{ "company_details": [ { "company_id": "0001543418", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001543418.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001543418.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001543418.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001543418_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001543418_main_keyfigs.svg", "name": "Trilogy Metals Inc", "rank": 1, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001543418.svg", "report_text": "The relative strengths and weaknesses of Trilogy Metals Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Trilogy Metals Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 195% points.The greatest weakness of Trilogy Metals Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 17% points.

The company's Economic Capital Ratio, given in the ranking table, is 300%, being 164% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001543418_2017_Trilogy_Metals_Inc.pdf", "shrinked_graph_json": { "2014": { "Assets": "48.6", "Liabilities": "82.1", "Stockholders Equity": "175", "ECR before LimitedLiability": "183", "Assets, Current": "1.59", "Other Assets": "-4.88", "Property, Plant and Equipment": "72.9", "Other Liabilities": "20.1", "Liabilities, Non-Current": "30.0", "Liabilities, Current": "45.8", "General and Administrative Expense": "6.66", "Expenses": "11.4", "Revenues": "-10.3", "Net Income": "1.71", "Depreciation, Depletion and Amortization": "-1.64", "Cost of Revenue": "2.74", "Other Expenses": "3.68", "Other Revenues": "-10.3", "Comprehensive Net Income": "2.62", "Other Compr. Net Income": "0.912", "Economic Capital Ratio": "149" }, "2015": { "Other Assets": "-3.20", "Assets": "35.3", "Liabilities": "80.0", "Stockholders Equity": "176", "ECR before LimitedLiability": "191", "Assets, Current": "8.36", "Assets, Non-Current": "-0.264", "Property, Plant and Equipment": "25.6", "Liabilities, Current": "51.2", "Other Liabilities": "15.7", "Liabilities, Non-Current": "26.4", "Cost of Revenue": "3.31", "Expenses": "14.8", "Revenues": "-11.4", "Net Income": "4.23", "Other Expenses": "2.21", "General and Administrative Expense": "9.29", "Other Revenues": "-11.4", "Comprehensive Net Income": "4.46", "Other Net Income": "0.466", "Economic Capital Ratio": "147" }, "2016": { "Other Assets": "-2.13", "Assets": "23.0", "Liabilities": "101", "Stockholders Equity": "195", "ECR before LimitedLiability": "203", "Assets, Current": "5.82", "Property, Plant and Equipment": "16.2", "Liabilities, Non-Current": "32.3", "Other Liabilities": "16.1", "Liabilities, Current": "71.7", "General and Administrative Expense": "8.08", "Expenses": "13.6", "Revenues": "-16.5", "Net Income": "8.42", "Other Expenses": "-0.885", "Depreciation, Depletion and Amortization": "0.792", "Cost of Revenue": "5.72", "Other Revenues": "-16.5", "Comprehensive Net Income": "8.10", "Other Net Income": "10.7", "Economic Capital Ratio": "164" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001543418_strength_weakness.svg", "table_records": { "2014": { "input_variables": { "Assets, Current": "5,825", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "750", "General and Administrative Expense": "1,484", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "7,416", "Other Liabilities": "979", "Other Net Income": "2.0", "Other Revenues": "0", "Property, Plant and Equipment": "31,001" }, "output_variables": { "Assets": "36,826", "Liabilities": "979", "Expenses": "9,650", "Revenues": "0", "Stockholders Equity": "35,847", "Net Income": "-9,648", "Comprehensive Net Income": "-9,648", "BaseVar": "23,728", "ECR before LimitedLiability": "233%", "Economic Capital Ratio": "273%" } }, "2015": { "input_variables": { "Assets, Current": "16,885", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "355", "General and Administrative Expense": "1,349", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "7,852", "Other Liabilities": "751", "Other Net Income": "24", "Other Revenues": "0", "Property, Plant and Equipment": "34,296" }, "output_variables": { "Assets": "51,181", "Liabilities": "751", "Expenses": "9,556", "Revenues": "0", "Stockholders Equity": "50,430", "Net Income": "-9,532", "Comprehensive Net Income": "-9,532", "BaseVar": "30,756", "ECR before LimitedLiability": "255%", "Economic Capital Ratio": "288%" } }, "2016": { "input_variables": { "Assets, Current": "15,649", "Assets, Non-Current": "297", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "79", "General and Administrative Expense": "1,337", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "7,502", "Other Liabilities": "593", "Other Net Income": "4,056", "Other Revenues": "0", "Property, Plant and Equipment": "30,801" }, "output_variables": { "Assets": "46,747", "Liabilities": "593", "Expenses": "8,918", "Revenues": "0", "Stockholders Equity": "46,154", "Net Income": "-4,862", "Comprehensive Net Income": "-4,862", "BaseVar": "30,157", "ECR before LimitedLiability": "272%", "Economic Capital Ratio": "300%" } } }, "top_rated": true, "trend": 4.0, "value": 3.003167077195682, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001543418.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001543418.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001543418.svg" }, { "company_id": "0001160791", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001160791.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001160791.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001160791.jfif", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001160791_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001160791_main_keyfigs.svg", "name": "GOLD Resource CORP", "rank": 2, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001160791.svg", "report_text": "The relative strengths and weaknesses of GOLD Resource 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 GOLD Resource CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 138% points.The greatest weakness of GOLD Resource CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 40% points.

The company's Economic Capital Ratio, given in the ranking table, is 287%, being 151% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001160791_2017_GOLD_Resource_CORP.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-7.12", "Assets": "-1.75", "Liabilities": "57.2", "Stockholders Equity": "28.5", "ECR before LimitedLiability": "184", "Assets, Current": "17.5", "Other Assets": "-3.37", "Liabilities, Current": "2.77", "Liabilities, Non-Current": "28.1", "Other Liabilities": "32.6", "General and Administrative Expense": "9.73", "Expenses": "31.6", "Revenues": "72.0", "Net Income": "106", "Other Expenses": "13.7", "Depreciation, Depletion and Amortization": "1.41", "Cost of Revenue": "7.40", "Other Revenues": "72.0", "Comprehensive Net Income": "103", "Other Compr. Net Income": "-2.93", "Economic Capital Ratio": "127" }, "2012": { "Property, Plant and Equipment": "-22.9", "Assets": "-33.6", "Liabilities": "163", "Stockholders Equity": "-29.6", "ECR before LimitedLiability": "160", "Assets, Current": "-7.68", "Assets, Non-Current": "-2.40", "Other Assets": "-16.1", "Other Liabilities": "66.9", "Liabilities, Non-Current": "68.9", "Liabilities, Current": "127", "Other Expenses": "-130", "Expenses": "-104", "Revenues": "185", "Net Income": "146", "Cost of Revenue": "16.9", "Depreciation, Depletion and Amortization": "3.32", "Other Revenues": "185", "Comprehensive Net Income": "145", "Other Net Income": "-7.58", "Economic Capital Ratio": "115" }, "2013": { "Property, Plant and Equipment": "-16.1", "Assets": "-15.6", "Liabilities": "132", "Stockholders Equity": "44.1", "ECR before LimitedLiability": "163", "Assets, Current": "7.93", "Other Assets": "-4.45", "Liabilities, Non-Current": "47.4", "Liabilities, Current": "61.3", "Other Liabilities": "49.1", "Depreciation, Depletion and Amortization": "3.05", "Expenses": "-21.9", "Revenues": "133", "Net Income": "96.0", "General and Administrative Expense": "13.9", "Cost of Revenue": "8.43", "Other Expenses": "-49.6", "Other Revenues": "133", "Other Net Income": "-7.83", "Comprehensive Net Income": "97.9", "Economic Capital Ratio": "118" }, "2014": { "Assets": "-4.66", "Liabilities": "126", "Stockholders Equity": "82.4", "ECR before LimitedLiability": "179", "Assets, Current": "5.69", "Other Assets": "-1.59", "Property, Plant and Equipment": "-7.40", "Other Liabilities": "50.9", "Liabilities, Non-Current": "50.2", "Liabilities, Current": "51.8", "General and Administrative Expense": "12.2", "Expenses": "-5.31", "Revenues": "97.4", "Net Income": "92.0", "Depreciation, Depletion and Amortization": "2.29", "Cost of Revenue": "5.62", "Other Expenses": "-26.3", "Other Revenues": "97.4", "Comprehensive Net Income": "94.0", "Other Compr. Net Income": "1.88", "Economic Capital Ratio": "145" }, "2015": { "Other Assets": "-2.81", "Assets": "-4.66", "Liabilities": "113", "Stockholders Equity": "72.7", "ECR before LimitedLiability": "166", "Goodwill": "-0.769", "Property, Plant and Equipment": "-1.54", "Liabilities, Current": "59.2", "Other Liabilities": "36.2", "Liabilities, Non-Current": "39.7", "Cost of Revenue": "6.51", "Expenses": "-13.8", "Revenues": "78.5", "Net Income": "62.4", "Depreciation, Depletion and Amortization": "2.15", "Other Expenses": "-38.6", "General and Administrative Expense": "14.5", "Other Revenues": "78.5", "Comprehensive Net Income": "62.9", "Other Net Income": "-1.91", "Economic Capital Ratio": "122" }, "2016": { "Other Assets": "-2.04", "Assets": "3.88", "Liabilities": "138", "Stockholders Equity": "138", "ECR before LimitedLiability": "190", "Assets, Current": "0.982", "Property, Plant and Equipment": "6.79", "Liabilities, Non-Current": "44.7", "Other Liabilities": "32.7", "Liabilities, Current": "92.2", "General and Administrative Expense": "10.5", "Expenses": "-16.6", "Revenues": "60.7", "Net Income": "43.5", "Other Expenses": "-40.5", "Depreciation, Depletion and Amortization": "1.78", "Cost of Revenue": "9.75", "Other Revenues": "60.7", "Comprehensive Net Income": "43.0", "Other Net Income": "-2.58", "Economic Capital Ratio": "151" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001160791_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "89,527", "Assets, Non-Current": "6.0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9,049", "Goodwill": "0", "Liabilities, Current": "30,186", "Liabilities, Non-Current": "2,281", "Other Assets": "19,744", "Other Compr. Net Income": "-3,218", "Other Expenses": "38,403", "Other Liabilities": "0", "Other Net Income": "658", "Other Revenues": "105,163", "Property, Plant and Equipment": "10,318" }, "output_variables": { "Assets": "119,595", "Liabilities": "32,467", "Expenses": "47,452", "Revenues": "105,163", "Stockholders Equity": "87,128", "Net Income": "58,369", "Comprehensive Net Income": "55,151", "BaseVar": "154,276", "ECR before LimitedLiability": "244%", "Economic Capital Ratio": "280%" } }, "2012": { "input_variables": { "Assets, Current": "58,984", "Assets, Non-Current": "809", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "44,868", "Goodwill": "0", "Liabilities, Current": "13,025", "Liabilities, Non-Current": "2,790", "Other Assets": "31,786", "Other Compr. Net Income": "-1,178", "Other Expenses": "211,076", "Other Liabilities": "0", "Other Net Income": "-1,617", "Other Revenues": "251,710", "Property, Plant and Equipment": "14,050" }, "output_variables": { "Assets": "105,629", "Liabilities": "15,815", "Expenses": "255,944", "Revenues": "251,710", "Stockholders Equity": "89,814", "Net Income": "-5,851", "Comprehensive Net Income": "-7,029", "BaseVar": "315,946", "ECR before LimitedLiability": "210%", "Economic Capital Ratio": "257%" } }, "2013": { "input_variables": { "Assets, Current": "45,049", "Assets, Non-Current": "903", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "16,260", "Goodwill": "0", "Liabilities, Current": "11,418", "Liabilities, Non-Current": "2,887", "Other Assets": "27,890", "Other Compr. Net Income": "7.0", "Other Expenses": "108,084", "Other Liabilities": "2,387", "Other Net Income": "-1,355", "Other Revenues": "125,784", "Property, Plant and Equipment": "18,127" }, "output_variables": { "Assets": "91,969", "Liabilities": "16,692", "Expenses": "124,344", "Revenues": "125,784", "Stockholders Equity": "75,277", "Net Income": "85", "Comprehensive Net Income": "92", "BaseVar": "180,076", "ECR before LimitedLiability": "208%", "Economic Capital Ratio": "255%" } }, "2014": { "input_variables": { "Assets, Current": "47,100", "Assets, Non-Current": "4,078", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "12,336", "Goodwill": "0", "Liabilities, Current": "17,762", "Liabilities, Non-Current": "2,993", "Other Assets": "28,139", "Other Compr. Net Income": "0", "Other Expenses": "86,502", "Other Liabilities": "834", "Other Net Income": "-322", "Other Revenues": "115,405", "Property, Plant and Equipment": "32,348" }, "output_variables": { "Assets": "111,665", "Liabilities": "21,589", "Expenses": "98,838", "Revenues": "115,405", "Stockholders Equity": "90,076", "Net Income": "16,245", "Comprehensive Net Income": "16,245", "BaseVar": "173,910", "ECR before LimitedLiability": "227%", "Economic Capital Ratio": "268%" } }, "2015": { "input_variables": { "Assets, Current": "32,618", "Assets, Non-Current": "985", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "10,254", "Goodwill": "0", "Liabilities, Current": "14,902", "Liabilities, Non-Current": "2,815", "Other Assets": "21,295", "Other Compr. Net Income": "0", "Other Expenses": "76,919", "Other Liabilities": "0", "Other Net Income": "-2,466", "Other Revenues": "92,701", "Property, Plant and Equipment": "51,637" }, "output_variables": { "Assets": "106,535", "Liabilities": "17,717", "Expenses": "87,173", "Revenues": "92,701", "Stockholders Equity": "88,818", "Net Income": "3,062", "Comprehensive Net Income": "3,062", "BaseVar": "153,296", "ECR before LimitedLiability": "219%", "Economic Capital Ratio": "263%" } }, "2016": { "input_variables": { "Assets, Current": "29,280", "Assets, Non-Current": "1,542", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9,533", "Goodwill": "0", "Liabilities, Current": "8,960", "Liabilities, Non-Current": "2,425", "Other Assets": "17,580", "Other Compr. Net Income": "0", "Other Expenses": "69,867", "Other Liabilities": "0", "Other Net Income": "560", "Other Revenues": "83,227", "Property, Plant and Equipment": "70,059" }, "output_variables": { "Assets": "118,461", "Liabilities": "11,385", "Expenses": "79,400", "Revenues": "83,227", "Stockholders Equity": "107,076", "Net Income": "4,387", "Comprehensive Net Income": "4,387", "BaseVar": "146,516", "ECR before LimitedLiability": "254%", "Economic Capital Ratio": "287%" } } }, "top_rated": true, "trend": 8.0, "value": 2.873254098069181, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001160791.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001160791.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001160791.svg" }, { "company_id": "0000314203", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000314203.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000314203.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000314203.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000314203_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000314203_main_keyfigs.svg", "name": "Mcewen Inc", "rank": 3, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000314203.svg", "report_text": "The relative strengths and weaknesses of Mcewen Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Mcewen Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 153% points.The greatest weakness of Mcewen Inc is the variable Other Net Income, reducing the Economic Capital Ratio by 1.2% points.

