"
},
"0001724521": {
"rank": 82,
"ecr": "352"
},
"0001374690": {
"rank": 83,
"ecr": "359"
},
"0001600620": {
"rank": 84,
"ecr": "361"
},
"0001661059": {
"rank": 85,
"ecr": "359"
},
"0001746473": {
"rank": 86,
"ecr": "361"
},
"0001348911": {
"rank": 87,
"ecr": "353"
},
"0001821825": {
"rank": 88,
"ecr": "360"
},
"0001285819": {
"rank": 89,
"ecr": "369"
},
"0001637715": {
"rank": 90,
"ecr": "359"
},
"0001757499": {
"rank": 91,
"ecr": "358"
},
"0001053369": {
"rank": 92,
"ecr": "358"
},
"0001790340": {
"rank": 93,
"ecr": "355"
},
"0001430306": {
"rank": 94,
"ecr": "338"
},
"0001326190": {
"rank": 95,
"ecr": "356"
},
"0001750284": {
"rank": 96,
"ecr": "354"
},
"0001016504": {
"rank": 97,
"ecr": "357"
},
"0001865494": {
"rank": 98,
"ecr": "352"
},
"0001281895": {
"rank": 99,
"ecr": "342"
},
"0001567514": {
"rank": 100,
"ecr": "416"
},
"0001661998": {
"rank": 101,
"ecr": "301"
},
"0000886163": {
"rank": 102,
"ecr": "356"
},
"0001816590": {
"rank": 103,
"ecr": "350"
},
"0001422142": {
"rank": 104,
"ecr": "286"
},
"0001659617": {
"rank": 105,
"ecr": "291"
},
"0001177648": {
"rank": 106,
"ecr": "332"
},
"0001822711": {
"rank": 107,
"ecr": "347"
},
"0001829802": {
"rank": 108,
"ecr": "345"
},
"0001100397": {
"rank": 109,
"ecr": "348"
},
"0001636651": {
"rank": 110,
"ecr": "344"
},
"0001410098": {
"rank": 111,
"ecr": "346"
},
"0001061027": {
"rank": 112,
"ecr": "337"
},
"0001427925": {
"rank": 113,
"ecr": "275"
},
"0001297184": {
"rank": 114,
"ecr": "346"
},
"0000025743": {
"rank": 115,
"ecr": "166"
},
"0001808158": {
"rank": 116,
"ecr": "341"
},
"0001840574": {
"rank": 117,
"ecr": "341"
},
"0001607678": {
"rank": 118,
"ecr": "314"
},
"0001810182": {
"rank": 119,
"ecr": "341"
},
"0001680581": {
"rank": 120,
"ecr": "319"
},
"0001660334": {
"rank": 121,
"ecr": "338"
},
"0001835597": {
"rank": 122,
"ecr": "337"
},
"0001678660": {
"rank": 123,
"ecr": "337"
},
"0001689375": {
"rank": 124,
"ecr": "337"
},
"0001593034": {
"rank": 125,
"ecr": "350"
},
"0001733861": {
"rank": 126,
"ecr": "336"
},
"0001857044": {
"rank": 127,
"ecr": "336"
},
"0001048477": {
"rank": 128,
"ecr": "331"
},
"0001804591": {
"rank": 129,
"ecr": "333"
},
"0001873835": {
"rank": 130,
"ecr": "333"
},
"0001410939": {
"rank": 131,
"ecr": "305"
},
"0001377121": {
"rank": 132,
"ecr": "330"
},
"0001522602": {
"rank": 133,
"ecr": "337"
},
"0000832489": {
"rank": 134,
"ecr": "337"
},
"0001787400": {
"rank": 135,
"ecr": "331"
},
"0001840904": {
"rank": 136,
"ecr": "330"
},
"0001622229": {
"rank": 137,
"ecr": "293"
},
"0001680367": {
"rank": 138,
"ecr": "329"
},
"0001693011": {
"rank": 139,
"ecr": "328"
},
"0001828673": {
"rank": 140,
"ecr": "327"
},
"0001782107": {
"rank": 141,
"ecr": "325"
},
"0001126234": {
"rank": 142,
"ecr": "324"
},
"0001635088": {
"rank": 143,
"ecr": "324"
},
"0001741830": {
"rank": 144,
"ecr": "323"
},
"0001348362": {
"rank": 145,
"ecr": "334"
},
"0001160308": {
"rank": 146,
"ecr": "321"
},
"0001832168": {
"rank": 147,
"ecr": "321"
},
"0000812306": {
"rank": 148,
"ecr": "329"
},
"0001426332": {
"rank": 149,
"ecr": "318"
},
"0001802665": {
"rank": 150,
"ecr": "319"
},
"0001029142": {
"rank": 151,
"ecr": "328"
},
"0000894158": {
"rank": 152,
"ecr": "310"
},
"0000944809": {
"rank": 153,
"ecr": "311"
},
"0001582554": {
"rank": 154,
"ecr": "308"
},
"0001411685": {
"rank": 155,
"ecr": "322"
},
"0001557746": {
"rank": 156,
"ecr": "307"
},
"0001725160": {
"rank": 157,
"ecr": "316"
},
"0001435049": {
"rank": 158,
"ecr": "314"
},
"0001821586": {
"rank": 159,
"ecr": "315"
},
"0001724979": {
"rank": 160,
"ecr": "314"
},
"0001404644": {
"rank": 161,
"ecr": "310"
},
"0001785530": {
"rank": 162,
"ecr": "312"
},
"0001844280": {
"rank": 163,
"ecr": "312"
},
"0001677077": {
"rank": 164,
"ecr": "311"
},
"0001818794": {
"rank": 165,
"ecr": "310"
},
"0001761918": {
"rank": 166,
"ecr": "310"
},
"0001347242": {
"rank": 167,
"ecr": "309"
},
"0001534248": {
"rank": 168,
"ecr": "315"
},
"0000275053": {
"rank": 169,
"ecr": "304"
},
"0000897448": {
"rank": 170,
"ecr": "296"
},
"0001576263": {
"rank": 171,
"ecr": "247"
},
"0001453687": {
"rank": 172,
"ecr": "304"
},
"0001641281": {
"rank": 173,
"ecr": "303"
},
"0001683553": {
"rank": 174,
"ecr": "303"
},
"0001808665": {
"rank": 175,
"ecr": "302"
},
"0001626971": {
"rank": 176,
"ecr": "312"
},
"0001534133": {
"rank": 177,
"ecr": "301"
},
"0001574235": {
"rank": 178,
"ecr": "289"
},
"0001590560": {
"rank": 179,
"ecr": "325"
},
"0001133818": {
"rank": 180,
"ecr": "290"
},
"0001768224": {
"rank": 181,
"ecr": "333"
},
"0001460602": {
"rank": 182,
"ecr": "296"
},
"0001698530": {
"rank": 183,
"ecr": "139"
},
"0001404281": {
"rank": 184,
"ecr": "295"
},
"0001583771": {
"rank": 185,
"ecr": "277"
},
"0000827871": {
"rank": 186,
"ecr": "323"
},
"0001661181": {
"rank": 187,
"ecr": "292"
},
"0001671584": {
"rank": 188,
"ecr": "233"
},
"0001819576": {
"rank": 189,
"ecr": "293"
},
"0001623526": {
"rank": 190,
"ecr": "253"
},
"0001601485": {
"rank": 191,
"ecr": "291"
},
"0001280776": {
"rank": 192,
"ecr": "290"
},
"0001549595": {
"rank": 193,
"ecr": "290"
},
"0001566044": {
"rank": 194,
"ecr": "311"
},
"0001509745": {
"rank": 195,
"ecr": "286"
},
"0001447028": {
"rank": 196,
"ecr": "258"
},
"0001651308": {
"rank": 197,
"ecr": "228"
},
"0001595248": {
"rank": 198,
"ecr": "271"
},
"0001490978": {
"rank": 199,
"ecr": "287"
},
"0001785345": {
"rank": 200,
"ecr": "287"
},
"0001782223": {
"rank": 201,
"ecr": "286"
},
"0000908259": {
"rank": 202,
"ecr": "328"
},
"0001761612": {
"rank": 203,
"ecr": "245"
},
"0001802768": {
"rank": 204,
"ecr": "284"
},
"0001174940": {
"rank": 205,
"ecr": "280"
},
"0001070494": {
"rank": 206,
"ecr": "315"
},
"0001626199": {
"rank": 207,
"ecr": "287"
},
"0001476963": {
"rank": 208,
"ecr": "270"
},
"0001477845": {
"rank": 209,
"ecr": "280"
},
"0001335105": {
"rank": 210,
"ecr": "279"
},
"0001690585": {
"rank": 211,
"ecr": "279"
},
"0001840233": {
"rank": 212,
"ecr": "278"
},
"0001533040": {
"rank": 213,
"ecr": "289"
},
"0001722964": {
"rank": 214,
"ecr": "415"
},
"0001527599": {
"rank": 215,
"ecr": "277"
},
"0001819411": {
"rank": 216,
"ecr": "275"
},
"0001420720": {
"rank": 217,
"ecr": "279"
},
"0000078003": {
"rank": 218,
"ecr": "279"
},
"0001356576": {
"rank": 219,
"ecr": "263"
},
"0001649904": {
"rank": 220,
"ecr": "273"
},
"0001651311": {
"rank": 221,
"ecr": "249"
},
"0001645460": {
"rank": 222,
"ecr": "271"
},
"0001721484": {
"rank": 223,
"ecr": "271"
},
"0001935979": {
"rank": 224,
"ecr": "271"
},
"0000879407": {
"rank": 225,
"ecr": "192"
},
"0001253689": {
"rank": 226,
"ecr": "278"
},
"0001124524": {
"rank": 227,
"ecr": "235"
},
"0001383701": {
"rank": 228,
"ecr": "269"
},
"0001752828": {
"rank": 229,
"ecr": "267"
},
"0001505512": {
"rank": 230,
"ecr": "265"
},
"0001520262": {
"rank": 231,
"ecr": "265"
},
"0001426800": {
"rank": 232,
"ecr": "219"
},
"0001733413": {
"rank": 233,
"ecr": "207"
},
"0001645469": {
"rank": 234,
"ecr": "234"
},
"0001656536": {
"rank": 235,
"ecr": "260"
},
"0001819133": {
"rank": 236,
"ecr": "260"
},
"0001388320": {
"rank": 237,
"ecr": "258"
},
"0001701108": {
"rank": 238,
"ecr": "283"
},
"0001358403": {
"rank": 239,
"ecr": "288"
},
"0001790169": {
"rank": 240,
"ecr": "257"
},
"0001596783": {
"rank": 241,
"ecr": "257"
},
"0001739104": {
"rank": 242,
"ecr": "255"
},
"0001858685": {
"rank": 243,
"ecr": "255"
},
"0000849146": {
"rank": 244,
"ecr": "242"
},
"0001708331": {
"rank": 245,
"ecr": "251"
},
"0001823239": {
"rank": 246,
"ecr": "251"
},
"0001295947": {
"rank": 247,
"ecr": "251"
},
"0000200406": {
"rank": 248,
"ecr": "250"
},
"0001411906": {
"rank": 249,
"ecr": "245"
},
"0001585364": {
"rank": 250,
"ecr": "247"
},
"0001792044": {
"rank": 251,
"ecr": "246"
},
"0001023024": {
"rank": 252,
"ecr": "263"
},
"0001267813": {
"rank": 253,
"ecr": "399"
},
"0001367644": {
"rank": 254,
"ecr": "221"
},
"0001062822": {
"rank": 255,
"ecr": "240"
},
"0001496323": {
"rank": 256,
"ecr": "238"
},
"0001796129": {
"rank": 257,
"ecr": "237"
},
"0001710340": {
"rank": 258,
"ecr": "228"
},
"0001437402": {
"rank": 259,
"ecr": "217"
},
"0001420565": {
"rank": 260,
"ecr": "233"
},
"0001805387": {
"rank": 261,
"ecr": "233"
},
"0001107421": {
"rank": 262,
"ecr": "247"
},
"0001472091": {
"rank": 263,
"ecr": "230"
},
"0001087294": {
"rank": 264,
"ecr": "229"
},
"0001367083": {
"rank": 265,
"ecr": "216"
},
"0000863894": {
"rank": 266,
"ecr": "115"
},
"0000749647": {
"rank": 267,
"ecr": "235"
},
"0001655759": {
"rank": 268,
"ecr": "171"
},
"0001463361": {
"rank": 269,
"ecr": "230"
},
"0001861657": {
"rank": 270,
"ecr": "224"
},
"0001555280": {
"rank": 271,
"ecr": "224"
},
"0001642375": {
"rank": 272,
"ecr": "212"
},
"0000014272": {
"rank": 273,
"ecr": "224"
},
"0001125345": {
"rank": 274,
"ecr": "216"
},
"0001603207": {
"rank": 275,
"ecr": "222"
},
"0001588972": {
"rank": 276,
"ecr": "217"
},
"0001372514": {
"rank": 277,
"ecr": "197"
},
"0001574094": {
"rank": 278,
"ecr": "218"
},
"0001831828": {
"rank": 279,
"ecr": "218"
},
"0001860782": {
"rank": 280,
"ecr": "217"
},
"0001270073": {
"rank": 281,
"ecr": "432"
},
"0000906709": {
"rank": 282,
"ecr": "246"
},
"0001851657": {
"rank": 283,
"ecr": "214"
},
"0001703647": {
"rank": 284,
"ecr": "220"
},
"0001173281": {
"rank": 285,
"ecr": "116"
},
"0001818844": {
"rank": 286,
"ecr": "213"
},
"0001069899": {
"rank": 287,
"ecr": "212"
},
"0001389545": {
"rank": 288,
"ecr": "244"
},
"0001124105": {
"rank": 289,
"ecr": "160"
},
"0001815903": {
"rank": 290,
"ecr": "204"
},
"0000059478": {
"rank": 291,
"ecr": "204"
},
"0001736243": {
"rank": 292,
"ecr": "203"
},
"0001401395": {
"rank": 293,
"ecr": "202"
},
"0001532346": {
"rank": 294,
"ecr": "202"
},
"0001759425": {
"rank": 295,
"ecr": "270"
},
"0001821323": {
"rank": 296,
"ecr": "198"
},
"0001595097": {
"rank": 297,
"ecr": "178"
},
"0001739426": {
"rank": 298,
"ecr": "201"
},
"0001636282": {
"rank": 299,
"ecr": "209"
},
"0001094038": {
"rank": 300,
"ecr": "190"
},
"0001597264": {
"rank": 301,
"ecr": "165"
},
"0001082038": {
"rank": 302,
"ecr": "180"
},
"0000109657": {
"rank": 303,
"ecr": "182"
},
"0000855654": {
"rank": 304,
"ecr": "130"
},
"0000874015": {
"rank": 305,
"ecr": "180"
},
"0001682639": {
"rank": 306,
"ecr": "201"
},
"0001540159": {
"rank": 307,
"ecr": "270"
},
"0001787306": {
"rank": 308,
"ecr": "181"
},
"0000818686": {
"rank": 309,
"ecr": "183"
},
"0001526119": {
"rank": 310,
"ecr": "179"
},
"0001355250": {
"rank": 311,
"ecr": "168"
},
"0001262104": {
"rank": 312,
"ecr": "164"
},
"0001674365": {
"rank": 313,
"ecr": "175"
},
"0001279704": {
"rank": 314,
"ecr": "187"
},
"0001267565": {
"rank": 315,
"ecr": "183"
},
"0001680048": {
"rank": 316,
"ecr": "141"
},
"0001401667": {
"rank": 317,
"ecr": "201"
},
"0001583648": {
"rank": 318,
"ecr": "173"
},
"0001599298": {
"rank": 319,
"ecr": "173"
},
"0000318306": {
"rank": 320,
"ecr": "181"
},
"0001878313": {
"rank": 321,
"ecr": "173"
},
"0001360214": {
"rank": 322,
"ecr": "165"
},
"0001106644": {
"rank": 323,
"ecr": "172"
},
"0001659323": {
"rank": 324,
"ecr": "141"
},
"0000764195": {
"rank": 325,
"ecr": "170"
},
"0001041024": {
"rank": 326,
"ecr": "174"
},
"0001498382": {
"rank": 327,
"ecr": "116"
},
"0001538210": {
"rank": 328,
"ecr": "169"
},
"0001092662": {
"rank": 329,
"ecr": "170"
},
"0001496671": {
"rank": 330,
"ecr": "306"
},
"0000886744": {
"rank": 331,
"ecr": "162"
},
"0001742927": {
"rank": 332,
"ecr": "160"
},
"0001579428": {
"rank": 333,
"ecr": "143"
},
"0001728328": {
"rank": 334,
"ecr": "155"
},
"0001823857": {
"rank": 335,
"ecr": "154"
},
"0001746466": {
"rank": 336,
"ecr": "138"
},
"0000748592": {
"rank": 337,
"ecr": "9.0"
},
"0001801777": {
"rank": 338,
"ecr": "149"
},
"0001723128": {
"rank": 339,
"ecr": "150"
},
"0001403708": {
"rank": 340,
"ecr": "155"
},
"0001393434": {
"rank": 341,
"ecr": "180"
},
"0000873303": {
"rank": 342,
"ecr": "180"
},
"0001178879": {
"rank": 343,
"ecr": "141"
},
"0001560241": {
"rank": 344,
"ecr": "140"
},
"0001867096": {
"rank": 345,
"ecr": "142"
},
"0001720893": {
"rank": 346,
"ecr": "138"
},
"0000885590": {
"rank": 347,
"ecr": "141"
},
"0001413754": {
"rank": 348,
"ecr": "139"
},
"0001442836": {
"rank": 349,
"ecr": "137"
},
"0000911216": {
"rank": 350,
"ecr": "141"
},
"0001472012": {
"rank": 351,
"ecr": "141"
},
"0001460702": {
"rank": 352,
"ecr": "126"
},
"0001711786": {
"rank": 353,
"ecr": "141"
},
"0001385818": {
"rank": 354,
"ecr": "116"
},
"0001355790": {
"rank": 355,
"ecr": "141"
},
"0000831547": {
"rank": 356,
"ecr": "141"
},
"0001401914": {
"rank": 357,
"ecr": "139"
},
"0001570562": {
"rank": 358,
"ecr": "240"
},
"0001517022": {
"rank": 359,
"ecr": "150"
},
"0001042074": {
"rank": 360,
"ecr": "141"
},
"0001771706": {
"rank": 361,
"ecr": "140"
},
"0001715611": {
"rank": 362,
"ecr": "140"
},
"0001822462": {
"rank": 363,
"ecr": "140"
},
"0001479419": {
"rank": 364,
"ecr": "140"
},
"0001438533": {
"rank": 365,
"ecr": "135"
},
"0001267602": {
"rank": 366,
"ecr": "139"
},
"0001429260": {
"rank": 367,
"ecr": "140"
},
"0001641489": {
"rank": 368,
"ecr": "141"
},
"0001178670": {
"rank": 369,
"ecr": "136"
},
"0001157601": {
"rank": 370,
"ecr": "138"
},
"0000921299": {
"rank": 371,
"ecr": "138"
},
"0001828522": {
"rank": 372,
"ecr": "138"
},
"0001822791": {
"rank": 373,
"ecr": "138"
},
"0001503802": {
"rank": 374,
"ecr": "137"
},
"0001479290": {
"rank": 375,
"ecr": "126"
},
"0001061983": {
"rank": 376,
"ecr": "137"
},
"0001689548": {
"rank": 377,
"ecr": "137"
},
"0000818033": {
"rank": 378,
"ecr": "138"
},
"0001034842": {
"rank": 379,
"ecr": "134"
},
"0001824293": {
"rank": 380,
"ecr": "136"
},
"0001178253": {
"rank": 381,
"ecr": "135"
},
"0001609809": {
"rank": 382,
"ecr": "139"
},
"0001685316": {
"rank": 383,
"ecr": "136"
},
"0001300699": {
"rank": 384,
"ecr": "135"
},
"0001510964": {
"rank": 385,
"ecr": "135"
},
"0001805087": {
"rank": 386,
"ecr": "135"
},
"0001629205": {
"rank": 387,
"ecr": "15"
},
"0001513818": {
"rank": 388,
"ecr": "126"
},
"0001501989": {
"rank": 389,
"ecr": "126"
},
"0001615219": {
"rank": 390,
"ecr": "122"
},
"0000891293": {
"rank": 391,
"ecr": "125"
},
"0001580149": {
"rank": 392,
"ecr": "133"
},
"0001504167": {
"rank": 393,
"ecr": "135"
},
"0001585608": {
"rank": 394,
"ecr": "122"
},
"0001444307": {
"rank": 395,
"ecr": "127"
},
"0001173313": {
"rank": 396,
"ecr": "120"
},
"0001494650": {
"rank": 397,
"ecr": "126"
},
"0001598646": {
"rank": 398,
"ecr": "125"
},
"0001183765": {
"rank": 399,
"ecr": "126"
},
"0001551986": {
"rank": 400,
"ecr": "119"
},
"0000812796": {
"rank": 401,
"ecr": "124"
},
"0001012477": {
"rank": 402,
"ecr": "123"
},
"0000822370": {
"rank": 403,
"ecr": "121"
},
"0001622244": {
"rank": 404,
"ecr": "122"
},
"0001631574": {
"rank": 405,
"ecr": "125"
},
"0000899460": {
"rank": 406,
"ecr": "118"
},
"0001755237": {
"rank": 407,
"ecr": "104"
},
"0001390478": {
"rank": 408,
"ecr": "121"
},
"0001113148": {
"rank": 409,
"ecr": "113"
},
"0001534120": {
"rank": 410,
"ecr": "109"
},
"0001668243": {
"rank": 411,
"ecr": "119"
},
"0001178711": {
"rank": 412,
"ecr": "111"
},
"0001098880": {
"rank": 413,
"ecr": "111"
},
"0001810560": {
"rank": 414,
"ecr": "111"
},
"0001829635": {
"rank": 415,
"ecr": "110"
},
"0001783183": {
"rank": 416,
"ecr": "79"
},
"0001445499": {
"rank": 417,
"ecr": "108"
},
"0001694665": {
"rank": 418,
"ecr": "107"
},
"0001604191": {
"rank": 419,
"ecr": "51"
},
"0001697532": {
"rank": 420,
"ecr": "118"
},
"0001514946": {
"rank": 421,
"ecr": "101"
},
"0001596062": {
"rank": 422,
"ecr": "105"
},
"0001261249": {
"rank": 423,
"ecr": "118"
},
"0001434868": {
"rank": 424,
"ecr": "85"
},
"0001516551": {
"rank": 425,
"ecr": "85"
},
"0000887247": {
"rank": 426,
"ecr": "61"
},
"0001580063": {
"rank": 427,
"ecr": "86"
},
"0001743881": {
"rank": 428,
"ecr": "84"
},
"0001808898": {
"rank": 429,
"ecr": "77"
},
"0001398733": {
"rank": 430,
"ecr": "75"
},
"0000896747": {
"rank": 431,
"ecr": "83"
},
"0001374339": {
"rank": 432,
"ecr": "77"
},
"0001695473": {
"rank": 433,
"ecr": "75"
},
"0001368148": {
"rank": 434,
"ecr": "72"
},
"0001133416": {
"rank": 435,
"ecr": "55"
},
"0000034956": {
"rank": 436,
"ecr": "115"
},
"0001614067": {
"rank": 437,
"ecr": "68"
},
"0001563577": {
"rank": 438,
"ecr": "67"
},
"0001069308": {
"rank": 439,
"ecr": "68"
},
"0001781983": {
"rank": 440,
"ecr": "59"
},
"0001081938": {
"rank": 441,
"ecr": "63"
},
"0001452804": {
"rank": 442,
"ecr": "59"
},
"0001589150": {
"rank": 443,
"ecr": "59"
},
"0000315545": {
"rank": 444,
"ecr": "58"
},
"0001478069": {
"rank": 445,
"ecr": "55"
},
"0001205922": {
"rank": 446,
"ecr": "60"
},
"0001017491": {
"rank": 447,
"ecr": "56"
},
"0001618835": {
"rank": 448,
"ecr": "104"
},
"0001445283": {
"rank": 449,
"ecr": "120"
},
"0000926844": {
"rank": 450,
"ecr": "48"
},
"0001128189": {
"rank": 451,
"ecr": "31"
},
"0001818674": {
"rank": 452,
"ecr": "41"
},
"0001643301": {
"rank": 453,
"ecr": "41"
},
"0001072379": {
"rank": 454,
"ecr": "38"
},
"0001850767": {
"rank": 455,
"ecr": "39"
},
"0001708599": {
"rank": 456,
"ecr": "38"
},
"0001559356": {
"rank": 457,
"ecr": "38"
},
"0001716947": {
"rank": 458,
"ecr": "35"
},
"0000707511": {
"rank": 459,
"ecr": "31"
},
"0001651407": {
"rank": 460,
"ecr": "22"
},
"0001343009": {
"rank": 461,
"ecr": "34"
},
"0001907685": {
"rank": 462,
"ecr": "23"
},
"0001625288": {
"rank": 463,
"ecr": "22"
},
"0001445815": {
"rank": 464,
"ecr": "22"
},
"0001106838": {
"rank": 465,
"ecr": "16"
},
"0001293310": {
"rank": 466,
"ecr": "4.9"
},
"0001175680": {
"rank": 467,
"ecr": "0.35"
},
"0001468639": {
"rank": 468,
"ecr": "12"
},
"0001098009": {
"rank": 469,
"ecr": "8.9"
},
"0001766140": {
"rank": 470,
"ecr": "6.2"
},
"0001811623": {
"rank": 471,
"ecr": "3.6"
}
}
},
"rating_box": [
[
"Top rated",
"117 of 471"
],
[
"Best, worst rating",
"675 %, 3.59 %"
],
[
"New companies",
"59"
]
],
"regression_plot": "https://www.realrate-archive.com/us_pharma/2022/backtesting_correlation/regression_2022.svg",
"scentences": [
"Opus Genetics Inc climbed 409 positions from 412 to 3 due to its excellent Liabilities.",
"Decoy Therapeutics Inc lost 318 positions from 72 to 390 due to its bad Net Income.",
"LFTD Partners INC entered the 2023 ranking at rank 33, making it the best newcomer."