The company's Economic Capital Ratio, given in the ranking table, is 283%, being 147% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000314203_2017_Mcewen_Inc.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-13.3", "Assets": "52.3", "Liabilities, Current": "28.3", "Stockholders Equity": "67.7", "ECR before LimitedLiability": "108", "Assets, Non-Current": "-1.53", "Goodwill": "-1.44", "Assets, Current": "-4.14", "Other Assets": "109", "General and Administrative Expense": "6.35", "Expenses": "22.5", "Revenues": "-11.8", "Net Income": "9.72", "Other Expenses": "11.0", "Depreciation, Depletion and Amortization": "0.580", "Cost of Revenue": "4.11", "Other Revenues": "-11.8", "Liabilities, Non-Current": "11.4", "Other Liabilities": "-47.2", "Comprehensive Net Income": "9.22", "Economic Capital Ratio": "51.3" }, "2012": { "Property, Plant and Equipment": "-9.65", "Assets": "52.1", "Liabilities": "16.7", "Stockholders Equity": "96.4", "ECR before LimitedLiability": "140", "Assets, Current": "-4.94", "Assets, Non-Current": "-0.782", "Other Assets": "139", "Other Liabilities": "-40.7", "Liabilities, Non-Current": "15.8", "Liabilities, Current": "32.8", "Other Expenses": "17.9", "Expenses": "30.7", "Revenues": "-6.92", "Net Income": "22.2", "Cost of Revenue": "3.49", "General and Administrative Expense": "8.48", "Other Revenues": "-6.92", "Comprehensive Net Income": "22.5", "Other Net Income": "-1.41", "Economic Capital Ratio": "94.5" }, "2013": { "Property, Plant and Equipment": "58.6", "Assets": "57.5", "Liabilities": "28.8", "Stockholders Equity": "113", "ECR before LimitedLiability": "143", "Assets, Current": "-5.15", "Other Assets": "6.63", "Liabilities, Non-Current": "19.0", "Liabilities, Current": "31.3", "Other Liabilities": "-25.2", "Depreciation, Depletion and Amortization": "0.988", "Expenses": "24.6", "Revenues": "-6.41", "Net Income": "15.8", "General and Administrative Expense": "10.6", "Cost of Revenue": "3.06", "Other Expenses": "9.82", "Other Revenues": "-6.41", "Other Net Income": "-2.28", "Comprehensive Net Income": "16.4", "Economic Capital Ratio": "97.8" }, "2014": { "Assets": "50.6", "Liabilities": "75.6", "Stockholders Equity": "101", "ECR before LimitedLiability": "105", "Assets, Current": "-10.9", "Other Assets": "21.1", "Property, Plant and Equipment": "44.0", "Other Liabilities": "7.47", "Liabilities, Non-Current": "30.8", "Liabilities, Current": "42.1", "General and Administrative Expense": "13.7", "Expenses": "-17.3", "Net Income": "-21.8", "Cost of Revenue": "3.69", "Other Expenses": "-34.8", "Other Revenues": "-3.07", "Revenues": "-3.07", "Comprehensive Net Income": "-20.6", "Other Compr. Net Income": "1.32", "Other Net Income": "-1.61", "Economic Capital Ratio": "70.0" }, "2015": { "Other Assets": "11.7", "Assets": "29.8", "Liabilities": "62.3", "Stockholders Equity": "126", "ECR before LimitedLiability": "172", "Assets, Current": "-1.54", "Property, Plant and Equipment": "15.1", "Liabilities, Current": "41.8", "Other Liabilities": "4.35", "Liabilities, Non-Current": "22.7", "Cost of Revenue": "3.56", "Expenses": "19.0", "Revenues": "6.72", "Net Income": "27.0", "Depreciation, Depletion and Amortization": "0.931", "Other Expenses": "3.82", "General and Administrative Expense": "10.9", "Other Revenues": "6.72", "Comprehensive Net Income": "27.0", "Other Net Income": "1.54", "Economic Capital Ratio": "128" }, "2016": { "Other Assets": "8.43", "Assets": "32.3", "Liabilities": "70.8", "Stockholders Equity": "153", "ECR before LimitedLiability": "185", "Assets, Current": "1.48", "Property, Plant and Equipment": "13.5", "Liabilities, Non-Current": "21.6", "Other Liabilities": "2.47", "Liabilities, Current": "54.1", "General and Administrative Expense": "7.69", "Expenses": "25.9", "Revenues": "1.06", "Net Income": "25.9", "Other Expenses": "13.0", "Depreciation, Depletion and Amortization": "0.629", "Cost of Revenue": "5.11", "Other Revenues": "1.06", "Comprehensive Net Income": "25.8", "Other Net Income": "-1.16", "Economic Capital Ratio": "147" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000314203_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "47,883", "Assets, Non-Current": "56", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "577", "General and Administrative Expense": "10,928", "Goodwill": "0", "Liabilities, Current": "6,124", "Liabilities, Non-Current": "6,141", "Other Assets": "250,644", "Other Compr. Net Income": "-1,546", "Other Expenses": "48,500", "Other Liabilities": "78,786", "Other Net Income": "-1,867", "Other Revenues": "0", "Property, Plant and Equipment": "11,772" }, "output_variables": { "Assets": "310,355", "Liabilities": "91,051", "Expenses": "60,005", "Revenues": "0", "Stockholders Equity": "219,304", "Net Income": "-61,872", "Comprehensive Net Income": "-63,418", "BaseVar": "232,412", "ECR before LimitedLiability": "132%", "Economic Capital Ratio": "205%" } }, "2012": { "input_variables": { "Assets, Current": "91,918", "Assets, Non-Current": "54", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "1,033", "General and Administrative Expense": "16,841", "Goodwill": "0", "Liabilities, Current": "25,195", "Liabilities, Non-Current": "6,629", "Other Assets": "1,046,198", "Other Compr. Net Income": "995", "Other Expenses": "73,088", "Other Liabilities": "229,522", "Other Net Income": "-2,493", "Other Revenues": "26,801", "Property, Plant and Equipment": "12,767" }, "output_variables": { "Assets": "1,150,937", "Liabilities": "261,346", "Expenses": "90,962", "Revenues": "26,801", "Stockholders Equity": "889,591", "Net Income": "-66,654", "Comprehensive Net Income": "-65,659", "BaseVar": "766,767", "ECR before LimitedLiability": "180%", "Economic Capital Ratio": "237%" } }, "2013": { "input_variables": { "Assets, Current": "46,771", "Assets, Non-Current": "54", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "942", "General and Administrative Expense": "14,001", "Goodwill": "0", "Liabilities, Current": "11,189", "Liabilities, Non-Current": "6,255", "Other Assets": "218,130", "Other Compr. Net Income": "-1.0", "Other Expenses": "178,071", "Other Liabilities": "158,855", "Other Net Income": "-710", "Other Revenues": "45,982", "Property, Plant and Equipment": "658,111" }, "output_variables": { "Assets": "923,066", "Liabilities": "176,299", "Expenses": "193,014", "Revenues": "45,982", "Stockholders Equity": "746,767", "Net Income": "-147,742", "Comprehensive Net Income": "-147,743", "BaseVar": "669,536", "ECR before LimitedLiability": "177%", "Economic Capital Ratio": "235%" } }, "2014": { "input_variables": { "Assets, Current": "39,701", "Assets, Non-Current": "531", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "979", "General and Administrative Expense": "12,069", "Goodwill": "0", "Liabilities, Current": "24,081", "Liabilities, Non-Current": "5,444", "Other Assets": "177,018", "Other Compr. Net Income": "419", "Other Expenses": "335,250", "Other Liabilities": "52,218", "Other Net Income": "-8,948", "Other Revenues": "45,303", "Property, Plant and Equipment": "305,708" }, "output_variables": { "Assets": "522,958", "Liabilities": "81,743", "Expenses": "348,298", "Revenues": "45,303", "Stockholders Equity": "441,215", "Net Income": "-311,943", "Comprehensive Net Income": "-311,524", "BaseVar": "503,834", "ECR before LimitedLiability": "116%", "Economic Capital Ratio": "194%" } }, "2015": { "input_variables": { "Assets, Current": "54,443", "Assets, Non-Current": "531", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "942", "General and Administrative Expense": "12,045", "Goodwill": "0", "Liabilities, Current": "22,039", "Liabilities, Non-Current": "7,569", "Other Assets": "167,107", "Other Compr. Net Income": "-949", "Other Expenses": "84,729", "Other Liabilities": "27,185", "Other Net Income": "4,310", "Other Revenues": "72,956", "Property, Plant and Equipment": "253,004" }, "output_variables": { "Assets": "475,085", "Liabilities": "56,793", "Expenses": "97,716", "Revenues": "72,956", "Stockholders Equity": "418,292", "Net Income": "-20,450", "Comprehensive Net Income": "-21,399", "BaseVar": "353,904", "ECR before LimitedLiability": "228%", "Economic Capital Ratio": "269%" } }, "2016": { "input_variables": { "Assets, Current": "78,574", "Assets, Non-Current": "532", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "1,169", "General and Administrative Expense": "12,734", "Goodwill": "0", "Liabilities, Current": "20,581", "Liabilities, Non-Current": "11,033", "Other Assets": "162,320", "Other Compr. Net Income": "727", "Other Expenses": "27,389", "Other Liabilities": "23,665", "Other Net Income": "1,959", "Other Revenues": "60,388", "Property, Plant and Equipment": "256,892" }, "output_variables": { "Assets": "498,318", "Liabilities": "55,279", "Expenses": "41,292", "Revenues": "60,388", "Stockholders Equity": "443,039", "Net Income": "21,055", "Comprehensive Net Income": "21,782", "BaseVar": "328,982", "ECR before LimitedLiability": "248%", "Economic Capital Ratio": "283%" } } }, "top_rated": true, "trend": 6.0, "value": 2.8290212451218224, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000314203.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000314203.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000314203.svg" }, { "company_id": "0001629210", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001629210.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001629210.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001629210.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001629210_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001629210_main_keyfigs.svg", "name": "Paramount Gold Nevada Corp", "rank": 4, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001629210.svg", "report_text": "The relative strengths and weaknesses of Paramount Gold Nevada 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 Paramount Gold Nevada Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 184% points.The greatest weakness of Paramount Gold Nevada Corp 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 281%, being 145% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001629210_2017_Paramount_Gold_Nevada_Corp.pdf", "shrinked_graph_json": { "2014": { "Assets": "66.3", "Liabilities": "-16.7", "Stockholders Equity": "52.8", "ECR before LimitedLiability": "74.7", "Assets, Current": "-12.8", "Assets, Non-Current": "-1.29", "Other Assets": "-8.16", "Property, Plant and Equipment": "75.6", "Other Liabilities": "21.1", "Liabilities, Non-Current": "15.4", "Liabilities, Current": "-59.7", "General and Administrative Expense": "12.1", "Expenses": "32.1", "Revenues": "-9.59", "Net Income": "21.6", "Depreciation, Depletion and Amortization": "1.10", "Cost of Revenue": "2.73", "Other Expenses": "14.9", "Other Revenues": "-9.59", "Comprehensive Net Income": "22.8", "Economic Capital Ratio": "40.0" }, "2015": { "Other Assets": "-1.41", "Assets": "36.3", "Liabilities": "71.6", "Stockholders Equity": "166", "ECR before LimitedLiability": "189", "Assets, Current": "4.42", "Property, Plant and Equipment": "29.0", "Liabilities, Current": "47.6", "Other Liabilities": "19.8", "Liabilities, Non-Current": "14.7", "Cost of Revenue": "3.17", "Expenses": "20.6", "Revenues": "-10.4", "Net Income": "11.2", "Depreciation, Depletion and Amortization": "1.04", "Other Expenses": "5.02", "General and Administrative Expense": "11.7", "Other Revenues": "-10.4", "Comprehensive Net Income": "11.0", "Other Net Income": "0.506", "Economic Capital Ratio": "145" }, "2016": { "Other Assets": "-1.46", "Assets": "43.8", "Liabilities": "81.6", "Stockholders Equity": "184", "ECR before LimitedLiability": "184", "Assets, Non-Current": "-0.336", "Assets, Current": "4.24", "Goodwill": "-0.465", "Property, Plant and Equipment": "37.6", "Liabilities, Non-Current": "18.2", "Other Liabilities": "17.3", "Liabilities, Current": "58.0", "General and Administrative Expense": "9.40", "Expenses": "14.8", "Other Expenses": "-0.344", "Depreciation, Depletion and Amortization": "0.899", "Cost of Revenue": "4.95", "Other Revenues": "-13.6", "Revenues": "-13.6", "Other Net Income": "-1.55", "Economic Capital Ratio": "145" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001629210_strength_weakness.svg", "table_records": { "2014": { "input_variables": { "Assets, Current": "1,243", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "50", "Goodwill": "0", "Liabilities, Current": "15,393", "Liabilities, Non-Current": "1,291", "Other Assets": "2,627", "Other Compr. Net Income": "60", "Other Expenses": "5,066", "Other Liabilities": "0", "Other Net Income": "3.4", "Other Revenues": "78", "Property, Plant and Equipment": "28,374" }, "output_variables": { "Assets": "32,243", "Liabilities": "16,685", "Expenses": "5,116", "Revenues": "78", "Stockholders Equity": "15,558", "Net Income": "-5,035", "Comprehensive Net Income": "-4,975", "BaseVar": "27,092", "ECR before LimitedLiability": "75%", "Economic Capital Ratio": "164%" } }, "2015": { "input_variables": { "Assets, Current": "9,582", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "211", "Goodwill": "0", "Liabilities, Current": "233", "Liabilities, Non-Current": "1,294", "Other Assets": "2,524", "Other Compr. Net Income": "-115", "Other Expenses": "5,193", "Other Liabilities": "0", "Other Net Income": "36", "Other Revenues": "136", "Property, Plant and Equipment": "28,044" }, "output_variables": { "Assets": "40,150", "Liabilities": "1,528", "Expenses": "5,404", "Revenues": "136", "Stockholders Equity": "38,622", "Net Income": "-5,231", "Comprehensive Net Income": "-5,347", "BaseVar": "23,685", "ECR before LimitedLiability": "252%", "Economic Capital Ratio": "286%" } }, "2016": { "input_variables": { "Assets, Current": "7,444", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "310", "Goodwill": "0", "Liabilities, Current": "560", "Liabilities, Non-Current": "1,018", "Other Assets": "2,350", "Other Compr. Net Income": "55", "Other Expenses": "5,217", "Other Liabilities": "0", "Other Net Income": "17", "Other Revenues": "167", "Property, Plant and Equipment": "25,690" }, "output_variables": { "Assets": "35,484", "Liabilities": "1,578", "Expenses": "5,526", "Revenues": "167", "Stockholders Equity": "33,906", "Net Income": "-5,342", "Comprehensive Net Income": "-5,287", "BaseVar": "21,414", "ECR before LimitedLiability": "246%", "Economic Capital Ratio": "281%" } } }, "top_rated": true, "trend": 2.0, "value": 2.8146153915042795, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001629210.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001629210.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001629210.svg" }, { "company_id": "0000082020", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000082020.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000082020.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000082020.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000082020_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000082020_main_keyfigs.svg", "name": "United States LIME Minerals INC", "rank": 5, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000082020.svg", "report_text": "The relative strengths and weaknesses of United States LIME Minerals INC are analyzed with respect to 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 States LIME Minerals INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 124% points.The greatest weakness of United States LIME Minerals INC is the variable Cost of Revenue, reducing the Economic Capital Ratio by 57% points.

The company's Economic Capital Ratio, given in the ranking table, is 276%, being 140% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000082020_2017_United_States_LIME_Minerals_INC.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "17.2", "Assets": "-3.72", "Liabilities": "46.0", "Stockholders Equity": "23.1", "ECR before LimitedLiability": "140", "Assets, Non-Current": "-1.75", "Goodwill": "-1.71", "Assets, Current": "2.99", "Other Assets": "-14.3", "Liabilities, Current": "39.9", "Liabilities, Non-Current": "-7.49", "Other Liabilities": "14.3", "General and Administrative Expense": "12.3", "Expenses": "11.4", "Revenues": "52.9", "Net Income": "65.1", "Other Expenses": "42.4", "Cost of Revenue": "-45.3", "Other Revenues": "52.9", "Comprehensive Net Income": "65.1", "Economic Capital Ratio": "83.3" }, "2012": { "Property, Plant and Equipment": "22.2", "Assets": "-5.85", "Liabilities": "63.2", "Stockholders Equity": "32.8", "ECR before LimitedLiability": "136", "Assets, Non-Current": "-1.53", "Other Assets": "-17.0", "Other Liabilities": "9.60", "Liabilities, Non-Current": "1.33", "Liabilities, Current": "54.7", "Other Expenses": "46.8", "Expenses": "7.66", "Revenues": "64.6", "Net Income": "69.5", "Cost of Revenue": "-55.5", "General and Administrative Expense": "14.6", "Depreciation, Depletion and Amortization": "1.34", "Other Revenues": "64.6", "Comprehensive Net Income": "70.3", "Other Net Income": "-3.55", "Economic Capital Ratio": "90.3" }, "2013": { "Property, Plant and Equipment": "11.9", "Assets": "4.16", "Liabilities": "61.4", "Stockholders Equity": "57.0", "ECR before LimitedLiability": "148", "Assets, Current": "12.7", "Other Assets": "-13.1", "Liabilities, Non-Current": "12.5", "Liabilities, Current": "40.3", "Other Liabilities": "13.9", "Depreciation, Depletion and Amortization": "1.87", "Expenses": "16.0", "Revenues": "55.0", "Net Income": "67.6", "General and Administrative Expense": "15.8", "Cost of Revenue": "-54.1", "Other Expenses": "51.0", "Other Revenues": "55.0", "Other Net Income": "-4.75", "Comprehensive Net Income": "69.3", "Economic Capital Ratio": "103" }, "2014": { "Assets": "2.88", "Liabilities": "93.5", "Stockholders Equity": "83.9", "ECR before LimitedLiability": "164", "Assets, Current": "12.7", "Other Assets": "-10.7", "Property, Plant and Equipment": "7.11", "Other Liabilities": "20.7", "Liabilities, Non-Current": "43.4", "Liabilities, Current": "43.6", "General and Administrative Expense": "14.7", "Expenses": "6.98", "Revenues": "64.9", "Net Income": "72.3", "Depreciation, Depletion and Amortization": "1.83", "Cost of Revenue": "-60.6", "Other Expenses": "46.8", "Other Revenues": "64.9", "Comprehensive Net Income": "74.2", "Other Compr. Net Income": "1.76", "Economic Capital Ratio": "129" }, "2015": { "Other Assets": "-7.53", "Assets": "2.86", "Liabilities": "99.3", "Stockholders Equity": "88.0", "ECR before LimitedLiability": "175", "Assets, Current": "11.0", "Assets, Non-Current": "-0.629", "Property, Plant and Equipment": "4.14", "Liabilities, Current": "68.9", "Other Liabilities": "5.53", "Liabilities, Non-Current": "38.7", "Other Revenues": "58.6", "Revenues": "58.6", "Net Income": "58.1", "Other Compr. Net Income": "1.01", "Comprehensive Net Income": "59.1", "General and Administrative Expense": "16.3", "Cost of Revenue": "-61.2", "Depreciation, Depletion and Amortization": "1.87", "Other Expenses": "37.0", "Economic Capital Ratio": "132" }, "2016": { "Other Assets": "-6.80", "Assets": "6.26", "Liabilities": "118", "Stockholders Equity": "124", "ECR before LimitedLiability": "179", "Assets, Current": "14.5", "Property, Plant and Equipment": "4.57", "Liabilities, Non-Current": "42.8", "Other Liabilities": "1.45", "Liabilities, Current": "89.6", "General and Administrative Expense": "13.3", "Expenses": "-6.29", "Revenues": "53.6", "Net Income": "45.1", "Other Expenses": "30.6", "Depreciation, Depletion and Amortization": "1.60", "Cost of Revenue": "-56.6", "Other Revenues": "53.6", "Comprehensive Net Income": "44.5", "Other Net Income": "-2.80", "Economic Capital Ratio": "140" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000082020_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "80,938", "Assets, Non-Current": "302", "Cost of Revenue": "101,233", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "8,846", "Goodwill": "0", "Liabilities, Current": "16,018", "Liabilities, Non-Current": "31,030", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "7,958", "Other Liabilities": "12,497", "Other Net Income": "-2,359", "Other Revenues": "142,582", "Property, Plant and Equipment": "121,318" }, "output_variables": { "Assets": "202,558", "Liabilities": "59,545", "Expenses": "118,037", "Revenues": "142,582", "Stockholders Equity": "143,013", "Net Income": "22,186", "Comprehensive Net Income": "22,186", "BaseVar": "262,540", "ECR before LimitedLiability": "181%", "Economic Capital Ratio": "237%" } }, "2012": { "input_variables": { "Assets, Current": "59,959", "Assets, Non-Current": "245", "Cost of Revenue": "105,087", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9,193", "Goodwill": "0", "Liabilities, Current": "13,340", "Liabilities, Non-Current": "24,897", "Other Assets": "0", "Other Compr. Net Income": "609", "Other Expenses": "5,678", "Other Liabilities": "15,654", "Other Net Income": "-2,144", "Other Revenues": "138,525", "Property, Plant and Equipment": "114,042" }, "output_variables": { "Assets": "174,246", "Liabilities": "53,891", "Expenses": "119,958", "Revenues": "138,525", "Stockholders Equity": "120,355", "Net Income": "16,423", "Comprehensive Net Income": "17,032", "BaseVar": "244,686", "ECR before LimitedLiability": "173%", "Economic Capital Ratio": "232%" } }, "2013": { "input_variables": { "Assets, Current": "78,844", "Assets, Non-Current": "195", "Cost of Revenue": "102,965", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9,149", "Goodwill": "0", "Liabilities, Current": "14,348", "Liabilities, Non-Current": "18,574", "Other Assets": "0", "Other Compr. Net Income": "894", "Other Expenses": "5,033", "Other Liabilities": "17,799", "Other Net Income": "-1,818", "Other Revenues": "133,765", "Property, Plant and Equipment": "108,487" }, "output_variables": { "Assets": "187,526", "Liabilities": "50,721", "Expenses": "117,147", "Revenues": "133,765", "Stockholders Equity": "136,805", "Net Income": "14,800", "Comprehensive Net Income": "15,694", "BaseVar": "245,936", "ECR before LimitedLiability": "185%", "Economic Capital Ratio": "240%" } }, "2014": { "input_variables": { "Assets, Current": "91,762", "Assets, Non-Current": "145", "Cost of Revenue": "113,050", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9,469", "Goodwill": "0", "Liabilities, Current": "24,965", "Liabilities, Non-Current": "1,505", "Other Assets": "0", "Other Compr. Net Income": "474", "Other Expenses": "6,555", "Other Liabilities": "19,259", "Other Net Income": "-1,400", "Other Revenues": "149,841", "Property, Plant and Equipment": "108,513" }, "output_variables": { "Assets": "200,420", "Liabilities": "45,729", "Expenses": "129,074", "Revenues": "149,841", "Stockholders Equity": "154,691", "Net Income": "19,367", "Comprehensive Net Income": "19,841", "BaseVar": "263,469", "ECR before LimitedLiability": "205%", "Economic Capital Ratio": "253%" } }, "2015": { "input_variables": { "Assets, Current": "91,961", "Assets, Non-Current": "160", "Cost of Revenue": "102,123", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9,628", "Goodwill": "0", "Liabilities, Current": "8,742", "Liabilities, Non-Current": "1,946", "Other Assets": "0", "Other Compr. Net Income": "1,024", "Other Expenses": "4,595", "Other Liabilities": "19,184", "Other Net Income": "-1,605", "Other Revenues": "130,837", "Property, Plant and Equipment": "104,378" }, "output_variables": { "Assets": "196,499", "Liabilities": "29,872", "Expenses": "116,346", "Revenues": "130,837", "Stockholders Equity": "166,627", "Net Income": "12,886", "Comprehensive Net Income": "13,910", "BaseVar": "238,092", "ECR before LimitedLiability": "233%", "Economic Capital Ratio": "272%" } }, "2016": { "input_variables": { "Assets, Current": "105,036", "Assets, Non-Current": "142", "Cost of Revenue": "106,190", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9,612", "Goodwill": "0", "Liabilities, Current": "9,108", "Liabilities, Non-Current": "1,580", "Other Assets": "0", "Other Compr. Net Income": "-223", "Other Expenses": "5,864", "Other Liabilities": "19,832", "Other Net Income": "138", "Other Revenues": "139,282", "Property, Plant and Equipment": "104,981" }, "output_variables": { "Assets": "210,159", "Liabilities": "30,520", "Expenses": "121,666", "Revenues": "139,282", "Stockholders Equity": "179,639", "Net Income": "17,754", "Comprehensive Net Income": "17,531", "BaseVar": "250,994", "ECR before LimitedLiability": "238%", "Economic Capital Ratio": "276%" } } }, "top_rated": true, "trend": 3.0, "value": 2.762252236415206, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000082020.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000082020.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000082020.svg" }, { "company_id": "0001227654", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001227654.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001227654.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001227654.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001227654_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001227654_main_keyfigs.svg", "name": "Compass Minerals International INC", "rank": 6, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001227654.svg", "report_text": "The relative strengths and weaknesses of Compass Minerals International INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Compass Minerals International INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 128% points.The greatest weakness of Compass Minerals International INC is the variable Other Expenses, reducing the Economic Capital Ratio by 15% points.

The company's Economic Capital Ratio, given in the ranking table, is 272%, being 136% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001227654_2017_Compass_Minerals_International_INC.pdf", "shrinked_graph_json": { "2010": { "Assets": "-8.36", "Liabilities": "81.2", "Stockholders Equity": "10.4", "ECR before LimitedLiability": "68.5", "Property, Plant and Equipment": "-15.7", "Assets, Current": "5.19", "Other Assets": "13.6", "Other Liabilities": "28.2", "Liabilities, Current": "-9.35", "Liabilities, Non-Current": "67.4", "General and Administrative Expense": "-6.33", "Expenses": "-36.7", "Revenues": "59.5", "Net Income": "4.15", "Other Expenses": "-52.9", "Depreciation, Depletion and Amortization": "3.77", "Cost of Revenue": "16.7", "Other Revenues": "59.5", "Other Net Income": "-23.7", "Comprehensive Net Income": "4.39", "Economic Capital Ratio": "69.3" }, "2011": { "Property, Plant and Equipment": "-18.3", "Assets": "-11.0", "Liabilities": "66.5", "Stockholders Equity": "13.8", "ECR before LimitedLiability": "147", "Goodwill": "-1.84", "Assets, Current": "1.25", "Other Assets": "13.0", "Liabilities, Current": "8.01", "Liabilities, Non-Current": "32.7", "Other Liabilities": "32.6", "Other Revenues": "74.4", "Revenues": "74.4", "Net Income": "76.3", "Other Expenses": "-21.1", "Comprehensive Net Income": "75.9", "Cost of Revenue": "8.09", "General and Administrative Expense": "11.6", "Other Net Income": "1.11", "Depreciation, Depletion and Amortization": "1.53", "Economic Capital Ratio": "90.1" }, "2012": { "Other Liabilities": "33.7", "Liabilities": "95.2", "Stockholders Equity": "72.2", "ECR before LimitedLiability": "177", "Liabilities, Non-Current": "37.5", "Liabilities, Current": "43.0", "Other Expenses": "-17.4", "Expenses": "4.82", "Net Income": "66.4", "Cost of Revenue": "7.44", "General and Administrative Expense": "12.7", "Depreciation, Depletion and Amortization": "1.46", "Other Revenues": "64.5", "Revenues": "64.5", "Property, Plant and Equipment": "-10.6", "Assets, Current": "3.44", "Other Assets": "12.5", "Comprehensive Net Income": "68.3", "Other Net Income": "-2.87", "Other Compr. Net Income": "1.90", "Economic Capital Ratio": "131" }, "2013": { "Liabilities, Non-Current": "40.3", "Liabilities": "89.1", "Stockholders Equity": "73.0", "ECR before LimitedLiability": "172", "Liabilities, Current": "23.1", "Other Liabilities": "40.8", "Depreciation, Depletion and Amortization": "2.15", "Expenses": "10.6", "Net Income": "75.1", "General and Administrative Expense": "15.6", "Cost of Revenue": "5.94", "Other Expenses": "-13.4", "Other Revenues": "67.9", "Revenues": "67.9", "Property, Plant and Equipment": "2.97", "Assets, Current": "8.71", "Other Assets": "-8.71", "Assets, Non-Current": "2.00", "Other Net Income": "-3.79", "Comprehensive Net Income": "74.3", "Economic Capital Ratio": "127" }, "2014": { "Goodwill": "1.05", "Assets": "2.25", "Liabilities": "118", "Stockholders Equity": "105", "ECR before LimitedLiability": "189", "Assets, Current": "7.48", "Other Assets": "-5.57", "Other Liabilities": "48.6", "Liabilities, Non-Current": "51.7", "Liabilities, Current": "45.1", "General and Administrative Expense": "13.9", "Expenses": "6.40", "Revenues": "73.9", "Net Income": "80.9", "Depreciation, Depletion and Amortization": "2.04", "Cost of Revenue": "5.03", "Other Expenses": "-15.0", "Other Revenues": "73.9", "Comprehensive Net Income": "78.8", "Other Compr. Net Income": "-2.07", "Economic Capital Ratio": "155" }, "2015": { "Other Assets": "-2.89", "Assets": "2.17", "Stockholders Equity": "101", "ECR before LimitedLiability": "188", "Assets, Current": "2.35", "Property, Plant and Equipment": "1.80", "Liabilities, Current": "61.0", "Liabilities": "115", "Other Liabilities": "35.8", "Liabilities, Non-Current": "44.9", "Other Revenues": "62.7", "Revenues": "62.7", "Net Income": "65.3", "Other Compr. Net Income": "-7.00", "Comprehensive Net Income": "58.9", "General and Administrative Expense": "15.3", "Cost of Revenue": "6.09", "Depreciation, Depletion and Amortization": "2.01", "Other Expenses": "-23.5", "Other Net Income": "1.89", "Economic Capital Ratio": "144" }, "2016": { "Other Assets": "-4.04", "Assets": "13.7", "Liabilities": "99.2", "Stockholders Equity": "128", "ECR before LimitedLiability": "175", "Assets, Current": "4.92", "Goodwill": "6.65", "Property, Plant and Equipment": "4.79", "Liabilities, Non-Current": "38.4", "Other Liabilities": "24.8", "Liabilities, Current": "54.8", "General and Administrative Expense": "9.96", "Expenses": "4.27", "Revenues": "33.4", "Net Income": "37.8", "Other Expenses": "-14.9", "Depreciation, Depletion and Amortization": "1.36", "Cost of Revenue": "7.48", "Other Revenues": "33.4", "Comprehensive Net Income": "37.5", "Economic Capital Ratio": "136" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001227654_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "521,400", "Assets, Non-Current": "40,700", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "88,400", "Goodwill": "0", "Liabilities, Current": "182,600", "Liabilities, Non-Current": "0", "Other Assets": "552,200", "Other Compr. Net Income": "0", "Other Expenses": "821,300", "Other Liabilities": "0", "Other Net Income": "-8,600", "Other Revenues": "1,068,900", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "1,114,300", "Liabilities": "182,600", "Expenses": "909,700", "Revenues": "1,068,900", "Stockholders Equity": "931,700", "Net Income": "150,600", "Comprehensive Net Income": "150,600", "BaseVar": "1,642,050", "ECR before LimitedLiability": "239%", "Economic Capital Ratio": "276%" } }, "2011": { "input_variables": { "Assets, Current": "515,800", "Assets, Non-Current": "58,800", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "94,500", "Goodwill": "0", "Liabilities, Current": "326,800", "Liabilities, Non-Current": "0", "Other Assets": "630,900", "Other Compr. Net Income": "-5,200", "Other Expenses": "865,200", "Other Liabilities": "0", "Other Net Income": "3,000", "Other Revenues": "1,105,700", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "1,205,500", "Liabilities": "326,800", "Expenses": "959,700", "Revenues": "1,105,700", "Stockholders Equity": "878,700", "Net Income": "149,000", "Comprehensive Net Income": "143,800", "BaseVar": "1,802,950", "ECR before LimitedLiability": "191%", "Economic Capital Ratio": "244%" } }, "2012": { "input_variables": { "Assets, Current": "506,900", "Assets, Non-Current": "73,800", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "93,900", "Goodwill": "0", "Liabilities, Current": "199,300", "Liabilities, Non-Current": "0", "Other Assets": "719,900", "Other Compr. Net Income": "16,800", "Other Expenses": "755,400", "Other Liabilities": "0", "Other Net Income": "-3,700", "Other Revenues": "941,900", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "1,300,600", "Liabilities": "199,300", "Expenses": "849,300", "Revenues": "941,900", "Stockholders Equity": "1,101,300", "Net Income": "88,900", "Comprehensive Net Income": "105,700", "BaseVar": "1,655,800", "ECR before LimitedLiability": "234%", "Economic Capital Ratio": "273%" } }, "2013": { "input_variables": { "Assets, Current": "577,400", "Assets, Non-Current": "77,600", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "100,400", "Goodwill": "0", "Liabilities, Current": "257,600", "Liabilities, Non-Current": "0", "Other Assets": "72,500", "Other Compr. Net Income": "-23,100", "Other Expenses": "904,800", "Other Liabilities": "0", "Other Net Income": "6,400", "Other Revenues": "1,129,600", "Property, Plant and Equipment": "677,300" }, "output_variables": { "Assets": "1,404,800", "Liabilities": "257,600", "Expenses": "1,005,200", "Revenues": "1,129,600", "Stockholders Equity": "1,147,200", "Net Income": "130,800", "Comprehensive Net Income": "107,700", "BaseVar": "1,913,350", "ECR before LimitedLiability": "220%", "Economic Capital Ratio": "263%" } }, "2014": { "input_variables": { "Assets, Current": "702,700", "Assets, Non-Current": "58,900", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "110,400", "Goodwill": "68,500", "Liabilities, Current": "237,700", "Liabilities, Non-Current": "0", "Other Assets": "106,200", "Other Compr. Net Income": "-50,000", "Other Expenses": "955,100", "Other Liabilities": "0", "Other Net Income": "900", "Other Revenues": "1,282,500", "Property, Plant and Equipment": "700,900" }, "output_variables": { "Assets": "1,637,200", "Liabilities": "237,700", "Expenses": "1,065,500", "Revenues": "1,282,500", "Stockholders Equity": "1,399,500", "Net Income": "217,900", "Comprehensive Net Income": "167,900", "BaseVar": "2,136,900", "ECR before LimitedLiability": "242%", "Economic Capital Ratio": "279%" } }, "2015": { "input_variables": { "Assets, Current": "512,300", "Assets, Non-Current": "56,100", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "108,700", "Goodwill": "58,100", "Liabilities, Current": "170,800", "Liabilities, Non-Current": "0", "Other Assets": "201,700", "Other Compr. Net Income": "-92,800", "Other Expenses": "845,400", "Other Liabilities": "0", "Other Net Income": "14,600", "Other Revenues": "1,098,700", "Property, Plant and Equipment": "800,700" }, "output_variables": { "Assets": "1,628,900", "Liabilities": "170,800", "Expenses": "954,100", "Revenues": "1,098,700", "Stockholders Equity": "1,458,100", "Net Income": "159,200", "Comprehensive Net Income": "66,400", "BaseVar": "1,979,950", "ECR before LimitedLiability": "250%", "Economic Capital Ratio": "285%" } }, "2016": { "input_variables": { "Assets, Current": "715,000", "Assets, Non-Current": "64,500", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "124,900", "Goodwill": "412,200", "Liabilities, Current": "372,000", "Liabilities, Non-Current": "0", "Other Assets": "182,500", "Other Compr. Net Income": "3,400", "Other Expenses": "907,200", "Other Liabilities": "0", "Other Net Income": "56,800", "Other Revenues": "1,138,000", "Property, Plant and Equipment": "1,092,300" }, "output_variables": { "Assets": "2,466,500", "Liabilities": "372,000", "Expenses": "1,032,100", "Revenues": "1,138,000", "Stockholders Equity": "2,094,500", "Net Income": "162,700", "Comprehensive Net Income": "166,100", "BaseVar": "2,534,400", "ECR before LimitedLiability": "233%", "Economic Capital Ratio": "272%" } } }, "top_rated": true, "trend": 1.0, "value": 2.724565134371032, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001227654.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001227654.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001227654.svg" }, { "company_id": "0001556801", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001556801.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001556801.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001556801.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001556801_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001556801_main_keyfigs.svg", "name": "My City Builders Inc", "rank": 7, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001556801.svg", "report_text": "The relative strengths and weaknesses of My City Builders Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of My City Builders Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 170% points.The greatest weakness of My City Builders 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 267%, being 131% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001556801_2017_My_City_Builders_Inc.pdf", "shrinked_graph_json": { "2013": { "Property, Plant and Equipment": "-6.32", "Assets": "-49.3", "Liabilities": "-0.0267", "ECR before LimitedLiability": "-91.9", "Other Assets": "-0.395", "Goodwill": "0", "Assets, Non-Current": "0", "Liabilities, Non-Current": "0", "Liabilities, Current": "0", "Other Liabilities": "0", "Expenses": "-13.3", "Net Income": "-49.6", "General and Administrative Expense": "0", "Cost of Revenue": "0", "Other Expenses": "-44.1", "Other Revenues": "0", "Revenues": "0", "Stockholders Equity": "0", "Other Net Income": "0", "Comprehensive Net Income": "-47.7", "Economic Capital Ratio": "-137" }, "2014": { "Assets": "16.7", "Liabilities": "85.3", "Stockholders Equity": "192", "ECR before LimitedLiability": "222", "Assets, Current": "81.5", "Other Assets": "-0.961", "Property, Plant and Equipment": "-1.54", "Other Liabilities": "28.6", "Liabilities, Non-Current": "30.5", "Liabilities, Current": "44.6", "General and Administrative Expense": "9.77", "Expenses": "33.6", "Revenues": "-9.46", "Net Income": "25.3", "Depreciation, Depletion and Amortization": "1.02", "Cost of Revenue": "2.53", "Other Expenses": "21.1", "Other Revenues": "-9.46", "Comprehensive Net Income": "26.1", "Other Compr. Net Income": "0.842", "Economic Capital Ratio": "187" }, "2015": { "Other Assets": "190", "Assets": "51.9", "Liabilities": "93.3", "Stockholders Equity": "133", "ECR before LimitedLiability": "129", "Assets, Current": "-6.75", "Assets, Non-Current": "-0.990", "Property, Plant and Equipment": "-20.3", "Liabilities, Current": "52.6", "Other Liabilities": "22.2", "Liabilities, Non-Current": "28.4", "Cost of Revenue": "4.18", "Expenses": "-30.2", "Revenues": "-14.1", "Net Income": "-44.3", "Depreciation, Depletion and Amortization": "1.37", "Other Expenses": "-52.9", "General and Administrative Expense": "16.3", "Other Revenues": "-14.1", "Comprehensive Net Income": "-44.0", "Economic Capital Ratio": "85.5" }, "2016": { "Other Assets": "170", "Assets": "52.9", "Liabilities": "64.5", "Stockholders Equity": "167", "ECR before LimitedLiability": "169", "Assets, Current": "-2.64", "Property, Plant and Equipment": "-7.91", "Liabilities, Non-Current": "24.5", "Other Liabilities": "15.5", "Liabilities, Current": "33.4", "General and Administrative Expense": "9.30", "Expenses": "21.5", "Revenues": "-13.2", "Net Income": "4.26", "Other Expenses": "7.06", "Depreciation, Depletion and Amortization": "0.835", "Cost of Revenue": "4.60", "Other Revenues": "-13.2", "Comprehensive Net Income": "4.00", "Other Net Income": "-4.72", "Economic Capital Ratio": "131" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001556801_strength_weakness.svg", "table_records": { "2013": { "input_variables": { "Assets, Current": "3.6", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0.99", "Goodwill": "0", "Liabilities, Current": "1.3", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "34", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "3.6", "Liabilities": "1.3", "Expenses": "35", "Revenues": "0", "Stockholders Equity": "2.3", "Net Income": "-35", "Comprehensive Net Income": "-35", "BaseVar": "20", "ECR before LimitedLiability": "-1,295%", "Economic Capital Ratio": "0.000000000066%" } }, "2014": { "input_variables": { "Assets, Current": "918", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "8.0", "Goodwill": "0", "Liabilities, Current": "5.2", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "42", "Other Liabilities": "0", "Other Net Income": "0.28", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "918", "Liabilities": "5.2", "Expenses": "50", "Revenues": "0", "Stockholders Equity": "913", "Net Income": "-49", "Comprehensive Net Income": "-49", "BaseVar": "487", "ECR before LimitedLiability": "286%", "Economic Capital Ratio": "311%" } }, "2015": { "input_variables": { "Assets, Current": "734", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "22", "Goodwill": "0", "Liabilities, Current": "167", "Liabilities, Non-Current": "0", "Other Assets": "7,992", "Other Compr. Net Income": "0", "Other Expenses": "5,530", "Other Liabilities": "0", "Other Net Income": "0.55", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "8,726", "Liabilities": "167", "Expenses": "5,553", "Revenues": "0", "Stockholders Equity": "8,559", "Net Income": "-5,552", "Comprehensive Net Income": "-5,552", "BaseVar": "7,223", "ECR before LimitedLiability": "164%", "Economic Capital Ratio": "226%" } }, "2016": { "input_variables": { "Assets, Current": "391", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "36", "Goodwill": "0", "Liabilities, Current": "817", "Liabilities, Non-Current": "0", "Other Assets": "7,992", "Other Compr. Net Income": "0", "Other Expenses": "743", "Other Liabilities": "0", "Other Net Income": "-215", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "8,383", "Liabilities": "817", "Expenses": "779", "Revenues": "0", "Stockholders Equity": "7,566", "Net Income": "-994", "Comprehensive Net Income": "-994", "BaseVar": "5,097", "ECR before LimitedLiability": "225%", "Economic Capital Ratio": "267%" } } }, "top_rated": true, "trend": 12.0, "value": 2.6696805539461166, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001556801.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001556801.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001556801.svg" }, { "company_id": "0001529628", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001529628.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001529628.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001529628.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001529628_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001529628_main_keyfigs.svg", "name": "Smart Sand Inc", "rank": 8, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001529628.svg", "report_text": "The relative strengths and weaknesses of Smart Sand Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Smart Sand Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 125% points.The greatest weakness of Smart Sand 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 263%, being 127% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001529628_2017_Smart_Sand_Inc.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-6.39", "Assets": "23.4", "Liabilities": "76.9", "Stockholders Equity": "125", "ECR before LimitedLiability": "165", "Assets, Current": "12.3", "Property, Plant and Equipment": "19.0", "Liabilities, Non-Current": "30.0", "Other Liabilities": "-4.73", "Liabilities, Current": "57.7", "General and Administrative Expense": "10.5", "Expenses": "13.7", "Revenues": "21.3", "Net Income": "32.3", "Other Expenses": "-3.96", "Depreciation, Depletion and Amortization": "0.887", "Cost of Revenue": "6.29", "Other Revenues": "21.3", "Comprehensive Net Income": "31.9", "Other Net Income": "-2.46", "Economic Capital Ratio": "127" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001529628_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "65,024", "Assets, Non-Current": "3,178", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "384", "General and Administrative Expense": "4,502", "Goodwill": "0", "Liabilities, Current": "13,722", "Liabilities, Non-Current": "1,672", "Other Assets": "1,154", "Other Compr. Net Income": "0", "Other Expenses": "43,348", "Other Liabilities": "15,616", "Other Net Income": "-618", "Other Revenues": "59,231", "Property, Plant and Equipment": "104,096" }, "output_variables": { "Assets": "173,452", "Liabilities": "31,010", "Expenses": "48,234", "Revenues": "59,231", "Stockholders Equity": "142,442", "Net Income": "10,379", "Comprehensive Net Income": "10,379", "BaseVar": "156,272", "ECR before LimitedLiability": "219%", "Economic Capital Ratio": "263%" } } }, "top_rated": true, "trend": null, "value": 2.6290580905238405, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001529628.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001529628.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001529628.svg" }, { "company_id": "0001275229", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001275229.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001275229.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001275229.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001275229_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001275229_main_keyfigs.svg", "name": "General Moly Inc", "rank": 9, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001275229.svg", "report_text": "The relative strengths and weaknesses of General Moly Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of General Moly Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 143% points.The greatest weakness of General Moly 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 258%, being 122% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001275229_2017_General_Moly_Inc.