],
"url_segment": "2023-us-pharma",
"year": 2023,
"feature_importance": "https://www.realrate-archive.com/us_pharma/2022/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000001800": {
"2011": {
"obs_EconomicCapitalRatio": 1.713107979288017
},
"2012": {
"obs_EconomicCapitalRatio": 1.9818897856107043
},
"2013": {
"obs_EconomicCapitalRatio": 1.769123933983911
},
"2014": {
"obs_EconomicCapitalRatio": 2.1310058713021722
},
"2015": {
"obs_EconomicCapitalRatio": 2.183359905306885
},
"2016": {
"obs_EconomicCapitalRatio": 1.5961090407785672
},
"2017": {
"obs_EconomicCapitalRatio": 2.000468071061702
},
"2018": {
"obs_EconomicCapitalRatio": 2.810827504766453
},
"2019": {
"obs_EconomicCapitalRatio": 3.481865615110975
},
"2020": {
"obs_EconomicCapitalRatio": 4.107812733572192
},
"2021": {
"obs_EconomicCapitalRatio": 5.136856213515629
},
"2022": {
"obs_EconomicCapitalRatio": 3.9093024416771485
},
"2023": {
"obs_EconomicCapitalRatio": 4.126727193145108
},
"2024": {
"obs_EconomicCapitalRatio": 4.006765354897495
},
"2025": {
"obs_EconomicCapitalRatio": 4.169990837258094
}
},
"0000059478": {
"2011": {
"obs_EconomicCapitalRatio": 1.3011542204549682
},
"2012": {
"obs_EconomicCapitalRatio": 1.6073698634051163
},
"2013": {
"obs_EconomicCapitalRatio": 1.7086734027999013
},
"2014": {
"obs_EconomicCapitalRatio": 2.168132783245762
},
"2015": {
"obs_EconomicCapitalRatio": 2.828430576978719
},
"2016": {
"obs_EconomicCapitalRatio": 2.1987283790775205
},
"2017": {
"obs_EconomicCapitalRatio": 2.123950765224203
},
"2018": {
"obs_EconomicCapitalRatio": 2.731455167628783
},
"2019": {
"obs_EconomicCapitalRatio": 3.077422071844895
},
"2020": {
"obs_EconomicCapitalRatio": 3.4529271354729705
},
"2021": {
"obs_EconomicCapitalRatio": 5.70344420672454
},
"2022": {
"obs_EconomicCapitalRatio": 7.6589144018063715
},
"2023": {
"obs_EconomicCapitalRatio": 9.17322017661815
},
"2024": {
"obs_EconomicCapitalRatio": 10.183951826657761
},
"2025": {
"obs_EconomicCapitalRatio": 10.21482121245407
}
},
"0000078003": {
"2011": {
"obs_EconomicCapitalRatio": 0.6204658798489293
},
"2012": {
"obs_EconomicCapitalRatio": 0.7275629998959219
},
"2013": {
"obs_EconomicCapitalRatio": 0.8708003565331511
},
"2014": {
"obs_EconomicCapitalRatio": 0.9027716576964234
},
"2015": {
"obs_EconomicCapitalRatio": 0.9342018064245718
},
"2016": {
"obs_EconomicCapitalRatio": 0.907660993640416
},
"2019": {
"obs_EconomicCapitalRatio": 1.1640232368871106
},
"2020": {
"obs_EconomicCapitalRatio": 1.2783936545298629
},
"2021": {
"obs_EconomicCapitalRatio": 1.8276579049294321
},
"2022": {
"obs_EconomicCapitalRatio": 1.570764514575865
},
"2023": {
"obs_EconomicCapitalRatio": 0.7485848149955884
},
"2024": {
"obs_EconomicCapitalRatio": 0.8004626854205364
},
"2025": {
"obs_EconomicCapitalRatio": 0.8358387669038688
}
},
"0000310158": {
"2011": {
"obs_EconomicCapitalRatio": 1.1838108948285708
},
"2012": {
"obs_EconomicCapitalRatio": 1.3266057959183948
},
"2013": {
"obs_EconomicCapitalRatio": 1.5875598350732738
},
"2014": {
"obs_EconomicCapitalRatio": 1.9668047289520008
},
"2015": {
"obs_EconomicCapitalRatio": 1.765264109808397
},
"2016": {
"obs_EconomicCapitalRatio": 2.179324674206441
},
"2017": {
"obs_EconomicCapitalRatio": 2.2179160781193725
},
"2018": {
"obs_EconomicCapitalRatio": 2.918914539340223
},
"2019": {
"obs_EconomicCapitalRatio": 3.5493653686617934
},
"2020": {
"obs_EconomicCapitalRatio": 2.861832807217268
},
"2021": {
"obs_EconomicCapitalRatio": 2.598974464066237
},
"2022": {
"obs_EconomicCapitalRatio": 3.7956011713029745
},
"2024": {
"obs_EconomicCapitalRatio": 3.2845310383661435
},
"2025": {
"obs_EconomicCapitalRatio": 3.1141288688122706
}
},
"0000200406": {
"2011": {
"obs_EconomicCapitalRatio": 1.585118624542793
},
"2012": {
"obs_EconomicCapitalRatio": 1.504690567647153
},
"2013": {
"obs_EconomicCapitalRatio": 1.9242798191550312
},
"2014": {
"obs_EconomicCapitalRatio": 2.2278890509924185
},
"2016": {
"obs_EconomicCapitalRatio": 2.4777357391297277
},
"2017": {
"obs_EconomicCapitalRatio": 2.3520652022077133
},
"2018": {
"obs_EconomicCapitalRatio": 2.2634671786176646
},
"2019": {
"obs_EconomicCapitalRatio": 2.5042625665138107
},
"2021": {
"obs_EconomicCapitalRatio": 2.7314212375357267
},
"2022": {
"obs_EconomicCapitalRatio": 2.878621220487235
},
"2023": {
"obs_EconomicCapitalRatio": 2.6197519723699583
},
"2024": {
"obs_EconomicCapitalRatio": 2.3191305413843795
},
"2025": {
"obs_EconomicCapitalRatio": 3.119823423001993
}
},
"0000872589": {
"2011": {
"obs_EconomicCapitalRatio": 4.582076910345481
},
"2012": {
"obs_EconomicCapitalRatio": 0.24585036111793895
},
"2013": {
"obs_EconomicCapitalRatio": 0.2815811600194353
},
"2014": {
"obs_EconomicCapitalRatio": 0.3100470608736094
},
"2015": {
"obs_EconomicCapitalRatio": 0.27182465887451096
},
"2016": {
"obs_EconomicCapitalRatio": 0.14892623314075953
},
"2017": {
"obs_EconomicCapitalRatio": 0.12780427752058388
},
"2018": {
"obs_EconomicCapitalRatio": 0.09353815222614291
},
"2019": {
"obs_EconomicCapitalRatio": 0.07405318854905384
},
"2020": {
"obs_EconomicCapitalRatio": 0.07704699466107758
},
"2021": {
"obs_EconomicCapitalRatio": 0.0708054489047348
},
"2022": {
"obs_EconomicCapitalRatio": 0.0728389877336521
},
"2023": {
"obs_EconomicCapitalRatio": 0.0762989818667771
},
"2024": {
"obs_EconomicCapitalRatio": 0.05570410882668733
},
"2025": {
"obs_EconomicCapitalRatio": 0.056457061472648826
}
},
"0000874015": {
"2011": {
"obs_EconomicCapitalRatio": 1.7488613998301505
},
"2012": {
"obs_EconomicCapitalRatio": 2.270155255658294
},
"2013": {
"obs_EconomicCapitalRatio": 7.062785583504883
},
"2014": {
"obs_EconomicCapitalRatio": 8.820019473688006
},
"2015": {
"obs_EconomicCapitalRatio": 8.300195128294876
},
"2016": {
"obs_EconomicCapitalRatio": 7.244631215797163
},
"2017": {
"obs_EconomicCapitalRatio": 5.7055360292456125
},
"2018": {
"obs_EconomicCapitalRatio": 3.4034656712267033
},
"2019": {
"obs_EconomicCapitalRatio": 3.6247798271585627
},
"2020": {
"obs_EconomicCapitalRatio": 4.057757935086542
},
"2021": {
"obs_EconomicCapitalRatio": 2.0111035177647114
},
"2022": {
"obs_EconomicCapitalRatio": 2.405605379604031
},
"2023": {
"obs_EconomicCapitalRatio": 2.5857751168273673
},
"2025": {
"obs_EconomicCapitalRatio": 3.8706342956245274
}
},
"0000875320": {
"2011": {
"obs_EconomicCapitalRatio": 4.011950728873362
},
"2012": {
"obs_EconomicCapitalRatio": 4.271057005011649
},
"2013": {
"obs_EconomicCapitalRatio": 10.465959059153883
},
"2014": {
"obs_EconomicCapitalRatio": 15.896010008565815
},
"2015": {
"obs_EconomicCapitalRatio": 15.592867642583915
},
"2016": {
"obs_EconomicCapitalRatio": 8.296574202463598
},
"2017": {
"obs_EconomicCapitalRatio": 14.958650129119075
},
"2018": {
"obs_EconomicCapitalRatio": 10.253923586592718
},
"2019": {
"obs_EconomicCapitalRatio": 10.706680332118959
},
"2020": {
"obs_EconomicCapitalRatio": 8.238943652191004
},
"2021": {
"obs_EconomicCapitalRatio": 6.737638276287789
},
"2022": {
"obs_EconomicCapitalRatio": 6.652462385791637
},
"2023": {
"obs_EconomicCapitalRatio": 7.506270617948925
},
"2024": {
"obs_EconomicCapitalRatio": 7.310208963840968
},
"2025": {
"obs_EconomicCapitalRatio": 7.120028571708822
}
},
"0000885590": {
"2011": {
"obs_EconomicCapitalRatio": 1.2666859338583747
},
"2012": {
"obs_EconomicCapitalRatio": 1.133546210262225
},
"2013": {
"obs_EconomicCapitalRatio": 1.4857321204621172
},
"2014": {
"obs_EconomicCapitalRatio": 2.022848068353309
},
"2015": {
"obs_EconomicCapitalRatio": 0.8112057344714052
},
"2017": {
"obs_EconomicCapitalRatio": 0.2138501706421959
},
"2018": {
"obs_EconomicCapitalRatio": 0.21104827651258354
},
"2019": {
"obs_EconomicCapitalRatio": 0.31527749153545165
},
"2020": {
"obs_EconomicCapitalRatio": 0.23248358716778134
},
"2021": {
"obs_EconomicCapitalRatio": 0.339482039945958
},
"2022": {
"obs_EconomicCapitalRatio": 0.09104758594800844
},
"2023": {
"obs_EconomicCapitalRatio": 0.09992833157007878
},
"2024": {
"obs_EconomicCapitalRatio": 0.10434237028585064
},
"2025": {
"obs_EconomicCapitalRatio": 0.09893661457111663
}
},
"0001048477": {
"2011": {
"obs_EconomicCapitalRatio": 4.191088034178572
},
"2012": {
"obs_EconomicCapitalRatio": 5.537160403950625
},
"2013": {
"obs_EconomicCapitalRatio": 6.234147377653601
},
"2014": {
"obs_EconomicCapitalRatio": 7.769566635963881
},
"2015": {
"obs_EconomicCapitalRatio": 6.696971026740999
},
"2016": {
"obs_EconomicCapitalRatio": 5.5154730752925385
},
"2017": {
"obs_EconomicCapitalRatio": 4.9407181151439135
},
"2018": {
"obs_EconomicCapitalRatio": 5.116817632896571
},
"2019": {
"obs_EconomicCapitalRatio": 4.872335389121422
},
"2020": {
"obs_EconomicCapitalRatio": 4.209123471121257
},
"2021": {
"obs_EconomicCapitalRatio": 4.250038133443851
},
"2022": {
"obs_EconomicCapitalRatio": 4.766788663625819
},
"2023": {
"obs_EconomicCapitalRatio": 4.161003152678966
},
"2024": {
"obs_EconomicCapitalRatio": 3.023712826972472
},
"2025": {
"obs_EconomicCapitalRatio": 2.5199974939053984
}
},
"0001082554": {
"2011": {
"obs_EconomicCapitalRatio": 2.5911979399197222
},
"2012": {
"obs_EconomicCapitalRatio": 2.465978801573956
},
"2013": {
"obs_EconomicCapitalRatio": 3.924599868968605
},
"2014": {
"obs_EconomicCapitalRatio": 4.970769469753602
},
"2015": {
"obs_EconomicCapitalRatio": 5.218004291411121
},
"2016": {
"obs_EconomicCapitalRatio": 4.35971495180887
},
"2017": {
"obs_EconomicCapitalRatio": 3.262507002920337
},
"2018": {
"obs_EconomicCapitalRatio": 2.2953600704628623
},
"2019": {
"obs_EconomicCapitalRatio": 1.5558122744235194
},
"2020": {
"obs_EconomicCapitalRatio": 2.270010361107863
},
"2021": {
"obs_EconomicCapitalRatio": 3.0205299234286707
},
"2022": {
"obs_EconomicCapitalRatio": 3.437755821443613
},
"2023": {
"obs_EconomicCapitalRatio": 2.471650006778008
},
"2024": {
"obs_EconomicCapitalRatio": 3.880904249672765
},
"2025": {
"obs_EconomicCapitalRatio": 5.057179921650618
}
},
"0001178670": {
"2011": {
"obs_EconomicCapitalRatio": 1.5487006572365678
},
"2012": {
"obs_EconomicCapitalRatio": 4.348978489565005
},
"2013": {
"obs_EconomicCapitalRatio": 14.4117591901869
},
"2014": {
"obs_EconomicCapitalRatio": 12.210984605617043
},
"2015": {
"obs_EconomicCapitalRatio": 10.225771894885957
},
"2016": {
"obs_EconomicCapitalRatio": 4.357512767955176
},
"2017": {
"obs_EconomicCapitalRatio": 10.37169962203894
},
"2018": {
"obs_EconomicCapitalRatio": 7.48962729612636
},
"2019": {
"obs_EconomicCapitalRatio": 7.779988241681978
},
"2020": {
"obs_EconomicCapitalRatio": 5.528023267295534
},
"2021": {
"obs_EconomicCapitalRatio": 6.399472454496644
},
"2022": {
"obs_EconomicCapitalRatio": 8.062817835829533
},
"2023": {
"obs_EconomicCapitalRatio": 6.027810663540046
},
"2024": {
"obs_EconomicCapitalRatio": 7.376380265814746
},
"2025": {
"obs_EconomicCapitalRatio": 11.523330894989943
}
},
"0000025743": {
"2011": {
"obs_EconomicCapitalRatio": 60.20949105963872
},
"2012": {
"obs_EconomicCapitalRatio": 44.69064821898129
},
"2013": {
"obs_EconomicCapitalRatio": 21.201251272186344
},
"2014": {
"obs_EconomicCapitalRatio": 19.322141949843708
},
"2015": {
"obs_EconomicCapitalRatio": 44.10663573129477
},
"2016": {
"obs_EconomicCapitalRatio": 14.66973471892876
},
"2017": {
"obs_EconomicCapitalRatio": 16.58982671505257
},
"2018": {
"obs_EconomicCapitalRatio": 5.458000746358346
},
"2019": {
"obs_EconomicCapitalRatio": 2.484721409784232
},
"2020": {
"obs_EconomicCapitalRatio": 1.3438452828795873
},
"2021": {
"obs_EconomicCapitalRatio": 0.7957005830337637
},
"2022": {
"obs_EconomicCapitalRatio": 0.7475072146889215
},
"2023": {
"obs_EconomicCapitalRatio": 0.8688035841356281
}
},
"0000275053": {
"2011": {
"obs_EconomicCapitalRatio": 1.2531988908057246
},
"2012": {
"obs_EconomicCapitalRatio": 1.1558901920083584
},
"2013": {
"obs_EconomicCapitalRatio": 1.4698845321423835
},
"2014": {
"obs_EconomicCapitalRatio": 1.8506510041043027
},
"2015": {
"obs_EconomicCapitalRatio": 1.3828122477889726
},
"2016": {
"obs_EconomicCapitalRatio": 1.8800614803325786
},
"2017": {
"obs_EconomicCapitalRatio": 1.5906624242068597
},
"2018": {
"obs_EconomicCapitalRatio": 1.0639683885140225
},
"2019": {
"obs_EconomicCapitalRatio": 1.1261240844321403
},
"2020": {
"obs_EconomicCapitalRatio": 1.614631166398386
},
"2021": {
"obs_EconomicCapitalRatio": 2.041252601886645
},
"2022": {
"obs_EconomicCapitalRatio": 1.0248487934144268
},
"2023": {
"obs_EconomicCapitalRatio": 1.9759150347492755
},
"2024": {
"obs_EconomicCapitalRatio": 1.733962234691023
},
"2025": {
"obs_EconomicCapitalRatio": 2.1266911651471774
}
},
"0000315545": {
"2011": {
"obs_EconomicCapitalRatio": 9.728230006085877
},
"2012": {
"obs_EconomicCapitalRatio": 15.887423730276764
},
"2016": {
"obs_EconomicCapitalRatio": 1.0066834133413627
},
"2021": {
"obs_EconomicCapitalRatio": 3.8900064558665526
},
"2022": {
"obs_EconomicCapitalRatio": 8.87714792904606
},
"2023": {
"obs_EconomicCapitalRatio": 7.797781413794207
},
"2024": {
"obs_EconomicCapitalRatio": 12.847856868898074
},
"2025": {
"obs_EconomicCapitalRatio": 6.551754447968051
}
},
"0000318306": {
"2011": {
"obs_EconomicCapitalRatio": 3.1752133102955193
},
"2015": {
"obs_EconomicCapitalRatio": 2.5013091166697334
},
"2016": {
"obs_EconomicCapitalRatio": 3.069615158757255
},
"2017": {
"obs_EconomicCapitalRatio": 7.910921427809256
},
"2018": {
"obs_EconomicCapitalRatio": 3.0094651589500496
},
"2019": {
"obs_EconomicCapitalRatio": 1.3725865674867888
},
"2020": {
"obs_EconomicCapitalRatio": 1.5776662593509971
},
"2021": {
"obs_EconomicCapitalRatio": 0.605095364063935
},
"2022": {
"obs_EconomicCapitalRatio": 0.878496970737568
},
"2023": {
"obs_EconomicCapitalRatio": 2.1538587998309753
},
"2024": {
"obs_EconomicCapitalRatio": 2.8283640249010116
},
"2025": {
"obs_EconomicCapitalRatio": 2.046279329648632
}
},
"0000715446": {
"2012": {
"obs_EconomicCapitalRatio": 8.892991148763185
},
"2014": {
"obs_EconomicCapitalRatio": 3.6906327637788694
},
"2015": {
"obs_EconomicCapitalRatio": 3.876288621898964
},
"2017": {
"obs_EconomicCapitalRatio": 7.917082397538187
},
"2018": {
"obs_EconomicCapitalRatio": 18.202537277953734
},
"2019": {
"obs_EconomicCapitalRatio": 15.15218182490549
},
"2020": {
"obs_EconomicCapitalRatio": 12.697740921912375
},
"2021": {
"obs_EconomicCapitalRatio": 4.776368566800651
},
"2022": {
"obs_EconomicCapitalRatio": 7.387227293212897
},
"2023": {
"obs_EconomicCapitalRatio": 8.690130111527727
},
"2024": {
"obs_EconomicCapitalRatio": 6.821617650312289
},
"2025": {
"obs_EconomicCapitalRatio": 11.76766152312355
}
},
"0000748592": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.6925555190903209
},
"2023": {
"obs_EconomicCapitalRatio": 0.22247029122106401
},
"2024": {
"obs_EconomicCapitalRatio": 3.3355484422032364
},
"2025": {
"obs_EconomicCapitalRatio": 2.100490419769073
}
},
"0000749647": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 1.2119887459957592
},
"2018": {
"obs_EconomicCapitalRatio": 0.7571314740855524
},
"2019": {
"obs_EconomicCapitalRatio": 1.1777291102712146
},
"2020": {
"obs_EconomicCapitalRatio": 0.9468259412544934
},
"2022": {
"obs_EconomicCapitalRatio": 0.3413380313211731
},
"2023": {
"obs_EconomicCapitalRatio": 0.46505525070218745
},
"2024": {
"obs_EconomicCapitalRatio": 1.5915148096808187
},
"2025": {
"obs_EconomicCapitalRatio": 1.2902447483616575
}
},
"0000791908": {
"2011": {
"obs_EconomicCapitalRatio": 0.5583856749916702
},
"2012": {
"obs_EconomicCapitalRatio": 2.1709958491689902
},
"2013": {
"obs_EconomicCapitalRatio": 4.620702296336393
},
"2014": {
"obs_EconomicCapitalRatio": 4.499100115951777
},
"2015": {
"obs_EconomicCapitalRatio": 2.1564470760800925
},
"2016": {
"obs_EconomicCapitalRatio": 0.6280492703738663
},
"2017": {
"obs_EconomicCapitalRatio": 6.4554819522962195
},
"2018": {
"obs_EconomicCapitalRatio": 1.9052029000318187
},
"2019": {
"obs_EconomicCapitalRatio": 3.265630189155313
},
"2020": {
"obs_EconomicCapitalRatio": 5.954049697671537
},
"2021": {
"obs_EconomicCapitalRatio": 2.601758183620559
},
"2022": {
"obs_EconomicCapitalRatio": 2.5787179787158876
},
"2023": {
"obs_EconomicCapitalRatio": 1.1152712280926076
}
},
"0000812796": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 1.3457726017492695
},
"2017": {
"obs_EconomicCapitalRatio": 2.662725746021708
},
"2018": {
"obs_EconomicCapitalRatio": 1.0112986820465009
},
"2019": {
"obs_EconomicCapitalRatio": 3.9109096857646555
},
"2020": {
"obs_EconomicCapitalRatio": 2.1465813648935557
},
"2021": {
"obs_EconomicCapitalRatio": 1.4351857012915932
},
"2022": {
"obs_EconomicCapitalRatio": 1.6716849128061206
},
"2023": {
"obs_EconomicCapitalRatio": 0.7417373755183468
},
"2024": {
"obs_EconomicCapitalRatio": 1.0535798266037453
}
},
"0000832489": {
"2020": {
"obs_EconomicCapitalRatio": 2.533577843676224
},
"2022": {
"obs_EconomicCapitalRatio": 0.9397960609714056
},
"2023": {
"obs_EconomicCapitalRatio": 1.6326053628418118
},
"2024": {
"obs_EconomicCapitalRatio": 3.8621601278642066
},
"2025": {
"obs_EconomicCapitalRatio": 1.1837070965076288
}
},
"0000849146": {
"2011": {
"obs_EconomicCapitalRatio": 5.133799114691684
},
"2012": {
"obs_EconomicCapitalRatio": 7.0759325639561705
},
"2013": {
"obs_EconomicCapitalRatio": 3.8064085468765803
},
"2014": {
"obs_EconomicCapitalRatio": 2.169949711761878
},
"2015": {
"obs_EconomicCapitalRatio": 2.73458678948633
},
"2016": {
"obs_EconomicCapitalRatio": 2.270039911669275
},
"2017": {
"obs_EconomicCapitalRatio": 1.5925782016539693
},
"2018": {
"obs_EconomicCapitalRatio": 3.884682222330364
},
"2019": {
"obs_EconomicCapitalRatio": 4.525643174601984
},
"2020": {
"obs_EconomicCapitalRatio": 2.824684450107507
},
"2021": {
"obs_EconomicCapitalRatio": 1.2348824711451079
},
"2022": {
"obs_EconomicCapitalRatio": 0.7537315251607775
},
"2023": {
"obs_EconomicCapitalRatio": 1.5398212604493489
},
"2024": {
"obs_EconomicCapitalRatio": 4.544921489881177
}
},
"0000863894": {
"2011": {
"obs_EconomicCapitalRatio": 10.700068515838652
},
"2015": {
"obs_EconomicCapitalRatio": 2.006174387707465
},
"2016": {
"obs_EconomicCapitalRatio": 1.4325559018195881
},
"2017": {
"obs_EconomicCapitalRatio": 2.1228772969992913
},
"2018": {
"obs_EconomicCapitalRatio": 2.4982538018636133
},
"2019": {
"obs_EconomicCapitalRatio": 5.21705955273325
},
"2020": {
"obs_EconomicCapitalRatio": 16.967671288010344
},
"2021": {
"obs_EconomicCapitalRatio": 4.876334264454306
},
"2022": {
"obs_EconomicCapitalRatio": 4.237261674743829
},
"2023": {
"obs_EconomicCapitalRatio": 1.6059750284116059
},
"2024": {
"obs_EconomicCapitalRatio": 2.149766238076027
},
"2025": {
"obs_EconomicCapitalRatio": 1.7665972830796772
}
},
"0000879407": {
"2011": {
"obs_EconomicCapitalRatio": 4.558164646367193
},
"2012": {
"obs_EconomicCapitalRatio": 2.7337420538024295
},
"2013": {
"obs_EconomicCapitalRatio": 16.935793379415518
},
"2014": {
"obs_EconomicCapitalRatio": 3.5359828982433434
},
"2015": {
"obs_EconomicCapitalRatio": 4.70934763569825
},
"2016": {
"obs_EconomicCapitalRatio": 1.3333215592276315
},
"2017": {
"obs_EconomicCapitalRatio": 4.183361895725003
},
"2018": {
"obs_EconomicCapitalRatio": 17.57601912062697
},
"2019": {
"obs_EconomicCapitalRatio": 27.19874135672785
},
"2020": {
"obs_EconomicCapitalRatio": 28.20740718699276
},
"2021": {
"obs_EconomicCapitalRatio": 14.158611567248395
},
"2022": {
"obs_EconomicCapitalRatio": 8.308844151619333
},
"2023": {
"obs_EconomicCapitalRatio": 5.212086989973918
},
"2024": {
"obs_EconomicCapitalRatio": 2.325391915553657
},
"2025": {
"obs_EconomicCapitalRatio": 8.216237250704822
}
},
"0000886163": {
"2011": {
"obs_EconomicCapitalRatio": 2.0528169474592
},
"2012": {
"obs_EconomicCapitalRatio": 4.688551600471962
},
"2016": {
"obs_EconomicCapitalRatio": 5.191668762826494
},
"2017": {
"obs_EconomicCapitalRatio": 6.247336815338922
},
"2018": {
"obs_EconomicCapitalRatio": 2.9187542937303745
},
"2019": {
"obs_EconomicCapitalRatio": 1.6909103782381305
},
"2020": {
"obs_EconomicCapitalRatio": 1.6235498567426718
},
"2021": {
"obs_EconomicCapitalRatio": 2.9450386595365905
},
"2022": {
"obs_EconomicCapitalRatio": 2.3986179476784764
},
"2025": {
"obs_EconomicCapitalRatio": 3.675901913739014
}
},
"0000886744": {
"2011": {
"obs_EconomicCapitalRatio": 2.1521859391249407
},
"2012": {
"obs_EconomicCapitalRatio": 3.557226129775963
},
"2013": {
"obs_EconomicCapitalRatio": 16.540241022155513
},
"2014": {
"obs_EconomicCapitalRatio": 4.731529553667248
},
"2015": {
"obs_EconomicCapitalRatio": 9.876524947988056
},
"2016": {
"obs_EconomicCapitalRatio": 4.793318515735717
},
"2017": {
"obs_EconomicCapitalRatio": 5.111053783735203
},
"2018": {
"obs_EconomicCapitalRatio": 1.9713747376326156
},
"2019": {
"obs_EconomicCapitalRatio": 2.9500565017262677
},
"2020": {
"obs_EconomicCapitalRatio": 3.0435783432248256
},
"2021": {
"obs_EconomicCapitalRatio": 2.6099809060401853
},
"2022": {
"obs_EconomicCapitalRatio": 5.278895972838991
},
"2025": {
"obs_EconomicCapitalRatio": 1.876268265003127
}
},
"0000890821": {
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 0.0
}
},
"0000897448": {
"2011": {
"obs_EconomicCapitalRatio": 7.060017923283657