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-14.8", "Assets": "44.4", "Liabilities": "47.8", "Stockholders Equity": "115", "ECR before LimitedLiability": "130", "Goodwill": "-1.38", "Assets, Current": "-4.69", "Other Assets": "131", "Liabilities, Current": "16.3", "Liabilities, Non-Current": "16.8", "Other Liabilities": "18.2", "General and Administrative Expense": "-18.7", "Expenses": "-2.18", "Revenues": "-14.1", "Net Income": "-14.2", "Other Expenses": "10.9", "Cost of Revenue": "4.83", "Other Revenues": "-14.1", "Comprehensive Net Income": "-14.2", "Other Net Income": "2.10", "Economic Capital Ratio": "72.5" }, "2012": { "Property, Plant and Equipment": "-4.82", "Assets": "39.5", "Liabilities": "46.4", "Stockholders Equity": "139", "ECR before LimitedLiability": "184", "Assets, Current": "1.53", "Other Assets": "61.5", "Other Liabilities": "11.9", "Liabilities, Non-Current": "16.8", "Liabilities, Current": "22.9", "Other Expenses": "24.2", "Expenses": "34.5", "Revenues": "-9.69", "Net Income": "24.8", "Cost of Revenue": "3.55", "General and Administrative Expense": "6.63", "Depreciation, Depletion and Amortization": "0.693", "Other Revenues": "-9.69", "Comprehensive Net Income": "25.0", "Other Net Income": "-0.705", "Economic Capital Ratio": "139" }, "2013": { "Property, Plant and Equipment": "16.1", "Assets": "34.9", "Liabilities": "58.7", "Stockholders Equity": "163", "ECR before LimitedLiability": "203", "Assets, Current": "-0.888", "Other Assets": "7.90", "Liabilities, Non-Current": "19.1", "Liabilities, Current": "30.4", "Other Liabilities": "17.7", "Depreciation, Depletion and Amortization": "1.05", "Expenses": "39.6", "Revenues": "-11.5", "Net Income": "24.8", "General and Administrative Expense": "8.16", "Cost of Revenue": "2.90", "Other Expenses": "28.4", "Other Revenues": "-11.5", "Other Net Income": "-4.66", "Comprehensive Net Income": "25.3", "Economic Capital Ratio": "158" }, "2014": { "Assets": "39.8", "Liabilities": "62.8", "Stockholders Equity": "166", "ECR before LimitedLiability": "199", "Assets, Current": "-1.90", "Other Assets": "9.70", "Property, Plant and Equipment": "20.6", "Other Liabilities": "12.6", "Liabilities, Non-Current": "22.2", "Liabilities, Current": "37.0", "General and Administrative Expense": "6.97", "Expenses": "34.4", "Revenues": "-8.72", "Net Income": "26.6", "Depreciation, Depletion and Amortization": "0.945", "Cost of Revenue": "2.33", "Other Expenses": "24.8", "Other Revenues": "-8.72", "Comprehensive Net Income": "27.4", "Other Compr. Net Income": "0.776", "Economic Capital Ratio": "164" }, "2015": { "Other Assets": "13.0", "Assets": "51.8", "Liabilities": "34.1", "Stockholders Equity": "124", "ECR before LimitedLiability": "159", "Assets, Current": "-4.14", "Property, Plant and Equipment": "34.2", "Liabilities, Current": "39.2", "Other Liabilities": "-25.0", "Liabilities, Non-Current": "15.4", "Cost of Revenue": "2.72", "Expenses": "30.3", "Revenues": "-9.31", "Net Income": "19.5", "Depreciation, Depletion and Amortization": "0.896", "Other Expenses": "19.1", "General and Administrative Expense": "7.82", "Other Revenues": "-9.31", "Comprehensive Net Income": "19.7", "Other Net Income": "-1.81", "Economic Capital Ratio": "115" }, "2016": { "Other Assets": "12.0", "Assets": "57.5", "Liabilities": "44.2", "Stockholders Equity": "143", "ECR before LimitedLiability": "160", "Assets, Current": "-3.74", "Property, Plant and Equipment": "39.5", "Liabilities, Non-Current": "19.7", "Other Liabilities": "-33.8", "Liabilities, Current": "50.6", "General and Administrative Expense": "6.86", "Expenses": "27.5", "Revenues": "-11.9", "Net Income": "14.3", "Other Expenses": "15.9", "Depreciation, Depletion and Amortization": "0.756", "Cost of Revenue": "4.17", "Other Revenues": "-11.9", "Comprehensive Net Income": "14.1", "Other Net Income": "-1.69", "Economic Capital Ratio": "122" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001275229_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "40,814", "Assets, Non-Current": "2,994", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "69,775", "Goodwill": "0", "Liabilities, Current": "26,114", "Liabilities, Non-Current": "2,718", "Other Assets": "227,299", "Other Compr. Net Income": "0", "Other Expenses": "48,520", "Other Liabilities": "1,150", "Other Net Income": "3,648", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "271,107", "Liabilities": "29,982", "Expenses": "118,295", "Revenues": "0", "Stockholders Equity": "241,125", "Net Income": "-114,647", "Comprehensive Net Income": "-114,647", "BaseVar": "211,516", "ECR before LimitedLiability": "164%", "Economic Capital Ratio": "226%" } }, "2012": { "input_variables": { "Assets, Current": "68,467", "Assets, Non-Current": "2,994", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "10,600", "Goodwill": "0", "Liabilities, Current": "25,539", "Liabilities, Non-Current": "3,288", "Other Assets": "314,061", "Other Compr. Net Income": "0", "Other Expenses": "778", "Other Liabilities": "6,675", "Other Net Income": "1,458", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "385,522", "Liabilities": "35,502", "Expenses": "11,378", "Revenues": "0", "Stockholders Equity": "350,020", "Net Income": "-9,920", "Comprehensive Net Income": "-9,920", "BaseVar": "216,930", "ECR before LimitedLiability": "245%", "Economic Capital Ratio": "281%" } }, "2013": { "input_variables": { "Assets, Current": "22,310", "Assets, Non-Current": "2,994", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "8,985", "Goodwill": "0", "Liabilities, Current": "7,454", "Liabilities, Non-Current": "3,856", "Other Assets": "128,460", "Other Compr. Net Income": "0", "Other Expenses": "772", "Other Liabilities": "5,575", "Other Net Income": "-6,547", "Other Revenues": "0", "Property, Plant and Equipment": "206,920" }, "output_variables": { "Assets": "360,684", "Liabilities": "16,885", "Expenses": "9,757", "Revenues": "0", "Stockholders Equity": "343,799", "Net Income": "-16,304", "Comprehensive Net Income": "-16,304", "BaseVar": "196,936", "ECR before LimitedLiability": "265%", "Economic Capital Ratio": "295%" } }, "2014": { "input_variables": { "Assets, Current": "13,967", "Assets, Non-Current": "2,994", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "8,872", "Goodwill": "0", "Liabilities, Current": "5,423", "Liabilities, Non-Current": "5,525", "Other Assets": "127,971", "Other Compr. Net Income": "0", "Other Expenses": "2,097", "Other Liabilities": "14,088", "Other Net Income": "-29", "Other Revenues": "0", "Property, Plant and Equipment": "217,114" }, "output_variables": { "Assets": "362,046", "Liabilities": "25,036", "Expenses": "10,969", "Revenues": "0", "Stockholders Equity": "337,010", "Net Income": "-10,998", "Comprehensive Net Income": "-10,998", "BaseVar": "199,040", "ECR before LimitedLiability": "256%", "Economic Capital Ratio": "288%" } }, "2015": { "input_variables": { "Assets, Current": "13,197", "Assets, Non-Current": "2,994", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "8,703", "Goodwill": "0", "Liabilities, Current": "2,404", "Liabilities, Non-Current": "6,715", "Other Assets": "109,280", "Other Compr. Net Income": "0", "Other Expenses": "1,032", "Other Liabilities": "46,689", "Other Net Income": "-6,388", "Other Revenues": "0", "Property, Plant and Equipment": "221,004" }, "output_variables": { "Assets": "346,475", "Liabilities": "55,808", "Expenses": "9,735", "Revenues": "0", "Stockholders Equity": "290,667", "Net Income": "-16,123", "Comprehensive Net Income": "-16,123", "BaseVar": "209,203", "ECR before LimitedLiability": "209%", "Economic Capital Ratio": "256%" } }, "2016": { "input_variables": { "Assets, Current": "8,559", "Assets, Non-Current": "2,994", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "6,050", "Goodwill": "0", "Liabilities, Current": "1,520", "Liabilities, Non-Current": "2,927", "Other Assets": "102,226", "Other Compr. Net Income": "0", "Other Expenses": "1,077", "Other Liabilities": "50,506", "Other Net Income": "-961", "Other Revenues": "0", "Property, Plant and Equipment": "223,507" }, "output_variables": { "Assets": "337,286", "Liabilities": "54,953", "Expenses": "7,127", "Revenues": "0", "Stockholders Equity": "282,333", "Net Income": "-8,088", "Comprehensive Net Income": "-8,088", "BaseVar": "200,164", "ECR before LimitedLiability": "212%", "Economic Capital Ratio": "258%" } } }, "top_rated": true, "trend": 2.0, "value": 2.5794207813518932, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001275229.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001275229.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001275229.svg" }, { "company_id": "0001432196", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001432196.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001432196.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001432196.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001432196_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001432196_main_keyfigs.svg", "name": "Pershing Gold Corp", "rank": 10, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001432196.svg", "report_text": "The relative strengths and weaknesses of Pershing Gold 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 Pershing Gold Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 149% points.The greatest weakness of Pershing Gold Corp is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 24% points.

The company's Economic Capital Ratio, given in the ranking table, is 244%, being 108% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001432196_2017_Pershing_Gold_Corp.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-3.04", "Assets": "6.73", "Liabilities": "7.08", "Stockholders Equity": "8.25", "Assets, Non-Current": "-5.67", "Goodwill": "-5.29", "Assets, Current": "-23.5", "Other Assets": "12.7", "Liabilities, Current": "9.03", "ECR before LimitedLiability": "7.47", "Liabilities, Non-Current": "7.08", "Other Liabilities": "-56.3", "General and Administrative Expense": "6.66", "Expenses": "6.98", "Revenues": "-24.4", "Net Income": "-64.6", "Cost of Revenue": "6.65", "Other Revenues": "-24.4", "Comprehensive Net Income": "-64.6", "Other Net Income": "-60.8", "Economic Capital Ratio": "-49.6" }, "2012": { "Other Liabilities": "2.56", "Liabilities": "17.3", "Property, Plant and Equipment": "-18.9", "Stockholders Equity": "35.3", "Liabilities, Non-Current": "3.09", "Liabilities, Current": "7.88", "Other Expenses": "-57.2", "Expenses": "-36.9", "Net Income": "-139", "Cost of Revenue": "0.732", "General and Administrative Expense": "0.569", "Other Revenues": "-18.9", "Revenues": "-18.9", "Comprehensive Net Income": "-139", "ECR before LimitedLiability": "0.513", "Assets, Current": "-34.0", "Goodwill": "-0.166", "Assets, Non-Current": "-0.212", "Other Assets": "38.7", "Other Net Income": "-81.6", "Economic Capital Ratio": "-44.7" }, "2013": { "Property, Plant and Equipment": "21.1", "Assets": "50.0", "Liabilities": "79.6", "Stockholders Equity": "157", "ECR before LimitedLiability": "162", "Assets, Current": "12.8", "Other Assets": "2.36", "Liabilities, Non-Current": "26.3", "Liabilities, Current": "38.1", "Other Liabilities": "26.9", "Depreciation, Depletion and Amortization": "1.38", "Expenses": "-1.17", "Revenues": "-15.1", "Net Income": "-12.8", "Cost of Revenue": "3.82", "Other Expenses": "-7.00", "Other Revenues": "-15.1", "Other Net Income": "3.39", "Comprehensive Net Income": "-12.1", "Other Compr. Net Income": "0.727", "Economic Capital Ratio": "117" }, "2014": { "Assets": "57.2", "Liabilities": "83.4", "Stockholders Equity": "155", "ECR before LimitedLiability": "162", "Assets, Current": "26.6", "Assets, Non-Current": "-0.604", "Other Assets": "-7.52", "Property, Plant and Equipment": "30.5", "Other Liabilities": "22.9", "Liabilities, Non-Current": "30.2", "Liabilities, Current": "42.1", "Expenses": "-1.39", "Revenues": "-10.8", "Net Income": "-11.9", "Depreciation, Depletion and Amortization": "1.18", "Cost of Revenue": "2.90", "Other Expenses": "-4.89", "Other Revenues": "-10.8", "Comprehensive Net Income": "-10.9", "Other Compr. Net Income": "0.966", "Economic Capital Ratio": "127" }, "2015": { "Other Assets": "-10.4", "Assets": "52.4", "Liabilities": "84.4", "Stockholders Equity": "136", "ECR before LimitedLiability": "134", "Assets, Current": "2.17", "Assets, Non-Current": "-0.884", "Property, Plant and Equipment": "96.9", "Liabilities, Current": "50.7", "Other Liabilities": "15.0", "Liabilities, Non-Current": "27.1", "Cost of Revenue": "3.94", "Expenses": "-21.0", "Revenues": "-13.3", "Net Income": "-34.1", "Depreciation, Depletion and Amortization": "1.29", "Other Expenses": "-24.6", "General and Administrative Expense": "-1.62", "Other Revenues": "-13.3", "Comprehensive Net Income": "-33.9", "Economic Capital Ratio": "90.2" }, "2016": { "Other Assets": "-7.75", "Assets": "61.0", "Liabilities": "81.4", "Stockholders Equity": "149", "ECR before LimitedLiability": "146", "Assets, Current": "19.9", "Goodwill": "-1.02", "Property, Plant and Equipment": "44.5", "Liabilities, Non-Current": "26.9", "Other Liabilities": "11.2", "Liabilities, Current": "52.0", "Expenses": "-6.35", "Revenues": "-15.3", "Net Income": "-23.7", "Other Expenses": "-12.5", "Depreciation, Depletion and Amortization": "0.978", "Cost of Revenue": "5.40", "Other Revenues": "-15.3", "Comprehensive Net Income": "-24.0", "Other Net Income": "-1.76", "Economic Capital Ratio": "108" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001432196_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "4,807", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "2,038", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "13,147", "Other Compr. Net Income": "0", "Other Expenses": "10,199", "Other Liabilities": "8,834", "Other Net Income": "-12,321", "Other Revenues": "0", "Property, Plant and Equipment": "8,031" }, "output_variables": { "Assets": "25,985", "Liabilities": "8,834", "Expenses": "12,237", "Revenues": "0", "Stockholders Equity": "17,152", "Net Income": "-24,558", "Comprehensive Net Income": "-24,558", "BaseVar": "29,689", "ECR before LimitedLiability": "6.7%", "Economic Capital Ratio": "104%" } }, "2012": { "input_variables": { "Assets, Current": "3,798", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,172", "Goodwill": "0", "Liabilities, Current": "1,288", "Liabilities, Non-Current": "0", "Other Assets": "21,436", "Other Compr. Net Income": "0", "Other Expenses": "27,282", "Other Liabilities": "60", "Other Net Income": "-17,649", "Other Revenues": "0", "Property, Plant and Equipment": "7,387" }, "output_variables": { "Assets": "32,621", "Liabilities": "1,347", "Expenses": "31,454", "Revenues": "0", "Stockholders Equity": "31,274", "Net Income": "-49,103", "Comprehensive Net Income": "-49,103", "BaseVar": "41,536", "ECR before LimitedLiability": "-13%", "Economic Capital Ratio": "97%" } }, "2013": { "input_variables": { "Assets, Current": "10,593", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "3,830", "Goodwill": "0", "Liabilities, Current": "648", "Liabilities, Non-Current": "36", "Other Assets": "6,480", "Other Compr. Net Income": "0", "Other Expenses": "11,861", "Other Liabilities": "0", "Other Net Income": "1,587", "Other Revenues": "0", "Property, Plant and Equipment": "16,787" }, "output_variables": { "Assets": "33,859", "Liabilities": "684", "Expenses": "15,691", "Revenues": "0", "Stockholders Equity": "33,175", "Net Income": "-14,103", "Comprehensive Net Income": "-14,103", "BaseVar": "25,911", "ECR before LimitedLiability": "206%", "Economic Capital Ratio": "254%" } }, "2014": { "input_variables": { "Assets, Current": "18,196", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,340", "Goodwill": "0", "Liabilities, Current": "739", "Liabilities, Non-Current": "0", "Other Assets": "25", "Other Compr. Net Income": "0", "Other Expenses": "12,120", "Other Liabilities": "816", "Other Net Income": "-4.0", "Other Revenues": "0", "Property, Plant and Equipment": "23,185" }, "output_variables": { "Assets": "41,407", "Liabilities": "1,555", "Expenses": "16,459", "Revenues": "0", "Stockholders Equity": "39,852", "Net Income": "-16,463", "Comprehensive Net Income": "-16,463", "BaseVar": "29,712", "ECR before LimitedLiability": "202%", "Economic Capital Ratio": "251%" } }, "2015": { "input_variables": { "Assets, Current": "6,457", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,689", "Goodwill": "0", "Liabilities, Current": "561", "Liabilities, Non-Current": "0", "Other Assets": "29", "Other Compr. Net Income": "0", "Other Expenses": "14,432", "Other Liabilities": "794", "Other Net Income": "-2.6", "Other Revenues": "0", "Property, Plant and Equipment": "28,109" }, "output_variables": { "Assets": "34,594", "Liabilities": "1,355", "Expenses": "19,121", "Revenues": "0", "Stockholders Equity": "33,239", "Net Income": "-19,124", "Comprehensive Net Income": "-19,124", "BaseVar": "27,537", "ECR before LimitedLiability": "171%", "Economic Capital Ratio": "231%" } }, "2016": { "input_variables": { "Assets, Current": "15,112", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,092", "Goodwill": "0", "Liabilities, Current": "2,157", "Liabilities, Non-Current": "0", "Other Assets": "29", "Other Compr. Net Income": "0", "Other Expenses": "11,541", "Other Liabilities": "901", "Other Net Income": "-2.6", "Other Revenues": "0", "Property, Plant and Equipment": "27,098" }, "output_variables": { "Assets": "42,239", "Liabilities": "3,058", "Expenses": "15,633", "Revenues": "0", "Stockholders Equity": "39,180", "Net Income": "-15,636", "Comprehensive Net Income": "-15,636", "BaseVar": "30,466", "ECR before LimitedLiability": "190%", "Economic Capital Ratio": "244%" } } }, "top_rated": true, "trend": 6.0, "value": 2.437014905306706, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001432196.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001432196.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001432196.svg" }, { "company_id": "0001134115", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001134115.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001134115.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001134115.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001134115_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001134115_main_keyfigs.svg", "name": "International Tower HILL Mines LTD", "rank": 11, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001134115.svg", "report_text": "The relative strengths and weaknesses of International Tower HILL Mines 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 International Tower HILL Mines LTD compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 135% points.The greatest weakness of International Tower HILL Mines LTD 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 242%, being 106% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001134115_2017_International_Tower_HILL_Mines_LTD.pdf", "shrinked_graph_json": { "2015": { "Other Assets": "-7.93", "Assets": "54.1", "Liabilities": "23.9", "Stockholders Equity": "103", "ECR before LimitedLiability": "133", "Assets, Current": "-2.15", "Property, Plant and Equipment": "105", "Liabilities, Current": "39.4", "Other Liabilities": "-46.7", "Liabilities, Non-Current": "20.3", "Cost of Revenue": "2.89", "Expenses": "25.2", "Revenues": "-9.78", "Net Income": "18.4", "Other Expenses": "9.78", "General and Administrative Expense": "11.4", "Other Revenues": "-9.78", "Comprehensive Net Income": "16.2", "Other Net Income": "3.17", "Other Compr. Net Income": "-2.18", "Economic Capital Ratio": "89.8" }, "2016": { "Other Assets": "-6.51", "Assets": "62.1", "Liabilities": "41.2", "Stockholders Equity": "135", "ECR before LimitedLiability": "145", "Assets, Current": "12.9", "Goodwill": "-0.840", "Property, Plant and Equipment": "53.8", "Liabilities, Non-Current": "21.9", "Other Liabilities": "13.8", "Liabilities, Current": "8.65", "General and Administrative Expense": "9.26", "Expenses": "22.9", "Revenues": "-12.3", "Net Income": "7.74", "Other Expenses": "8.48", "Cost of Revenue": "4.35", "Other Revenues": "-12.3", "Comprehensive Net Income": "8.24", "Other Net Income": "-2.94", "Economic Capital Ratio": "106" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001134115_strength_weakness.svg", "table_records": { "2015": { "input_variables": { "Assets, Current": "6,686", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "7.0", "General and Administrative Expense": "34", "Goodwill": "0", "Liabilities, Current": "516", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "-1,380", "Other Expenses": "6,409", "Other Liabilities": "13,900", "Other Net Income": "1,637", "Other Revenues": "0", "Property, Plant and Equipment": "55,234" }, "output_variables": { "Assets": "61,920", "Liabilities": "14,416", "Expenses": "6,450", "Revenues": "0", "Stockholders Equity": "47,503", "Net Income": "-4,813", "Comprehensive Net Income": "-6,193", "BaseVar": "42,902", "ECR before LimitedLiability": "170%", "Economic Capital Ratio": "231%" } }, "2016": { "input_variables": { "Assets, Current": "22,673", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "5.3", "General and Administrative Expense": "38", "Goodwill": "0", "Liabilities, Current": "15,084", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "528", "Other Expenses": "6,070", "Other Liabilities": "0", "Other Net Income": "-1,077", "Other Revenues": "0", "Property, Plant and Equipment": "55,229" }, "output_variables": { "Assets": "77,902", "Liabilities": "15,084", "Expenses": "6,114", "Revenues": "0", "Stockholders Equity": "62,818", "Net Income": "-7,191", "Comprehensive Net Income": "-6,663", "BaseVar": "50,352", "ECR before LimitedLiability": "188%", "Economic Capital Ratio": "242%" } } }, "top_rated": true, "trend": 6.0, "value": 2.4230351577654172, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001134115.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001134115.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001134115.svg" }, { "company_id": "0000931948", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000931948.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000931948.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000931948.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000931948_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000931948_main_keyfigs.svg", "name": "Stillwater Mining CO DE", "rank": 12, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000931948.svg", "report_text": "The relative strengths and weaknesses of Stillwater Mining CO 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 Stillwater Mining CO DE compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 88% points.The greatest weakness of Stillwater Mining CO DE is the variable Cost of Revenue, reducing the Economic Capital Ratio by 42% points.

The company's Economic Capital Ratio, given in the ranking table, is 224%, being 88% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000931948_2017_Stillwater_Mining_CO_DE.pdf", "shrinked_graph_json": { "2010": { "Assets, Non-Current": "-1.99", "Assets": "-6.73", "Liabilities": "15.1", "Stockholders Equity": "-3.96", "ECR before LimitedLiability": "8.86", "Goodwill": "-2.34", "Assets, Current": "7.19", "Other Assets": "-8.48", "Other Liabilities": "2.48", "Liabilities, Current": "11.3", "Liabilities, Non-Current": "1.57", "Expenses": "-10.5", "Revenues": "-36.9", "Net Income": "-3.02", "Other Expenses": "27.0", "Depreciation, Depletion and Amortization": "2.65", "Cost of Revenue": "-37.9", "Other Revenues": "-36.9", "Other Net Income": "47.1", "Comprehensive Net Income": "-2.93", "Economic Capital Ratio": "9.62" }, "2011": { "Property, Plant and Equipment": "-7.30", "Assets": "-4.69", "Liabilities": "22.4", "Stockholders Equity": "6.56", "ECR before LimitedLiability": "116", "Goodwill": "-2.11", "Assets, Current": "-4.70", "Other Assets": "13.4", "Liabilities, Current": "40.8", "Liabilities, Non-Current": "-5.47", "Other Liabilities": "-16.3", "General and Administrative Expense": "13.1", "Expenses": "14.3", "Revenues": "-18.7", "Net Income": "63.5", "Other Expenses": "42.9", "Cost of Revenue": "-40.2", "Other Revenues": "-18.7", "Comprehensive Net Income": "63.6", "Other Net Income": "69.5", "Economic Capital Ratio": "58.9" }, "2012": { "Property, Plant and Equipment": "-16.1", "Assets": "9.78", "Liabilities": "20.4", "Stockholders Equity": "32.3", "ECR before LimitedLiability": "111", "Assets, Current": "16.2", "Goodwill": "-1.14", "Assets, Non-Current": "-1.36", "Other Assets": "20.1", "Liabilities, Non-Current": "-8.98", "Liabilities, Current": "28.8", "Other Expenses": "37.5", "Expenses": "21.1", "Revenues": "-14.2", "Net Income": "52.7", "Cost of Revenue": "-28.9", "General and Administrative Expense": "13.5", "Other Revenues": "-14.2", "Comprehensive Net Income": "53.1", "Other Net Income": "45.5", "Economic Capital Ratio": "66.0" }, "2013": { "Property, Plant and Equipment": "-28.6", "Assets": "-11.8", "Liabilities": "59.5", "Stockholders Equity": "29.5", "ECR before LimitedLiability": "94.3", "Assets, Current": "30.5", "Other Assets": "3.75", "Liabilities, Non-Current": "-12.7", "Liabilities, Current": "48.2", "Other Liabilities": "24.6", "Depreciation, Depletion and Amortization": "2.28", "Expenses": "-7.36", "Revenues": "-23.8", "Net Income": "50.3", "General and Administrative Expense": "23.1", "Cost of Revenue": "-59.7", "Other Expenses": "33.6", "Other Revenues": "-23.8", "Other Net Income": "88.7", "Comprehensive Net Income": "51.8", "Economic Capital Ratio": "49.3" }, "2015": { "Other Assets": "19.4", "Assets": "4.25", "Liabilities": "61.4", "Stockholders Equity": "58.3", "ECR before LimitedLiability": "128", "Assets, Current": "18.3", "Goodwill": "-0.983", "Property, Plant and Equipment": "-19.5", "Liabilities, Current": "55.9", "Other Liabilities": "20.9", "Liabilities, Non-Current": "-15.8", "Other Revenues": "-16.5", "Revenues": "-16.5", "Net Income": "44.8", "Comprehensive Net Income": "45.2", "General and Administrative Expense": "16.7", "Cost of Revenue": "-48.4", "Depreciation, Depletion and Amortization": "1.61", "Other Expenses": "31.1", "Other Net Income": "62.8", "Economic Capital Ratio": "84.2" }, "2016": { "Other Assets": "20.7", "Assets": "12.0", "Liabilities": "73.0", "Stockholders Equity": "87.9", "ECR before LimitedLiability": "126", "Assets, Current": "22.7", "Goodwill": "-1.75", "Property, Plant and Equipment": "-17.3", "Liabilities, Non-Current": "-15.3", "Other Liabilities": "18.0", "Liabilities, Current": "69.7", "Other Revenues": "-20.5", "Revenues": "-20.5", "Net Income": "31.7", "General and Administrative Expense": "13.1", "Comprehensive Net Income": "31.2", "Depreciation, Depletion and Amortization": "1.32", "Other Net Income": "55.2", "Cost of Revenue": "-42.4", "Other Expenses": "27.4", "Economic Capital Ratio": "87.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000931948_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "349,367", "Assets, Non-Current": "0", "Cost of Revenue": "465,268", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "33,016", "Goodwill": "0", "Liabilities, Current": "58,202", "Liabilities, Non-Current": "202,757", "Other Assets": "50,316", "Other Compr. Net Income": "-762", "Other Expenses": "9,418", "Other Liabilities": "65,439", "Other Net Income": "558,073", "Other Revenues": "-6.0", "Property, Plant and Equipment": "509,787" }, "output_variables": { "Assets": "909,470", "Liabilities": "326,398", "Expenses": "507,702", "Revenues": "-6.0", "Stockholders Equity": "583,072", "Net Income": "50,365", "Comprehensive Net Income": "49,603", "BaseVar": "1,151,206", "ECR before LimitedLiability": "150%", "Economic Capital Ratio": "217%" } }, "2011": { "input_variables": { "Assets, Current": "402,143", "Assets, Non-Current": "11,915", "Cost of Revenue": "691,658", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "42,072", "Goodwill": "0", "Liabilities, Current": "74,335", "Liabilities, Non-Current": "209,081", "Other Assets": "621,756", "Other Compr. Net Income": "-109", "Other Expenses": "34,816", "Other Liabilities": "276,157", "Other Net Income": "912,841", "Other Revenues": "0", "Property, Plant and Equipment": "367,727" }, "output_variables": { "Assets": "1,403,541", "Liabilities": "559,573", "Expenses": "768,546", "Revenues": "0", "Stockholders Equity": "843,968", "Net Income": "144,295", "Comprehensive Net Income": "144,186", "BaseVar": "1,822,305", "ECR before LimitedLiability": "144%", "Economic Capital Ratio": "213%" } }, "2012": { "input_variables": { "Assets, Current": "852,862", "Assets, Non-Current": "6,355", "Cost of Revenue": "681,886", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "40,948", "Goodwill": "0", "Liabilities, Current": "246,848", "Liabilities, Non-Current": "305,718", "Other Assets": "908,869", "Other Compr. Net Income": "1,491", "Other Expenses": "40,655", "Other Liabilities": "205,617", "Other Net Income": "872,321", "Other Revenues": "0", "Property, Plant and Equipment": "122,677" }, "output_variables": { "Assets": "1,890,763", "Liabilities": "758,183", "Expenses": "763,489", "Revenues": "0", "Stockholders Equity": "1,132,580", "Net Income": "108,832", "Comprehensive Net Income": "110,323", "BaseVar": "2,143,124", "ECR before LimitedLiability": "137%", "Economic Capital Ratio": "208%" } }, "2013": { "input_variables": { "Assets, Current": "703,879", "Assets, Non-Current": "4,527", "Cost of Revenue": "900,664", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "41,985", "Goodwill": "0", "Liabilities, Current": "89,048", "Liabilities, Non-Current": "324,583", "Other Assets": "479,022", "Other Compr. Net Income": "105", "Other Expenses": "422,784", "Other Liabilities": "85,190", "Other Net Income": "1,063,360", "Other Revenues": "0", "Property, Plant and Equipment": "159,252" }, "output_variables": { "Assets": "1,346,680", "Liabilities": "498,821", "Expenses": "1,365,433", "Revenues": "0", "Stockholders Equity": "847,859", "Net Income": "-302,073", "Comprehensive Net Income": "-301,968", "BaseVar": "2,137,200", "ECR before LimitedLiability": "105%", "Economic Capital Ratio": "186%" } }, "2015": { "input_variables": { "Assets, Current": "591,086", "Assets, Non-Current": "4,115", "Cost of Revenue": "659,814", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "34,033", "Goodwill": "0", "Liabilities, Current": "68,101", "Liabilities, Non-Current": "276,049", "Other Assets": "574,529", "Other Compr. Net Income": "-214", "Other Expenses": "60,031", "Other Liabilities": "28,831", "Other Net Income": "730,142", "Other Revenues": "0", "Property, Plant and Equipment": "112,480" }, "output_variables": { "Assets": "1,282,210", "Liabilities": "372,981", "Expenses": "753,878", "Revenues": "0", "Stockholders Equity": "909,229", "Net Income": "-23,736", "Comprehensive Net Income": "-23,950", "BaseVar": "1,569,712", "ECR before LimitedLiability": "162%", "Economic Capital Ratio": "225%" } }, "2016": { "input_variables": { "Assets, Current": "614,319", "Assets, Non-Current": "4,390", "Cost of Revenue": "647,932", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "34,664", "Goodwill": "0", "Liabilities, Current": "87,308", "Liabilities, Non-Current": "296,054", "Other Assets": "595,848", "Other Compr. Net Income": "-17", "Other Expenses": "24,819", "Other Liabilities": "22,829", "Other Net Income": "716,888", "Other Revenues": "0", "Property, Plant and Equipment": "112,480" }, "output_variables": { "Assets": "1,327,037", "Liabilities": "406,191", "Expenses": "707,415", "Revenues": "0", "Stockholders Equity": "920,846", "Net Income": "9,473", "Comprehensive Net Income": "9,456", "BaseVar": "1,578,774", "ECR before LimitedLiability": "160%", "Economic Capital Ratio": "224%" } } }, "top_rated": true, "trend": 8.0, "value": 2.239557109369178, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000931948.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000931948.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000931948.svg" }, { "company_id": "0001621906", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001621906.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001621906.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001621906.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001621906_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001621906_main_keyfigs.svg", "name": "Western Uranium Vanadium Corp", "rank": 13, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001621906.svg", "report_text": "The relative strengths and weaknesses of Western Uranium Vanadium 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 Western Uranium Vanadium Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 116% points.The greatest weakness of Western Uranium Vanadium Corp is the variable Other Liabilities, reducing the Economic Capital Ratio by 36% points.

The company's Economic Capital Ratio, given in the ranking table, is 222%, being 85% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001621906_2017_Western_Uranium_Vanadium_Corp.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "33.5", "Assets": "69.2", "Liabilities": "26.0", "Stockholders Equity": "116", "ECR before LimitedLiability": "124", "Assets, Current": "-4.98", "Goodwill": "-1.07", "Property, Plant and Equipment": "27.6", "Liabilities, Non-Current": "14.6", "Other Liabilities": "-36.1", "Liabilities, Current": "40.6", "General and Administrative Expense": "9.33", "Expenses": "30.8", "Revenues": "-12.1", "Net Income": "8.09", "Other Expenses": "15.8", "Cost of Revenue": "4.34", "Other Revenues": "-12.1", "Comprehensive Net Income": "7.69", "Other Net Income": "-9.81", "Economic Capital Ratio": "85.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001621906_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "1,114", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "1,169", "Liabilities, Non-Current": "656", "Other Assets": "10,308", "Other Compr. Net Income": "-35", "Other Expenses": "302", "Other Liabilities": "4,435", "Other Net Income": "-1,872", "Other Revenues": "0", "Property, Plant and Equipment": "11,645" }, "output_variables": { "Assets": "23,067", "Liabilities": "6,260", "Expenses": "302", "Revenues": "0", "Stockholders Equity": "16,807", "Net Income": "-2,174", "Comprehensive Net Income": "-2,209", "BaseVar": "15,768", "ECR before LimitedLiability": "157%", "Economic Capital Ratio": "222%" } } }, "top_rated": true, "trend": null, "value": 2.2156433773605055, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001621906.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001621906.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001621906.svg" }, { "company_id": "0001575051", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001575051.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001575051.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001575051.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001575051_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001575051_main_keyfigs.svg", "name": "Sisecam Resources LP", "rank": 14, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001575051.svg", "report_text": "The relative strengths and weaknesses of Sisecam Resources LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Sisecam Resources LP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 80% points.The greatest weakness of Sisecam Resources LP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 28% points.

The company's Economic Capital Ratio, given in the ranking table, is 218%, being 82% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001575051_2017_Sisecam_Resources_LP.pdf", "shrinked_graph_json": { "2013": { "Property, Plant and Equipment": "28.5", "Assets": "43.1", "Liabilities": "-12.6", "Stockholders Equity": "44.3", "ECR before LimitedLiability": "103", "Assets, Current": "34.0", "Other Assets": "-14.2", "Liabilities, Non-Current": "-58.8", "Liabilities, Current": "16.6", "Other Liabilities": "20.5", "Expenses": "52.5", "Revenues": "-12.9", "Net Income": "57.7", "General and Administrative Expense": "13.6", "Cost of Revenue": "3.37", "Other Expenses": "31.6", "Other Revenues": "-12.9", "Other Net Income": "17.8", "Comprehensive Net Income": "43.4", "Other Compr. Net Income": "-11.6", "Economic Capital Ratio": "57.5" }, "2014": { "Assets": "36.9", "Liabilities": "6.42", "Stockholders Equity": "56.7", "ECR before LimitedLiability": "114", "Assets, Current": "28.2", "Other Assets": "-12.3", "Property, Plant and Equipment": "25.7", "Other Liabilities": "24.1", "Liabilities, Non-Current": "-45.5", "Liabilities, Current": "20.6", "General and Administrative Expense": "11.7", "Expenses": "45.7", "Net Income": "62.7", "Cost of Revenue": "2.76", "Other Expenses": "28.3", "Other Revenues": "-10.1", "Revenues": "-10.1", "Comprehensive Net Income": "51.6", "Other Compr. Net Income": "-9.01", "Other Net Income": "25.1", "Economic Capital Ratio": "79.1" }, "2015": { "Other Assets": "-10.7", "Assets": "26.1", "Liabilities": "14.9", "Stockholders Equity": "54.8", "ECR before LimitedLiability": "122", "Assets, Current": "12.9", "Property, Plant and Equipment": "24.2", "Liabilities, Current": "29.2", "Other Liabilities": "18.3", "Liabilities, Non-Current": "-39.6", "Cost of Revenue": "3.50", "Expenses": "40.7", "Revenues": "-11.8", "Net Income": "60.7", "Other Expenses": "21.9", "General and Administrative Expense": "12.9", "Other Revenues": "-11.8", "Comprehensive Net Income": "46.0", "Other Net Income": "30.0", "Other Compr. Net Income": "-12.5", "Economic Capital Ratio": "78.0" }, "2016": { "Other Assets": "-10.2", "Assets": "35.6", "Liabilities": "28.4", "Stockholders Equity": "80.1", "ECR before LimitedLiability": "121", "Assets, Current": "14.2", "Property, Plant and Equipment": "31.6", "Liabilities, Non-Current": "-27.7", "Other Liabilities": "15.6", "Liabilities, Current": "36.4", "General and Administrative Expense": "10.4", "Expenses": "34.1", "Revenues": "-14.8", "Net Income": "44.2", "Other Expenses": "16.6", "Cost of Revenue": "5.32", "Other Revenues": "-14.8", "Comprehensive Net Income": "32.4", "Other Net Income": "24.5", "Other Compr. Net Income": "-10.6", "Economic Capital Ratio": "82.1" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001575051_strength_weakness.svg", "table_records": { "2013": { "input_variables": { "Assets, Current": "202,700", "Assets, Non-Current": "1,300", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "700", "Goodwill": "0", "Liabilities, Current": "41,900", "Liabilities, Non-Current": "158,800", "Other Assets": "0", "Other Compr. Net Income": "-57,400", "Other Expenses": "19,600", "Other Liabilities": "0", "Other Net Income": "90,900", "Other Revenues": "0", "Property, Plant and Equipment": "238,000" }, "output_variables": { "Assets": "442,000", "Liabilities": "200,700", "Expenses": "20,300", "Revenues": "0", "Stockholders Equity": "241,300", "Net Income": "70,600", "Comprehensive Net Income": "13,200", "BaseVar": "405,650", "ECR before LimitedLiability": "117%", "Economic Capital Ratio": "194%" } }, "2014": { "input_variables": { "Assets, Current": "201,500", "Assets, Non-Current": "900", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "3,300", "Goodwill": "0", "Liabilities, Current": "49,700", "Liabilities, Non-Current": "149,200", "Other Assets": "0", "Other Compr. Net Income": "-47,500", "Other Expenses": "18,000", "Other Liabilities": "0", "Other Net Income": "113,200", "Other Revenues": "0", "Property, Plant and Equipment": "245,000" }, "output_variables": { "Assets": "447,400", "Liabilities": "198,900", "Expenses": "21,300", "Revenues": "0", "Stockholders Equity": "248,500", "Net Income": "91,900", "Comprehensive Net Income": "44,400", "BaseVar": "414,150", "ECR before LimitedLiability": "129%", "Economic Capital Ratio": "203%" } }, "2015": { "input_variables": { "Assets, Current": "146,900", "Assets, Non-Current": "21,100", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,300", "Goodwill": "0", "Liabilities, Current": "43,200", "Liabilities, Non-Current": "116,800", "Other Assets": "0", "Other Compr. Net Income": "-56,400", "Other Expenses": "15,900", "Other Liabilities": "0", "Other Net Income": "126,400", "Other Revenues": "0", "Property, Plant and Equipment": "255,200" }, "output_variables": { "Assets": "423,200", "Liabilities": "160,000", "Expenses": "20,200", "Revenues": "0", "Stockholders Equity": "263,200", "Net Income": "106,200", "Comprehensive Net Income": "49,800", "BaseVar": "393,100", "ECR before LimitedLiability": "152%", "Economic Capital Ratio": "219%" } }, "2016": { "input_variables": { "Assets, Current": "136,000", "Assets, Non-Current": "21,000", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,600", "Goodwill": "0", "Liabilities, Current": "55,500", "Liabilities, Non-Current": "98,400", "Other Assets": "0", "Other Compr. Net Income": "-44,400", "Other Expenses": "19,000", "Other Liabilities": "0", "Other Net Income": "109,900", "Other Revenues": "0", "Property, Plant and Equipment": "256,100" }, "output_variables": { "Assets": "413,100", "Liabilities": "153,900", "Expenses": "23,600", "Revenues": "0", "Stockholders Equity": "259,200", "Net Income": "86,300", "Comprehensive Net Income": "41,900", "BaseVar": "372,450", "ECR before LimitedLiability": "152%", "Economic Capital Ratio": "218%" } } }, "top_rated": true, "trend": 7.0, "value": 2.1829872819946123, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001575051.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001575051.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001575051.svg" }, { "company_id": "0000719413", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000719413.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000719413.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000719413.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000719413_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000719413_main_keyfigs.svg", "name": "Hecla Mining CO DE", "rank": 15, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000719413.svg", "report_text": "The relative strengths and weaknesses of Hecla Mining CO 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 Hecla Mining CO DE compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 81% points.The greatest weakness of Hecla Mining CO DE 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 210%, being 74% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000719413_2017_Hecla_Mining_CO_DE.pdf", "shrinked_graph_json": { "2013": { "Property, Plant and Equipment": "98.6", "Assets": "68.9", "Liabilities": "-19.6", "Stockholders Equity": "62.6", "ECR before LimitedLiability": "108", "Assets, Current": "1.77", "Other Assets": "-8.70", "Liabilities, Non-Current": "-34.3", "Liabilities, Current": "15.5", "Other Liabilities": "-3.22", "Depreciation, Depletion and Amortization": "0.990", "Expenses": "41.6", "Revenues": "-10.6", "Net Income": "30.4", "General and Administrative Expense": "9.92", "Cost of Revenue": "2.76", "Other Expenses": "26.4", "Other Revenues": "-10.6", "Other Net Income": "0.807", "Comprehensive Net Income": "30.8", "Economic Capital Ratio": "63.3" }, "2014": { "Goodwill": "-0.581", "Assets": "65.8", "Liabilities": "-2.24", "Stockholders Equity": "78.1", "ECR before LimitedLiability": "118", "Other Assets": "-6.84", "Property, Plant and Equipment": "94.3", "Liabilities, Non-Current": "-32.2", "Liabilities, Current": "26.0", "General and Administrative Expense": "8.57", "Expenses": "37.4", "Revenues": "-8.16", "Net Income": "32.3", "Depreciation, Depletion and Amortization": "0.902", "Cost of Revenue": "2.23", "Other Expenses": "24.7", "Other Revenues": "-8.16", "Comprehensive Net Income": "32.8", "Other Net Income": "3.58", "Other Compr. Net Income": "0.493", "Economic Capital Ratio": "83.0" }, "2015": { "Other Assets": "-8.87", "Assets": "60.0", "Liabilities": "-8.59", "Stockholders Equity": "64.5", "ECR before LimitedLiability": "102", "Assets, Current": "-2.35", "Property, Plant and Equipment": "102", "Liabilities, Current": "27.4", "Other Liabilities": "-8.96", "Liabilities, Non-Current": "-30.7", "Cost of Revenue": "2.85", "Expenses": "31.1", "Revenues": "-9.49", "Net Income": "23.1", "Depreciation, Depletion and Amortization": "0.934", "Other Expenses": "16.6", "General and Administrative Expense": "9.82", "Other Revenues": "-9.49", "Comprehensive Net Income": "23.3", "Other Net Income": "2.27", "Economic Capital Ratio": "58.6" }, "2016": { "Other Assets": "-10.9", "Assets": "34.5", "Liabilities": "32.3", "Stockholders Equity": "80.4", "ECR before LimitedLiability": "113", "Assets, Current": "-2.79", "Goodwill": "-1.54", "Property, Plant and Equipment": "80.6", "Liabilities, Non-Current": "-20.0", "Other Liabilities": "-6.09", "Liabilities, Current": "53.6", "General and Administrative Expense": "10.3", "Expenses": "18.3", "Revenues": "10.9", "Net Income": "26.9", "Other Expenses": "15.2", "Cost of Revenue": "-8.27", "Other Revenues": "10.9", "Comprehensive Net Income": "26.5", "Other Net Income": "-2.63", "Economic Capital Ratio": "74.3" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000719413_strength_weakness.svg", "table_records": { "2013": { "input_variables": { "Assets, Current": "343,635", "Assets, Non-Current": "12,886", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "28,925", "Goodwill": "0", "Liabilities, Current": "151,479", "Liabilities, Non-Current": "528,262", "Other Assets": "83,997", "Other Compr. Net Income": "-2,381", "Other Expenses": "59,820", "Other Liabilities": "225,959", "Other Net Income": "63,615", "Other Revenues": "0", "Property, Plant and Equipment": "1,791,601" }, "output_variables": { "Assets": "2,232,119", "Liabilities": "905,700", "Expenses": "88,745", "Revenues": "0", "Stockholders Equity": "1,326,419", "Net Income": "-25,130", "Comprehensive Net Income": "-27,511", "BaseVar": "1,646,280", "ECR before LimitedLiability": "125%", "Economic Capital Ratio": "200%" } }, "2014": { "input_variables": { "Assets, Current": "316,359", "Assets, Non-Current": "14,335", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "31,538", "Goodwill": "0", "Liabilities, Current": "90,985", "Liabilities, Non-Current": "551,536", "Other Assets": "99,806", "Other Compr. Net Income": "-5,732", "Other Expenses": "26,795", "Other Liabilities": "222,569", "Other Net Income": "76,157", "Other Revenues": "0", "Property, Plant and Equipment": "1,831,564" }, "output_variables": { "Assets": "2,262,064", "Liabilities": "865,090", "Expenses": "58,333", "Revenues": "0", "Stockholders Equity": "1,396,974", "Net Income": "17,824", "Comprehensive Net Income": "12,092", "BaseVar": "1,633,688", "ECR before LimitedLiability": "135%", "Economic Capital Ratio": "207%" } }, "2015": { "input_variables": { "Assets, Current": "269,533", "Assets, Non-Current": "4,298", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "34,201", "Goodwill": "0", "Liabilities, Current": "127,084", "Liabilities, Non-Current": "506,389", "Other Assets": "51,283", "Other Compr. Net Income": "-600", "Other Expenses": "96,231", "Other Liabilities": "249,526", "Other Net Income": "43,464", "Other Revenues": "0", "Property, Plant and Equipment": "1,896,811" }, "output_variables": { "Assets": "2,221,925", "Liabilities": "882,999", "Expenses": "130,432", "Revenues": "0", "Stockholders Equity": "1,338,926", "Net Income": "-86,968", "Comprehensive Net Income": "-87,568", "BaseVar": "1,639,710", "ECR before LimitedLiability": "124%", "Economic Capital Ratio": "199%" } }, "2016": { "input_variables": { "Assets, Current": "303,384", "Assets, Non-Current": "9,886", "Cost of Revenue": "338,983", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "45,040", "Goodwill": "0", "Liabilities, Current": "127,480", "Liabilities, Non-Current": "512,497", "Other Assets": "25,722", "Other Compr. Net Income": "-1,971", "Other Expenses": "172,418", "Other Liabilities": "251,856", "Other Net Income": "-19,969", "Other Revenues": "645,957", "Property, Plant and Equipment": "2,032,685" }, "output_variables": { "Assets": "2,371,677", "Liabilities": "891,833", "Expenses": "556,441", "Revenues": "645,957", "Stockholders Equity": "1,479,844", "Net Income": "69,547", "Comprehensive Net Income": "67,576", "BaseVar": "2,243,924", "ECR before LimitedLiability": "140%", "Economic Capital Ratio": "210%" } } }, "top_rated": true, "trend": 10.0, "value": 2.1046876715189313, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000719413.