}
},
"0000899460": {
"2011": {
"obs_EconomicCapitalRatio": 0.987680321189219
},
"2012": {
"obs_EconomicCapitalRatio": 1.7592520406979646
},
"2013": {
"obs_EconomicCapitalRatio": 6.741934446075487
},
"2014": {
"obs_EconomicCapitalRatio": 5.074493209423393
},
"2015": {
"obs_EconomicCapitalRatio": 2.0503086064890024
},
"2016": {
"obs_EconomicCapitalRatio": 1.6718936044598256
},
"2017": {
"obs_EconomicCapitalRatio": 1.4830988576198576
},
"2018": {
"obs_EconomicCapitalRatio": 0.9114209531413758
},
"2019": {
"obs_EconomicCapitalRatio": 1.4635164586620224
},
"2020": {
"obs_EconomicCapitalRatio": 3.966029438015374
},
"2021": {
"obs_EconomicCapitalRatio": 2.5902381462411137
},
"2022": {
"obs_EconomicCapitalRatio": 3.198017637267306
}
},
"0000906709": {
"2011": {
"obs_EconomicCapitalRatio": 1.2198840615029938
},
"2012": {
"obs_EconomicCapitalRatio": 1.7021961631875409
},
"2013": {
"obs_EconomicCapitalRatio": 2.7465545409505356
},
"2014": {
"obs_EconomicCapitalRatio": 4.680730778508984
},
"2015": {
"obs_EconomicCapitalRatio": 4.5531019930727235
},
"2016": {
"obs_EconomicCapitalRatio": 3.6584647178446996
},
"2017": {
"obs_EconomicCapitalRatio": 19.71925223631124
},
"2018": {
"obs_EconomicCapitalRatio": 4.447823678924978
},
"2019": {
"obs_EconomicCapitalRatio": 2.9932544199314077
},
"2020": {
"obs_EconomicCapitalRatio": 3.349493049250769
},
"2021": {
"obs_EconomicCapitalRatio": 3.5440957945153957
},
"2022": {
"obs_EconomicCapitalRatio": 0.8167920134851411
}
},
"0000908259": {
"2011": {
"obs_EconomicCapitalRatio": 2.2928948216517826
},
"2012": {
"obs_EconomicCapitalRatio": 29.962434305066648
},
"2013": {
"obs_EconomicCapitalRatio": 1.8595490030165929
},
"2014": {
"obs_EconomicCapitalRatio": 2.0938306536143934
},
"2018": {
"obs_EconomicCapitalRatio": 3.38121902646468
},
"2019": {
"obs_EconomicCapitalRatio": 0.9813033712527973
},
"2021": {
"obs_EconomicCapitalRatio": 3.0536485439404255
},
"2022": {
"obs_EconomicCapitalRatio": 0.7373792125771812
},
"2023": {
"obs_EconomicCapitalRatio": 0.6595581698615146
},
"2024": {
"obs_EconomicCapitalRatio": 0.5326676859160112
},
"2025": {
"obs_EconomicCapitalRatio": 0.15128398062521595
}
},
"0000944809": {
"2011": {
"obs_EconomicCapitalRatio": 10.212715569467793
},
"2012": {
"obs_EconomicCapitalRatio": 7.462920051834949
},
"2013": {
"obs_EconomicCapitalRatio": 3.7615161019547734
},
"2014": {
"obs_EconomicCapitalRatio": 4.924906406362779
},
"2015": {
"obs_EconomicCapitalRatio": 3.049230320818117
},
"2016": {
"obs_EconomicCapitalRatio": 3.790950737489276
},
"2017": {
"obs_EconomicCapitalRatio": 1.6797136409187279
},
"2018": {
"obs_EconomicCapitalRatio": 1.000574746336909
},
"2019": {
"obs_EconomicCapitalRatio": 0.6714096811879043
},
"2020": {
"obs_EconomicCapitalRatio": 1.7371110357496995
},
"2021": {
"obs_EconomicCapitalRatio": 2.095893547803228
},
"2022": {
"obs_EconomicCapitalRatio": 0.6548492146984649
},
"2023": {
"obs_EconomicCapitalRatio": 0.9273707539895665
},
"2024": {
"obs_EconomicCapitalRatio": 0.6813640563694751
}
},
"0001001316": {
"2011": {
"obs_EconomicCapitalRatio": 0.02094069371323602
},
"2014": {
"obs_EconomicCapitalRatio": 15.082869869678678
},
"2016": {
"obs_EconomicCapitalRatio": 7.018209109082157
},
"2017": {
"obs_EconomicCapitalRatio": 9.289800999999851
},
"2018": {
"obs_EconomicCapitalRatio": 4.428644142234769
},
"2019": {
"obs_EconomicCapitalRatio": 7.527390932886038
},
"2020": {
"obs_EconomicCapitalRatio": 19.08396570545782
},
"2021": {
"obs_EconomicCapitalRatio": 10.30790574467113
}
},
"0001016504": {
"2011": {
"obs_EconomicCapitalRatio": 0.035945261091117155
},
"2012": {
"obs_EconomicCapitalRatio": 0.18525507371166935
},
"2013": {
"obs_EconomicCapitalRatio": 0.22557068088200882
},
"2014": {
"obs_EconomicCapitalRatio": 0.11401012787599316
},
"2015": {
"obs_EconomicCapitalRatio": 0.1231491667258505
},
"2016": {
"obs_EconomicCapitalRatio": 0.2446976706070115
},
"2017": {
"obs_EconomicCapitalRatio": 0.20948385072936013
},
"2018": {
"obs_EconomicCapitalRatio": 0.2563069722468672
},
"2019": {
"obs_EconomicCapitalRatio": 0.37656625156663687
},
"2020": {
"obs_EconomicCapitalRatio": 1.1464993618718018
},
"2021": {
"obs_EconomicCapitalRatio": 1.697303158889242
},
"2022": {
"obs_EconomicCapitalRatio": 0.7974054290207178
},
"2023": {
"obs_EconomicCapitalRatio": 0.47029170963407396
},
"2024": {
"obs_EconomicCapitalRatio": 0.580653182102171
}
},
"0001023024": {
"2025": {
"obs_EconomicCapitalRatio": 1.5697482097453828
}
},
"0001034842": {
"2011": {
"obs_EconomicCapitalRatio": 4.184973940587285
},
"2018": {
"obs_EconomicCapitalRatio": 4.53448892985124
},
"2019": {
"obs_EconomicCapitalRatio": 3.4290834421731513
},
"2020": {
"obs_EconomicCapitalRatio": 8.246867354558892
},
"2021": {
"obs_EconomicCapitalRatio": 4.014400705411107
},
"2022": {
"obs_EconomicCapitalRatio": 1.531292181419975
},
"2023": {
"obs_EconomicCapitalRatio": 1.782837907433584
},
"2024": {
"obs_EconomicCapitalRatio": 1.8533923185575185
}
},
"0001041024": {
"2011": {
"obs_EconomicCapitalRatio": 6.864401419926169
},
"2012": {
"obs_EconomicCapitalRatio": 7.665477298235786
},
"2013": {
"obs_EconomicCapitalRatio": 16.200961448783545
},
"2014": {
"obs_EconomicCapitalRatio": 6.823227479640062
},
"2015": {
"obs_EconomicCapitalRatio": 10.781551495937341
},
"2016": {
"obs_EconomicCapitalRatio": 7.080561630250149
},
"2017": {
"obs_EconomicCapitalRatio": 9.204121624289595
},
"2018": {
"obs_EconomicCapitalRatio": 3.7248376391274483
},
"2019": {
"obs_EconomicCapitalRatio": 4.411810117408765
},
"2020": {
"obs_EconomicCapitalRatio": 1.534718360025618
},
"2021": {
"obs_EconomicCapitalRatio": 0.7865871894137169
},
"2022": {
"obs_EconomicCapitalRatio": 0.2909490633684185
},
"2023": {
"obs_EconomicCapitalRatio": 1.2794707220084427
},
"2024": {
"obs_EconomicCapitalRatio": 1.5814864872422232
}
},
"0001061983": {
"2011": {
"obs_EconomicCapitalRatio": 2.499653747304144
},
"2012": {
"obs_EconomicCapitalRatio": 2.265925122836351
},
"2013": {
"obs_EconomicCapitalRatio": 3.4818397980547005
},
"2014": {
"obs_EconomicCapitalRatio": 2.398166528838458
},
"2015": {
"obs_EconomicCapitalRatio": 5.132953958619455
},
"2016": {
"obs_EconomicCapitalRatio": 4.003531368306603
},
"2017": {
"obs_EconomicCapitalRatio": 1.886835990998462
},
"2018": {
"obs_EconomicCapitalRatio": 1.7279073639824796
},
"2019": {
"obs_EconomicCapitalRatio": 2.0578846433493947
},
"2020": {
"obs_EconomicCapitalRatio": 3.0945606278198854
},
"2021": {
"obs_EconomicCapitalRatio": 5.258808656390064
},
"2022": {
"obs_EconomicCapitalRatio": 4.01908917413911
}
},
"0001062822": {
"2011": {
"obs_EconomicCapitalRatio": 1.3677650735673388
},
"2012": {
"obs_EconomicCapitalRatio": 4.183731183292958
},
"2013": {
"obs_EconomicCapitalRatio": 4.9070900906027735
},
"2014": {
"obs_EconomicCapitalRatio": 1.4003761344938945
},
"2015": {
"obs_EconomicCapitalRatio": 2.704397422234801
},
"2017": {
"obs_EconomicCapitalRatio": 2.617264752541097
},
"2018": {
"obs_EconomicCapitalRatio": 2.3298433436614046
},
"2019": {
"obs_EconomicCapitalRatio": 1.2634354219312478
},
"2020": {
"obs_EconomicCapitalRatio": 3.9708097565733844
},
"2021": {
"obs_EconomicCapitalRatio": 7.685335401596773
},
"2022": {
"obs_EconomicCapitalRatio": 2.688334739503511
},
"2023": {
"obs_EconomicCapitalRatio": 1.727707860094187
},
"2024": {
"obs_EconomicCapitalRatio": 1.1785439552715242
},
"2025": {
"obs_EconomicCapitalRatio": 3.254076663809848
}
},
"0001069530": {
"2011": {
"obs_EconomicCapitalRatio": 1.6920367721878569
},
"2012": {
"obs_EconomicCapitalRatio": 2.353113921576425
},
"2013": {
"obs_EconomicCapitalRatio": 8.035629301696703
},
"2014": {
"obs_EconomicCapitalRatio": 4.453386467914091
},
"2015": {
"obs_EconomicCapitalRatio": 4.863351449111631
},
"2016": {
"obs_EconomicCapitalRatio": 2.8915258260504832
},
"2017": {
"obs_EconomicCapitalRatio": 4.636648807456758
},
"2018": {
"obs_EconomicCapitalRatio": 1.4092308454695395
},
"2019": {
"obs_EconomicCapitalRatio": 5.275240949415371
},
"2020": {
"obs_EconomicCapitalRatio": 3.988044196645427
},
"2021": {
"obs_EconomicCapitalRatio": 12.502340699582172
},
"2022": {
"obs_EconomicCapitalRatio": 10.744987341161343
},
"2023": {
"obs_EconomicCapitalRatio": 12.416401043316418
},
"2024": {
"obs_EconomicCapitalRatio": 1.3663714024841915
},
"2025": {
"obs_EconomicCapitalRatio": 1.3036319444534121
}
},
"0001070494": {
"2011": {
"obs_EconomicCapitalRatio": 2.932953680881476
},
"2012": {
"obs_EconomicCapitalRatio": 4.5529405778863055
},
"2013": {
"obs_EconomicCapitalRatio": 23.302183453643206
},
"2014": {
"obs_EconomicCapitalRatio": 18.54984696092805
},
"2015": {
"obs_EconomicCapitalRatio": 28.934092219944826
},
"2016": {
"obs_EconomicCapitalRatio": 11.449655133128285
},
"2017": {
"obs_EconomicCapitalRatio": 16.67808614739591
},
"2018": {
"obs_EconomicCapitalRatio": 6.5373853496850005
},
"2019": {
"obs_EconomicCapitalRatio": 15.725238773169458
},
"2020": {
"obs_EconomicCapitalRatio": 18.655998772273424
},
"2021": {
"obs_EconomicCapitalRatio": 9.02784999201308
},
"2022": {
"obs_EconomicCapitalRatio": 6.442054975572726
}
},
"0001087294": {
"2011": {
"obs_EconomicCapitalRatio": 2.133325711370675
},
"2012": {
"obs_EconomicCapitalRatio": 1.4741118648312574
},
"2013": {
"obs_EconomicCapitalRatio": 1.9420121698610198
},
"2014": {
"obs_EconomicCapitalRatio": 1.8405724060005366
},
"2016": {
"obs_EconomicCapitalRatio": 1.5541808322415878
},
"2017": {
"obs_EconomicCapitalRatio": 1.889112943592727
},
"2018": {
"obs_EconomicCapitalRatio": 1.1292501763391123
},
"2019": {
"obs_EconomicCapitalRatio": 0.9859121896587316
},
"2021": {
"obs_EconomicCapitalRatio": 1.0973775649988797
},
"2022": {
"obs_EconomicCapitalRatio": 0.4333168488598409
},
"2023": {
"obs_EconomicCapitalRatio": 0.3715399695981037
},
"2024": {
"obs_EconomicCapitalRatio": 0.5087599565594081
},
"2025": {
"obs_EconomicCapitalRatio": 0.963869140200575
}
},
"0001088856": {
"2011": {
"obs_EconomicCapitalRatio": 12.880945590095282
},
"2012": {
"obs_EconomicCapitalRatio": 2.840563583246527
},
"2013": {
"obs_EconomicCapitalRatio": 7.846638973918242
},
"2014": {
"obs_EconomicCapitalRatio": 12.810210834279417
},
"2015": {
"obs_EconomicCapitalRatio": 14.759813082944229
},
"2016": {
"obs_EconomicCapitalRatio": 18.296036223725203
},
"2017": {
"obs_EconomicCapitalRatio": 16.029930900609163
},
"2018": {
"obs_EconomicCapitalRatio": 8.65608179405391
},
"2019": {
"obs_EconomicCapitalRatio": 6.358701486657653
},
"2020": {
"obs_EconomicCapitalRatio": 9.972013421558033
},
"2021": {
"obs_EconomicCapitalRatio": 9.64819974668179
},
"2022": {
"obs_EconomicCapitalRatio": 6.602885091667568
},
"2023": {
"obs_EconomicCapitalRatio": 8.970790437540055
},
"2024": {
"obs_EconomicCapitalRatio": 10.835124023970803
},
"2025": {
"obs_EconomicCapitalRatio": 16.849652464590477
}
},
"0001094038": {
"2017": {
"obs_EconomicCapitalRatio": 12.248591009591806
},
"2022": {
"obs_EconomicCapitalRatio": 0.9337214180332358
},
"2023": {
"obs_EconomicCapitalRatio": 3.7356145408172226
}
},
"0001107421": {
"2011": {
"obs_EconomicCapitalRatio": 4.3489446663070765
},
"2012": {
"obs_EconomicCapitalRatio": 5.827030060175055
},
"2018": {
"obs_EconomicCapitalRatio": 5.6631567818400965
},
"2020": {
"obs_EconomicCapitalRatio": 7.575407591507219
},
"2021": {
"obs_EconomicCapitalRatio": 4.171108524583441
},
"2022": {
"obs_EconomicCapitalRatio": 2.883405722314086
}
},
"0001124105": {
"2011": {
"obs_EconomicCapitalRatio": 0.20196174709409623
},
"2012": {
"obs_EconomicCapitalRatio": 0.2876341525006027
},
"2013": {
"obs_EconomicCapitalRatio": 0.33472830653949776
},
"2015": {
"obs_EconomicCapitalRatio": 0.07621137264136414
},
"2016": {
"obs_EconomicCapitalRatio": 0.039853488863282854
},
"2017": {
"obs_EconomicCapitalRatio": 0.3820750886265207
},
"2018": {
"obs_EconomicCapitalRatio": 0.2297698596314896
},
"2019": {
"obs_EconomicCapitalRatio": 0.2159376702997681
},
"2020": {
"obs_EconomicCapitalRatio": 0.41223677548471455
},
"2021": {
"obs_EconomicCapitalRatio": 0.143358984955954
},
"2022": {
"obs_EconomicCapitalRatio": 0.43278504174366134
}
},
"0001124524": {
"2011": {
"obs_EconomicCapitalRatio": 2.4648333091878083
},
"2012": {
"obs_EconomicCapitalRatio": 1.8593608580180503
},
"2013": {
"obs_EconomicCapitalRatio": 7.3656864720939925
},
"2014": {
"obs_EconomicCapitalRatio": 8.359677065323194
},
"2015": {
"obs_EconomicCapitalRatio": 5.583052291948538
},
"2017": {
"obs_EconomicCapitalRatio": 19.729762301247288
},
"2018": {
"obs_EconomicCapitalRatio": 7.676546478299643
},
"2020": {
"obs_EconomicCapitalRatio": 5.19008689022509
},
"2021": {
"obs_EconomicCapitalRatio": 3.4190316765012354
},
"2022": {
"obs_EconomicCapitalRatio": 1.09260354339657
},
"2023": {
"obs_EconomicCapitalRatio": 1.0997798689853466
}
},
"0001130166": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
}
},
"0001133416": {
"2011": {
"obs_EconomicCapitalRatio": 16.88270157281871
},
"2012": {
"obs_EconomicCapitalRatio": 5.842248119350461
},
"2013": {
"obs_EconomicCapitalRatio": 22.267375550627374
},
"2018": {
"obs_EconomicCapitalRatio": 27.945147556095687
},
"2019": {
"obs_EconomicCapitalRatio": 6.382354795772914
},
"2020": {
"obs_EconomicCapitalRatio": 7.956581110405078
},
"2021": {
"obs_EconomicCapitalRatio": 3.287870628790478
},
"2022": {
"obs_EconomicCapitalRatio": 1.8599439115005227
},
"2023": {
"obs_EconomicCapitalRatio": 1.7657258004588605
},
"2025": {
"obs_EconomicCapitalRatio": 3.119665476127909
}
},
"0001133818": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 1.8441117010428738
},
"2019": {
"obs_EconomicCapitalRatio": 1.9003845840591052
},
"2020": {
"obs_EconomicCapitalRatio": 1.8771993245543837
},
"2021": {
"obs_EconomicCapitalRatio": 2.175547460076075
},
"2022": {
"obs_EconomicCapitalRatio": 1.254415758667267
},
"2023": {
"obs_EconomicCapitalRatio": 1.9355732103322663
}
},
"0001160308": {
"2017": {
"obs_EconomicCapitalRatio": 4.745640338481788
},
"2018": {
"obs_EconomicCapitalRatio": 2.608425955539138
},
"2019": {
"obs_EconomicCapitalRatio": 0.8425161535078196
},
"2020": {
"obs_EconomicCapitalRatio": 1.0736826396507102
},
"2021": {
"obs_EconomicCapitalRatio": 1.3531258013583032
},
"2022": {
"obs_EconomicCapitalRatio": 1.9983725428604209
}
},
"0001174940": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 6.639869177624493
},
"2022": {
"obs_EconomicCapitalRatio": 3.4580165138523955
},
"2023": {
"obs_EconomicCapitalRatio": 4.027329150416326
},
"2024": {
"obs_EconomicCapitalRatio": 2.8724066451160235
},
"2025": {
"obs_EconomicCapitalRatio": 0.5801836078992786
}
},
"0001175680": {
"2012": {
"obs_EconomicCapitalRatio": 11.990129245785083
},
"2013": {
"obs_EconomicCapitalRatio": 12.895495155433496
},
"2018": {
"obs_EconomicCapitalRatio": 12.37742571335845
},
"2019": {
"obs_EconomicCapitalRatio": 10.798161833204716
},
"2020": {
"obs_EconomicCapitalRatio": 60.212585469417306
},
"2021": {
"obs_EconomicCapitalRatio": 4.985942038812679
},
"2022": {
"obs_EconomicCapitalRatio": 2.6172100457911642
},
"2023": {
"obs_EconomicCapitalRatio": 3.114671171984183
}
},
"0001226616": {
"2011": {
"obs_EconomicCapitalRatio": 1.537941564786132
},
"2012": {
"obs_EconomicCapitalRatio": 2.3546405810486153
},
"2013": {
"obs_EconomicCapitalRatio": 2.8607221186039924
},
"2014": {
"obs_EconomicCapitalRatio": 4.577912758120495
},
"2015": {
"obs_EconomicCapitalRatio": 4.904665514441517
},
"2016": {
"obs_EconomicCapitalRatio": 10.416358307263954
},
"2017": {
"obs_EconomicCapitalRatio": 10.052119682955091
},
"2018": {
"obs_EconomicCapitalRatio": 8.212750684667608
},
"2019": {
"obs_EconomicCapitalRatio": 7.170880167965075
},
"2020": {
"obs_EconomicCapitalRatio": 6.36238702776273
},
"2021": {
"obs_EconomicCapitalRatio": 2.9543530255773915
},
"2022": {
"obs_EconomicCapitalRatio": 2.575833676860721
}
},
"0001228627": {
"2011": {
"obs_EconomicCapitalRatio": 4.8858943708985025
},
"2012": {
"obs_EconomicCapitalRatio": 2.6145991303811
},
"2013": {
"obs_EconomicCapitalRatio": 5.051688102935165
},
"2014": {
"obs_EconomicCapitalRatio": 6.044271975481872
},
"2015": {
"obs_EconomicCapitalRatio": 4.276801962477386
},
"2016": {
"obs_EconomicCapitalRatio": 2.731363504841381
},
"2017": {
"obs_EconomicCapitalRatio": 3.285683833578194
},
"2018": {
"obs_EconomicCapitalRatio": 3.49693809277238
},
"2019": {
"obs_EconomicCapitalRatio": 0.9733713874489118
},
"2021": {
"obs_EconomicCapitalRatio": 4.329166205231533
},
"2022": {
"obs_EconomicCapitalRatio": 2.1231238489802973
},
"2023": {
"obs_EconomicCapitalRatio": 2.1080021065509533
}
},
"0001232524": {
"2011": {
"obs_EconomicCapitalRatio": 10.532355239038857
},
"2013": {
"obs_EconomicCapitalRatio": 5.889833169313314
},
"2014": {
"obs_EconomicCapitalRatio": 5.64349843494089
},
"2015": {
"obs_EconomicCapitalRatio": 4.871215974868773
},
"2016": {
"obs_EconomicCapitalRatio": 2.5562075124184336
},
"2017": {
"obs_EconomicCapitalRatio": 2.9738332853576335
},
"2018": {
"obs_EconomicCapitalRatio": 2.6756193268421327
},
"2019": {
"obs_EconomicCapitalRatio": 2.9055945060951887
},
"2020": {
"obs_EconomicCapitalRatio": 2.4278244366726334
},
"2021": {
"obs_EconomicCapitalRatio": 1.1999951953961885
},
"2022": {
"obs_EconomicCapitalRatio": 1.6900419826766677
},
"2023": {
"obs_EconomicCapitalRatio": 1.1819590371878657
},
"2024": {
"obs_EconomicCapitalRatio": 1.1400872089425345
},
"2025": {
"obs_EconomicCapitalRatio": 1.4846995550060347
}
},
"0001262104": {
"2011": {
"obs_EconomicCapitalRatio": 2.976131474060693
},
"2012": {
"obs_EconomicCapitalRatio": 29.84004095620544
},
"2013": {
"obs_EconomicCapitalRatio": 7.194268741361899
},
"2016": {
"obs_EconomicCapitalRatio": 1.5454523453078879
},
"2017": {
"obs_EconomicCapitalRatio": 1.9367829777284602
},
"2018": {
"obs_EconomicCapitalRatio": 1.450311890880624
},
"2019": {
"obs_EconomicCapitalRatio": 1.9689337997298595
},
"2020": {
"obs_EconomicCapitalRatio": 1.4548882386917967
},
"2021": {
"obs_EconomicCapitalRatio": 1.4860588196065856
},
"2022": {
"obs_EconomicCapitalRatio": 0.17066667598512655
}
},
"0001279704": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.7802934836126804
},
"2019": {
"obs_EconomicCapitalRatio": 2.409518801482663
},
"2020": {
"obs_EconomicCapitalRatio": 1.6673740926374905
},
"2021": {
"obs_EconomicCapitalRatio": 1.8215826030676574
},
"2022": {
"obs_EconomicCapitalRatio": 1.0140222570705515
}
},
"0001285819": {
"2011": {
"obs_EconomicCapitalRatio": 3.9008953991679225
},
"2012": {
"obs_EconomicCapitalRatio": 8.856529930836997
},
"2013": {
"obs_EconomicCapitalRatio": 23.416633068756767
},
"2014": {
"obs_EconomicCapitalRatio": 52.38187959476351
},
"2015": {
"obs_EconomicCapitalRatio": 17.417008725890156
},
"2016": {
"obs_EconomicCapitalRatio": 10.493546623850774
},
"2017": {
"obs_EconomicCapitalRatio": 13.17928717267996
},
"2018": {
"obs_EconomicCapitalRatio": 8.556002006090099
},
"2019": {
"obs_EconomicCapitalRatio": 7.515377707617327
},
"2020": {
"obs_EconomicCapitalRatio": 8.340041355471396
},
"2021": {
"obs_EconomicCapitalRatio": 1.9397706515990498
},
"2022": {
"obs_EconomicCapitalRatio": 0.383787450562039
},
"2023": {
"obs_EconomicCapitalRatio": 0.9380626426710665
},
"2024": {
"obs_EconomicCapitalRatio": 3.267956572971576
},
"2025": {
"obs_EconomicCapitalRatio": 4.383705131472446
}
},
"0001326190": {
"2017": {
"obs_EconomicCapitalRatio": 0.6508211474874072
},
"2018": {
"obs_EconomicCapitalRatio": 0.5494527370680612
},
"2019": {
"obs_EconomicCapitalRatio": 0.8698678361974307
},
"2020": {
"obs_EconomicCapitalRatio": 2.992421119800507
},
"2021": {
"obs_EconomicCapitalRatio": 3.0562409786664384
},
"2022": {
"obs_EconomicCapitalRatio": 6.357729243605622
},
"2023": {
"obs_EconomicCapitalRatio": 4.155348811357878
}
},
"0001347178": {
"2011": {
"obs_EconomicCapitalRatio": 0.7547629174581635
},
"2012": {
"obs_EconomicCapitalRatio": 0.8349347296948693
},
"2013": {
"obs_EconomicCapitalRatio": 3.200328803096651
},
"2014": {
"obs_EconomicCapitalRatio": 5.1801032398517055
},
"2015": {
"obs_EconomicCapitalRatio": 2.784492138224985
},
"2016": {
"obs_EconomicCapitalRatio": 4.859040274237193
},
"2017": {
"obs_EconomicCapitalRatio": 4.847027555030574
},
"2018": {
"obs_EconomicCapitalRatio": 6.838860800683274
},
"2019": {
"obs_EconomicCapitalRatio": 3.2008903413809926
},
"2020": {
"obs_EconomicCapitalRatio": 2.368962168982374
},
"2021": {
"obs_EconomicCapitalRatio": 2.7331520944826213
},
"2022": {
"obs_EconomicCapitalRatio": 1.0969963189923904
},
"2023": {
"obs_EconomicCapitalRatio": 0.6082415452655552
},
"2024": {
"obs_EconomicCapitalRatio": 0.7203169054780709
},
"2025": {
"obs_EconomicCapitalRatio": 1.2660125487260627
}
},
"0001348362": {
"2021": {
"obs_EconomicCapitalRatio": 3.688977745827279
},
"2022": {
"obs_EconomicCapitalRatio": 3.6289445963532447
},
"2023": {
"obs_EconomicCapitalRatio": 7.572181575460779
},
"2024": {
"obs_EconomicCapitalRatio": 7.638141696833459
},
"2025": {
"obs_EconomicCapitalRatio": 4.640465465175871
}
},
"0001355790": {
"2011": {
"obs_EconomicCapitalRatio": 9.179995649598776
},
"2012": {
"obs_EconomicCapitalRatio": 4.978283029972212
},
"2013": {
"obs_EconomicCapitalRatio": 4.670844633739837
},
"2014": {
"obs_EconomicCapitalRatio": 2.3489847354135502
},
"2015": {
"obs_EconomicCapitalRatio": 1.3378663555234789
},
"2016": {
"obs_EconomicCapitalRatio": 0.7698728160811572
},
"2017": {
"obs_EconomicCapitalRatio": 1.1388606479717176
},
"2018": {
"obs_EconomicCapitalRatio": 1.5664269146568608
},
"2019": {
"obs_EconomicCapitalRatio": 0.630516760385617
},
"2020": {
"obs_EconomicCapitalRatio": 0.6396888771805517
},
"2021": {
"obs_EconomicCapitalRatio": 0.6840686118043124
},
"2022": {
"obs_EconomicCapitalRatio": 0.267067323314091
}
},
"0001360214": {
"2012": {
"obs_EconomicCapitalRatio": 11.271163127854932
},
"2014": {
"obs_EconomicCapitalRatio": 11.638297387028627
},
"2015": {
"obs_EconomicCapitalRatio": 4.6241476669712975
},
"2016": {
"obs_EconomicCapitalRatio": 1.3484853410256559
},
"2017": {
"obs_EconomicCapitalRatio": 1.4895887864053496
},
"2018": {
"obs_EconomicCapitalRatio": 3.139266496743132
},
"2019": {
"obs_EconomicCapitalRatio": 4.022032566775388
},
"2021": {
"obs_EconomicCapitalRatio": 2.5406885482118433
},
"2022": {
"obs_EconomicCapitalRatio": 2.6086812218171045
},
"2023": {
"obs_EconomicCapitalRatio": 1.3459592890349485
},
"2024": {
"obs_EconomicCapitalRatio": 3.4220324055830136
},
"2025": {
"obs_EconomicCapitalRatio": 4.8861055897922885
}
},
"0001367083": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 1.994470946458264
},
"2014": {
"obs_EconomicCapitalRatio": 0.7868720336054744
},
"2015": {
"obs_EconomicCapitalRatio": 1.891607107582308
},
"2016": {
"obs_EconomicCapitalRatio": 2.6568269721745104
},
"2017": {
"obs_EconomicCapitalRatio": 1.5709904421686274
},
"2018": {
"obs_EconomicCapitalRatio": 0.42252706083525265
},
"2019": {
"obs_EconomicCapitalRatio": 0.6068179714239148
},
"2020": {
"obs_EconomicCapitalRatio": 1.4163627569047794
},
"2021": {
"obs_EconomicCapitalRatio": 1.2007561835223088
},
"2022": {
"obs_EconomicCapitalRatio": 0.24080595316110787
},
"2023": {
"obs_EconomicCapitalRatio": 0.17877829794683045
},
"2024": {
"obs_EconomicCapitalRatio": 0.30807278696085183
},
"2025": {
"obs_EconomicCapitalRatio": 0.5338305819074114
}
},
"0001367644": {
"2011": {
"obs_EconomicCapitalRatio": 1.7976370649598783
},
"2012": {
"obs_EconomicCapitalRatio": 1.6553627727050257
},
"2013": {
"obs_EconomicCapitalRatio": 2.2274553933987518
},
"2014": {
"obs_EconomicCapitalRatio": 1.5230589567105508
},
"2015": {
"obs_EconomicCapitalRatio": 2.1371256774520164
},
"2016": {
"obs_EconomicCapitalRatio": 2.0215611137578677
},
"2017": {
"obs_EconomicCapitalRatio": 3.1513393230994735
},
"2019": {
"obs_EconomicCapitalRatio": 1.5667597014802146
},
"2020": {
"obs_EconomicCapitalRatio": 2.302469812906637
},
"2021": {
"obs_EconomicCapitalRatio": 1.1285330392970574
},
"2022": {
"obs_EconomicCapitalRatio": 0.22635234499274465
},
"2023": {
"obs_EconomicCapitalRatio": 0.08309536561881938
},
"2024": {
"obs_EconomicCapitalRatio": 0.39093964867994657
},
"2025": {
"obs_EconomicCapitalRatio": 0.6154566792280605
}
},
"0001369568": {
"2011": {
"obs_EconomicCapitalRatio": 6.3889201791876715
},
"2012": {
"obs_EconomicCapitalRatio": 1.6500315683457198
},
"2013": {
"obs_EconomicCapitalRatio": 7.24899447590868
},
"2014": {
"obs_EconomicCapitalRatio": 7.717318407302692
},
"2015": {
"obs_EconomicCapitalRatio": 6.397961577879862
},
"2016": {
"obs_EconomicCapitalRatio": 4.096110143541204
},
"2017": {
"obs_EconomicCapitalRatio": 7.592382758094557
},
"2018": {
"obs_EconomicCapitalRatio": 5.934355974386351
},
"2019": {
"obs_EconomicCapitalRatio": 5.80155007335537
},
"2020": {
"obs_EconomicCapitalRatio": 3.295770377836332
},
"2021": {
"obs_EconomicCapitalRatio": 5.317984424463229
},
"2022": {
"obs_EconomicCapitalRatio": 8.584912933619535
},
"2023": {
"obs_EconomicCapitalRatio": 6.301951486531034
}
},
"0001379006": {
"2012": {
"obs_EconomicCapitalRatio": 8.82692233269271
},
"2014": {
"obs_EconomicCapitalRatio": 5.005091122551198
},
"2015": {
"obs_EconomicCapitalRatio": 2.279453044698694
},
"2016": {
"obs_EconomicCapitalRatio": 2.6540924954040306
},
"2017": {
"obs_EconomicCapitalRatio": 3.610151360278
},
"2018": {
"obs_EconomicCapitalRatio": 1.999905258053884
},
"2019": {
"obs_EconomicCapitalRatio": 1.2415729695877673
},
"2020": {
"obs_EconomicCapitalRatio": 2.8594669245643027
},
"2021": {
"obs_EconomicCapitalRatio": 2.974100414432412
},
"2022": {
"obs_EconomicCapitalRatio": 1.1703385171652987
}
},
"0001385818": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.47539841134977767
},
"2019": {
"obs_EconomicCapitalRatio": 0.6184507895794792
},
"2020": {
"obs_EconomicCapitalRatio": 7.419178312245873
},
"2021": {
"obs_EconomicCapitalRatio": 0.21444895471445116
},
"2022": {
"obs_EconomicCapitalRatio": 0.10542865791319143
},
"2023": {
"obs_EconomicCapitalRatio": 0.13920572699943723
},
"2024": {
"obs_EconomicCapitalRatio": 0.08701631303291904
}
},
"0001390478": {
"2011": {
"obs_EconomicCapitalRatio": 0.0
},
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 13.057185525906862
},
"2017": {
"obs_EconomicCapitalRatio": 0.5909151161860207
},
"2018": {
"obs_EconomicCapitalRatio": 1.957224034983383
},
"2019": {
"obs_EconomicCapitalRatio": 1.4332895378611077
},
"2021": {
"obs_EconomicCapitalRatio": 5.6975438796109055
},
"2022": {
"obs_EconomicCapitalRatio": 2.5238461075906766
},
"2023": {
"obs_EconomicCapitalRatio": 3.471029264381213
},
"2024": {
"obs_EconomicCapitalRatio": 4.405008459786115
}
},
"0001401667": {
"2012": {
"obs_EconomicCapitalRatio": 6.208129575901305
},
"2013": {
"obs_EconomicCapitalRatio": 47.28546182478878
},
"2016": {
"obs_EconomicCapitalRatio": 8.166416840300958
},
"2017": {
"obs_EconomicCapitalRatio": 26.524215277890093
},
"2018": {
"obs_EconomicCapitalRatio": 3.3687600343432424
},
"2019": {
"obs_EconomicCapitalRatio": 1.515901568624176
},
"2020": {
"obs_EconomicCapitalRatio": 1.793524192155767
},
"2022": {
"obs_EconomicCapitalRatio": 0.9862356814586613
},
"2023": {
"obs_EconomicCapitalRatio": 0.9476593306311685
},
"2024": {
"obs_EconomicCapitalRatio": 0.8715847856281287
},
"2025": {
"obs_EconomicCapitalRatio": 1.9772070498623269
}
},
"0001410098": {
"2011": {
"obs_EconomicCapitalRatio": 1.707348625435781
},
"2012": {
"obs_EconomicCapitalRatio": 5.495184693083727
},
"2013": {
"obs_EconomicCapitalRatio": 3.5549801222373585
},
"2014": {
"obs_EconomicCapitalRatio": 10.54156882709548
},
"2015": {
"obs_EconomicCapitalRatio": 3.5823663057939346
},
"2016": {
"obs_EconomicCapitalRatio": 5.255700805598911
},
"2017": {
"obs_EconomicCapitalRatio": 3.8414521129507024
},
"2018": {
"obs_EconomicCapitalRatio": 8.20786823667722
},
"2022": {
"obs_EconomicCapitalRatio": 4.731337422878887
}
},
"0001427925": {
"2011": {
"obs_EconomicCapitalRatio": 1.3034921695309352
},
"2012": {
"obs_EconomicCapitalRatio": 1.8794397350645533
},
"2013": {
"obs_EconomicCapitalRatio": 6.190613990895643
},
"2014": {
"obs_EconomicCapitalRatio": 4.632558275150405
},
"2015": {
"obs_EconomicCapitalRatio": 1.6283040693257576
},
"2020": {
"obs_EconomicCapitalRatio": 1.2009877482213018
},
"2021": {
"obs_EconomicCapitalRatio": 0.6909657662137705
},
"2022": {
"obs_EconomicCapitalRatio": 0.43682041596359344
},
"2023": {
"obs_EconomicCapitalRatio": 0.98467364218298
},
"2024": {
"obs_EconomicCapitalRatio": 0.7297125653194421
},
"2025": {
"obs_EconomicCapitalRatio": 2.4292445713278736
}
},
"0001429260": {
"2011": {
"obs_EconomicCapitalRatio": 3.253092521290889
},
"2015": {
"obs_EconomicCapitalRatio": 1.6662457324617772
},
"2016": {
"obs_EconomicCapitalRatio": 0.8588979539480799
},
"2018": {
"obs_EconomicCapitalRatio": 0.35840342417624116
},
"2019": {
"obs_EconomicCapitalRatio": 0.9183721904509325
}
},
"0001520262": {
"2011": {
"obs_EconomicCapitalRatio": 8.732023309477322
},
"2012": {
"obs_EconomicCapitalRatio": 2.517461855559167
},
"2021": {
"obs_EconomicCapitalRatio": 2.592124046221965
},
"2022": {
"obs_EconomicCapitalRatio": 2.9128639481286616
}
},
"0000034956": {
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.3540114054548826
},
"2019": {
"obs_EconomicCapitalRatio": 2.8899991460190257
},
"2020": {
"obs_EconomicCapitalRatio": 4.897165306601755
},
"2022": {
"obs_EconomicCapitalRatio": 3.2820129462831895
}
},
"0001010086": {
"2012": {
"obs_EconomicCapitalRatio": 0.9648025582518476
},
"2013": {
"obs_EconomicCapitalRatio": 0.6122333166847467
},
"2014": {
"obs_EconomicCapitalRatio": 0.17171419351669243
},
"2015": {
"obs_EconomicCapitalRatio": 0.0432894554129469
},
"2016": {
"obs_EconomicCapitalRatio": 0.3312190917217559
},
"2017": {
"obs_EconomicCapitalRatio": 0.8228692095294068
},
"2018": {
"obs_EconomicCapitalRatio": 2.367189708200457
},
"2019": {
"obs_EconomicCapitalRatio": 1.6709424646890423
},
"2020": {
"obs_EconomicCapitalRatio": 4.320985928424905
},
"2021": {
"obs_EconomicCapitalRatio": 2.8752768361840704
},
"2022": {
"obs_EconomicCapitalRatio": 3.4587745773706
},
"2023": {
"obs_EconomicCapitalRatio": 1.9068535975232734
},
"2024": {
"obs_EconomicCapitalRatio": 2.5027926004205803
},
"2025": {
"obs_EconomicCapitalRatio": 3.3031185345796064
}
},
"0001053369": {
"2012": {
"obs_EconomicCapitalRatio": 1.6726245064737015
},
"2013": {
"obs_EconomicCapitalRatio": 3.942127979494112
},
"2014": {
"obs_EconomicCapitalRatio": 2.3327765420151856
},
"2015": {
"obs_EconomicCapitalRatio": 10.622213853856026
},
"2019": {
"obs_EconomicCapitalRatio": 4.007498141213826
},
"2021": {
"obs_EconomicCapitalRatio": 1.6749061695400072
},
"2022": {
"obs_EconomicCapitalRatio": 1.3496143238340297
},
"2023": {
"obs_EconomicCapitalRatio": 5.373588498873877
},
"2024": {
"obs_EconomicCapitalRatio": 10.709577886668663
},
"2025": {
"obs_EconomicCapitalRatio": 7.561446798527235
}
},
"0001072379": {
"2012": {
"obs_EconomicCapitalRatio": 4.228018601326807
},
"2013": {
"obs_EconomicCapitalRatio": 7.2865613000880245
},
"2014": {
"obs_EconomicCapitalRatio": 4.52993998077677
},
"2015": {
"obs_EconomicCapitalRatio": 4.527295199401648
},
"2016": {
"obs_EconomicCapitalRatio": 0.6543832260773149
},
"2017": {
"obs_EconomicCapitalRatio": 1.0230629448163566
},
"2018": {
"obs_EconomicCapitalRatio": 2.3408783084374467
},
"2019": {
"obs_EconomicCapitalRatio": 4.249206486316114
},
"2020": {
"obs_EconomicCapitalRatio": 5.050165155650398
},
"2022": {
"obs_EconomicCapitalRatio": 10.296921656988848
},
"2023": {
"obs_EconomicCapitalRatio": 16.389711808491185
}
},
"0001106644": {
"2012": {
"obs_EconomicCapitalRatio": 0.10529819253310034
},
"2017": {
"obs_EconomicCapitalRatio": 0.20418745392206505
},
"2018": {
"obs_EconomicCapitalRatio": 0.30945320350833017
},
"2019": {
"obs_EconomicCapitalRatio": 0.5937127287741156
},
"2020": {
"obs_EconomicCapitalRatio": 1.145776768270793
},
"2021": {
"obs_EconomicCapitalRatio": 1.0364130811908552
},
"2022": {
"obs_EconomicCapitalRatio": 0.39625593318918223
},
"2023": {
"obs_EconomicCapitalRatio": 0.29740034984607266
}
},
"0001335105": {
"2012": {
"obs_EconomicCapitalRatio": 49.54886091585484
},
"2013": {
"obs_EconomicCapitalRatio": 73.73107600728025
},
"2014": {
"obs_EconomicCapitalRatio": 184.6777060447673
},
"2015": {
"obs_EconomicCapitalRatio": 227.5628680751955
},
"2016": {
"obs_EconomicCapitalRatio": 123.34925799596552
},
"2017": {
"obs_EconomicCapitalRatio": 59.98915919863948
},
"2018": {
"obs_EconomicCapitalRatio": 143.21102280858813
},
"2019": {
"obs_EconomicCapitalRatio": 193.5388975202505
},
"2020": {
"obs_EconomicCapitalRatio": 85.08478882834855
},
"2021": {
"obs_EconomicCapitalRatio": 6.317707417866715
},
"2022": {
"obs_EconomicCapitalRatio": 2.82344689908857
},
"2023": {
"obs_EconomicCapitalRatio": 2.1556305622560687
},
"2024": {
"obs_EconomicCapitalRatio": 6.146495357589595
},
"2025": {
"obs_EconomicCapitalRatio": 3.1498425897523785
}
},
"0001356576": {
"2012": {
"obs_EconomicCapitalRatio": 2.695540367680527
},
"2013": {
"obs_EconomicCapitalRatio": 2.6819507906417344
},
"2014": {
"obs_EconomicCapitalRatio": 3.6192991362911293
},
"2015": {
"obs_EconomicCapitalRatio": 5.316418467284552
},
"2016": {
"obs_EconomicCapitalRatio": 5.88475069658678
},
"2017": {
"obs_EconomicCapitalRatio": 6.845847663884459
},
"2018": {
"obs_EconomicCapitalRatio": 2.2751603686509516
},
"2019": {
"obs_EconomicCapitalRatio": 1.4335697423386706
},
"2020": {
"obs_EconomicCapitalRatio": 1.166670190388528
},
"2021": {
"obs_EconomicCapitalRatio": 1.2466838685294064
},
"2022": {
"obs_EconomicCapitalRatio": 1.5813024649466632
},
"2024": {
"obs_EconomicCapitalRatio": 2.335857420368807
},
"2025": {
"obs_EconomicCapitalRatio": 3.1951230806398243
}
},
"0001388320": {
"2012": {
"obs_EconomicCapitalRatio": 3.1758383030536113
},
"2013": {
"obs_EconomicCapitalRatio": 20.019256940326006
},
"2014": {
"obs_EconomicCapitalRatio": 21.102887995768853
},
"2015": {
"obs_EconomicCapitalRatio": 6.972635870887473
},
"2016": {
"obs_EconomicCapitalRatio": 3.96230988267313
},
"2017": {
"obs_EconomicCapitalRatio": 4.591006599702462
},
"2018": {
"obs_EconomicCapitalRatio": 4.370547084943421
},
"2019": {
"obs_EconomicCapitalRatio": 3.906735389662115
},
"2020": {
"obs_EconomicCapitalRatio": 4.214246383862464
},
"2021": {
"obs_EconomicCapitalRatio": 3.2352607848056922
},
"2022": {
"obs_EconomicCapitalRatio": 3.2565770272742274
},
"2023": {
"obs_EconomicCapitalRatio": 2.1343787594410806
}
},
"0001389545": {
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 5.799501346685527
},
"2023": {
"obs_EconomicCapitalRatio": 0.14129171741239246
},
"2024": {
"obs_EconomicCapitalRatio": 0.5000556342652639
},
"2025": {
"obs_EconomicCapitalRatio": 29.918924920830538
}
},
"0001396814": {
"2012": {
"obs_EconomicCapitalRatio": 6.812999715393255
},
"2013": {
"obs_EconomicCapitalRatio": 12.636013346815789
},
"2018": {
"obs_EconomicCapitalRatio": 3.3327445733519814
},
"2019": {
"obs_EconomicCapitalRatio": 2.9220177647014838
},
"2020": {
"obs_EconomicCapitalRatio": 2.6584057140847492
},
"2021": {
"obs_EconomicCapitalRatio": 1.5788473346705905
}
},
"0001420720": {
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.34077731721950805
},
"2019": {
"obs_EconomicCapitalRatio": 0.26100959550370434
},
"2020": {
"obs_EconomicCapitalRatio": 3.164789801549658
},
"2021": {
"obs_EconomicCapitalRatio": 1.4815209121315438
},
"2022": {
"obs_EconomicCapitalRatio": 0.057123507229856735
}
},
"0001445815": {
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.08307183763266385
},
"2018": {
"obs_EconomicCapitalRatio": 311.14325814608617
},
"2019": {
"obs_EconomicCapitalRatio": 39.30893470756033
},
"2020": {
"obs_EconomicCapitalRatio": 17.983410572796405
},
"2022": {
"obs_EconomicCapitalRatio": 24.0879966140076
},
"2024": {
"obs_EconomicCapitalRatio": 7.4472678808704975
},
"2025": {
"obs_EconomicCapitalRatio": 3.879519452350511
}
},
"0001530746": {
"2012": {
"obs_EconomicCapitalRatio": 48.743731158522266
},
"2015": {
"obs_EconomicCapitalRatio": 2.874689942555272
},
"2020": {
"obs_EconomicCapitalRatio": 5.888234447141673
},
"2021": {
"obs_EconomicCapitalRatio": 0.22244353315329501
}
},
"0001533040": {
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.6486316593055985
},
"2023": {
"obs_EconomicCapitalRatio": 0.3373636555128727
},
"2024": {
"obs_EconomicCapitalRatio": 0.6281623329011384
},
"2025": {
"obs_EconomicCapitalRatio": 0.9997190225657764
}
},
"0001538495": {
"2014": {
"obs_EconomicCapitalRatio": 90.5824484998404
},
"2018": {
"obs_EconomicCapitalRatio": 97.152601082712
},
"2019": {
"obs_EconomicCapitalRatio": 8.080338857180678
},
"2023": {
"obs_EconomicCapitalRatio": 8.712763067559049
},
"2024": {
"obs_EconomicCapitalRatio": 13.4928062961499
},
"2025": {
"obs_EconomicCapitalRatio": 7.536035522691852
}
},
"0001544227": {
"2012": {
"obs_EconomicCapitalRatio": 0.0
},
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 5.756485829560471
}
},
"0000818033": {
"2013": {
"obs_EconomicCapitalRatio": 3.2901186557493314
},
"2014": {
"obs_EconomicCapitalRatio": 6.2947477925451345
},
"2016": {
"obs_EconomicCapitalRatio": 6.69787657841924
},
"2017": {
"obs_EconomicCapitalRatio": 5.773831569020795
},
"2018": {
"obs_EconomicCapitalRatio": 6.710899739303245
},
"2019": {
"obs_EconomicCapitalRatio": 7.210154006316952
},
"2020": {
"obs_EconomicCapitalRatio": 7.984729054440954
},
"2021": {
"obs_EconomicCapitalRatio": 3.7120049615170845
},
"2022": {
"obs_EconomicCapitalRatio": 1.227031168154277
}
},
"0000822370": {
"2013": {
"obs_EconomicCapitalRatio": 16.953206263457304
},
"2014": {
"obs_EconomicCapitalRatio": 12.503291998490209
},
"2015": {
"obs_EconomicCapitalRatio": 0.9501448579961315
},
"2016": {
"obs_EconomicCapitalRatio": 13.956093492017365
},
"2017": {
"obs_EconomicCapitalRatio": 3.983601278513772
},
"2018": {
"obs_EconomicCapitalRatio": 1.715303466761049
},
"2021": {
"obs_EconomicCapitalRatio": 1.1111050021413131
},
"2022": {
"obs_EconomicCapitalRatio": 0.25056198404886904
}
},
"0000887151": {
"2016": {
"obs_EconomicCapitalRatio": 3.851922974427995
},
"2017": {
"obs_EconomicCapitalRatio": 3.076097907239819
}
},
"0001069899": {
"2014": {
"obs_EconomicCapitalRatio": 0.8935879204520644
},
"2015": {
"obs_EconomicCapitalRatio": 0.9508600960375623
},
"2016": {
"obs_EconomicCapitalRatio": 0.793610361831243
},
"2017": {
"obs_EconomicCapitalRatio": 1.016798789211543
},
"2018": {
"obs_EconomicCapitalRatio": 0.9354751915827592
},
"2019": {
"obs_EconomicCapitalRatio": 0.6931133060887299
},
"2020": {
"obs_EconomicCapitalRatio": 0.49350298466545506
},
"2021": {
"obs_EconomicCapitalRatio": 0.5200930672010649
},
"2022": {
"obs_EconomicCapitalRatio": 0.313936991934562
}
},
"0001104506": {
"2013": {
"obs_EconomicCapitalRatio": 6.239386499572907
},
"2014": {
"obs_EconomicCapitalRatio": 5.559776850126781
}
},
"0001125345": {
"2013": {
"obs_EconomicCapitalRatio": 7.803881980904605
},
"2014": {
"obs_EconomicCapitalRatio": 8.424909912013891
},
"2015": {
"obs_EconomicCapitalRatio": 5.284021545136552
},
"2016": {
"obs_EconomicCapitalRatio": 3.9013252707834996
},
"2017": {
"obs_EconomicCapitalRatio": 3.1599055119679273
},
"2018": {
"obs_EconomicCapitalRatio": 2.527222996513196
},
"2019": {
"obs_EconomicCapitalRatio": 2.6990521646869077
},
"2020": {
"obs_EconomicCapitalRatio": 5.983826636156595
},
"2021": {
"obs_EconomicCapitalRatio": 4.738597933159698
},
"2022": {
"obs_EconomicCapitalRatio": 1.7374711486845418
},
"2023": {
"obs_EconomicCapitalRatio": 2.7508258106149883
},
"2024": {
"obs_EconomicCapitalRatio": 0.9955773842653965
},
"2025": {
"obs_EconomicCapitalRatio": 0.44188357025285224
}
},
"0001130598": {
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.8760307150595883
}
},
"0001176309": {
"2013": {
"obs_EconomicCapitalRatio": 18.96374780999439
},
"2015": {
"obs_EconomicCapitalRatio": 6.853734582183693
},
"2016": {
"obs_EconomicCapitalRatio": 2.526336074927299
},
"2017": {
"obs_EconomicCapitalRatio": 4.125791873249401
},
"2018": {
"obs_EconomicCapitalRatio": 1.7197718408127676
},
"2019": {
"obs_EconomicCapitalRatio": 3.430129084485662
},
"2020": {
"obs_EconomicCapitalRatio": 3.471973647944272
},
"2021": {
"obs_EconomicCapitalRatio": 7.578119224307776
},
"2023": {
"obs_EconomicCapitalRatio": 0.6042175137645596
},
"2024": {
"obs_EconomicCapitalRatio": 1.0805057222764693
}
},
"0001177648": {
"2013": {
"obs_EconomicCapitalRatio": 8.112576671408831
},
"2014": {
"obs_EconomicCapitalRatio": 11.458921414358276
},
"2015": {
"obs_EconomicCapitalRatio": 4.739370496323121
},
"2016": {
"obs_EconomicCapitalRatio": 4.347583184663215
},
"2017": {
"obs_EconomicCapitalRatio": 6.320430181270734
},
"2018": {
"obs_EconomicCapitalRatio": 6.28232019258115
},
"2019": {
"obs_EconomicCapitalRatio": 4.868766833283514
},
"2020": {
"obs_EconomicCapitalRatio": 3.31097125848491
},
"2021": {
"obs_EconomicCapitalRatio": 6.40068695232658
},
"2022": {
"obs_EconomicCapitalRatio": 4.51700389556921
},
"2023": {
"obs_EconomicCapitalRatio": 0.5518999495160052
}
},
"0001295947": {
"2013": {
"obs_EconomicCapitalRatio": 1.234083101191435
},
"2017": {
"obs_EconomicCapitalRatio": 0.6751705902222275
},
"2018": {
"obs_EconomicCapitalRatio": 0.5002811341605694
},
"2019": {
"obs_EconomicCapitalRatio": 0.702931364694115
},
"2020": {
"obs_EconomicCapitalRatio": 0.5977205081707389
},
"2021": {
"obs_EconomicCapitalRatio": 1.12929687903751
},
"2022": {
"obs_EconomicCapitalRatio": 1.0708172655863475
},
"2023": {
"obs_EconomicCapitalRatio": 1.1593510793678938
},
"2024": {
"obs_EconomicCapitalRatio": 1.5607829762146974
}
},
"0001422142": {
"2018": {
"obs_EconomicCapitalRatio": 2.0166717971745087
},
"2019": {
"obs_EconomicCapitalRatio": 1.0673470561314449
},
"2020": {
"obs_EconomicCapitalRatio": 2.074347492998886
},
"2021": {
"obs_EconomicCapitalRatio": 5.79141032727474
},
"2022": {
"obs_EconomicCapitalRatio": 2.893564453874418
},
"2023": {
"obs_EconomicCapitalRatio": 0.6359938686600423
},
"2024": {
"obs_EconomicCapitalRatio": 1.6662710669263088
}
},
"0001422143": {
"2015": {
"obs_EconomicCapitalRatio": 3.369248096829516
},
"2016": {
"obs_EconomicCapitalRatio": 3.1625897198124835
},
"2017": {
"obs_EconomicCapitalRatio": 8.25384480595116
},