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000719413.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000719413.svg" }, { "company_id": "0001385849", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001385849.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001385849.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001385849.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001385849_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001385849_main_keyfigs.svg", "name": "Energy Fuels INC", "rank": 16, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001385849.svg", "report_text": "The relative strengths and weaknesses of Energy Fuels INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Energy Fuels INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 103% points.The greatest weakness of Energy Fuels INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 15% points.

The company's Economic Capital Ratio, given in the ranking table, is 204%, being 68% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001385849_2017_Energy_Fuels_INC.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-2.69", "Assets": "30.1", "Liabilities": "58.7", "Stockholders Equity": "103", "ECR before LimitedLiability": "107", "Assets, Non-Current": "-1.39", "Goodwill": "-1.91", "Property, Plant and Equipment": "41.0", "Liabilities, Non-Current": "11.7", "Other Liabilities": "-15.1", "Liabilities, Current": "60.8", "General and Administrative Expense": "5.92", "Expenses": "-3.06", "Revenues": "10.7", "Net Income": "6.02", "Other Expenses": "2.15", "Cost of Revenue": "-12.1", "Other Revenues": "10.7", "Comprehensive Net Income": "5.54", "Other Net Income": "-1.49", "Economic Capital Ratio": "67.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001385849_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "36,130", "Assets, Non-Current": "0", "Cost of Revenue": "35,453", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "15,519", "Goodwill": "0", "Liabilities, Current": "12,107", "Liabilities, Non-Current": "17,001", "Other Assets": "30,120", "Other Compr. Net Income": "-197", "Other Expenses": "44,641", "Other Liabilities": "29,486", "Other Net Income": "1,199", "Other Revenues": "54,552", "Property, Plant and Equipment": "130,207" }, "output_variables": { "Assets": "196,457", "Liabilities": "58,594", "Expenses": "95,613", "Revenues": "54,552", "Stockholders Equity": "137,863", "Net Income": "-39,862", "Comprehensive Net Income": "-40,059", "BaseVar": "203,306", "ECR before LimitedLiability": "131%", "Economic Capital Ratio": "204%" } } }, "top_rated": true, "trend": null, "value": 2.041038481332116, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001385849.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001385849.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001385849.svg" }, { "company_id": "0001524741", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001524741.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001524741.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001524741.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001524741_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001524741_main_keyfigs.svg", "name": "U S Silica Holdings INC", "rank": 17, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001524741.svg", "report_text": "The relative strengths and weaknesses of U S Silica 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 U S Silica Holdings INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 79% points.The greatest weakness of U S Silica Holdings INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 28% points.

The company's Economic Capital Ratio, given in the ranking table, is 204%, being 68% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001524741_2017_U_S_Silica_Holdings_INC.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "27.5", "Assets": "-6.89", "Liabilities": "-9.49", "Stockholders Equity": "-16.9", "ECR before LimitedLiability": "74.8", "Assets, Current": "-6.88", "Goodwill": "8.52", "Other Assets": "-23.6", "Other Liabilities": "-6.04", "Liabilities, Non-Current": "-45.0", "Liabilities, Current": "36.2", "Other Expenses": "13.6", "Expenses": "31.1", "Revenues": "45.9", "Net Income": "74.1", "Cost of Revenue": "6.17", "General and Administrative Expense": "12.4", "Other Revenues": "45.9", "Comprehensive Net Income": "74.1", "Other Net Income": "-3.24", "Economic Capital Ratio": "29.5" }, "2013": { "Liabilities, Non-Current": "-54.5", "Liabilities": "-6.51", "Stockholders Equity": "-6.13", "ECR before LimitedLiability": "73.9", "Liabilities, Current": "34.4", "Other Liabilities": "6.93", "Depreciation, Depletion and Amortization": "-2.13", "Expenses": "31.3", "Net Income": "68.2", "General and Administrative Expense": "15.5", "Cost of Revenue": "5.13", "Other Expenses": "11.7", "Other Revenues": "43.2", "Revenues": "43.2", "Property, Plant and Equipment": "8.32", "Assets, Current": "13.4", "Other Assets": "-22.5", "Goodwill": "7.10", "Other Net Income": "-5.25", "Comprehensive Net Income": "68.3", "Economic Capital Ratio": "28.8" }, "2014": { "Goodwill": "4.58", "Assets": "-8.43", "Liabilities": "17.0", "Stockholders Equity": "2.54", "ECR before LimitedLiability": "69.6", "Assets, Current": "21.0", "Other Assets": "-23.3", "Property, Plant and Equipment": "-2.20", "Other Liabilities": "10.7", "Liabilities, Non-Current": "-36.3", "Liabilities, Current": "38.8", "General and Administrative Expense": "13.4", "Expenses": "21.1", "Revenues": "56.4", "Net Income": "61.9", "Depreciation, Depletion and Amortization": "-1.62", "Cost of Revenue": "4.53", "Other Expenses": "4.37", "Other Revenues": "56.4", "Comprehensive Net Income": "61.9", "Economic Capital Ratio": "35.0" }, "2015": { "Other Assets": "-17.5", "Assets": "-8.60", "Liabilities": "4.44", "Stockholders Equity": "-7.90", "ECR before LimitedLiability": "58.5", "Assets, Current": "14.3", "Goodwill": "-1.82", "Liabilities, Current": "48.9", "Other Liabilities": "2.05", "Liabilities, Non-Current": "-54.5", "Cost of Revenue": "5.38", "Expenses": "13.8", "Revenues": "41.6", "Net Income": "55.8", "Depreciation, Depletion and Amortization": "-3.35", "Other Expenses": "-3.98", "General and Administrative Expense": "16.0", "Other Revenues": "41.6", "Comprehensive Net Income": "56.7", "Other Net Income": "-1.68", "Economic Capital Ratio": "14.9" }, "2016": { "Other Assets": "-10.0", "Assets": "34.2", "Liabilities": "33.0", "Stockholders Equity": "79.3", "ECR before LimitedLiability": "106", "Assets, Current": "27.9", "Goodwill": "11.4", "Property, Plant and Equipment": "5.35", "Liabilities, Non-Current": "-27.5", "Other Liabilities": "5.16", "Liabilities, Current": "50.7", "General and Administrative Expense": "9.38", "Expenses": "15.2", "Revenues": "10.3", "Net Income": "22.8", "Depreciation, Depletion and Amortization": "-2.17", "Cost of Revenue": "5.86", "Other Revenues": "10.3", "Comprehensive Net Income": "22.4", "Other Net Income": "-3.02", "Economic Capital Ratio": "67.5" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001524741_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "177,267", "Assets, Non-Current": "7,844", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "25,099", "General and Administrative Expense": "41,299", "Goodwill": "68,403", "Liabilities, Current": "80,090", "Liabilities, Non-Current": "263,168", "Other Assets": "19,078", "Other Compr. Net Income": "-1,814", "Other Expenses": "225,884", "Other Liabilities": "111,858", "Other Net Income": "-9,184", "Other Revenues": "441,921", "Property, Plant and Equipment": "414,218" }, "output_variables": { "Assets": "686,810", "Liabilities": "455,116", "Expenses": "292,282", "Revenues": "441,921", "Stockholders Equity": "231,694", "Net Income": "140,455", "Comprehensive Net Income": "138,641", "BaseVar": "943,564", "ECR before LimitedLiability": "85%", "Economic Capital Ratio": "172%" } }, "2013": { "input_variables": { "Assets, Current": "321,496", "Assets, Non-Current": "9,635", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "36,418", "General and Administrative Expense": "49,759", "Goodwill": "68,403", "Liabilities, Current": "64,133", "Liabilities, Non-Current": "381,914", "Other Assets": "21,811", "Other Compr. Net Income": "10,158", "Other Expenses": "369,328", "Other Liabilities": "108,120", "Other Net Income": "-15,224", "Other Revenues": "545,985", "Property, Plant and Equipment": "442,116" }, "output_variables": { "Assets": "863,461", "Liabilities": "554,167", "Expenses": "455,505", "Revenues": "545,985", "Stockholders Equity": "309,294", "Net Income": "75,256", "Comprehensive Net Income": "85,414", "BaseVar": "1,222,250", "ECR before LimitedLiability": "78%", "Economic Capital Ratio": "166%" } }, "2014": { "input_variables": { "Assets, Current": "562,325", "Assets, Non-Current": "12,317", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "45,019", "General and Administrative Expense": "88,971", "Goodwill": "68,647", "Liabilities, Current": "146,261", "Liabilities, Non-Current": "513,673", "Other Assets": "29,109", "Other Compr. Net Income": "-15,801", "Other Expenses": "603,767", "Other Liabilities": "174,403", "Other Net Income": "-17,444", "Other Revenues": "876,741", "Property, Plant and Equipment": "565,755" }, "output_variables": { "Assets": "1,238,153", "Liabilities": "834,337", "Expenses": "737,757", "Revenues": "876,741", "Stockholders Equity": "403,816", "Net Income": "121,540", "Comprehensive Net Income": "105,739", "BaseVar": "1,860,116", "ECR before LimitedLiability": "69%", "Economic Capital Ratio": "159%" } }, "2015": { "input_variables": { "Assets, Current": "439,140", "Assets, Non-Current": "18,709", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "58,474", "General and Administrative Expense": "62,777", "Goodwill": "0", "Liabilities, Current": "83,918", "Liabilities, Non-Current": "505,452", "Other Assets": "89,574", "Other Compr. Net Income": "3,647", "Other Expenses": "483,315", "Other Liabilities": "135,082", "Other Net Income": "-26,555", "Other Revenues": "642,989", "Property, Plant and Equipment": "561,196" }, "output_variables": { "Assets": "1,108,619", "Liabilities": "724,452", "Expenses": "604,566", "Revenues": "642,989", "Stockholders Equity": "384,167", "Net Income": "11,868", "Comprehensive Net Income": "15,515", "BaseVar": "1,555,414", "ECR before LimitedLiability": "65%", "Economic Capital Ratio": "156%" } }, "2016": { "input_variables": { "Assets, Current": "892,945", "Assets, Non-Current": "15,509", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "68,134", "General and Administrative Expense": "67,727", "Goodwill": "298,245", "Liabilities, Current": "160,035", "Liabilities, Non-Current": "524,342", "Other Assets": "83,208", "Other Compr. Net Income": "295", "Other Expenses": "440,606", "Other Liabilities": "115,553", "Other Net Income": "-24,214", "Other Revenues": "559,625", "Property, Plant and Equipment": "783,313" }, "output_variables": { "Assets": "2,073,220", "Liabilities": "799,930", "Expenses": "576,467", "Revenues": "559,625", "Stockholders Equity": "1,273,290", "Net Income": "-41,056", "Comprehensive Net Income": "-40,761", "BaseVar": "2,016,876", "ECR before LimitedLiability": "130%", "Economic Capital Ratio": "204%" } } }, "top_rated": true, "trend": 19.0, "value": 2.036731023722977, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001524741.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001524741.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001524741.svg" }, { "company_id": "0000839470", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000839470.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000839470.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000839470.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000839470_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000839470_main_keyfigs.svg", "name": "Westwater Resources INC", "rank": 18, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000839470.svg", "report_text": "The relative strengths and weaknesses of Westwater Resources INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Westwater Resources INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 105% points.The greatest weakness of Westwater Resources 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 202%, being 65% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000839470_2017_Westwater_Resources_INC.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "57.7", "Assets": "49.5", "Liabilities": "14.2", "Stockholders Equity": "75.5", "ECR before LimitedLiability": "100", "Assets, Non-Current": "-1.88", "Goodwill": "-1.75", "Assets, Current": "-10.6", "Other Assets": "13.5", "Liabilities, Current": "12.0", "Liabilities, Non-Current": "-12.1", "Other Liabilities": "13.7", "General and Administrative Expense": "-17.8", "Expenses": "7.90", "Revenues": "-13.4", "Net Income": "-5.27", "Other Expenses": "32.1", "Cost of Revenue": "-5.31", "Other Revenues": "-13.4", "Comprehensive Net Income": "-5.23", "Economic Capital Ratio": "43.2" }, "2014": { "Assets": "58.1", "Liabilities": "32.1", "Stockholders Equity": "105", "ECR before LimitedLiability": "115", "Assets, Non-Current": "-0.993", "Other Assets": "-5.41", "Property, Plant and Equipment": "83.9", "Other Liabilities": "-2.52", "Liabilities, Non-Current": "6.24", "Liabilities, Current": "28.7", "General and Administrative Expense": "-10.1", "Expenses": "14.4", "Net Income": "11.4", "Cost of Revenue": "2.79", "Other Expenses": "21.9", "Other Revenues": "-10.2", "Revenues": "-10.2", "Comprehensive Net Income": "12.4", "Other Compr. Net Income": "0.926", "Other Net Income": "7.48", "Economic Capital Ratio": "80.3" }, "2015": { "Other Assets": "-3.55", "Assets": "55.3", "Liabilities": "21.7", "Stockholders Equity": "89.8", "ECR before LimitedLiability": "102", "Assets, Current": "-10.7", "Assets, Non-Current": "-1.03", "Goodwill": "-0.863", "Property, Plant and Equipment": "102", "Liabilities, Current": "4.99", "Other Liabilities": "11.7", "Liabilities, Non-Current": "5.64", "Cost of Revenue": "3.37", "Expenses": "10.7", "Revenues": "-11.2", "Net Income": "2.59", "Other Expenses": "7.54", "Other Revenues": "-11.2", "Comprehensive Net Income": "2.82", "Other Net Income": "3.43", "Economic Capital Ratio": "58.9" }, "2016": { "Other Assets": "-3.19", "Assets": "71.1", "Liabilities": "44.9", "Stockholders Equity": "105", "ECR before LimitedLiability": "104", "Assets, Current": "-6.22", "Goodwill": "-1.58", "Property, Plant and Equipment": "104", "Liabilities, Non-Current": "5.82", "Other Liabilities": "10.8", "Liabilities, Current": "30.0", "General and Administrative Expense": "-3.36", "Expenses": "13.1", "Revenues": "-14.7", "Net Income": "-15.7", "Other Expenses": "10.6", "Cost of Revenue": "5.35", "Other Revenues": "-14.7", "Comprehensive Net Income": "-16.0", "Other Net Income": "-13.7", "Economic Capital Ratio": "65.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000839470_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "3,179", "Assets, Non-Current": "0", "Cost of Revenue": "2,847", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "8,401", "Goodwill": "0", "Liabilities, Current": "3,481", "Liabilities, Non-Current": "4,009", "Other Assets": "9,380", "Other Compr. Net Income": "0", "Other Expenses": "128", "Other Liabilities": "504", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "18,846" }, "output_variables": { "Assets": "31,405", "Liabilities": "7,994", "Expenses": "11,376", "Revenues": "0", "Stockholders Equity": "23,411", "Net Income": "-11,376", "Comprehensive Net Income": "-11,376", "BaseVar": "25,387", "ECR before LimitedLiability": "121%", "Economic Capital Ratio": "197%" } }, "2014": { "input_variables": { "Assets, Current": "6,433", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "331", "General and Administrative Expense": "9,132", "Goodwill": "0", "Liabilities, Current": "2,672", "Liabilities, Non-Current": "4,000", "Other Assets": "3,941", "Other Compr. Net Income": "0", "Other Expenses": "4,087", "Other Liabilities": "5,295", "Other Net Income": "2,866", "Other Revenues": "0", "Property, Plant and Equipment": "32,730" }, "output_variables": { "Assets": "43,104", "Liabilities": "11,967", "Expenses": "13,550", "Revenues": "0", "Stockholders Equity": "31,137", "Net Income": "-10,684", "Comprehensive Net Income": "-10,684", "BaseVar": "35,744", "ECR before LimitedLiability": "131%", "Economic Capital Ratio": "204%" } }, "2015": { "input_variables": { "Assets, Current": "2,005", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "336", "General and Administrative Expense": "7,488", "Goodwill": "0", "Liabilities, Current": "10,890", "Liabilities, Non-Current": "4,242", "Other Assets": "6,149", "Other Compr. Net Income": "0", "Other Expenses": "8,928", "Other Liabilities": "1,355", "Other Net Income": "1,609", "Other Revenues": "0", "Property, Plant and Equipment": "48,812" }, "output_variables": { "Assets": "56,966", "Liabilities": "16,487", "Expenses": "16,752", "Revenues": "0", "Stockholders Equity": "40,479", "Net Income": "-15,143", "Comprehensive Net Income": "-15,143", "BaseVar": "45,907", "ECR before LimitedLiability": "124%", "Economic Capital Ratio": "200%" } }, "2016": { "input_variables": { "Assets, Current": "3,911", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "247", "General and Administrative Expense": "7,650", "Goodwill": "0", "Liabilities, Current": "8,143", "Liabilities, Non-Current": "4,668", "Other Assets": "6,087", "Other Compr. Net Income": "0", "Other Expenses": "5,401", "Other Liabilities": "1,055", "Other Net Income": "-6,307", "Other Revenues": "0", "Property, Plant and Equipment": "46,916" }, "output_variables": { "Assets": "56,914", "Liabilities": "13,866", "Expenses": "13,298", "Revenues": "0", "Stockholders Equity": "43,048", "Net Income": "-19,605", "Comprehensive Net Income": "-19,605", "BaseVar": "45,192", "ECR before LimitedLiability": "127%", "Economic Capital Ratio": "202%" } } }, "top_rated": true, "trend": 6.0, "value": 2.015920840063928, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000839470.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000839470.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000839470.svg" }, { "company_id": "0000916076", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000916076.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000916076.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000916076.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000916076_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000916076_main_keyfigs.svg", "name": "Martin Marietta Materials INC", "rank": 19, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000916076.svg", "report_text": "The relative strengths and weaknesses of Martin Marietta Materials INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Martin Marietta Materials INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 64% points.The greatest weakness of Martin Marietta Materials INC is the variable Cost of Revenue, reducing the Economic Capital Ratio by 30% points.