"2018": {
"obs_EconomicCapitalRatio": 4.985778240350756
},
"2019": {
"obs_EconomicCapitalRatio": 4.867052264367894
},
"2020": {
"obs_EconomicCapitalRatio": 5.976791842622965
},
"2021": {
"obs_EconomicCapitalRatio": 3.5394127480171993
},
"2022": {
"obs_EconomicCapitalRatio": 3.261053122473768
}
},
"0001430306": {
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 0.7326351572316913
},
"2025": {
"obs_EconomicCapitalRatio": 1.2786182495279823
}
},
"0001434868": {
"2013": {
"obs_EconomicCapitalRatio": 4.990914676628872
},
"2014": {
"obs_EconomicCapitalRatio": 9.726111733017273
},
"2015": {
"obs_EconomicCapitalRatio": 3.3754092489620873
},
"2016": {
"obs_EconomicCapitalRatio": 2.2034935943965324
},
"2017": {
"obs_EconomicCapitalRatio": 10.321430770156113
},
"2018": {
"obs_EconomicCapitalRatio": 11.344584986079722
},
"2019": {
"obs_EconomicCapitalRatio": 7.5531542464423955
},
"2020": {
"obs_EconomicCapitalRatio": 1.9574243547929262
},
"2021": {
"obs_EconomicCapitalRatio": 0.30890702629983063
},
"2022": {
"obs_EconomicCapitalRatio": 1.0976268299515959
},
"2023": {
"obs_EconomicCapitalRatio": 0.6167576764568707
},
"2024": {
"obs_EconomicCapitalRatio": 0.8127698162651695
},
"2025": {
"obs_EconomicCapitalRatio": 1.505606914542882
}
},
"0001438533": {
"2013": {
"obs_EconomicCapitalRatio": 4.338907006980449
},
"2014": {
"obs_EconomicCapitalRatio": 2.2438108045252743
},
"2015": {
"obs_EconomicCapitalRatio": 1.9909044593386087
},
"2016": {
"obs_EconomicCapitalRatio": 1.9465652604480188
},
"2017": {
"obs_EconomicCapitalRatio": 2.3240419148596247
},
"2018": {
"obs_EconomicCapitalRatio": 1.6932986955759188
},
"2019": {
"obs_EconomicCapitalRatio": 1.2469359762444685
},
"2020": {
"obs_EconomicCapitalRatio": 2.7955623418513964
},
"2021": {
"obs_EconomicCapitalRatio": 2.987538852042171
},
"2022": {
"obs_EconomicCapitalRatio": 1.990765953595929
},
"2023": {
"obs_EconomicCapitalRatio": 0.966461297382591
},
"2024": {
"obs_EconomicCapitalRatio": 2.3819207475662103
},
"2025": {
"obs_EconomicCapitalRatio": 6.058174443400131
}
},
"0001439222": {
"2013": {
"obs_EconomicCapitalRatio": 6.010792545649196
},
"2014": {
"obs_EconomicCapitalRatio": 14.427215733512456
},
"2015": {
"obs_EconomicCapitalRatio": 10.152840121937325
},
"2016": {
"obs_EconomicCapitalRatio": 5.1377806433858195
},
"2017": {
"obs_EconomicCapitalRatio": 6.359322116960603
},
"2018": {
"obs_EconomicCapitalRatio": 5.099084201225455
},
"2019": {
"obs_EconomicCapitalRatio": 4.9771337691935384
},
"2020": {
"obs_EconomicCapitalRatio": 4.619781227945105
},
"2021": {
"obs_EconomicCapitalRatio": 2.3379954495073885
},
"2022": {
"obs_EconomicCapitalRatio": 2.240306141532274
},
"2023": {
"obs_EconomicCapitalRatio": 2.421286069721265
},
"2024": {
"obs_EconomicCapitalRatio": 2.226980796611712
},
"2025": {
"obs_EconomicCapitalRatio": 2.1892605948265986
}
},
"0001447028": {
"2014": {
"obs_EconomicCapitalRatio": 4.137390561672009
},
"2015": {
"obs_EconomicCapitalRatio": 0.5718949329772033
},
"2016": {
"obs_EconomicCapitalRatio": 0.7939316007515166
},
"2017": {
"obs_EconomicCapitalRatio": 1.8297281847793387
},
"2018": {
"obs_EconomicCapitalRatio": 1.6735901287268171
},
"2021": {
"obs_EconomicCapitalRatio": 4.5460396854681004
},
"2022": {
"obs_EconomicCapitalRatio": 2.950860947004616
},
"2023": {
"obs_EconomicCapitalRatio": 4.256969558004361
},
"2024": {
"obs_EconomicCapitalRatio": 7.315003596033688
}
},
"0001488039": {
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 1.464336515563814
},
"2019": {
"obs_EconomicCapitalRatio": 1.8789726658392594
},
"2020": {
"obs_EconomicCapitalRatio": 0.31720077467551944
},
"2021": {
"obs_EconomicCapitalRatio": 3.084746010229382
},
"2022": {
"obs_EconomicCapitalRatio": 1.1138704020398191
}
},
"0001498382": {
"2013": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 3.577001255121189
},
"2021": {
"obs_EconomicCapitalRatio": 6.072430958497425
},
"2022": {
"obs_EconomicCapitalRatio": 68.63174459169403
}
},
"0001503802": {
"2014": {
"obs_EconomicCapitalRatio": 10.568267673318969
},
"2015": {
"obs_EconomicCapitalRatio": 4.234783843903932
},
"2017": {
"obs_EconomicCapitalRatio": 3.9041353963426646
},
"2018": {
"obs_EconomicCapitalRatio": 2.2353114096595594
},
"2019": {
"obs_EconomicCapitalRatio": 4.452252617312478
},
"2020": {
"obs_EconomicCapitalRatio": 4.039306074089596
},
"2021": {
"obs_EconomicCapitalRatio": 1.4804850726715195
},
"2022": {
"obs_EconomicCapitalRatio": 0.6665063990066935
}
},
"0001509261": {
"2013": {
"obs_EconomicCapitalRatio": 5.086219265656686
},
"2014": {
"obs_EconomicCapitalRatio": 6.0707381417572925
},
"2015": {
"obs_EconomicCapitalRatio": 4.985934370337063
},
"2016": {
"obs_EconomicCapitalRatio": 6.283976228503316
},
"2017": {
"obs_EconomicCapitalRatio": 6.795295310951352
},
"2018": {
"obs_EconomicCapitalRatio": 1.3518936383405822
},
"2019": {
"obs_EconomicCapitalRatio": 3.0683180651136253
},
"2020": {
"obs_EconomicCapitalRatio": 16.80130407778926
},
"2021": {
"obs_EconomicCapitalRatio": 2.4576320665776623
},
"2022": {
"obs_EconomicCapitalRatio": 0.9410206800819028
}
},
"0001510964": {
"2013": {
"obs_EconomicCapitalRatio": 14.68082349336576
},
"2014": {
"obs_EconomicCapitalRatio": 7.935457650084689
},
"2015": {
"obs_EconomicCapitalRatio": 0.40491650603475937
},
"2016": {
"obs_EconomicCapitalRatio": 1.4697979619780515
},
"2017": {
"obs_EconomicCapitalRatio": 2.555887871177016
},
"2018": {
"obs_EconomicCapitalRatio": 18.640806572937688
},
"2019": {
"obs_EconomicCapitalRatio": 2.5922748033763816
},
"2020": {
"obs_EconomicCapitalRatio": 1.9188970641079883
},
"2021": {
"obs_EconomicCapitalRatio": 0.7811896639092076
},
"2022": {
"obs_EconomicCapitalRatio": 0.34310972374923965
}
},
"0001516551": {
"2015": {
"obs_EconomicCapitalRatio": 4.119831509212193
},
"2016": {
"obs_EconomicCapitalRatio": 7.634612941564023
},
"2017": {
"obs_EconomicCapitalRatio": 4.691264869308869
},
"2018": {
"obs_EconomicCapitalRatio": 5.017589306013457
},
"2019": {
"obs_EconomicCapitalRatio": 14.945189639139171
},
"2020": {
"obs_EconomicCapitalRatio": 4.395640268516184
},
"2021": {
"obs_EconomicCapitalRatio": 3.8168424336686164
},
"2022": {
"obs_EconomicCapitalRatio": 1.1601060857746122
},
"2023": {
"obs_EconomicCapitalRatio": 2.7796492108229773
},
"2024": {
"obs_EconomicCapitalRatio": 2.1016027261151256
},
"2025": {
"obs_EconomicCapitalRatio": 1.4748690162029767
}
},
"0001534525": {
"2017": {
"obs_EconomicCapitalRatio": 1.4490394659367776
},
"2018": {
"obs_EconomicCapitalRatio": 1.7484343180061497
},
"2019": {
"obs_EconomicCapitalRatio": 0.6382098530180732
},
"2020": {
"obs_EconomicCapitalRatio": 1.7628676846384046
},
"2021": {
"obs_EconomicCapitalRatio": 1.7651874702486943
},
"2022": {
"obs_EconomicCapitalRatio": 0.543535154049098
},
"2023": {
"obs_EconomicCapitalRatio": 0.9367081985114467
},
"2024": {
"obs_EconomicCapitalRatio": 1.6132142321110672
},
"2025": {
"obs_EconomicCapitalRatio": 1.0385019129814923
}
},
"0001535955": {
"2013": {
"obs_EconomicCapitalRatio": 3.80951395842458
},
"2014": {
"obs_EconomicCapitalRatio": 4.484665187952989
},
"2015": {
"obs_EconomicCapitalRatio": 9.666698677538678
},
"2016": {
"obs_EconomicCapitalRatio": 4.874530917876101
},
"2017": {
"obs_EconomicCapitalRatio": 4.6990766813576395
},
"2018": {
"obs_EconomicCapitalRatio": 1.7078513542217602
},
"2019": {
"obs_EconomicCapitalRatio": 0.5361184010136972
},
"2020": {
"obs_EconomicCapitalRatio": 5.216460021131948
},
"2021": {
"obs_EconomicCapitalRatio": 3.08629287481249
},
"2022": {
"obs_EconomicCapitalRatio": 1.8362438163077024
},
"2023": {
"obs_EconomicCapitalRatio": 1.214237420839552
},
"2024": {
"obs_EconomicCapitalRatio": 2.1281845992346944
},
"2025": {
"obs_EconomicCapitalRatio": 2.6318924774286794
}
},
"0001551152": {
"2013": {
"obs_EconomicCapitalRatio": 2.830790180578059
},
"2014": {
"obs_EconomicCapitalRatio": 3.433454015057143
},
"2015": {
"obs_EconomicCapitalRatio": 1.9423485332421722
},
"2016": {
"obs_EconomicCapitalRatio": 1.7976357034299837
},
"2017": {
"obs_EconomicCapitalRatio": 2.4973235713716044
},
"2018": {
"obs_EconomicCapitalRatio": 2.4285136647028804
},
"2019": {
"obs_EconomicCapitalRatio": 1.9353808052892818
},
"2020": {
"obs_EconomicCapitalRatio": 1.6600659528716244
},
"2021": {
"obs_EconomicCapitalRatio": 2.207745471098879
},
"2022": {
"obs_EconomicCapitalRatio": 3.004369768582203
},
"2023": {
"obs_EconomicCapitalRatio": 2.896346731964981
},
"2024": {
"obs_EconomicCapitalRatio": 3.4184774378859855
},
"2025": {
"obs_EconomicCapitalRatio": 4.486019242804715
}
},
"0001559053": {
"2013": {
"obs_EconomicCapitalRatio": 6.274475527995295
},
"2014": {
"obs_EconomicCapitalRatio": 3.555240237199364
},
"2015": {
"obs_EconomicCapitalRatio": 10.781347415563726
},
"2016": {
"obs_EconomicCapitalRatio": 6.262097250121002
},
"2017": {
"obs_EconomicCapitalRatio": 4.853544935160512
},
"2018": {
"obs_EconomicCapitalRatio": 1.203722221822252
},
"2019": {
"obs_EconomicCapitalRatio": 2.234599621041635
},
"2020": {
"obs_EconomicCapitalRatio": 2.1603142399661874
},
"2024": {
"obs_EconomicCapitalRatio": 2.690037933050509
},
"2025": {
"obs_EconomicCapitalRatio": 2.7366970621221456
}
},
"0001580149": {
"2020": {
"obs_EconomicCapitalRatio": 16.645305521172176
},
"2022": {
"obs_EconomicCapitalRatio": 11.007711429755684
},
"2023": {
"obs_EconomicCapitalRatio": 1.7609395614375387
},
"2024": {
"obs_EconomicCapitalRatio": 2.1427383390745054
}
},
"0001585364": {
"2014": {
"obs_EconomicCapitalRatio": 1.797467911617485
},
"2016": {
"obs_EconomicCapitalRatio": 0.8588285460560211
},
"2017": {
"obs_EconomicCapitalRatio": 1.1182437890174832
},
"2018": {
"obs_EconomicCapitalRatio": 0.5289068467907572
},
"2019": {
"obs_EconomicCapitalRatio": 0.6971525678852332
},
"2020": {
"obs_EconomicCapitalRatio": 0.5723944883354882
},
"2021": {
"obs_EconomicCapitalRatio": 0.5576594937896573
},
"2022": {
"obs_EconomicCapitalRatio": 0.4367027339465495
},
"2023": {
"obs_EconomicCapitalRatio": 0.4500543240745834
},
"2024": {
"obs_EconomicCapitalRatio": 0.43153707026666605
},
"2025": {
"obs_EconomicCapitalRatio": 0.25459107099964257
}
},
"0000894158": {
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.45840814733792534
},
"2019": {
"obs_EconomicCapitalRatio": 0.7458799373449941
},
"2020": {
"obs_EconomicCapitalRatio": 1.2450476388168137
},
"2021": {
"obs_EconomicCapitalRatio": 1.104415694485011
},
"2022": {
"obs_EconomicCapitalRatio": 0.158159831871509
},
"2023": {
"obs_EconomicCapitalRatio": 0.2288718953647814
}
},
"0001005286": {
"2014": {
"obs_EconomicCapitalRatio": 1.7964608968568716
},
"2015": {
"obs_EconomicCapitalRatio": 1.3881882041224352
},
"2016": {
"obs_EconomicCapitalRatio": 1.6000760916448888
},
"2017": {
"obs_EconomicCapitalRatio": 1.3934041904536012
},
"2018": {
"obs_EconomicCapitalRatio": 1.274525956308206
},
"2019": {
"obs_EconomicCapitalRatio": 0.8782635756660979
},
"2020": {
"obs_EconomicCapitalRatio": 0.7241950199416594
},
"2021": {
"obs_EconomicCapitalRatio": 0.8085732734578128
},
"2023": {
"obs_EconomicCapitalRatio": 0.7946687239882525
}
},
"0001081938": {
"2014": {
"obs_EconomicCapitalRatio": 24.798158649712516
},
"2018": {
"obs_EconomicCapitalRatio": 3.0340184485227577
},
"2019": {
"obs_EconomicCapitalRatio": 4.094288661085645
},
"2020": {
"obs_EconomicCapitalRatio": 1.400630499064566
},
"2022": {
"obs_EconomicCapitalRatio": 0.22856186348027485
},
"2023": {
"obs_EconomicCapitalRatio": 0.02085915706496507
},
"2024": {
"obs_EconomicCapitalRatio": 0.274704453126574
},
"2025": {
"obs_EconomicCapitalRatio": 0.15591606480719788
}
},
"0001157601": {
"2014": {
"obs_EconomicCapitalRatio": 4.341188952805879
},
"2018": {
"obs_EconomicCapitalRatio": 6.488683448986104
},
"2019": {
"obs_EconomicCapitalRatio": 6.067750596961241
},
"2020": {
"obs_EconomicCapitalRatio": 10.865689025506962
},
"2021": {
"obs_EconomicCapitalRatio": 8.130161003271429
},
"2022": {
"obs_EconomicCapitalRatio": 17.64314754873853
},
"2023": {
"obs_EconomicCapitalRatio": 10.491030513883619
},
"2024": {
"obs_EconomicCapitalRatio": 10.157226400900424
},
"2025": {
"obs_EconomicCapitalRatio": 13.989437963906283
}
},
"0001178253": {
"2014": {
"obs_EconomicCapitalRatio": 3.6521598876967274
},
"2015": {
"obs_EconomicCapitalRatio": 2.8445582088352213
},
"2017": {
"obs_EconomicCapitalRatio": 1.8020299925753376
},
"2018": {
"obs_EconomicCapitalRatio": 0.5211327320508553
},
"2019": {
"obs_EconomicCapitalRatio": 0.8852073910277948
},
"2020": {
"obs_EconomicCapitalRatio": 0.8514995515209948
},
"2021": {
"obs_EconomicCapitalRatio": 1.6132436985084486
},
"2022": {
"obs_EconomicCapitalRatio": 0.5986303702132718
}
},
"0001253689": {
"2022": {
"obs_EconomicCapitalRatio": 3.563091100578236
},
"2023": {
"obs_EconomicCapitalRatio": 5.536842666003607
}
},
"0001297184": {
"2014": {
"obs_EconomicCapitalRatio": 2.1269462487249093
},
"2015": {
"obs_EconomicCapitalRatio": 2.65513432698816
},
"2016": {
"obs_EconomicCapitalRatio": 3.5203039587929785
},
"2017": {
"obs_EconomicCapitalRatio": 3.1242555268336623
},
"2018": {
"obs_EconomicCapitalRatio": 2.7752269134021916
},
"2019": {
"obs_EconomicCapitalRatio": 2.4411844945872296
},
"2020": {
"obs_EconomicCapitalRatio": 2.217148801257373
},
"2021": {
"obs_EconomicCapitalRatio": 2.4283466270366865
},
"2022": {
"obs_EconomicCapitalRatio": 2.8741219144747516
},
"2023": {
"obs_EconomicCapitalRatio": 2.4367223036504586
}
},
"0001343009": {
"2014": {
"obs_EconomicCapitalRatio": 11.135576808625036
},
"2015": {
"obs_EconomicCapitalRatio": 29.204850072482998
},
"2017": {
"obs_EconomicCapitalRatio": 57.14357766254051
},
"2018": {
"obs_EconomicCapitalRatio": 21.073064451886307
},
"2019": {
"obs_EconomicCapitalRatio": 1.6521169122003325
},
"2020": {
"obs_EconomicCapitalRatio": 25.04805838183159
},
"2021": {
"obs_EconomicCapitalRatio": 5.575010777304091
},
"2022": {
"obs_EconomicCapitalRatio": 2.222389581523738
},
"2023": {
"obs_EconomicCapitalRatio": 0.25153193883875463
}
},
"0001393434": {
"2014": {
"obs_EconomicCapitalRatio": 9.723762656180517
},
"2015": {
"obs_EconomicCapitalRatio": 3.6396014649500734
},
"2016": {
"obs_EconomicCapitalRatio": 4.245367407321326
},
"2017": {
"obs_EconomicCapitalRatio": 3.1586602946560784
},
"2018": {
"obs_EconomicCapitalRatio": 3.098624810304815
},
"2019": {
"obs_EconomicCapitalRatio": 2.3784652282637255
},
"2020": {
"obs_EconomicCapitalRatio": 6.806910043019627
},
"2021": {
"obs_EconomicCapitalRatio": 3.3165392530152924
},
"2022": {
"obs_EconomicCapitalRatio": 1.6004878747764422
},
"2023": {
"obs_EconomicCapitalRatio": 1.5903378431512945
}
},
"0001401914": {
"2014": {
"obs_EconomicCapitalRatio": 3.9749108988053177
},
"2015": {
"obs_EconomicCapitalRatio": 1.7793294237143362
},
"2016": {
"obs_EconomicCapitalRatio": 0.647193872144733
},
"2021": {
"obs_EconomicCapitalRatio": 4.188590883783982
},
"2022": {
"obs_EconomicCapitalRatio": 1.899653309523115
},
"2023": {
"obs_EconomicCapitalRatio": 1.3773038942544311
},
"2024": {
"obs_EconomicCapitalRatio": 1.1054306529956048
}
},
"0001404281": {
"2014": {
"obs_EconomicCapitalRatio": 5.641429299848193
},
"2021": {
"obs_EconomicCapitalRatio": 0.7230097507704459
},
"2022": {
"obs_EconomicCapitalRatio": 0.6498330155428738
}
},
"0001404644": {
"2014": {
"obs_EconomicCapitalRatio": 3.112438741240614
},
"2015": {
"obs_EconomicCapitalRatio": 3.66314659749228
},
"2016": {
"obs_EconomicCapitalRatio": 4.666188054215424
},
"2017": {
"obs_EconomicCapitalRatio": 4.472501841321298
},
"2018": {
"obs_EconomicCapitalRatio": 1.2201436186914152
},
"2022": {
"obs_EconomicCapitalRatio": 0.2718573870509964
},
"2023": {
"obs_EconomicCapitalRatio": 1.1061815689134848
},
"2024": {
"obs_EconomicCapitalRatio": 1.861957314482675
}
},
"0001437402": {
"2014": {
"obs_EconomicCapitalRatio": 4.926661749470438
},
"2015": {
"obs_EconomicCapitalRatio": 7.937166009598443
},
"2016": {
"obs_EconomicCapitalRatio": 5.864265172195904
},
"2017": {
"obs_EconomicCapitalRatio": 3.5416783481777787
},
"2018": {
"obs_EconomicCapitalRatio": 0.8694093294722323
},
"2019": {
"obs_EconomicCapitalRatio": 2.97619547684202
},
"2020": {
"obs_EconomicCapitalRatio": 4.502454051781784
},
"2021": {
"obs_EconomicCapitalRatio": 1.167873651644269
},
"2022": {
"obs_EconomicCapitalRatio": 3.1398158634339004
},
"2023": {
"obs_EconomicCapitalRatio": 6.850181889159298
},
"2024": {
"obs_EconomicCapitalRatio": 3.222650149881341
},
"2025": {
"obs_EconomicCapitalRatio": 3.367464199027977
}
},
"0001485003": {
"2023": {
"obs_EconomicCapitalRatio": 1.5632126082991586
},
"2024": {
"obs_EconomicCapitalRatio": 0.4148454443859101
}
},
"0001517022": {
"2014": {
"obs_EconomicCapitalRatio": 4.010819223234276
},
"2015": {
"obs_EconomicCapitalRatio": 4.8237243575533135
},
"2016": {
"obs_EconomicCapitalRatio": 1.4730434380249977
},
"2017": {
"obs_EconomicCapitalRatio": 2.3876562009982942
},
"2018": {
"obs_EconomicCapitalRatio": 0.48055421021598477
},
"2019": {
"obs_EconomicCapitalRatio": 1.3494051436213654
},
"2020": {
"obs_EconomicCapitalRatio": 0.8291826353614926
},
"2021": {
"obs_EconomicCapitalRatio": 0.870633819197869
},
"2022": {
"obs_EconomicCapitalRatio": 0.2233559190516168
},
"2023": {
"obs_EconomicCapitalRatio": 0.875991209192467
},
"2024": {
"obs_EconomicCapitalRatio": 1.6501753585300492
},
"2025": {
"obs_EconomicCapitalRatio": 1.219065982409421
}
},
"0001517681": {
"2014": {
"obs_EconomicCapitalRatio": 0.0
},
"2015": {
"obs_EconomicCapitalRatio": 0.0
}
},
"0001527728": {
"2018": {
"obs_EconomicCapitalRatio": 2.302516553080004
},
"2019": {
"obs_EconomicCapitalRatio": 2.3775735808175726
},
"2023": {
"obs_EconomicCapitalRatio": 6.055969830162965
},
"2024": {
"obs_EconomicCapitalRatio": 1.6861727041832997
}
},
"0001540159": {
"2015": {
"obs_EconomicCapitalRatio": 8.276585544563552
},
"2016": {
"obs_EconomicCapitalRatio": 2.6501242318372156
},
"2017": {
"obs_EconomicCapitalRatio": 1.9270691516342444
},
"2018": {
"obs_EconomicCapitalRatio": 0.7880523009856242
},
"2020": {
"obs_EconomicCapitalRatio": 8.152620731319265
},
"2022": {
"obs_EconomicCapitalRatio": 5.054299772437978
},
"2023": {
"obs_EconomicCapitalRatio": 2.854481801541483
},
"2024": {
"obs_EconomicCapitalRatio": 2.1800251672491813
},
"2025": {
"obs_EconomicCapitalRatio": 1.6714362166326928
}
},
"0001574235": {
"2014": {
"obs_EconomicCapitalRatio": 2.0469770380681473
},
"2015": {
"obs_EconomicCapitalRatio": 2.207632602380119
},
"2016": {
"obs_EconomicCapitalRatio": 0.7181712517809893
},
"2017": {
"obs_EconomicCapitalRatio": 2.8167511874971356
},
"2018": {
"obs_EconomicCapitalRatio": 1.626270015339166
},
"2019": {
"obs_EconomicCapitalRatio": 0.5494034407077054
},
"2020": {
"obs_EconomicCapitalRatio": 1.5457787375224854
},
"2021": {
"obs_EconomicCapitalRatio": 0.6892383766578533
},
"2022": {
"obs_EconomicCapitalRatio": 0.49146228292780314
},
"2023": {
"obs_EconomicCapitalRatio": 0.28093937465011043
},
"2024": {
"obs_EconomicCapitalRatio": 4.120047303893817
},
"2025": {
"obs_EconomicCapitalRatio": 3.8419290070237064
}
},
"0001582313": {
"2014": {
"obs_EconomicCapitalRatio": 4.392368429265987
},
"2015": {
"obs_EconomicCapitalRatio": 3.476660776453972
},
"2016": {
"obs_EconomicCapitalRatio": 4.103680140318783
},
"2017": {
"obs_EconomicCapitalRatio": 1.614193722770627
},
"2018": {
"obs_EconomicCapitalRatio": 2.093243843844552
},
"2019": {
"obs_EconomicCapitalRatio": 3.3904067163153058
},
"2020": {
"obs_EconomicCapitalRatio": 4.973343390727814
},
"2021": {
"obs_EconomicCapitalRatio": 5.3605927874064205
},
"2022": {
"obs_EconomicCapitalRatio": 6.135998550200953
}
},
"0001582554": {
"2014": {
"obs_EconomicCapitalRatio": 6.583806821973907
},
"2015": {
"obs_EconomicCapitalRatio": 8.203102613253769
},
"2016": {
"obs_EconomicCapitalRatio": 12.462807120338587
},
"2017": {
"obs_EconomicCapitalRatio": 14.12256248864945
},
"2018": {
"obs_EconomicCapitalRatio": 5.7222806221190705
},
"2019": {
"obs_EconomicCapitalRatio": 12.112346070508153
},
"2020": {
"obs_EconomicCapitalRatio": 5.299472496229888
},
"2021": {
"obs_EconomicCapitalRatio": 6.349425394200524
},
"2022": {
"obs_EconomicCapitalRatio": 4.169448789703781
},
"2023": {
"obs_EconomicCapitalRatio": 3.1366592849168913
},
"2024": {
"obs_EconomicCapitalRatio": 0.3033443877558794
},
"2025": {
"obs_EconomicCapitalRatio": 0.9102057238354853
}
},
"0001583107": {
"2014": {
"obs_EconomicCapitalRatio": 2.524510289086943
},
"2015": {
"obs_EconomicCapitalRatio": 3.5502715758954673
},
"2016": {
"obs_EconomicCapitalRatio": 4.769352639402022
},
"2017": {
"obs_EconomicCapitalRatio": 5.97018939026352
},
"2018": {
"obs_EconomicCapitalRatio": 4.009561421194865
},
"2019": {
"obs_EconomicCapitalRatio": 5.525429130789294
},
"2020": {
"obs_EconomicCapitalRatio": 3.9967540930032373
},
"2021": {
"obs_EconomicCapitalRatio": 3.6474585228242065
},
"2022": {
"obs_EconomicCapitalRatio": 2.371147972942393
},
"2023": {
"obs_EconomicCapitalRatio": 2.7435188030991986
}
},
"0001583648": {
"2015": {
"obs_EconomicCapitalRatio": 4.7747987863209085
},
"2016": {
"obs_EconomicCapitalRatio": 2.596238426600483
},
"2017": {