The company's Economic Capital Ratio, given in the ranking table, is 201%, being 65% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000916076_2017_Martin_Marietta_Materials_INC.pdf", "shrinked_graph_json": { "2010": { "Assets": "-13.0", "Liabilities": "-13.9", "Stockholders Equity": "-30.5", "ECR before LimitedLiability": "-26.5", "Property, Plant and Equipment": "-3.84", "Goodwill": "19.0", "Assets, Current": "-7.34", "Other Assets": "-15.5", "Other Liabilities": "-5.48", "Liabilities, Non-Current": "-7.68", "General and Administrative Expense": "-1.81", "Expenses": "-7.31", "Revenues": "18.0", "Net Income": "-5.53", "Other Expenses": "26.1", "Depreciation, Depletion and Amortization": "2.72", "Cost of Revenue": "-31.6", "Other Revenues": "18.0", "Other Net Income": "-15.2", "Comprehensive Net Income": "-5.35", "Economic Capital Ratio": "-25.8" }, "2011": { "Property, Plant and Equipment": "23.1", "Assets": "-6.48", "Liabilities": "-5.32", "Stockholders Equity": "-13.6", "ECR before LimitedLiability": "80.8", "Assets, Non-Current": "-1.65", "Goodwill": "19.2", "Assets, Current": "-12.8", "Other Assets": "-21.9", "Liabilities, Current": "37.2", "Liabilities, Non-Current": "-49.8", "General and Administrative Expense": "12.4", "Expenses": "17.7", "Revenues": "35.5", "Net Income": "56.9", "Other Expenses": "43.8", "Depreciation, Depletion and Amortization": "1.23", "Cost of Revenue": "-34.5", "Other Revenues": "35.5", "Comprehensive Net Income": "57.0", "Economic Capital Ratio": "23.7" }, "2012": { "Property, Plant and Equipment": "20.2", "Assets": "-9.27", "Liabilities": "15.2", "Stockholders Equity": "-2.59", "ECR before LimitedLiability": "79.8", "Assets, Current": "-10.8", "Goodwill": "20.8", "Assets, Non-Current": "-1.29", "Other Assets": "-25.2", "Liabilities, Non-Current": "-42.4", "Liabilities, Current": "50.4", "Other Expenses": "47.7", "Expenses": "14.5", "Revenues": "48.5", "Net Income": "63.5", "Cost of Revenue": "-42.5", "General and Administrative Expense": "15.2", "Other Revenues": "48.5", "Comprehensive Net Income": "63.0", "Other Net Income": "-2.10", "Economic Capital Ratio": "34.6" }, "2013": { "Liabilities, Non-Current": "-37.1", "Liabilities": "16.2", "Stockholders Equity": "11.9", "ECR before LimitedLiability": "92.8", "Liabilities, Current": "38.3", "Other Liabilities": "10.2", "Expenses": "21.0", "Net Income": "67.5", "General and Administrative Expense": "16.7", "Cost of Revenue": "-44.4", "Other Expenses": "54.5", "Other Revenues": "46.7", "Revenues": "46.7", "Property, Plant and Equipment": "11.9", "Assets, Current": "-2.21", "Other Assets": "-20.7", "Goodwill": "19.0", "Other Net Income": "-3.54", "Comprehensive Net Income": "71.2", "Other Compr. Net Income": "2.84", "Economic Capital Ratio": "47.8" }, "2014": { "Goodwill": "29.0", "Assets": "21.3", "Liabilities": "29.0", "Stockholders Equity": "57.1", "ECR before LimitedLiability": "111", "Assets, Current": "-3.17", "Other Assets": "-9.65", "Property, Plant and Equipment": "9.89", "Other Liabilities": "3.38", "Liabilities, Non-Current": "-15.4", "Liabilities, Current": "39.2", "General and Administrative Expense": "12.9", "Expenses": "21.6", "Revenues": "27.1", "Net Income": "51.6", "Depreciation, Depletion and Amortization": "1.36", "Cost of Revenue": "-27.5", "Other Expenses": "37.3", "Other Revenues": "27.1", "Comprehensive Net Income": "52.0", "Economic Capital Ratio": "76.5" }, "2015": { "Other Assets": "-10.7", "Assets": "6.93", "Liabilities": "31.4", "Stockholders Equity": "36.7", "ECR before LimitedLiability": "106", "Assets, Current": "-6.61", "Goodwill": "30.4", "Property, Plant and Equipment": "1.88", "Liabilities, Current": "49.7", "Other Liabilities": "-0.478", "Liabilities, Non-Current": "-21.8", "Cost of Revenue": "-33.6", "Expenses": "11.4", "Revenues": "35.5", "Net Income": "49.0", "Depreciation, Depletion and Amortization": "1.48", "Other Expenses": "30.8", "General and Administrative Expense": "15.0", "Other Revenues": "35.5", "Comprehensive Net Income": "49.4", "Economic Capital Ratio": "62.5" }, "2016": { "Other Assets": "-11.5", "Assets": "12.1", "Liabilities": "48.2", "Stockholders Equity": "61.9", "ECR before LimitedLiability": "104", "Assets, Current": "-4.97", "Goodwill": "30.1", "Property, Plant and Equipment": "6.42", "Liabilities, Non-Current": "-14.5", "Other Liabilities": "-4.99", "Liabilities, Current": "64.0", "General and Administrative Expense": "12.1", "Expenses": "6.60", "Revenues": "31.6", "Net Income": "36.8", "Other Expenses": "25.3", "Cost of Revenue": "-30.2", "Other Revenues": "31.6", "Comprehensive Net Income": "36.0", "Other Net Income": "-1.90", "Economic Capital Ratio": "65.0" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000916076_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "696,211", "Assets, Non-Current": "46,627", "Cost of Revenue": "1,460,906", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "133,230", "Goodwill": "626,527", "Liabilities, Current": "385,493", "Liabilities, Non-Current": "864,622", "Other Assets": "17,548", "Other Compr. Net Income": "0", "Other Expenses": "97,826", "Other Liabilities": "356,369", "Other Net Income": "7,769", "Other Revenues": "1,782,857", "Property, Plant and Equipment": "1,687,830" }, "output_variables": { "Assets": "3,074,743", "Liabilities": "1,606,484", "Expenses": "1,691,962", "Revenues": "1,782,857", "Stockholders Equity": "1,468,259", "Net Income": "98,664", "Comprehensive Net Income": "98,664", "BaseVar": "4,081,908", "ECR before LimitedLiability": "98%", "Economic Capital Ratio": "181%" } }, "2011": { "input_variables": { "Assets, Current": "657,850", "Assets, Non-Current": "44,877", "Cost of Revenue": "1,411,808", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "124,138", "Goodwill": "616,671", "Liabilities, Current": "173,712", "Liabilities, Non-Current": "1,145,081", "Other Assets": "54,133", "Other Compr. Net Income": "0", "Other Expenses": "98,147", "Other Liabilities": "380,165", "Other Net Income": "3,843", "Other Revenues": "1,713,823", "Property, Plant and Equipment": "1,774,291" }, "output_variables": { "Assets": "3,147,822", "Liabilities": "1,698,958", "Expenses": "1,634,093", "Revenues": "1,713,823", "Stockholders Equity": "1,448,864", "Net Income": "83,573", "Comprehensive Net Income": "83,573", "BaseVar": "4,099,270", "ECR before LimitedLiability": "93%", "Economic Capital Ratio": "178%" } }, "2012": { "input_variables": { "Assets, Current": "700,401", "Assets, Non-Current": "40,647", "Cost of Revenue": "1,711,751", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "138,398", "Goodwill": "616,204", "Liabilities, Current": "173,335", "Liabilities, Non-Current": "1,128,578", "Other Assets": "50,433", "Other Compr. Net Income": "-23,332", "Other Expenses": "105,429", "Other Liabilities": "408,714", "Other Net Income": "3,438", "Other Revenues": "2,037,667", "Property, Plant and Equipment": "1,753,241" }, "output_variables": { "Assets": "3,160,926", "Liabilities": "1,710,627", "Expenses": "1,955,578", "Revenues": "2,037,667", "Stockholders Equity": "1,450,299", "Net Income": "85,527", "Comprehensive Net Income": "62,195", "BaseVar": "4,445,784", "ECR before LimitedLiability": "92%", "Economic Capital Ratio": "177%" } }, "2013": { "input_variables": { "Assets, Current": "755,366", "Assets, Non-Current": "40,007", "Cost of Revenue": "1,791,594", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "150,091", "Goodwill": "616,621", "Liabilities, Current": "210,549", "Liabilities, Non-Current": "1,115,870", "Other Assets": "48,591", "Other Compr. Net Income": "63,960", "Other Expenses": "98,183", "Other Liabilities": "358,488", "Other Net Income": "3,749", "Other Revenues": "2,155,551", "Property, Plant and Equipment": "1,799,241" }, "output_variables": { "Assets": "3,259,826", "Liabilities": "1,684,907", "Expenses": "2,039,868", "Revenues": "2,155,551", "Stockholders Equity": "1,574,919", "Net Income": "119,432", "Comprehensive Net Income": "183,392", "BaseVar": "4,603,930", "ECR before LimitedLiability": "103%", "Economic Capital Ratio": "185%" } }, "2014": { "input_variables": { "Assets, Current": "1,288,816", "Assets, Non-Current": "108,802", "Cost of Revenue": "2,435,591", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "169,245", "Goodwill": "2,068,799", "Liabilities, Current": "396,648", "Liabilities, Non-Current": "1,731,080", "Other Assets": "595,205", "Other Compr. Net Income": "-60,738", "Other Expenses": "203,795", "Other Liabilities": "983,916", "Other Net Income": "4,974", "Other Revenues": "2,957,951", "Property, Plant and Equipment": "3,402,770" }, "output_variables": { "Assets": "7,464,392", "Liabilities": "3,111,644", "Expenses": "2,808,631", "Revenues": "2,957,951", "Stockholders Equity": "4,352,748", "Net Income": "154,294", "Comprehensive Net Income": "93,556", "BaseVar": "8,204,165", "ECR before LimitedLiability": "125%", "Economic Capital Ratio": "200%" } }, "2015": { "input_variables": { "Assets, Current": "1,082,168", "Assets, Non-Current": "144,777", "Cost of Revenue": "2,817,803", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "218,234", "Goodwill": "2,068,235", "Liabilities, Current": "367,191", "Liabilities, Non-Current": "1,726,367", "Other Assets": "510,552", "Other Compr. Net Income": "391", "Other Expenses": "209,614", "Other Liabilities": "807,997", "Other Net Income": "-4,981", "Other Revenues": "3,539,570", "Property, Plant and Equipment": "3,156,000" }, "output_variables": { "Assets": "6,961,732", "Liabilities": "2,901,555", "Expenses": "3,245,651", "Revenues": "3,539,570", "Stockholders Equity": "4,060,177", "Net Income": "288,938", "Comprehensive Net Income": "289,329", "BaseVar": "8,326,940", "ECR before LimitedLiability": "129%", "Economic Capital Ratio": "203%" } }, "2016": { "input_variables": { "Assets, Current": "1,086,385", "Assets, Non-Current": "120,476", "Cost of Revenue": "2,909,783", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "248,005", "Goodwill": "2,228,447", "Liabilities, Current": "546,588", "Liabilities, Non-Current": "1,700,622", "Other Assets": "442,202", "Other Compr. Net Income": "-25,123", "Other Expenses": "264,944", "Other Liabilities": "911,105", "Other Net Income": "29,427", "Other Revenues": "3,818,749", "Property, Plant and Equipment": "3,423,395" }, "output_variables": { "Assets": "7,300,905", "Liabilities": "3,158,315", "Expenses": "3,422,732", "Revenues": "3,818,749", "Stockholders Equity": "4,142,590", "Net Income": "425,444", "Comprehensive Net Income": "400,321", "BaseVar": "8,877,626", "ECR before LimitedLiability": "126%", "Economic Capital Ratio": "201%" } } }, "top_rated": true, "trend": 3.0, "value": 2.0119183108444325, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000916076.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000916076.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000916076.svg" }, { "company_id": "0001507964", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001507964.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001507964.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001507964.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001507964_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001507964_main_keyfigs.svg", "name": "Corvus Gold ULC", "rank": 20, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001507964.svg", "report_text": "The relative strengths and weaknesses of Corvus Gold ULC are analyzed with respect to 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 Gold ULC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 118% points.The greatest weakness of Corvus Gold ULC is the variable Net Income, reducing the Economic Capital Ratio by 71% points.

The company's Economic Capital Ratio, given in the ranking table, is 199%, being 63% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001507964_2017_Corvus_Gold_ULC.pdf", "shrinked_graph_json": { "2014": { "Assets": "-3.72", "Liabilities": "19.2", "Stockholders Equity": "37.1", "Assets, Current": "5.41", "Other Assets": "18.6", "Property, Plant and Equipment": "-70.9", "Other Liabilities": "4.14", "Liabilities, Non-Current": "3.64", "Liabilities, Current": "6.38", "General and Administrative Expense": "3.04", "Expenses": "-111", "Net Income": "-110", "Cost of Revenue": "0.318", "Other Expenses": "-143", "Other Revenues": "-22.0", "Revenues": "-22.0", "ECR before LimitedLiability": "8.26", "Comprehensive Net Income": "-105", "Other Compr. Net Income": "0.287", "Other Net Income": "2.54", "Economic Capital Ratio": "-26.4" }, "2015": { "Other Assets": "64.0", "Assets": "32.8", "Liabilities": "70.9", "Stockholders Equity": "81.6", "ECR before LimitedLiability": "69.9", "Assets, Current": "69.5", "Assets, Non-Current": "-2.29", "Property, Plant and Equipment": "-41.1", "Liabilities, Current": "54.3", "Other Liabilities": "26.7", "Liabilities, Non-Current": "31.2", "Cost of Revenue": "6.08", "Expenses": "-62.4", "Revenues": "-19.6", "Net Income": "-79.8", "Other Expenses": "-89.8", "General and Administrative Expense": "24.9", "Other Revenues": "-19.6", "Comprehensive Net Income": "-71.2", "Other Compr. Net Income": "10.2", "Economic Capital Ratio": "26.3" }, "2016": { "Other Assets": "49.7", "Assets": "59.9", "Liabilities": "101", "Stockholders Equity": "118", "ECR before LimitedLiability": "101", "Assets, Current": "74.5", "Property, Plant and Equipment": "-26.1", "Liabilities, Non-Current": "25.2", "Other Liabilities": "20.7", "Liabilities, Current": "74.4", "General and Administrative Expense": "16.3", "Expenses": "-42.1", "Revenues": "-20.6", "Net Income": "-70.8", "Other Expenses": "-66.2", "Cost of Revenue": "7.56", "Other Revenues": "-20.6", "Comprehensive Net Income": "-66.9", "Other Net Income": "-8.34", "Other Compr. Net Income": "4.00", "Economic Capital Ratio": "62.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001507964_strength_weakness.svg", "table_records": { "2014": { "input_variables": { "Assets, Current": "3,610", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "623", "Liabilities, Non-Current": "260", "Other Assets": "4,567", "Other Compr. Net Income": "224", "Other Expenses": "13,117", "Other Liabilities": "0", "Other Net Income": "1,453", "Other Revenues": "0", "Property, Plant and Equipment": "97" }, "output_variables": { "Assets": "8,274", "Liabilities": "883", "Expenses": "13,117", "Revenues": "0", "Stockholders Equity": "7,391", "Net Income": "-11,665", "Comprehensive Net Income": "-11,441", "BaseVar": "11,976", "ECR before LimitedLiability": "-7.7%", "Economic Capital Ratio": "98%" } }, "2015": { "input_variables": { "Assets, Current": "5,435", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "718", "Liabilities, Non-Current": "133", "Other Assets": "4,867", "Other Compr. Net Income": "702", "Other Expenses": "10,537", "Other Liabilities": "0", "Other Net Income": "-41", "Other Revenues": "0", "Property, Plant and Equipment": "97" }, "output_variables": { "Assets": "10,398", "Liabilities": "850", "Expenses": "10,537", "Revenues": "0", "Stockholders Equity": "9,548", "Net Income": "-10,577", "Comprehensive Net Income": "-9,875", "BaseVar": "11,264", "ECR before LimitedLiability": "79%", "Economic Capital Ratio": "167%" } }, "2016": { "input_variables": { "Assets, Current": "4,979", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "8.0", "Goodwill": "0", "Liabilities, Current": "237", "Liabilities, Non-Current": "294", "Other Assets": "4,262", "Other Compr. Net Income": "315", "Other Expenses": "6,997", "Other Liabilities": "0", "Other Net Income": "-430", "Other Revenues": "0", "Property, Plant and Equipment": "82" }, "output_variables": { "Assets": "9,323", "Liabilities": "530", "Expenses": "7,005", "Revenues": "0", "Stockholders Equity": "8,792", "Net Income": "-7,434", "Comprehensive Net Income": "-7,119", "BaseVar": "8,801", "ECR before LimitedLiability": "123%", "Economic Capital Ratio": "199%" } } }, "top_rated": true, "trend": 14.0, "value": 1.98941903483317, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001507964.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001507964.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001507964.svg" }, { "company_id": "0001086600", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001086600.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001086600.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001086600.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001086600_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001086600_main_keyfigs.svg", "name": "Alliance Resource Partners LP", "rank": 21, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001086600.svg", "report_text": "The relative strengths and weaknesses of Alliance Resource Partners LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Alliance Resource Partners LP compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Alliance Resource Partners LP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 30% points.