"obs_EconomicCapitalRatio": 2.7677828179053505
},
"2018": {
"obs_EconomicCapitalRatio": 1.141407671889934
},
"2019": {
"obs_EconomicCapitalRatio": 1.5409437503001444
},
"2020": {
"obs_EconomicCapitalRatio": 1.6540422363874783
},
"2021": {
"obs_EconomicCapitalRatio": 1.8727478616863706
},
"2022": {
"obs_EconomicCapitalRatio": 0.8323592340556023
},
"2023": {
"obs_EconomicCapitalRatio": 0.6057469211723506
}
},
"0000014272": {
"2015": {
"obs_EconomicCapitalRatio": 3.2475450415220855
},
"2016": {
"obs_EconomicCapitalRatio": 2.7259590116089485
},
"2017": {
"obs_EconomicCapitalRatio": 2.650646716670952
},
"2018": {
"obs_EconomicCapitalRatio": 2.199930130401309
},
"2020": {
"obs_EconomicCapitalRatio": 1.114835636149512
},
"2021": {
"obs_EconomicCapitalRatio": 1.2419398460280224
},
"2022": {
"obs_EconomicCapitalRatio": 1.612627956472529
},
"2023": {
"obs_EconomicCapitalRatio": 1.138243408987469
},
"2024": {
"obs_EconomicCapitalRatio": 1.2721676304709277
},
"2025": {
"obs_EconomicCapitalRatio": 1.321169806314478
}
},
"0000873303": {
"2015": {
"obs_EconomicCapitalRatio": 9.668485604102845
},
"2016": {
"obs_EconomicCapitalRatio": 6.233662004332542
},
"2017": {
"obs_EconomicCapitalRatio": 3.924175866378392
},
"2018": {
"obs_EconomicCapitalRatio": 6.339103672060055
},
"2019": {
"obs_EconomicCapitalRatio": 6.823271045904484
},
"2020": {
"obs_EconomicCapitalRatio": 5.29119921898451
},
"2021": {
"obs_EconomicCapitalRatio": 2.9435836473847226
},
"2022": {
"obs_EconomicCapitalRatio": 3.8077405647956177
}
},
"0001128189": {
"2016": {
"obs_EconomicCapitalRatio": 42.5561641662153
},
"2017": {
"obs_EconomicCapitalRatio": 44.12701545013146
},
"2018": {
"obs_EconomicCapitalRatio": 100.30969158981598
},
"2019": {
"obs_EconomicCapitalRatio": 88.26242021178395
},
"2020": {
"obs_EconomicCapitalRatio": 104.06358738597007
},
"2021": {
"obs_EconomicCapitalRatio": 89.94199206829096
},
"2022": {
"obs_EconomicCapitalRatio": 41.60826773992075
},
"2023": {
"obs_EconomicCapitalRatio": 22.90371520612683
},
"2024": {
"obs_EconomicCapitalRatio": 12.311765432860431
}
},
"0001267565": {
"2015": {
"obs_EconomicCapitalRatio": 9.545499460498341
},
"2016": {
"obs_EconomicCapitalRatio": 4.83483609366986
},
"2017": {
"obs_EconomicCapitalRatio": 7.157401045644926
},
"2018": {
"obs_EconomicCapitalRatio": 2.1923205454261003
},
"2019": {
"obs_EconomicCapitalRatio": 2.5638217711610176
},
"2020": {
"obs_EconomicCapitalRatio": 1.1945982442476681
},
"2021": {
"obs_EconomicCapitalRatio": 1.1275846582888194
},
"2022": {
"obs_EconomicCapitalRatio": 0.7166745350456436
},
"2023": {
"obs_EconomicCapitalRatio": 0.9397213313234996
},
"2025": {
"obs_EconomicCapitalRatio": 1.0262046808470957
}
},
"0001281895": {
"2015": {
"obs_EconomicCapitalRatio": 5.0364370997148225
},
"2016": {
"obs_EconomicCapitalRatio": 1.9822646801810113
},
"2017": {
"obs_EconomicCapitalRatio": 0.8946573077218604
},
"2018": {
"obs_EconomicCapitalRatio": 3.5163891482923164
},
"2019": {
"obs_EconomicCapitalRatio": 5.289572624031411
},
"2020": {
"obs_EconomicCapitalRatio": 9.152568054550002
},
"2021": {
"obs_EconomicCapitalRatio": 5.464254934454973
},
"2022": {
"obs_EconomicCapitalRatio": 4.816510052502813
}
},
"0001326732": {
"2015": {
"obs_EconomicCapitalRatio": 4.7370337142113
},
"2016": {
"obs_EconomicCapitalRatio": 3.9967030445270955
},
"2017": {
"obs_EconomicCapitalRatio": 4.202511162476909
},
"2018": {
"obs_EconomicCapitalRatio": 6.073969875839424
},
"2019": {
"obs_EconomicCapitalRatio": 5.83986745888784
},
"2020": {
"obs_EconomicCapitalRatio": 6.222607779114316
},
"2021": {
"obs_EconomicCapitalRatio": 4.9964835227058515
},
"2022": {
"obs_EconomicCapitalRatio": 3.2034867036915506
},
"2023": {
"obs_EconomicCapitalRatio": 2.070616845257262
},
"2024": {
"obs_EconomicCapitalRatio": 2.7552069968217667
},
"2025": {
"obs_EconomicCapitalRatio": 1.9795640740863942
}
},
"0001348911": {
"2015": {
"obs_EconomicCapitalRatio": 0.20211091249350502
},
"2016": {
"obs_EconomicCapitalRatio": 12.845502948864823
},
"2017": {
"obs_EconomicCapitalRatio": 5.386046168520068
},
"2019": {
"obs_EconomicCapitalRatio": 4.363753356040546
},
"2020": {
"obs_EconomicCapitalRatio": 6.251934538262092
},
"2021": {
"obs_EconomicCapitalRatio": 2.3451793339305693
},
"2022": {
"obs_EconomicCapitalRatio": 1.2250090948446972
}
},
"0001372514": {
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 4.8687372773255175
},
"2020": {
"obs_EconomicCapitalRatio": 2.1345849403381534
},
"2021": {
"obs_EconomicCapitalRatio": 0.8948813852784885
},
"2022": {
"obs_EconomicCapitalRatio": 0.24485864375810124
},
"2023": {
"obs_EconomicCapitalRatio": 0.3888692783137503
},
"2024": {
"obs_EconomicCapitalRatio": 0.4182487345061539
}
},
"0001374690": {
"2015": {
"obs_EconomicCapitalRatio": 20.943435399614355
},
"2016": {
"obs_EconomicCapitalRatio": 15.15781782827369
},
"2017": {
"obs_EconomicCapitalRatio": 20.69114475239754
},
"2018": {
"obs_EconomicCapitalRatio": 29.417509168744573
},
"2019": {
"obs_EconomicCapitalRatio": 8.48372085170697
},
"2020": {
"obs_EconomicCapitalRatio": 5.486558924421429
},
"2021": {
"obs_EconomicCapitalRatio": 4.021593630675525
},
"2022": {
"obs_EconomicCapitalRatio": 2.6954254166627156
}
},
"0001434647": {
"2015": {
"obs_EconomicCapitalRatio": 4.4921423898171
},
"2016": {
"obs_EconomicCapitalRatio": 0.5165262290733772
},
"2017": {
"obs_EconomicCapitalRatio": 0.6848099016426473
},
"2018": {
"obs_EconomicCapitalRatio": 0.865624026468524
},
"2019": {
"obs_EconomicCapitalRatio": 0.24683179633840263
},
"2020": {
"obs_EconomicCapitalRatio": 24.491947700213355
},
"2023": {
"obs_EconomicCapitalRatio": 1.2615329818804297
},
"2024": {
"obs_EconomicCapitalRatio": 2.8610987447081255
},
"2025": {
"obs_EconomicCapitalRatio": 2.3330351772908413
}
},
"0001460702": {
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 2.2107914692835418
},
"2022": {
"obs_EconomicCapitalRatio": 3.7082246599908757
},
"2023": {
"obs_EconomicCapitalRatio": 0.9723846982305767
},
"2024": {
"obs_EconomicCapitalRatio": 0.8966105358545655
},
"2025": {
"obs_EconomicCapitalRatio": 0.7992021507471163
}
},
"0001501989": {
"2015": {
"obs_EconomicCapitalRatio": 5.593684092339584
},
"2016": {
"obs_EconomicCapitalRatio": 2.619381599651744
},
"2017": {
"obs_EconomicCapitalRatio": 2.3376888954500075
},
"2018": {
"obs_EconomicCapitalRatio": 1.6725413392645991
},
"2019": {
"obs_EconomicCapitalRatio": 1.2386537359077794
},
"2020": {
"obs_EconomicCapitalRatio": 1.036637404678561
},
"2021": {
"obs_EconomicCapitalRatio": 0.9597362946003473
},
"2022": {
"obs_EconomicCapitalRatio": 0.3339390654966768
}
},
"0001506251": {
"2015": {
"obs_EconomicCapitalRatio": 68.18891485061765
},
"2016": {
"obs_EconomicCapitalRatio": 2.7992844910974117
},
"2017": {
"obs_EconomicCapitalRatio": 2.685011457384177
},
"2018": {
"obs_EconomicCapitalRatio": 1.0813813832971078
},
"2020": {
"obs_EconomicCapitalRatio": 2.2591166917938206
},
"2023": {
"obs_EconomicCapitalRatio": 2.159536016547452
},
"2024": {
"obs_EconomicCapitalRatio": 6.035944830417154
}
},
"0001526119": {
"2015": {
"obs_EconomicCapitalRatio": 1.10776532837638
},
"2017": {
"obs_EconomicCapitalRatio": 2.0776084538190913
},
"2018": {
"obs_EconomicCapitalRatio": 1.1626992843450203
},
"2019": {
"obs_EconomicCapitalRatio": 0.7040930043916058
},
"2020": {
"obs_EconomicCapitalRatio": 3.968963717126026
},
"2021": {
"obs_EconomicCapitalRatio": 6.306571084828538
},
"2022": {
"obs_EconomicCapitalRatio": 1.0850427238616216
},
"2023": {
"obs_EconomicCapitalRatio": 1.839270489546306
}
},
"0001527599": {
"2015": {
"obs_EconomicCapitalRatio": 42.38419100270754
},
"2016": {
"obs_EconomicCapitalRatio": 15.55508778937919
},
"2017": {
"obs_EconomicCapitalRatio": 42.78514884794768
},
"2018": {
"obs_EconomicCapitalRatio": 34.08047468923924
},
"2019": {
"obs_EconomicCapitalRatio": 10.248352718914434
},
"2020": {
"obs_EconomicCapitalRatio": 13.415002946338147
},
"2021": {
"obs_EconomicCapitalRatio": 24.718119187681346
},
"2022": {
"obs_EconomicCapitalRatio": 10.796971933946313
}
},
"0001541157": {
"2015": {
"obs_EconomicCapitalRatio": 333.2338112169181
},
"2025": {
"obs_EconomicCapitalRatio": 557.3736464203313
}
},
"0001553643": {
"2015": {
"obs_EconomicCapitalRatio": 1.7338821891929213
},
"2016": {
"obs_EconomicCapitalRatio": 1.1816013242874706
},
"2017": {
"obs_EconomicCapitalRatio": 4.599958387137025
},
"2018": {
"obs_EconomicCapitalRatio": 5.631594568993065
},
"2020": {
"obs_EconomicCapitalRatio": 8.070490617556281
},
"2021": {
"obs_EconomicCapitalRatio": 3.189405967515967
},
"2023": {
"obs_EconomicCapitalRatio": 1.648304465498439
}
},
"0001557746": {
"2016": {
"obs_EconomicCapitalRatio": 6.604216738408072
},
"2017": {
"obs_EconomicCapitalRatio": 5.6131375883934025
},
"2018": {
"obs_EconomicCapitalRatio": 1.7019790590737285
},
"2019": {
"obs_EconomicCapitalRatio": 1.212098674624993
},
"2020": {
"obs_EconomicCapitalRatio": 5.435226457505301
},
"2021": {
"obs_EconomicCapitalRatio": 5.8301042520779305
},
"2022": {
"obs_EconomicCapitalRatio": 6.499861999475928
},
"2023": {
"obs_EconomicCapitalRatio": 0.6170529806766536
}
},
"0001569340": {
"2015": {
"obs_EconomicCapitalRatio": 9.116142223062687
},
"2020": {
"obs_EconomicCapitalRatio": 11.37309540355387
}
},
"0001585608": {
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
}
},
"0001595097": {
"2015": {
"obs_EconomicCapitalRatio": 7.150216686101165
},
"2016": {
"obs_EconomicCapitalRatio": 28.092542245692012
},
"2017": {
"obs_EconomicCapitalRatio": 10.055725124496933
},
"2018": {
"obs_EconomicCapitalRatio": 9.993523112769557
},
"2019": {
"obs_EconomicCapitalRatio": 7.498768621961081
},
"2020": {
"obs_EconomicCapitalRatio": 1.4308728416796583
},
"2021": {
"obs_EconomicCapitalRatio": 1.104648603895476
},
"2022": {
"obs_EconomicCapitalRatio": 0.27635414874298914
}
},
"0001598646": {
"2015": {
"obs_EconomicCapitalRatio": 2.634548670759021
},
"2016": {
"obs_EconomicCapitalRatio": 5.485442013339983
},
"2017": {
"obs_EconomicCapitalRatio": 1.9859162487009006
},
"2018": {
"obs_EconomicCapitalRatio": 2.747774885570393
},
"2019": {
"obs_EconomicCapitalRatio": 4.208753853253404
},
"2020": {
"obs_EconomicCapitalRatio": 3.3886058732353694
},
"2021": {
"obs_EconomicCapitalRatio": 0.5251543288767053
},
"2022": {
"obs_EconomicCapitalRatio": 0.2067192346550029
}
},
"0001607678": {
"2015": {
"obs_EconomicCapitalRatio": 1.9834389723963093
},
"2016": {
"obs_EconomicCapitalRatio": 2.0814310306844765
},
"2017": {
"obs_EconomicCapitalRatio": 7.592782060667528
},
"2018": {
"obs_EconomicCapitalRatio": 3.5884317978740667
},
"2019": {
"obs_EconomicCapitalRatio": 4.005092177058184
},
"2020": {
"obs_EconomicCapitalRatio": 3.3915361928929455
},
"2021": {
"obs_EconomicCapitalRatio": 3.468945823287514
},
"2022": {
"obs_EconomicCapitalRatio": 6.479499566971428
}
},
"0001609809": {
"2015": {
"obs_EconomicCapitalRatio": 12.371324494321517
},
"2016": {
"obs_EconomicCapitalRatio": 1.9421880149134538
},
"2017": {
"obs_EconomicCapitalRatio": 2.5908631473715626
},
"2018": {
"obs_EconomicCapitalRatio": 1.384064290835004
},
"2019": {
"obs_EconomicCapitalRatio": 1.8615650337156782
},
"2020": {
"obs_EconomicCapitalRatio": 8.781524800983108
},
"2021": {
"obs_EconomicCapitalRatio": 2.7321700147524
},
"2022": {
"obs_EconomicCapitalRatio": 1.9955432209497879
}
},
"0001618835": {
"2015": {
"obs_EconomicCapitalRatio": 0.0
},
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 27.260771879425697
},
"2021": {
"obs_EconomicCapitalRatio": 1.304128340362082
},
"2022": {
"obs_EconomicCapitalRatio": 0.14293480962284852
},
"2023": {
"obs_EconomicCapitalRatio": 0.01667205175592019
},
"2024": {
"obs_EconomicCapitalRatio": 0.015834009366340877
},
"2025": {
"obs_EconomicCapitalRatio": 0.023036945432258746
}
},
"0001621221": {
"2019": {
"obs_EconomicCapitalRatio": 2.4753873505624306
},
"2020": {
"obs_EconomicCapitalRatio": 4.264908581177564
},
"2021": {
"obs_EconomicCapitalRatio": 4.02697447143019
},
"2023": {
"obs_EconomicCapitalRatio": 0.6054883871847317
},
"2024": {
"obs_EconomicCapitalRatio": 0.9901373189844184
},
"2025": {
"obs_EconomicCapitalRatio": 0.9241621649519836
}
},
"0001631574": {
"2015": {
"obs_EconomicCapitalRatio": 4.069113217531914
},
"2016": {
"obs_EconomicCapitalRatio": 7.185150465314827
},
"2017": {
"obs_EconomicCapitalRatio": 9.051139386919285
},
"2018": {
"obs_EconomicCapitalRatio": 4.859865684220317
},
"2019": {
"obs_EconomicCapitalRatio": 2.1475345165686233
},
"2020": {
"obs_EconomicCapitalRatio": 1.769382687303525
},
"2021": {
"obs_EconomicCapitalRatio": 1.0659833362894395
},
"2022": {
"obs_EconomicCapitalRatio": 3.2970693329247367
}
},
"0001641489": {
"2015": {
"obs_EconomicCapitalRatio": 1.2552103799603973
},
"2016": {
"obs_EconomicCapitalRatio": 1.3459374903125807
},
"2017": {
"obs_EconomicCapitalRatio": 1.1345479524457975
},
"2018": {
"obs_EconomicCapitalRatio": 1.2383672431029904
},
"2019": {
"obs_EconomicCapitalRatio": 4.491518150513322
},
"2020": {
"obs_EconomicCapitalRatio": 7.976879057591623
},
"2021": {
"obs_EconomicCapitalRatio": 3.9162067227323436
},
"2022": {
"obs_EconomicCapitalRatio": 1.826215242233967
},
"2023": {
"obs_EconomicCapitalRatio": 35.7174631241012
},
"2024": {
"obs_EconomicCapitalRatio": 1.1686335633140843
},
"2025": {
"obs_EconomicCapitalRatio": 2.5435087644018997
}
},
"0000812306": {
"2017": {
"obs_EconomicCapitalRatio": 0.7679844265560579
},
"2018": {
"obs_EconomicCapitalRatio": 1.3238043750261224
},
"2019": {
"obs_EconomicCapitalRatio": 1.553680659218853
},
"2020": {
"obs_EconomicCapitalRatio": 3.951228396195592
},
"2021": {
"obs_EconomicCapitalRatio": 1.0293958339533176
},
"2022": {
"obs_EconomicCapitalRatio": 0.9173385873482564
},
"2023": {
"obs_EconomicCapitalRatio": 0.6230011525278941
}
},
"0001014763": {
"2021": {
"obs_EconomicCapitalRatio": 3.2970328242500426
},
"2022": {
"obs_EconomicCapitalRatio": 0.6373987318483224
},
"2023": {
"obs_EconomicCapitalRatio": 2.2353109180655855
},
"2024": {
"obs_EconomicCapitalRatio": 0.2989579783403101
},
"2025": {
"obs_EconomicCapitalRatio": 0.5564579677349022
}
},
"0001395937": {
"2016": {
"obs_EconomicCapitalRatio": 2.0274181405815592
},
"2017": {
"obs_EconomicCapitalRatio": 2.3708227426577966
},
"2018": {
"obs_EconomicCapitalRatio": 1.7735484369185335
},
"2019": {
"obs_EconomicCapitalRatio": 5.012956899172152
},
"2020": {
"obs_EconomicCapitalRatio": 5.657839182322721
},
"2021": {
"obs_EconomicCapitalRatio": 4.338131466604313
},
"2022": {
"obs_EconomicCapitalRatio": 5.533006676662477
}
},
"0001539029": {
"2016": {
"obs_EconomicCapitalRatio": 3.8001069543615715
},
"2017": {
"obs_EconomicCapitalRatio": 5.511027749062352
},
"2018": {
"obs_EconomicCapitalRatio": 1.0708192486420613
},
"2019": {
"obs_EconomicCapitalRatio": 5.457817849157306
},
"2020": {
"obs_EconomicCapitalRatio": 6.830495344600248
}
},
"0001555280": {
"2016": {
"obs_EconomicCapitalRatio": 3.5294023070229286
},
"2017": {
"obs_EconomicCapitalRatio": 4.26721278609896
},
"2019": {
"obs_EconomicCapitalRatio": 5.830222610803596
},
"2020": {
"obs_EconomicCapitalRatio": 6.2465194766286976
},
"2021": {
"obs_EconomicCapitalRatio": 9.433935491487597
},
"2022": {
"obs_EconomicCapitalRatio": 5.098553510112966
},
"2023": {
"obs_EconomicCapitalRatio": 7.413320323582953
},
"2024": {
"obs_EconomicCapitalRatio": 6.132488673752045
},
"2025": {
"obs_EconomicCapitalRatio": 3.9456146954632536
}
},
"0001579428": {
"2016": {
"obs_EconomicCapitalRatio": 4.731285154323032
},
"2017": {
"obs_EconomicCapitalRatio": 4.395347931767885
},
"2018": {
"obs_EconomicCapitalRatio": 4.458882968102999
},
"2019": {
"obs_EconomicCapitalRatio": 26.65313506898581
},
"2022": {
"obs_EconomicCapitalRatio": 11.82261524078376
}
},
"0001583771": {
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 1.4764049161692996
},
"2020": {
"obs_EconomicCapitalRatio": 0.6820121179955333
},
"2021": {
"obs_EconomicCapitalRatio": 1.6165558445799055
},
"2022": {
"obs_EconomicCapitalRatio": 0.6594129903533573
},
"2023": {
"obs_EconomicCapitalRatio": 0.9993418815360613
},
"2024": {
"obs_EconomicCapitalRatio": 1.36001469804817
},
"2025": {
"obs_EconomicCapitalRatio": 0.43504776570784937
}
},
"0001590560": {
"2017": {
"obs_EconomicCapitalRatio": 3.443816673125471
},
"2018": {
"obs_EconomicCapitalRatio": 5.436808380747137
},
"2019": {
"obs_EconomicCapitalRatio": 10.904943748745998
},
"2020": {
"obs_EconomicCapitalRatio": 7.792438910067191
},
"2021": {
"obs_EconomicCapitalRatio": 1.9302182695305188
},
"2022": {
"obs_EconomicCapitalRatio": 2.290830914690775
},
"2023": {
"obs_EconomicCapitalRatio": 0.4456950008088053
}
},
"0001626878": {
"2016": {
"obs_EconomicCapitalRatio": 7.28422372646887
},
"2017": {
"obs_EconomicCapitalRatio": 3.755245458715203
},
"2019": {
"obs_EconomicCapitalRatio": 1.5759474094123005
},
"2020": {
"obs_EconomicCapitalRatio": 2.345949117862805
},
"2021": {
"obs_EconomicCapitalRatio": 2.433294962975098
},
"2022": {
"obs_EconomicCapitalRatio": 0.7500901950035245
},
"2023": {
"obs_EconomicCapitalRatio": 1.0375765523682057
},
"2025": {
"obs_EconomicCapitalRatio": 0.9328657551171378
}
},
"0001626971": {
"2016": {
"obs_EconomicCapitalRatio": 4.277405407531264
},
"2017": {
"obs_EconomicCapitalRatio": 4.149375012876857
},
"2019": {
"obs_EconomicCapitalRatio": 2.6843077546283682
},
"2020": {
"obs_EconomicCapitalRatio": 2.241320520434651
},
"2021": {
"obs_EconomicCapitalRatio": 1.9728459381286443
},
"2022": {
"obs_EconomicCapitalRatio": 0.9395855641792878
},
"2023": {
"obs_EconomicCapitalRatio": 3.1431390679772337
}
},
"0001636282": {
"2016": {
"obs_EconomicCapitalRatio": 1.911949666807195
},
"2017": {
"obs_EconomicCapitalRatio": 2.7490583145413074
},
"2018": {
"obs_EconomicCapitalRatio": 4.003210640999432
},
"2019": {
"obs_EconomicCapitalRatio": 4.235264567342523
},
"2020": {
"obs_EconomicCapitalRatio": 4.34926970229657
},
"2021": {
"obs_EconomicCapitalRatio": 3.0591140227060354
},
"2022": {
"obs_EconomicCapitalRatio": 0.480811302312216
},
"2023": {
"obs_EconomicCapitalRatio": 0.3451585198947146
},
"2024": {
"obs_EconomicCapitalRatio": 3.4522188932719113
},
"2025": {
"obs_EconomicCapitalRatio": 6.1043163744290645
}
},
"0001638287": {
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 9.290038100241892
}
},
"0001651308": {
"2016": {
"obs_EconomicCapitalRatio": 55.07257988517769
},
"2017": {
"obs_EconomicCapitalRatio": 80.78994328623331
},
"2018": {
"obs_EconomicCapitalRatio": 75.19069906966709
},
"2019": {
"obs_EconomicCapitalRatio": 117.56902263238351
},
"2020": {
"obs_EconomicCapitalRatio": 83.7077839131438
},
"2021": {
"obs_EconomicCapitalRatio": 60.09190503077995
},
"2022": {
"obs_EconomicCapitalRatio": 70.79176203538113
},
"2023": {
"obs_EconomicCapitalRatio": 60.354771279349215
},
"2024": {
"obs_EconomicCapitalRatio": 58.74717564636796
},
"2025": {
"obs_EconomicCapitalRatio": 74.46961209797139
}
},
"0001659617": {
"2016": {
"obs_EconomicCapitalRatio": 0.0
},
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 1.402227694170675
},
"2022": {
"obs_EconomicCapitalRatio": 1.2594041493424097
},
"2023": {
"obs_EconomicCapitalRatio": 0.909656247498064
},
"2025": {
"obs_EconomicCapitalRatio": 13.456130084491564
}
},
"0001680048": {
"2017": {
"obs_EconomicCapitalRatio": 0.2596643535753641
},
"2018": {
"obs_EconomicCapitalRatio": 0.07895219091057175
},
"2019": {
"obs_EconomicCapitalRatio": 0.0501303238990739
},
"2020": {
"obs_EconomicCapitalRatio": 0.03952130469039673
},
"2021": {
"obs_EconomicCapitalRatio": 0.016593300619834713
},
"2022": {
"obs_EconomicCapitalRatio": 0.003244066029327926
},
"2023": {
"obs_EconomicCapitalRatio": 0.06359334012047171
}
},
"0000109657": {
"2020": {
"obs_EconomicCapitalRatio": 1.6846332758244982
},
"2022": {
"obs_EconomicCapitalRatio": 3.276889997621411
},
"2023": {
"obs_EconomicCapitalRatio": 1.0101946437098341
},
"2024": {
"obs_EconomicCapitalRatio": 1.2853889944280936
},
"2025": {
"obs_EconomicCapitalRatio": 1.622201918946696
}
},
"0001173313": {
"2017": {
"obs_EconomicCapitalRatio": 133.7703825988571
},
"2019": {
"obs_EconomicCapitalRatio": 14.62906593991791
},
"2020": {
"obs_EconomicCapitalRatio": 10.431590816230356
},
"2021": {
"obs_EconomicCapitalRatio": 11.24254806221214
},
"2022": {
"obs_EconomicCapitalRatio": 2.569020672124645
},
"2023": {
"obs_EconomicCapitalRatio": 0.8218812740633279
}
},
"0001370053": {
"2017": {
"obs_EconomicCapitalRatio": 13.167988751469355
},
"2018": {
"obs_EconomicCapitalRatio": 6.2142651603584
},
"2019": {
"obs_EconomicCapitalRatio": 1.921164157298367
},
"2020": {
"obs_EconomicCapitalRatio": 2.81203464508538
},
"2021": {
"obs_EconomicCapitalRatio": 2.991710648767185
},
"2022": {
"obs_EconomicCapitalRatio": 2.6017630895148307
},
"2023": {
"obs_EconomicCapitalRatio": 2.2108411190227493
},
"2024": {
"obs_EconomicCapitalRatio": 1.6017455543069687
}
},
"0001377121": {
"2017": {
"obs_EconomicCapitalRatio": 3.914023929056892
},
"2018": {
"obs_EconomicCapitalRatio": 1.9371601789637214
},
"2019": {
"obs_EconomicCapitalRatio": 1.6918961236380876
},
"2020": {
"obs_EconomicCapitalRatio": 4.6012149122973
},
"2021": {
"obs_EconomicCapitalRatio": 8.232979661392296
},
"2022": {
"obs_EconomicCapitalRatio": 3.4935072045172726
},
"2023": {
"obs_EconomicCapitalRatio": 6.698251527915118
}
},
"0001411685": {
"2017": {
"obs_EconomicCapitalRatio": 3.827433625855536
},
"2018": {
"obs_EconomicCapitalRatio": 5.7207627820698495
},
"2019": {
"obs_EconomicCapitalRatio": 3.0027583042272052
},
"2020": {
"obs_EconomicCapitalRatio": 11.917054122105522
},
"2021": {
"obs_EconomicCapitalRatio": 6.12552075504253
},
"2022": {
"obs_EconomicCapitalRatio": 0.4842481960234831
},
"2023": {
"obs_EconomicCapitalRatio": 9.274635539846695
},
"2024": {
"obs_EconomicCapitalRatio": 1.0717075833225695
}
},
"0001412486": {
"2017": {
"obs_EconomicCapitalRatio": 2.460451307469997
},
"2018": {
"obs_EconomicCapitalRatio": 2.5120455856560415
}
},
"0001420565": {
"2017": {
"obs_EconomicCapitalRatio": 5.1023289307496595
},
"2018": {
"obs_EconomicCapitalRatio": 0.5726969681607266
},
"2019": {
"obs_EconomicCapitalRatio": 0.8727951563208037
},
"2020": {
"obs_EconomicCapitalRatio": 4.163633669590643
},
"2021": {
"obs_EconomicCapitalRatio": 1.850461391873863
},
"2022": {
"obs_EconomicCapitalRatio": 16.418427885256513
}
},
"0001509745": {
"2017": {
"obs_EconomicCapitalRatio": 2.4505707185375876
},
"2018": {
"obs_EconomicCapitalRatio": 2.369922122381597
},
"2019": {
"obs_EconomicCapitalRatio": 2.8635571965108215
},
"2020": {
"obs_EconomicCapitalRatio": 4.25639470917342
},
"2021": {
"obs_EconomicCapitalRatio": 4.100610570922096
},
"2022": {
"obs_EconomicCapitalRatio": 1.0865248758170611
},
"2023": {
"obs_EconomicCapitalRatio": 1.9134670273083285
}
},
"0001514946": {
"2017": {
"obs_EconomicCapitalRatio": 73.39159388942399
},
"2018": {
"obs_EconomicCapitalRatio": 7.96001803039942
},
"2022": {
"obs_EconomicCapitalRatio": 0.7094745888114613
},
"2023": {
"obs_EconomicCapitalRatio": 0.5978697836515268
}
},
"0001528172": {
"2017": {
"obs_EconomicCapitalRatio": 0.019099386123103267
},
"2018": {
"obs_EconomicCapitalRatio": 0.8283695524372952
},
"2019": {
"obs_EconomicCapitalRatio": 142.77801500563763
},
"2020": {
"obs_EconomicCapitalRatio": 0.05812407823255177
},
"2021": {
"obs_EconomicCapitalRatio": 0.11790771971716654
}
},
"0001534120": {
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 1.1778632103795506
},
"2023": {
"obs_EconomicCapitalRatio": 131.79765640599854
},
"2024": {
"obs_EconomicCapitalRatio": 1.1101645179123487
}
},
"0001566044": {
"2018": {
"obs_EconomicCapitalRatio": 1.317547784011202
},
"2019": {
"obs_EconomicCapitalRatio": 2.6616596600295654
},
"2020": {
"obs_EconomicCapitalRatio": 3.9600248195471717
},
"2021": {
"obs_EconomicCapitalRatio": 1.3698621993549591
},
"2022": {
"obs_EconomicCapitalRatio": 0.32575957408979317
},
"2023": {
"obs_EconomicCapitalRatio": 0.6649149421403918
},
"2024": {
"obs_EconomicCapitalRatio": 1.012622254166815
},
"2025": {
"obs_EconomicCapitalRatio": 0.909971665771834
}
},
"0001589150": {
"2017": {
"obs_EconomicCapitalRatio": 1.5939039321287882
},
"2021": {
"obs_EconomicCapitalRatio": 5.815418147348666
},
"2022": {
"obs_EconomicCapitalRatio": 3.3803374988335997
},
"2023": {
"obs_EconomicCapitalRatio": 0.9680986000563736
}
},
"0001595248": {
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 2.2975715784653983
},
"2025": {
"obs_EconomicCapitalRatio": 0.6890334170541527
}
},
"0001615219": {
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.4266213271995585
},
"2023": {
"obs_EconomicCapitalRatio": 0.8817239426328813
},
"2024": {
"obs_EconomicCapitalRatio": 1.0538230226625522
}
},
"0001645469": {
"2019": {
"obs_EconomicCapitalRatio": 25.93457561963354
},
"2020": {
"obs_EconomicCapitalRatio": 7.94561875748812
},
"2021": {
"obs_EconomicCapitalRatio": 3.8337806849507885
},
"2022": {
"obs_EconomicCapitalRatio": 3.7394488995043447
},
"2023": {
"obs_EconomicCapitalRatio": 1.237974920283715
},
"2024": {
"obs_EconomicCapitalRatio": 3.90769690668125
},
"2025": {
"obs_EconomicCapitalRatio": 6.343918823471869
}
},
"0001671584": {
"2017": {
"obs_EconomicCapitalRatio": 0.0
},
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.0
}
},
"0001682639": {
"2018": {
"obs_EconomicCapitalRatio": 2.2837564752113586
},
"2019": {
"obs_EconomicCapitalRatio": 7.0391953952305535
},
"2020": {
"obs_EconomicCapitalRatio": 5.154502189305028
},
"2021": {
"obs_EconomicCapitalRatio": 5.026111355492541
},
"2022": {
"obs_EconomicCapitalRatio": 2.5051335831758266
},
"2023": {
"obs_EconomicCapitalRatio": 3.079128218817466
}
},
"0001698530": {
"2018": {
"obs_EconomicCapitalRatio": 8.357163676148797
},
"2019": {
"obs_EconomicCapitalRatio": 2.9887187823059307
},
"2020": {
"obs_EconomicCapitalRatio": 2.483895035470864
},
"2021": {
"obs_EconomicCapitalRatio": 0.3380830254064559
},
"2022": {
"obs_EconomicCapitalRatio": 0.36138827407151963
},
"2023": {
"obs_EconomicCapitalRatio": 0.5142840533526112
},
"2024": {
"obs_EconomicCapitalRatio": 3.239869857320238
}
},
"0001701108": {
"2017": {
"obs_EconomicCapitalRatio": 3.249938964861851
},
"2018": {
"obs_EconomicCapitalRatio": 1.533993943015218
},
"2019": {
"obs_EconomicCapitalRatio": 2.918587726691467
},
"2020": {
"obs_EconomicCapitalRatio": 6.327245808454878
},
"2021": {
"obs_EconomicCapitalRatio": 3.5665420006235404
},
"2022": {
"obs_EconomicCapitalRatio": 0.9629564817040931
}
},
"0000818686": {
"2018": {
"obs_EconomicCapitalRatio": 0.32514906136361227
},
"2019": {
"obs_EconomicCapitalRatio": 0.2178319843684473
},
"2020": {
"obs_EconomicCapitalRatio": 0.23675779404262848
},
"2021": {
"obs_EconomicCapitalRatio": 0.21886047552551496
},
"2022": {
"obs_EconomicCapitalRatio": 0.25601351138535516
},
"2023": {
"obs_EconomicCapitalRatio": 0.2979363623480095
},
"2024": {
"obs_EconomicCapitalRatio": 0.6887107587567836
}
},
"0001205922": {
"2018": {
"obs_EconomicCapitalRatio": 3.558545253032523
},
"2019": {
"obs_EconomicCapitalRatio": 14.107889173710923
},
"2020": {
"obs_EconomicCapitalRatio": 3.848820391735063
},
"2021": {
"obs_EconomicCapitalRatio": 6.534633254036944
},
"2022": {
"obs_EconomicCapitalRatio": 5.585500529255729
}
},
"0001398733": {
"2018": {
"obs_EconomicCapitalRatio": 2.0335208694788927
},
"2019": {
"obs_EconomicCapitalRatio": 1.6769019425473788
},
"2020": {
"obs_EconomicCapitalRatio": 2.480994835552515
},
"2021": {
"obs_EconomicCapitalRatio": 1.556911477192337
},
"2022": {
"obs_EconomicCapitalRatio": 0.41985375789917745
},
"2023": {
"obs_EconomicCapitalRatio": 1.2066939811949051
},
"2024": {
"obs_EconomicCapitalRatio": 2.4787610336985555
},
"2025": {
"obs_EconomicCapitalRatio": 4.105635682704048
}
},
"0001401040": {
"2019": {
"obs_EconomicCapitalRatio": 9.581231195149424
},
"2020": {
"obs_EconomicCapitalRatio": 11.44489460295306
},
"2021": {
"obs_EconomicCapitalRatio": 3.9817759093568927
},
"2023": {
"obs_EconomicCapitalRatio": 3.74479963887114
},
"2024": {
"obs_EconomicCapitalRatio": 8.787097452657084
},
"2025": {
"obs_EconomicCapitalRatio": 12.966407842541559
}
},
"0001426800": {
"2018": {
"obs_EconomicCapitalRatio": 3.2715032567189795
},
"2019": {
"obs_EconomicCapitalRatio": 2.656833630410397
},
"2020": {
"obs_EconomicCapitalRatio": 1.2260807054391023
},
"2021": {
"obs_EconomicCapitalRatio": 1.012923367531431
},
"2022": {
"obs_EconomicCapitalRatio": 1.0245394097639269
}
},
"0001513525": {
"2018": {
"obs_EconomicCapitalRatio": 15.29204527391044
},
"2019": {
"obs_EconomicCapitalRatio": 7.422992112609702
},
"2020": {
"obs_EconomicCapitalRatio": 9.195160674374737
},
"2023": {
"obs_EconomicCapitalRatio": 0.8112821129859077
}
},
"0001570562": {
"2018": {
"obs_EconomicCapitalRatio": 2.4644934958280946
},
"2019": {
"obs_EconomicCapitalRatio": 1.6526450097941916
},
"2020": {
"obs_EconomicCapitalRatio": 0.504423451769479
},
"2021": {
"obs_EconomicCapitalRatio": 1.6900619644881842
},
"2022": {
"obs_EconomicCapitalRatio": 2.3100849590901413
},
"2023": {
"obs_EconomicCapitalRatio": 2.8583602912038395
},
"2024": {
"obs_EconomicCapitalRatio": 3.0213055263832986
},
"2025": {
"obs_EconomicCapitalRatio": 1.8769865134086707
}
},
"0001604191": {
"2018": {
"obs_EconomicCapitalRatio": 0.0
},
"2019": {
"obs_EconomicCapitalRatio": 0.0
},
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.6221840865782279
},
"2023": {
"obs_EconomicCapitalRatio": 10.104779725932428
}
},
"0001622229": {
"2019": {
"obs_EconomicCapitalRatio": 0.653173704312413
},
"2020": {
"obs_EconomicCapitalRatio": 1.041837424690067
},
"2021": {
"obs_EconomicCapitalRatio": 2.68914694631765
},
"2022": {
"obs_EconomicCapitalRatio": 4.443547993300266
}
},
"0001655759": {
"2018": {
"obs_EconomicCapitalRatio": 3.2808490818527978
},
"2019": {
"obs_EconomicCapitalRatio": 7.486499358429144
},
"2020": {
"obs_EconomicCapitalRatio": 8.251738168682177
},
"2021": {
"obs_EconomicCapitalRatio": 3.5375048165770537
},
"2022": {
"obs_EconomicCapitalRatio": 1.833701160049044
},
"2023": {
"obs_EconomicCapitalRatio": 2.188090869424132
},
"2024": {
"obs_EconomicCapitalRatio": 1.599250605197483
},
"2025": {
"obs_EconomicCapitalRatio": 1.5230753357527844
}
},
"0001659323": {
"2018": {
"obs_EconomicCapitalRatio": 1.2956470910456483
},
"2019": {
"obs_EconomicCapitalRatio": 0.9991685577319022
},
"2020": {
"obs_EconomicCapitalRatio": 0.7321175401737595
},
"2021": {
"obs_EconomicCapitalRatio": 1.2505648158055298
},
"2022": {
"obs_EconomicCapitalRatio": 0.19588772714124267
}
},
"0001661181": {
"2019": {
"obs_EconomicCapitalRatio": 2.4337172392910094
},
"2020": {
"obs_EconomicCapitalRatio": 3.178293633366289
},
"2021": {
"obs_EconomicCapitalRatio": 3.7505662449012793
},
"2022": {
"obs_EconomicCapitalRatio": 1.067092580296219
}
},
"0001661998": {
"2018": {
"obs_EconomicCapitalRatio": 5.061694686560405
},
"2019": {
"obs_EconomicCapitalRatio": 5.264587553460372
},
"2020": {
"obs_EconomicCapitalRatio": 3.3929572131000203
},
"2021": {
"obs_EconomicCapitalRatio": 1.8249824165964792
},
"2022": {
"obs_EconomicCapitalRatio": 0.5213274307293991
}
},
"0001668243": {
"2019": {
"obs_EconomicCapitalRatio": 6.351614519380273
},
"2020": {
"obs_EconomicCapitalRatio": 5.627440820998476
},
"2021": {
"obs_EconomicCapitalRatio": 1.8434655464148624
},
"2022": {
"obs_EconomicCapitalRatio": 1.0245192387938165
},
"2023": {
"obs_EconomicCapitalRatio": 2.1951516473304666
},
"2024": {
"obs_EconomicCapitalRatio": 1.5615001591597384
},
"2025": {
"obs_EconomicCapitalRatio": 4.298345678378464
}
},
"0001708599": {
"2020": {
"obs_EconomicCapitalRatio": 9.389529401288595
},
"2022": {
"obs_EconomicCapitalRatio": 1.7540810203784016
},
"2023": {
"obs_EconomicCapitalRatio": 1.5714257944094645
},
"2024": {
"obs_EconomicCapitalRatio": 7.338972673386068
}
},
"0001711786": {
"2019": {
"obs_EconomicCapitalRatio": 31.04911251583365
},
"2021": {
"obs_EconomicCapitalRatio": 2.852022738805497
},
"2022": {
"obs_EconomicCapitalRatio": 1.0174342861200536
},
"2023": {
"obs_EconomicCapitalRatio": 1.083925115542916
}
},
"0001720893": {
"2018": {
"obs_EconomicCapitalRatio": 2.031438132927808
},
"2019": {
"obs_EconomicCapitalRatio": 7.684337873792798
},
"2020": {
"obs_EconomicCapitalRatio": 10.558813026558067
},
"2021": {
"obs_EconomicCapitalRatio": 4.729842390339243
},
"2022": {
"obs_EconomicCapitalRatio": 3.5299603687448617
},
"2023": {
"obs_EconomicCapitalRatio": 0.8587140121727126
}
},
"0001723128": {
"2018": {
"obs_EconomicCapitalRatio": 0.415203533677114
},
"2019": {
"obs_EconomicCapitalRatio": 0.18065044713560116
},
"2020": {
"obs_EconomicCapitalRatio": 0.1718239942463209
},
"2021": {
"obs_EconomicCapitalRatio": 0.19469925420081194
},
"2022": {
"obs_EconomicCapitalRatio": 0.08732183232289117
},
"2023": {
"obs_EconomicCapitalRatio": 0.5032006156988483
},
"2024": {
"obs_EconomicCapitalRatio": 0.6880617097541213
},
"2025": {
"obs_EconomicCapitalRatio": 1.0974009973927321
}
},
"0001724521": {
"2018": {
"obs_EconomicCapitalRatio": 3.008208356388294
},
"2019": {
"obs_EconomicCapitalRatio": 3.7292180755241033
},
"2020": {
"obs_EconomicCapitalRatio": 3.8563550492511514
},
"2021": {
"obs_EconomicCapitalRatio": 2.512052521732088
},
"2022": {
"obs_EconomicCapitalRatio": 1.9429558255953299
},
"2023": {
"obs_EconomicCapitalRatio": 2.1356368645167483
},
"2024": {
"obs_EconomicCapitalRatio": 2.0590112050369846
},
"2025": {
"obs_EconomicCapitalRatio": 3.641939566168213
}
},
"0001730430": {
"2018": {
"obs_EconomicCapitalRatio": 1.8816380603461278
},
"2019": {
"obs_EconomicCapitalRatio": 1.660159439750396
},
"2020": {
"obs_EconomicCapitalRatio": 3.045260196566863
},
"2021": {
"obs_EconomicCapitalRatio": 3.055856469183665
},
"2022": {
"obs_EconomicCapitalRatio": 2.032152591371752
},
"2023": {
"obs_EconomicCapitalRatio": 2.091221132933098
}
},
"0001739104": {
"2018": {
"obs_EconomicCapitalRatio": 1.7973732754806913
},
"2019": {
"obs_EconomicCapitalRatio": 1.7481325752317818
},
"2020": {
"obs_EconomicCapitalRatio": 1.0662567361290218
},
"2021": {
"obs_EconomicCapitalRatio": 1.0621834473295215
},
"2022": {
"obs_EconomicCapitalRatio": 0.4773477266025837
},
"2023": {
"obs_EconomicCapitalRatio": 0.6392950171837957
},
"2024": {
"obs_EconomicCapitalRatio": 0.613419169390112
},
"2025": {
"obs_EconomicCapitalRatio": 1.100692110544838
}
},
"0001746466": {
"2018": {
"obs_EconomicCapitalRatio": 4.161873700106537
},
"2019": {
"obs_EconomicCapitalRatio": 2.1735982867865347
},
"2020": {
"obs_EconomicCapitalRatio": 2.357638972989078
},
"2021": {
"obs_EconomicCapitalRatio": 2.3162186799119553
},
"2022": {
"obs_EconomicCapitalRatio": 0.5143186328567134
}
},
"0001534248": {
"2020": {
"obs_EconomicCapitalRatio": 19.16575959466217
},
"2021": {
"obs_EconomicCapitalRatio": 2.3500071338810997
},
"2022": {
"obs_EconomicCapitalRatio": 20.54831421144658
}
},
"0001622244": {
"2019": {
"obs_EconomicCapitalRatio": 59.08664512486836
},
"2020": {
"obs_EconomicCapitalRatio": 3.315685453794312
},
"2021": {
"obs_EconomicCapitalRatio": 2.3576372934404723
},
"2022": {
"obs_EconomicCapitalRatio": 1.4501694306847879
}
},
"0001623526": {
"2019": {
"obs_EconomicCapitalRatio": 7.74739908520579
},
"2020": {
"obs_EconomicCapitalRatio": 12.964685852432778
},
"2021": {
"obs_EconomicCapitalRatio": 6.1805890569330995
},
"2022": {
"obs_EconomicCapitalRatio": 2.0107832271209825
}
},
"0001649904": {
"2019": {
"obs_EconomicCapitalRatio": 6.079937722420159
},
"2021": {
"obs_EconomicCapitalRatio": 3.0156025697181783
},
"2022": {
"obs_EconomicCapitalRatio": 6.556528414134431
},
"2025": {
"obs_EconomicCapitalRatio": 21.653552672060908
}
},
"0001661059": {
"2019": {
"obs_EconomicCapitalRatio": 6.661137772072324
},
"2020": {
"obs_EconomicCapitalRatio": 1.8583391549245685
},
"2021": {
"obs_EconomicCapitalRatio": 1.3036217049364485
},
"2022": {
"obs_EconomicCapitalRatio": 0.3444290342244711
},
"2023": {
"obs_EconomicCapitalRatio": 0.44731514854614707
}
},
"0001680581": {
"2019": {
"obs_EconomicCapitalRatio": 5.7808098137940505
},
"2020": {
"obs_EconomicCapitalRatio": 4.260748062645979
},
"2021": {
"obs_EconomicCapitalRatio": 5.545902455372892
},
"2022": {
"obs_EconomicCapitalRatio": 2.5634132861588323
}
},
"0001690585": {
"2019": {
"obs_EconomicCapitalRatio": 102.2366531448102
},
"2020": {
"obs_EconomicCapitalRatio": 67.62029350291377
},
"2021": {
"obs_EconomicCapitalRatio": 43.073906165303356
},
"2022": {
"obs_EconomicCapitalRatio": 3.8790288898853373
}
},
"0001703647": {
"2019": {
"obs_EconomicCapitalRatio": 3.9689334067178352
},
"2020": {
"obs_EconomicCapitalRatio": 6.751884175181702
},
"2021": {
"obs_EconomicCapitalRatio": 1.5606886586463908
},
"2022": {
"obs_EconomicCapitalRatio": 0.964573573675129
}
},
"0001710340": {
"2019": {
"obs_EconomicCapitalRatio": 10.551165338630362
},
"2020": {
"obs_EconomicCapitalRatio": 11.152305168792797
},
"2021": {
"obs_EconomicCapitalRatio": 5.580918001036222
},
"2022": {
"obs_EconomicCapitalRatio": 4.076857430236477
},
"2023": {
"obs_EconomicCapitalRatio": 4.8694454718614555
},
"2024": {
"obs_EconomicCapitalRatio": 5.113958645322763
},
"2025": {
"obs_EconomicCapitalRatio": 5.65958338479525
}
},
"0001743881": {
"2019": {
"obs_EconomicCapitalRatio": 11.817891342219891
},
"2020": {
"obs_EconomicCapitalRatio": 12.923862718869536
},
"2021": {
"obs_EconomicCapitalRatio": 2.80267550168653
},
"2022": {
"obs_EconomicCapitalRatio": 0.9685514686017004
},
"2025": {
"obs_EconomicCapitalRatio": 7.423081982971124
}
},
"0001755237": {
"2019": {
"obs_EconomicCapitalRatio": 0.6467154509978333
},
"2020": {
"obs_EconomicCapitalRatio": 1.6091658350418265
},
"2021": {
"obs_EconomicCapitalRatio": 2.1222352909850035
},
"2022": {
"obs_EconomicCapitalRatio": 1.8967159585278592
}
},
"0001759425": {
"2019": {
"obs_EconomicCapitalRatio": 6.740158002097331
},
"2020": {
"obs_EconomicCapitalRatio": 3.0273910929081205
},
"2021": {
"obs_EconomicCapitalRatio": 2.050862904586447
},
"2022": {
"obs_EconomicCapitalRatio": 2.387721311230474
},
"2024": {
"obs_EconomicCapitalRatio": 3.573666967858353
},
"2025": {
"obs_EconomicCapitalRatio": 5.932467369373917
}
},
"0001761612": {
"2019": {
"obs_EconomicCapitalRatio": 2.487174279392095
},
"2020": {
"obs_EconomicCapitalRatio": 3.602705733294328
},
"2021": {
"obs_EconomicCapitalRatio": 5.652923697425659
},
"2022": {
"obs_EconomicCapitalRatio": 3.2433037923492805
}
},
"0001768224": {
"2019": {
"obs_EconomicCapitalRatio": 2.494416324374605
},
"2020": {
"obs_EconomicCapitalRatio": 8.691195070865797
},
"2021": {
"obs_EconomicCapitalRatio": 3.784184735102964
},
"2022": {
"obs_EconomicCapitalRatio": 1.4539389804718246
}
},
"0001781983": {
"2019": {
"obs_EconomicCapitalRatio": 11.417820453559177
},
"2020": {
"obs_EconomicCapitalRatio": 9.845984775457229
},
"2021": {
"obs_EconomicCapitalRatio": 2.165256182243437
},
"2022": {
"obs_EconomicCapitalRatio": 1.0867464139946783
},
"2023": {
"obs_EconomicCapitalRatio": 1.0559407672736314
}
},
"0001783183": {
"2019": {
"obs_EconomicCapitalRatio": 4.508790694494323
},
"2020": {
"obs_EconomicCapitalRatio": 5.193042395538745
},
"2021": {
"obs_EconomicCapitalRatio": 3.9761973177993113
},
"2022": {
"obs_EconomicCapitalRatio": 2.265079167617603
}
},
"0001808898": {
"2020": {
"obs_EconomicCapitalRatio": 2.1143833140342334
},
"2021": {
"obs_EconomicCapitalRatio": 1.9672621564562023
},
"2022": {
"obs_EconomicCapitalRatio": 1.0124988074946555
},
"2023": {
"obs_EconomicCapitalRatio": 1.9162068530827412
}
},
"0000921299": {
"2020": {
"obs_EconomicCapitalRatio": 6.037695737495577
},
"2021": {
"obs_EconomicCapitalRatio": 2.0679100904341126
},
"2022": {
"obs_EconomicCapitalRatio": 2.3772951556496356
}
},
"0001444192": {
"2020": {
"obs_EconomicCapitalRatio": 1.8212668931042104
},
"2021": {
"obs_EconomicCapitalRatio": 1.601910280914289
}
},
"0001453687": {
"2020": {
"obs_EconomicCapitalRatio": 1.885318991628831
},
"2021": {
"obs_EconomicCapitalRatio": 2.583586463141516
},
"2022": {
"obs_EconomicCapitalRatio": 1.37528869806314
},
"2023": {
"obs_EconomicCapitalRatio": 0.2969628497898465
},
"2024": {
"obs_EconomicCapitalRatio": 1.0950299982334744
},
"2025": {
"obs_EconomicCapitalRatio": 0.4954362901108546
}
},
"0001468639": {
"2020": {
"obs_EconomicCapitalRatio": 41.71486278196386
},
"2021": {
"obs_EconomicCapitalRatio": 91.93342781717148
},
"2022": {
"obs_EconomicCapitalRatio": 58.302482661739276
}
},
"0001472012": {
"2020": {
"obs_EconomicCapitalRatio": 4.454862991960487
},
"2021": {
"obs_EconomicCapitalRatio": 5.523992589733809
},
"2022": {
"obs_EconomicCapitalRatio": 2.422759521127661
},
"2023": {
"obs_EconomicCapitalRatio": 4.280267182756013
},
"2024": {
"obs_EconomicCapitalRatio": 4.585594760034545
}
},
"0001477845": {
"2020": {
"obs_EconomicCapitalRatio": 10.403516812427029
},
"2021": {
"obs_EconomicCapitalRatio": 6.81015427205511
},
"2022": {
"obs_EconomicCapitalRatio": 4.367600605808978
},
"2023": {
"obs_EconomicCapitalRatio": 9.447126381813128
}
},
"0001549595": {
"2020": {
"obs_EconomicCapitalRatio": 6.056262987617507
},
"2021": {
"obs_EconomicCapitalRatio": 4.328866026019691
},
"2022": {
"obs_EconomicCapitalRatio": 1.9390477295987234
},
"2023": {
"obs_EconomicCapitalRatio": 1.8453547894611453
},
"2024": {
"obs_EconomicCapitalRatio": 3.4698470832360737
},
"2025": {
"obs_EconomicCapitalRatio": 3.516804360887202
}
},
"0001571934": {
"2020": {
"obs_EconomicCapitalRatio": 1.9367055523471661
},
"2021": {
"obs_EconomicCapitalRatio": 3.0562030121239125
},
"2022": {
"obs_EconomicCapitalRatio": 0.3571391225015261
},
"2023": {
"obs_EconomicCapitalRatio": 0.3055024340497261
}
},
"0001593899": {
"2020": {
"obs_EconomicCapitalRatio": 4.982388173173559
},
"2021": {
"obs_EconomicCapitalRatio": 1.7889261352116168
},
"2022": {
"obs_EconomicCapitalRatio": 1.1023371148257655
}
},
"0001599298": {
"2020": {
"obs_EconomicCapitalRatio": 7.253437136286895
},
"2021": {
"obs_EconomicCapitalRatio": 3.630304594545802
},
"2022": {
"obs_EconomicCapitalRatio": 1.3285352790419083
},
"2023": {
"obs_EconomicCapitalRatio": 11.018534843177335
},
"2024": {
"obs_EconomicCapitalRatio": 55.96920150546034
},
"2025": {
"obs_EconomicCapitalRatio": 31.41912147041661
}
},
"0001600620": {
"2021": {
"obs_EconomicCapitalRatio": 9.703248034518616
},
"2022": {
"obs_EconomicCapitalRatio": 2.374302612487517
},
"2023": {
"obs_EconomicCapitalRatio": 3.7093327061713572
},
"2024": {
"obs_EconomicCapitalRatio": 3.588324024493516
},
"2025": {
"obs_EconomicCapitalRatio": 4.595182884458584
}
},
"0001636651": {
"2020": {
"obs_EconomicCapitalRatio": 3.065681924492594
},
"2021": {
"obs_EconomicCapitalRatio": 2.117481637967616
},
"2022": {
"obs_EconomicCapitalRatio": 1.3598528063187154
},
"2023": {
"obs_EconomicCapitalRatio": 2.4106470615597217
},
"2024": {
"obs_EconomicCapitalRatio": 1.2035985474563016
}
},
"0001664710": {
"2020": {
"obs_EconomicCapitalRatio": 11.15743911511553
},
"2021": {
"obs_EconomicCapitalRatio": 9.823255567688177
},
"2022": {
"obs_EconomicCapitalRatio": 7.868704196501648
},
"2023": {
"obs_EconomicCapitalRatio": 5.476382983993136
},
"2024": {
"obs_EconomicCapitalRatio": 2.0694873777143337
},
"2025": {
"obs_EconomicCapitalRatio": 3.3872065454063467
}
},
"0001672619": {
"2020": {
"obs_EconomicCapitalRatio": 32.27703889816523
},
"2021": {
"obs_EconomicCapitalRatio": 4.815995993435351
}
},
"0001676725": {
"2020": {
"obs_EconomicCapitalRatio": 1.910906464785605
},
"2021": {
"obs_EconomicCapitalRatio": 3.888299033936247
},
"2022": {
"obs_EconomicCapitalRatio": 3.8187736139631454
}
},
"0001677077": {
"2021": {
"obs_EconomicCapitalRatio": 134.03651058526592
},
"2022": {
"obs_EconomicCapitalRatio": 10.957841768849988
},
"2023": {
"obs_EconomicCapitalRatio": 1.445083947343951
},
"2024": {
"obs_EconomicCapitalRatio": 3.3768356960216277
}
},
"0001678660": {
"2020": {
"obs_EconomicCapitalRatio": 29.852580691842824
},
"2021": {
"obs_EconomicCapitalRatio": 3.7897608225132036
},
"2022": {
"obs_EconomicCapitalRatio": 1.9743198737884817
}
},
"0001680367": {
"2020": {
"obs_EconomicCapitalRatio": 11.337515983150187
},
"2021": {
"obs_EconomicCapitalRatio": 2.2396700444705333
},
"2022": {
"obs_EconomicCapitalRatio": 0.8695375359442132
},
"2023": {
"obs_EconomicCapitalRatio": 3.2164383492063244
},
"2025": {
"obs_EconomicCapitalRatio": 4.095392329748731
}
},
"0001695473": {
"2020": {
"obs_EconomicCapitalRatio": 4.669797408223305
},
"2021": {
"obs_EconomicCapitalRatio": 4.255756953222455
},
"2022": {
"obs_EconomicCapitalRatio": 0.9977644045203846
},
"2023": {
"obs_EconomicCapitalRatio": 1.937291648646682
},
"2024": {
"obs_EconomicCapitalRatio": 1.1364421533009899
}
},
"0001699382": {
"2020": {
"obs_EconomicCapitalRatio": 12.848011118817782
},
"2021": {
"obs_EconomicCapitalRatio": 5.929521083876715
},
"2022": {
"obs_EconomicCapitalRatio": 2.715854942883037
}
},
"0001720580": {
"2020": {
"obs_EconomicCapitalRatio": 2.81568620431054
},
"2021": {
"obs_EconomicCapitalRatio": 2.6874207501034557
},
"2022": {
"obs_EconomicCapitalRatio": 1.8902049958954465
}
},
"0001725160": {
"2020": {
"obs_EconomicCapitalRatio": 10.979229591790343
},
"2021": {
"obs_EconomicCapitalRatio": 13.702353859771764
},
"2022": {
"obs_EconomicCapitalRatio": 3.3174172620290943
},
"2023": {
"obs_EconomicCapitalRatio": 3.089962409485199
},
"2024": {
"obs_EconomicCapitalRatio": 0.8290663394065225
}
},
"0001726711": {
"2020": {
"obs_EconomicCapitalRatio": 0.0
},
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
}
},
"0001728328": {
"2020": {
"obs_EconomicCapitalRatio": 4.577471381356152
},
"2021": {
"obs_EconomicCapitalRatio": 3.271531063244177
},
"2022": {
"obs_EconomicCapitalRatio": 0.17978140318971794
},
"2023": {
"obs_EconomicCapitalRatio": 0.23825555809900759
},
"2024": {
"obs_EconomicCapitalRatio": 3.88013069052814
}
},
"0001742927": {
"2020": {
"obs_EconomicCapitalRatio": 7.287951365168326
},
"2022": {
"obs_EconomicCapitalRatio": 5.5409080631952605
},
"2023": {
"obs_EconomicCapitalRatio": 4.613513866544896
},
"2024": {
"obs_EconomicCapitalRatio": 3.7878517832107255
},
"2025": {
"obs_EconomicCapitalRatio": 3.1156774432362093
}
},
"0001746473": {
"2020": {
"obs_EconomicCapitalRatio": 5.857802788342808
},
"2021": {
"obs_EconomicCapitalRatio": 4.3773197207660886
},
"2022": {
"obs_EconomicCapitalRatio": 4.726552714214153
},
"2023": {
"obs_EconomicCapitalRatio": 3.7010006534345026
},
"2024": {
"obs_EconomicCapitalRatio": 3.333291209670626
},
"2025": {
"obs_EconomicCapitalRatio": 0.5568651663918129
}
},
"0001763950": {
"2020": {
"obs_EconomicCapitalRatio": 11.355252435808278
},
"2021": {
"obs_EconomicCapitalRatio": 2.1722035078289954
},
"2022": {
"obs_EconomicCapitalRatio": 1.9693754788301854
},
"2023": {
"obs_EconomicCapitalRatio": 1.9424356466155677
},
"2024": {
"obs_EconomicCapitalRatio": 2.3113357750235837
},
"2025": {
"obs_EconomicCapitalRatio": 4.7509364652543695
}
},
"0001787306": {
"2020": {
"obs_EconomicCapitalRatio": 7.791943253314391
},
"2021": {
"obs_EconomicCapitalRatio": 3.910142729960259
},
"2022": {
"obs_EconomicCapitalRatio": 2.524778961577347
},
"2023": {
"obs_EconomicCapitalRatio": 0.8833479379113233
},
"2024": {
"obs_EconomicCapitalRatio": 6.317635141059226
},
"2025": {
"obs_EconomicCapitalRatio": 10.417323618496392
}
},
"0001787400": {
"2020": {
"obs_EconomicCapitalRatio": 12.296919314685818
},
"2021": {
"obs_EconomicCapitalRatio": 3.3411289373909545
},
"2022": {
"obs_EconomicCapitalRatio": 0.9793904296250519
}
},
"0001792044": {
"2020": {
"obs_EconomicCapitalRatio": 2.8519194602188337e-08
},
"2021": {
"obs_EconomicCapitalRatio": 0.3023160057060142
},
"2022": {
"obs_EconomicCapitalRatio": 0.2882186828643058
},
"2023": {
"obs_EconomicCapitalRatio": 0.3069370365291023
},
"2024": {
"obs_EconomicCapitalRatio": 0.4330347985069521
},
"2025": {
"obs_EconomicCapitalRatio": 0.46088319499372177
}
},
"0001799788": {
"2020": {
"obs_EconomicCapitalRatio": 30.42976875216127
},
"2021": {
"obs_EconomicCapitalRatio": 24.51891800687105
},
"2022": {
"obs_EconomicCapitalRatio": 26.799867229313154
},
"2023": {
"obs_EconomicCapitalRatio": 37.84356462519523
},
"2024": {
"obs_EconomicCapitalRatio": 56.6613741545884
},
"2025": {
"obs_EconomicCapitalRatio": 36.68280029973951
}
},
"0001802665": {
"2020": {
"obs_EconomicCapitalRatio": 5.468950647202746
},
"2021": {
"obs_EconomicCapitalRatio": 7.357291711352325
},
"2022": {
"obs_EconomicCapitalRatio": 6.968809248214065
},
"2023": {
"obs_EconomicCapitalRatio": 3.318508034292695
}
},
"0001802768": {
"2020": {
"obs_EconomicCapitalRatio": 1.5083605602075743
},
"2021": {
"obs_EconomicCapitalRatio": 1.2404006192636492
},
"2022": {
"obs_EconomicCapitalRatio": 1.3215216000222363
},
"2023": {
"obs_EconomicCapitalRatio": 1.0095920224940342
},
"2024": {
"obs_EconomicCapitalRatio": 0.8300691833941843
},
"2025": {
"obs_EconomicCapitalRatio": 1.1156824324208434
}
},
"0001810182": {
"2020": {
"obs_EconomicCapitalRatio": 14.62861782260423
},
"2021": {
"obs_EconomicCapitalRatio": 4.550269504823056
},
"2022": {
"obs_EconomicCapitalRatio": 2.487207345201067
}
},
"0001818794": {
"2020": {
"obs_EconomicCapitalRatio": 5.4526504778285885
},
"2021": {
"obs_EconomicCapitalRatio": 2.641862011132604
},
"2022": {
"obs_EconomicCapitalRatio": 3.6937309216583993
}
},
"0001819576": {
"2021": {
"obs_EconomicCapitalRatio": 3.8709267163294454
},
"2022": {
"obs_EconomicCapitalRatio": 4.761078308530657
},
"2023": {
"obs_EconomicCapitalRatio": 7.8453765509689095
}
},
"0001822462": {
"2020": {
"obs_EconomicCapitalRatio": 4.751909233181428
},
"2021": {
"obs_EconomicCapitalRatio": 1.6675293224063918
},
"2022": {
"obs_EconomicCapitalRatio": 0.6272968813672785
},
"2023": {
"obs_EconomicCapitalRatio": 0.8280520764862019
},
"2024": {
"obs_EconomicCapitalRatio": 0.8980197292338962
}
},
"0001280776": {
"2021": {
"obs_EconomicCapitalRatio": 3.3340617426522416
},
"2022": {
"obs_EconomicCapitalRatio": 0.7059338103397217
},
"2023": {
"obs_EconomicCapitalRatio": 1.666027643790281
},
"2024": {
"obs_EconomicCapitalRatio": 2.945386156378902
},
"2025": {
"obs_EconomicCapitalRatio": 2.5033241416493146
}
},
"0001419041": {
"2021": {
"obs_EconomicCapitalRatio": 1.4209741119297001
},
"2022": {
"obs_EconomicCapitalRatio": 0.9297002390649902
}
},
"0001452804": {
"2022": {
"obs_EconomicCapitalRatio": 3168.512429183764
}
},
"0001490978": {
"2025": {
"obs_EconomicCapitalRatio": 2.117089071809597
}
},
"0001574094": {
"2021": {
"obs_EconomicCapitalRatio": 5.150953517551173
},
"2022": {
"obs_EconomicCapitalRatio": 4.409128500339078
},
"2023": {
"obs_EconomicCapitalRatio": 3.3439971517133937
},
"2024": {
"obs_EconomicCapitalRatio": 5.205257127532486
}
},
"0001601485": {
"2021": {
"obs_EconomicCapitalRatio": 1.415639197764491
},
"2022": {
"obs_EconomicCapitalRatio": 0.8165700887487293
},
"2023": {
"obs_EconomicCapitalRatio": 2.5601919164746474
},
"2024": {
"obs_EconomicCapitalRatio": 1.6178696291329993
},
"2025": {
"obs_EconomicCapitalRatio": 5.583320492672247
}
},
"0001637715": {
"2021": {
"obs_EconomicCapitalRatio": 2.6119057182116054
},
"2022": {
"obs_EconomicCapitalRatio": 0.9188554177683708
}
},
"0001641281": {
"2021": {
"obs_EconomicCapitalRatio": 0.9512093355759328
},
"2022": {
"obs_EconomicCapitalRatio": 0.3446517584862095
}
},
"0001645460": {
"2021": {
"obs_EconomicCapitalRatio": 7.119845614894133
},
"2022": {
"obs_EconomicCapitalRatio": 1.6334346042316759
}
},
"0001660334": {
"2021": {
"obs_EconomicCapitalRatio": 3.9992043021661643
},
"2022": {
"obs_EconomicCapitalRatio": 4.416390192021974
},
"2025": {
"obs_EconomicCapitalRatio": 2.233302684760354
}
},
"0001671858": {
"2021": {
"obs_EconomicCapitalRatio": 1.3161514949634543
},
"2022": {
"obs_EconomicCapitalRatio": 2.0094306464423357
}
},
"0001683553": {
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.0
}
},
"0001684144": {
"2021": {
"obs_EconomicCapitalRatio": 2.325411279249918
},
"2022": {
"obs_EconomicCapitalRatio": 1.1047721659202565
},
"2023": {
"obs_EconomicCapitalRatio": 1.5634931168213562
}
},
"0001689375": {
"2021": {
"obs_EconomicCapitalRatio": 3.4050607267756394
},
"2022": {
"obs_EconomicCapitalRatio": 3.277871231738275
},
"2023": {
"obs_EconomicCapitalRatio": 1.4420649053685184
},
"2024": {
"obs_EconomicCapitalRatio": 2.091201556950649
},
"2025": {
"obs_EconomicCapitalRatio": 1.8060770649526663
}
},
"0001689548": {
"2021": {
"obs_EconomicCapitalRatio": 5.257153136894679
},
"2022": {
"obs_EconomicCapitalRatio": 1.4008110546579007
},
"2023": {
"obs_EconomicCapitalRatio": 48.6720633206395
},
"2024": {
"obs_EconomicCapitalRatio": 5.492877727846892
},
"2025": {
"obs_EconomicCapitalRatio": 13.798237590422602
}
},
"0001703057": {
"2021": {
"obs_EconomicCapitalRatio": 5.128698575879268
},
"2022": {
"obs_EconomicCapitalRatio": 3.148047741990266
},
"2023": {
"obs_EconomicCapitalRatio": 1.8105113718561898
},
"2024": {
"obs_EconomicCapitalRatio": 1.023568114995679
},
"2025": {
"obs_EconomicCapitalRatio": 1.218246727455875
}
},
"0001710072": {
"2021": {
"obs_EconomicCapitalRatio": 5.066391448451008
},
"2022": {
"obs_EconomicCapitalRatio": 2.735818420050592
},
"2023": {
"obs_EconomicCapitalRatio": 3.2535404403961716
},
"2024": {
"obs_EconomicCapitalRatio": 10.977887819024053
}
},
"0001716947": {
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.28645113019466883
},
"2023": {
"obs_EconomicCapitalRatio": 1.1047546706759725
},
"2024": {
"obs_EconomicCapitalRatio": 41.079123913525216
},
"2025": {
"obs_EconomicCapitalRatio": 0.656978176046888
}
},
"0001736243": {
"2021": {
"obs_EconomicCapitalRatio": 6.565093390600356
},
"2022": {
"obs_EconomicCapitalRatio": 7.884893700132662
},
"2023": {
"obs_EconomicCapitalRatio": 9.335254148753522
}
},
"0001750284": {
"2021": {
"obs_EconomicCapitalRatio": 2.511734257269554
},
"2022": {
"obs_EconomicCapitalRatio": 0.8463406216798857
}
},
"0001752828": {
"2021": {
"obs_EconomicCapitalRatio": 1.6228382618914432
},
"2022": {
"obs_EconomicCapitalRatio": 0.5793503252191476
},
"2024": {
"obs_EconomicCapitalRatio": 0.3913511061415067
},
"2025": {
"obs_EconomicCapitalRatio": 0.2903284139304872
}
},
"0001761918": {
"2021": {
"obs_EconomicCapitalRatio": 6.429819762928459
},
"2022": {
"obs_EconomicCapitalRatio": 1.6612816937900394
}
},
"0001768446": {
"2021": {
"obs_EconomicCapitalRatio": 3.163784830589746
},
"2022": {
"obs_EconomicCapitalRatio": 1.0700868561112922
}
},
"0001782223": {
"2021": {
"obs_EconomicCapitalRatio": 2.111294265873082
},
"2022": {
"obs_EconomicCapitalRatio": 0.3323020132912376
}
},
"0001785530": {
"2021": {
"obs_EconomicCapitalRatio": 3.1720410978971088
},
"2022": {
"obs_EconomicCapitalRatio": 0.5601135472074897
},
"2023": {
"obs_EconomicCapitalRatio": 0.9462244042196647
},
"2024": {
"obs_EconomicCapitalRatio": 0.7704248818211188
}
},
"0001790340": {
"2021": {
"obs_EconomicCapitalRatio": 5.672639281594998
},
"2022": {
"obs_EconomicCapitalRatio": 1.708970518177094
},
"2023": {
"obs_EconomicCapitalRatio": 3.80062421348927
},
"2024": {
"obs_EconomicCapitalRatio": 2.1236015682286755
},
"2025": {
"obs_EconomicCapitalRatio": 3.4114869322297863
}
},
"0001798749": {
"2021": {
"obs_EconomicCapitalRatio": 2.7499402452773416
},
"2022": {
"obs_EconomicCapitalRatio": 9.087261432076014
},
"2023": {
"obs_EconomicCapitalRatio": 7.725094101880131
}
},
"0001806952": {
"2021": {
"obs_EconomicCapitalRatio": 2.7658237776442247
},
"2022": {
"obs_EconomicCapitalRatio": 1.4549797893575631
},
"2023": {
"obs_EconomicCapitalRatio": 1.2100115484779883
},
"2024": {
"obs_EconomicCapitalRatio": 0.5879123817937689
},
"2025": {
"obs_EconomicCapitalRatio": 3.361295963504125
}
},
"0001807120": {
"2021": {
"obs_EconomicCapitalRatio": 5.110273773093571
},
"2022": {
"obs_EconomicCapitalRatio": 2.9091935322443994
}
},
"0001810560": {
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.0
}
},
"0001811063": {
"2021": {
"obs_EconomicCapitalRatio": 4.4594460489134535
},
"2022": {
"obs_EconomicCapitalRatio": 1.156596156073967
}
},
"0001815903": {
"2021": {
"obs_EconomicCapitalRatio": 0.9315853262360096
},
"2022": {
"obs_EconomicCapitalRatio": 1.8389462883029757
},
"2023": {
"obs_EconomicCapitalRatio": 0.11262634902034269
}
},
"0001815974": {
"2021": {
"obs_EconomicCapitalRatio": 13.860591563674177
},
"2022": {
"obs_EconomicCapitalRatio": 8.012390333548375
},
"2023": {
"obs_EconomicCapitalRatio": 9.79937517371494
},
"2024": {
"obs_EconomicCapitalRatio": 17.533372649206587
}
},
"0001816590": {
"2022": {
"obs_EconomicCapitalRatio": 3.469069793877861
},
"2023": {
"obs_EconomicCapitalRatio": 3.181819330791114
},
"2024": {
"obs_EconomicCapitalRatio": 1.9976368353893532
}
},
"0001816736": {
"2021": {
"obs_EconomicCapitalRatio": 1.5673969847038716
},
"2022": {
"obs_EconomicCapitalRatio": 17.946181285719497
}
},
"0001817713": {
"2021": {
"obs_EconomicCapitalRatio": 4.222290083037995
},
"2022": {
"obs_EconomicCapitalRatio": 2.4602137482729134
}
},
"0001818844": {
"2021": {
"obs_EconomicCapitalRatio": 5.108939352094039
},
"2022": {
"obs_EconomicCapitalRatio": 0.9600408848841279
},
"2023": {
"obs_EconomicCapitalRatio": 5.086933153035263
}
},
"0001819133": {
"2021": {
"obs_EconomicCapitalRatio": 2.9059148447166874
},
"2022": {
"obs_EconomicCapitalRatio": 2.1709711795560804
}
},
"0001819411": {
"2021": {
"obs_EconomicCapitalRatio": 3.076434388579569
},
"2022": {
"obs_EconomicCapitalRatio": 2.4217228765908048
},
"2023": {
"obs_EconomicCapitalRatio": 2.6616627665067916
}
},
"0001821825": {
"2021": {
"obs_EconomicCapitalRatio": 0.9514939785370281
},
"2022": {
"obs_EconomicCapitalRatio": 0.9005471267937213
},
"2023": {
"obs_EconomicCapitalRatio": 0.2657689617152537
},
"2024": {
"obs_EconomicCapitalRatio": 0.2860582314552151
},
"2025": {
"obs_EconomicCapitalRatio": 0.14698366747611746
}
},
"0001823239": {
"2021": {
"obs_EconomicCapitalRatio": 3.324821543814707
},
"2022": {
"obs_EconomicCapitalRatio": 1.0187043552243467
},
"2023": {
"obs_EconomicCapitalRatio": 0.7979658106136953
},
"2024": {
"obs_EconomicCapitalRatio": 1.079141954197552
},
"2025": {
"obs_EconomicCapitalRatio": 0.82289065119173
}
},
"0001824293": {
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 1.766930002257645
},
"2025": {
"obs_EconomicCapitalRatio": 0.18999951389172234
}
},
"0001828673": {
"2021": {
"obs_EconomicCapitalRatio": 3.034524794547648
},
"2022": {
"obs_EconomicCapitalRatio": 2.4330632068491176
}
},
"0001829635": {
"2021": {
"obs_EconomicCapitalRatio": 0.0
},
"2022": {
"obs_EconomicCapitalRatio": 0.0
},
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 7.880452829308091
}
},
"0001829802": {
"2021": {
"obs_EconomicCapitalRatio": 2.1770565929437673
},
"2022": {
"obs_EconomicCapitalRatio": 0.6635101635348523
}
},
"0001840233": {
"2021": {
"obs_EconomicCapitalRatio": 3.411233264533946
},
"2022": {
"obs_EconomicCapitalRatio": 0.7416409577746491
},
"2023": {
"obs_EconomicCapitalRatio": 0.36062284533159966
}
},
"0001840904": {
"2021": {
"obs_EconomicCapitalRatio": 5.634686356849057
},
"2022": {
"obs_EconomicCapitalRatio": 2.701176549058382
}
},
"0001857044": {
"2021": {
"obs_EconomicCapitalRatio": 2.126214716188324
},
"2022": {
"obs_EconomicCapitalRatio": 0.8140410650242103
},
"2023": {
"obs_EconomicCapitalRatio": 1.748806858580108
},
"2024": {
"obs_EconomicCapitalRatio": 1.7037172495363144
},
"2025": {
"obs_EconomicCapitalRatio": 0.5309387175287837
}
},
"0001858685": {
"2021": {
"obs_EconomicCapitalRatio": 2.0565299498420657
},
"2022": {
"obs_EconomicCapitalRatio": 0.6194003825807052
},
"2023": {
"obs_EconomicCapitalRatio": 0.17770193395364212
},
"2024": {
"obs_EconomicCapitalRatio": 0.395556793187993
},
"2025": {
"obs_EconomicCapitalRatio": 0.3598275158539455
}
},
"0001861560": {
"2021": {
"obs_EconomicCapitalRatio": 5.488287614155773
},
"2022": {
"obs_EconomicCapitalRatio": 5.949742697006308
}
},
"0001861657": {
"2022": {
"obs_EconomicCapitalRatio": 1.1921959530489235
},
"2023": {
"obs_EconomicCapitalRatio": 1.4108271541154638
},
"2024": {
"obs_EconomicCapitalRatio": 1.0148133307016274
}
},
"0001863127": {
"2021": {
"obs_EconomicCapitalRatio": 3.6689204765827528
},
"2022": {
"obs_EconomicCapitalRatio": 2.3778352646735605
}
},
"0001865494": {
"2021": {
"obs_EconomicCapitalRatio": 1.984167670127024
},
"2022": {
"obs_EconomicCapitalRatio": 0.912960344779015
}
},
"0001867096": {
"2021": {
"obs_EconomicCapitalRatio": 1.1827520422190887
},
"2022": {
"obs_EconomicCapitalRatio": 0.5343457845599805
},
"2023": {
"obs_EconomicCapitalRatio": 0.8876602074616373
},
"2024": {
"obs_EconomicCapitalRatio": 1.5068427753479947
},
"2025": {
"obs_EconomicCapitalRatio": 3.213363246006965
}
},
"0001873835": {
"2022": {
"obs_EconomicCapitalRatio": 3.612121626948463
},
"2023": {
"obs_EconomicCapitalRatio": 9.546066891374704
},
"2024": {
"obs_EconomicCapitalRatio": 3.6907687937165123
},
"2025": {
"obs_EconomicCapitalRatio": 3.2771052417139117
}
},
"0001231457": {
"2023": {
"obs_EconomicCapitalRatio": 20.58658297936221
},
"2024": {
"obs_EconomicCapitalRatio": 3.8012970654339866
},
"2025": {
"obs_EconomicCapitalRatio": 12.487756265058431
}
},
"0001575142": {
"2023": {
"obs_EconomicCapitalRatio": 0.46157616565160214
},
"2024": {
"obs_EconomicCapitalRatio": 137.2589511115023
},
"2025": {
"obs_EconomicCapitalRatio": 0.20558168607917748
}
},
"0001690080": {
"2023": {
"obs_EconomicCapitalRatio": 0.24947006630043778
}
},
"0001704292": {
"2025": {
"obs_EconomicCapitalRatio": 23.99537244484833
}
},
"0001719406": {
"2023": {
"obs_EconomicCapitalRatio": 2.8107941259243874
},
"2024": {
"obs_EconomicCapitalRatio": 1.2123808991964091
},
"2025": {
"obs_EconomicCapitalRatio": 3.256314248115792
}
},
"0001728117": {
"2023": {
"obs_EconomicCapitalRatio": 0.7082923364427968
},
"2024": {
"obs_EconomicCapitalRatio": 0.6442715394449453
}
},
"0001729427": {
"2023": {
"obs_EconomicCapitalRatio": 0.0
},
"2024": {
"obs_EconomicCapitalRatio": 1.3765743708780394
},
"2025": {
"obs_EconomicCapitalRatio": 0.6059397013669012
}
},
"0001771910": {
"2024": {
"obs_EconomicCapitalRatio": 0.4591204113571571
},
"2025": {
"obs_EconomicCapitalRatio": 1.0509994743294888
}
},
"0001834105": {
"2024": {
"obs_EconomicCapitalRatio": 1.0074543225769161
},
"2025": {
"obs_EconomicCapitalRatio": 5.449758180736699
}
},
"0001847903": {
"2023": {
"obs_EconomicCapitalRatio": 3.1551998397667322
},
"2024": {
"obs_EconomicCapitalRatio": 5.9799791062469065
}
},
"0001860657": {
"2023": {
"obs_EconomicCapitalRatio": 0.22728545269121814
},
"2024": {
"obs_EconomicCapitalRatio": 0.2806654262934393
},
"2025": {
"obs_EconomicCapitalRatio": 1.2323411898099832
}
},
"0001873875": {
"2023": {
"obs_EconomicCapitalRatio": 456.5184457750075
},
"2024": {
"obs_EconomicCapitalRatio": 2.550487370004812
}
},
"0001904286": {
"2023": {
"obs_EconomicCapitalRatio": 5.895620284301549
},
"2024": {
"obs_EconomicCapitalRatio": 9.85535789993241
},
"2025": {
"obs_EconomicCapitalRatio": 10.827874200411674
}
},
"0001610820": {
"2024": {
"obs_EconomicCapitalRatio": 3.431083357476488
},
"2025": {
"obs_EconomicCapitalRatio": 1.1485388588887744
}
},
"0001625297": {
"2025": {
"obs_EconomicCapitalRatio": 3.599845897191032
}
},
"0001677940": {
"2025": {
"obs_EconomicCapitalRatio": 1.9832255110904602
}
},
"0001679628": {
"2024": {
"obs_EconomicCapitalRatio": 88.34065319613647
},
"2025": {
"obs_EconomicCapitalRatio": 5.844019823713041
}
}
}
}