The company's Economic Capital Ratio, given in the ranking table, is 197%, being 61% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001086600_2017_Alliance_Resource_Partners_LP.pdf", "shrinked_graph_json": { "2010": { "Assets": "-40.0", "Liabilities": "-14.0", "Stockholders Equity": "-79.6", "ECR before LimitedLiability": "-41.0", "Property, Plant and Equipment": "-15.4", "Goodwill": "-4.52", "Assets, Current": "-8.01", "Other Assets": "-20.4", "Other Liabilities": "19.9", "Liabilities, Current": "10.9", "Liabilities, Non-Current": "-49.2", "Expenses": "-18.6", "Revenues": "53.2", "Net Income": "8.30", "Other Expenses": "-28.2", "Depreciation, Depletion and Amortization": "-5.29", "Cost of Revenue": "16.3", "Other Revenues": "53.2", "Other Net Income": "-19.7", "Comprehensive Net Income": "8.53", "Economic Capital Ratio": "-40.3" }, "2011": { "Property, Plant and Equipment": "19.5", "Assets": "-31.5", "Liabilities": "9.88", "Stockholders Equity": "-50.1", "ECR before LimitedLiability": "80.9", "Goodwill": "-3.55", "Assets, Current": "-17.0", "Other Assets": "-25.7", "Liabilities, Current": "41.1", "Liabilities, Non-Current": "-74.6", "Other Liabilities": "28.5", "General and Administrative Expense": "18.2", "Expenses": "10.2", "Revenues": "80.1", "Net Income": "80.6", "Other Expenses": "-9.00", "Depreciation, Depletion and Amortization": "-6.67", "Cost of Revenue": "8.44", "Other Revenues": "80.1", "Comprehensive Net Income": "80.7", "Economic Capital Ratio": "23.8" }, "2012": { "Property, Plant and Equipment": "38.7", "Assets": "-29.2", "Liabilities": "25.3", "Stockholders Equity": "-31.4", "ECR before LimitedLiability": "76.1", "Assets, Current": "-22.8", "Other Assets": "-27.6", "Other Liabilities": "28.3", "Liabilities, Non-Current": "-70.5", "Liabilities, Current": "53.6", "Other Expenses": "-9.69", "Expenses": "9.73", "Revenues": "75.5", "Net Income": "75.9", "Cost of Revenue": "8.08", "General and Administrative Expense": "21.0", "Depreciation, Depletion and Amortization": "-8.52", "Other Revenues": "75.5", "Comprehensive Net Income": "75.9", "Other Net Income": "-3.32", "Economic Capital Ratio": "30.8" }, "2013": { "Property, Plant and Equipment": "23.9", "Assets": "-18.9", "Liabilities": "26.4", "Stockholders Equity": "-12.9", "ECR before LimitedLiability": "90.9", "Assets, Current": "-13.3", "Other Assets": "-20.7", "Liabilities, Non-Current": "-61.7", "Liabilities, Current": "41.6", "Other Liabilities": "35.0", "Depreciation, Depletion and Amortization": "-8.98", "Expenses": "18.6", "Revenues": "82.4", "Net Income": "85.6", "General and Administrative Expense": "22.6", "Cost of Revenue": "6.13", "Other Revenues": "82.4", "Other Net Income": "-5.31", "Comprehensive Net Income": "85.8", "Other Compr. Net Income": "2.55", "Economic Capital Ratio": "45.9" }, "2014": { "Goodwill": "-1.41", "Assets": "-15.5", "Liabilities": "53.1", "Stockholders Equity": "13.7", "ECR before LimitedLiability": "102", "Assets, Current": "-13.1", "Other Assets": "-15.0", "Property, Plant and Equipment": "19.5", "Other Liabilities": "39.6", "Liabilities, Non-Current": "-25.0", "Liabilities, Current": "37.0", "General and Administrative Expense": "19.0", "Expenses": "11.3", "Revenues": "85.9", "Net Income": "93.8", "Depreciation, Depletion and Amortization": "-8.81", "Cost of Revenue": "4.84", "Other Expenses": "-3.08", "Other Revenues": "85.9", "Comprehensive Net Income": "93.8", "Economic Capital Ratio": "67.4" }, "2015": { "Other Assets": "-21.2", "Assets": "-22.9", "Liabilities": "40.6", "Stockholders Equity": "-8.84", "ECR before LimitedLiability": "82.5", "Assets, Current": "-16.9", "Assets, Non-Current": "-1.15", "Goodwill": "3.73", "Property, Plant and Equipment": "16.6", "Liabilities, Current": "45.9", "Other Liabilities": "28.2", "Liabilities, Non-Current": "-38.1", "Other Revenues": "79.6", "Revenues": "79.6", "Net Income": "79.4", "Comprehensive Net Income": "80.0", "General and Administrative Expense": "22.4", "Cost of Revenue": "6.17", "Depreciation, Depletion and Amortization": "-10.9", "Other Expenses": "-16.0", "Economic Capital Ratio": "38.9" }, "2016": { "Other Assets": "-14.5", "Assets": "-8.62", "Liabilities": "66.5", "Stockholders Equity": "40.0", "ECR before LimitedLiability": "99.2", "Assets, Current": "-10.8", "Property, Plant and Equipment": "21.7", "Liabilities, Non-Current": "-29.5", "Other Liabilities": "23.9", "Liabilities, Current": "68.6", "General and Administrative Expense": "16.1", "Expenses": "-3.66", "Revenues": "63.4", "Net Income": "55.4", "Other Expenses": "-15.8", "Depreciation, Depletion and Amortization": "-11.8", "Cost of Revenue": "8.86", "Other Revenues": "63.4", "Comprehensive Net Income": "54.6", "Other Net Income": "-2.67", "Economic Capital Ratio": "60.6" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001086600_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "503,337", "Assets, Non-Current": "21,255", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "146,881", "General and Administrative Expense": "50,818", "Goodwill": "0", "Liabilities, Current": "154,605", "Liabilities, Non-Current": "890,890", "Other Assets": "27,439", "Other Compr. Net Income": "0", "Other Expenses": "1,092,400", "Other Liabilities": "0", "Other Net Income": "200", "Other Revenues": "1,610,916", "Property, Plant and Equipment": "949,247" }, "output_variables": { "Assets": "1,501,278", "Liabilities": "1,045,495", "Expenses": "1,290,099", "Revenues": "1,610,916", "Stockholders Equity": "455,783", "Net Income": "321,017", "Comprehensive Net Income": "321,017", "BaseVar": "2,723,994", "ECR before LimitedLiability": "79%", "Economic Capital Ratio": "167%" } }, "2011": { "input_variables": { "Assets, Current": "464,154", "Assets, Non-Current": "18,010", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "160,335", "General and Administrative Expense": "52,334", "Goodwill": "0", "Liabilities, Current": "194,820", "Liabilities, Non-Current": "912,940", "Other Assets": "68,034", "Other Compr. Net Income": "0", "Other Expenses": "1,239,492", "Other Liabilities": "0", "Other Net Income": "-3,029", "Other Revenues": "1,844,543", "Property, Plant and Equipment": "1,181,320" }, "output_variables": { "Assets": "1,731,518", "Liabilities": "1,107,760", "Expenses": "1,452,161", "Revenues": "1,844,543", "Stockholders Equity": "623,758", "Net Income": "389,353", "Comprehensive Net Income": "389,353", "BaseVar": "3,069,506", "ECR before LimitedLiability": "93%", "Economic Capital Ratio": "178%" } }, "2012": { "input_variables": { "Assets, Current": "281,312", "Assets, Non-Current": "30,226", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "218,122", "General and Administrative Expense": "58,737", "Goodwill": "0", "Liabilities, Current": "208,327", "Liabilities, Non-Current": "1,042,199", "Other Assets": "114,864", "Other Compr. Net Income": "-1,804", "Other Expenses": "1,410,565", "Other Liabilities": "0", "Other Net Income": "-14,421", "Other Revenues": "2,037,416", "Property, Plant and Equipment": "1,529,570" }, "output_variables": { "Assets": "1,955,972", "Liabilities": "1,250,526", "Expenses": "1,687,424", "Revenues": "2,037,416", "Stockholders Equity": "705,446", "Net Income": "335,571", "Comprehensive Net Income": "333,767", "BaseVar": "3,473,782", "ECR before LimitedLiability": "87%", "Economic Capital Ratio": "173%" } }, "2013": { "input_variables": { "Assets, Current": "321,910", "Assets, Non-Current": "24,826", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "264,911", "General and Administrative Expense": "63,697", "Goodwill": "0", "Liabilities, Current": "212,551", "Liabilities, Non-Current": "1,058,110", "Other Assets": "160,783", "Other Compr. Net Income": "32,545", "Other Expenses": "1,461,875", "Other Liabilities": "0", "Other Net Income": "-23,479", "Other Revenues": "2,207,452", "Property, Plant and Equipment": "1,614,379" }, "output_variables": { "Assets": "2,121,898", "Liabilities": "1,270,661", "Expenses": "1,790,483", "Revenues": "2,207,452", "Stockholders Equity": "851,237", "Net Income": "393,490", "Comprehensive Net Income": "426,035", "BaseVar": "3,723,259", "ECR before LimitedLiability": "100%", "Economic Capital Ratio": "183%" } }, "2014": { "input_variables": { "Assets, Current": "340,888", "Assets, Non-Current": "27,412", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "274,566", "General and Administrative Expense": "72,552", "Goodwill": "0", "Liabilities, Current": "420,895", "Liabilities, Non-Current": "849,117", "Other Assets": "251,553", "Other Compr. Net Income": "-26,112", "Other Expenses": "1,442,979", "Other Liabilities": "0", "Other Net Income": "-14,977", "Other Revenues": "2,302,287", "Property, Plant and Equipment": "1,665,206" }, "output_variables": { "Assets": "2,285,059", "Liabilities": "1,270,012", "Expenses": "1,790,097", "Revenues": "2,302,287", "Stockholders Equity": "1,015,047", "Net Income": "497,213", "Comprehensive Net Income": "471,101", "BaseVar": "3,844,272", "ECR before LimitedLiability": "112%", "Economic Capital Ratio": "191%" } }, "2015": { "input_variables": { "Assets, Current": "314,905", "Assets, Non-Current": "25,747", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "333,713", "General and Administrative Expense": "67,484", "Goodwill": "136,399", "Liabilities, Current": "423,415", "Liabilities, Non-Current": "950,352", "Other Assets": "85,804", "Other Compr. Net Income": "1,317", "Other Expenses": "1,542,281", "Other Liabilities": "0", "Other Net Income": "-25,039", "Other Revenues": "2,274,688", "Property, Plant and Equipment": "1,800,275" }, "output_variables": { "Assets": "2,363,130", "Liabilities": "1,373,767", "Expenses": "1,943,478", "Revenues": "2,274,688", "Stockholders Equity": "989,363", "Net Income": "306,171", "Comprehensive Net Income": "307,488", "BaseVar": "3,990,710", "ECR before LimitedLiability": "96%", "Economic Capital Ratio": "180%" } }, "2016": { "input_variables": { "Assets, Current": "276,672", "Assets, Non-Current": "25,939", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "322,509", "General and Administrative Expense": "72,529", "Goodwill": "136,399", "Liabilities, Current": "326,871", "Liabilities, Non-Current": "772,747", "Other Assets": "168,189", "Other Compr. Net Income": "-4,123", "Other Expenses": "1,201,155", "Other Liabilities": "0", "Other Net Income": "3,553", "Other Revenues": "1,932,178", "Property, Plant and Equipment": "1,585,843" }, "output_variables": { "Assets": "2,193,042", "Liabilities": "1,099,618", "Expenses": "1,596,193", "Revenues": "1,932,178", "Stockholders Equity": "1,093,424", "Net Income": "339,538", "Comprehensive Net Income": "335,415", "BaseVar": "3,414,354", "ECR before LimitedLiability": "120%", "Economic Capital Ratio": "197%" } } }, "top_rated": false, "trend": 10.0, "value": 1.9673305976260438, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001086600.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001086600.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001086600.svg" }, { "company_id": "0001396009", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001396009.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001396009.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001396009.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001396009_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001396009_main_keyfigs.svg", "name": "Vulcan Materials CO", "rank": 22, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001396009.svg", "report_text": "The relative strengths and weaknesses of Vulcan Materials 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 Vulcan Materials CO compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Vulcan Materials CO 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 195%, being 59% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001396009_2017_Vulcan_Materials_CO.pdf", "shrinked_graph_json": { "2009": { "Assets, Current": "-9.73", "Assets": "17.0", "Liabilities": "-18.4", "Stockholders Equity": "8.16", "ECR before LimitedLiability": "-6.17", "Other Assets": "-9.96", "Goodwill": "56.2", "Assets, Non-Current": "-1.87", "Liabilities, Non-Current": "-4.72", "Other Liabilities": "-12.6", "Cost of Revenue": "-12.7", "Expenses": "10.6", "Revenues": "5.86", "Net Income": "-2.31", "General and Administrative Expense": "-1.73", "Other Expenses": "23.9", "Depreciation, Depletion and Amortization": "2.28", "Other Revenues": "5.86", "Comprehensive Net Income": "-2.18", "Other Net Income": "-17.9", "Economic Capital Ratio": "-4.83" }, "2011": { "Property, Plant and Equipment": "11.7", "Assets": "10.8", "Liabilities": "-20.9", "Stockholders Equity": "-1.50", "ECR before LimitedLiability": "77.0", "Goodwill": "71.8", "Assets, Current": "-17.2", "Other Assets": "-20.5", "Liabilities, Current": "31.3", "Liabilities, Non-Current": "-55.7", "Other Liabilities": "-2.94", "General and Administrative Expense": "10.4", "Expenses": "26.3", "Revenues": "14.4", "Net Income": "44.4", "Other Expenses": "37.8", "Cost of Revenue": "-20.6", "Other Revenues": "14.4", "Comprehensive Net Income": "43.9", "Other Net Income": "1.80", "Economic Capital Ratio": "19.9" }, "2012": { "Property, Plant and Equipment": "10.0", "Assets": "16.4", "Liabilities": "-9.67", "Stockholders Equity": "13.5", "ECR before LimitedLiability": "77.9", "Assets, Current": "-13.2", "Goodwill": "75.2", "Other Assets": "-21.5", "Other Liabilities": "-5.16", "Liabilities, Non-Current": "-49.2", "Liabilities, Current": "38.2", "Other Expenses": "36.9", "Expenses": "27.2", "Revenues": "17.2", "Net Income": "45.4", "Cost of Revenue": "-20.7", "General and Administrative Expense": "12.2", "Depreciation, Depletion and Amortization": "1.02", "Other Revenues": "17.2", "Comprehensive Net Income": "45.6", "Economic Capital Ratio": "32.7" }, "2013": { "Property, Plant and Equipment": "5.99", "Assets": "25.0", "Liabilities": "-9.41", "Stockholders Equity": "24.4", "ECR before LimitedLiability": "88.0", "Assets, Current": "-7.83", "Other Assets": "-18.1", "Goodwill": "70.5", "Liabilities, Non-Current": "-47.6", "Liabilities, Current": "32.9", "Expenses": "32.7", "Revenues": "16.9", "Net Income": "49.2", "General and Administrative Expense": "13.7", "Cost of Revenue": "-22.3", "Other Expenses": "42.4", "Other Revenues": "16.9", "Other Net Income": "-2.32", "Comprehensive Net Income": "52.0", "Other Compr. Net Income": "2.24", "Economic Capital Ratio": "42.9" }, "2014": { "Goodwill": "72.1", "Assets": "20.0", "Liabilities": "19.3", "Stockholders Equity": "44.6", "ECR before LimitedLiability": "98.6", "Assets, Current": "-8.85", "Other Assets": "-16.4", "Property, Plant and Equipment": "1.95", "Liabilities, Non-Current": "-23.5", "Liabilities, Current": "38.6", "General and Administrative Expense": "12.2", "Expenses": "23.5", "Revenues": "24.0", "Net Income": "54.0", "Depreciation, Depletion and Amortization": "1.39", "Cost of Revenue": "-24.4", "Other Expenses": "36.8", "Other Revenues": "24.0", "Comprehensive Net Income": "54.5", "Other Net Income": "3.37", "Economic Capital Ratio": "63.9" }, "2015": { "Other Assets": "-15.4", "Assets": "12.7", "Liabilities": "16.3", "Stockholders Equity": "32.2", "ECR before LimitedLiability": "95.7", "Assets, Current": "-8.08", "Goodwill": "65.4", "Property, Plant and Equipment": "-2.43", "Liabilities, Current": "47.2", "Other Liabilities": "-5.89", "Liabilities, Non-Current": "-30.4", "Cost of Revenue": "-24.6", "Expenses": "16.4", "Revenues": "26.3", "Net Income": "45.0", "Depreciation, Depletion and Amortization": "1.40", "Other Expenses": "27.8", "General and Administrative Expense": "13.7", "Other Revenues": "26.3", "Comprehensive Net Income": "45.9", "Economic Capital Ratio": "52.1" }, "2016": { "Other Assets": "-14.9", "Assets": "19.6", "Liabilities": "34.4", "Stockholders Equity": "59.3", "ECR before LimitedLiability": "97.4", "Assets, Current": "-5.23", "Goodwill": "59.3", "Property, Plant and Equipment": "1.39", "Liabilities, Non-Current": "-26.5", "Other Liabilities": "-8.95", "Liabilities, Current": "63.4", "General and Administrative Expense": "10.7", "Expenses": "12.0", "Revenues": "22.8", "Net Income": "33.7", "Other Expenses": "23.5", "Cost of Revenue": "-22.0", "Other Revenues": "22.8", "Comprehensive Net Income": "33.1", "Other Net Income": "-1.83", "Economic Capital Ratio": "58.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001396009_strength_weakness.svg", "table_records": { "2009": { "input_variables": { "Assets, Current": "743,289", "Assets, Non-Current": "105,085", "Cost of Revenue": "2,244,528", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "321,608", "Goodwill": "3,776,622", "Liabilities, Current": "856,695", "Liabilities, Non-Current": "2,491,605", "Other Assets": "33,283", "Other Compr. Net Income": "0", "Other Expenses": "137,393", "Other Liabilities": "1,132,628", "Other Net Income": "43,353", "Other Revenues": "2,690,490", "Property, Plant and Equipment": "3,874,671" }, "output_variables": { "Assets": "8,532,950", "Liabilities": "4,480,928", "Expenses": "2,703,529", "Revenues": "2,690,490", "Stockholders Equity": "4,052,022", "Net Income": "30,314", "Comprehensive Net Income": "30,314", "BaseVar": "9,225,625", "ECR before LimitedLiability": "94%", "Economic Capital Ratio": "178%" } }, "2011": { "input_variables": { "Assets, Current": "863,100", "Assets, Non-Current": "134,813", "Cost of Revenue": "2,280,681", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "289,993", "Goodwill": "3,784,218", "Liabilities, Current": "406,253", "Liabilities, Non-Current": "3,043,795", "Other Assets": "29,004", "Other Compr. Net Income": "-39,505", "Other Expenses": "166,733", "Other Liabilities": "987,649", "Other Net Income": "102,079", "Other Revenues": "2,564,550", "Property, Plant and Equipment": "3,418,179" }, "output_variables": { "Assets": "8,229,314", "Liabilities": "4,437,697", "Expenses": "2,737,407", "Revenues": "2,564,550", "Stockholders Equity": "3,791,617", "Net Income": "-70,778", "Comprehensive Net Income": "-110,283", "BaseVar": "9,055,276", "ECR before LimitedLiability": "88%", "Economic Capital Ratio": "174%" } }, "2012": { "input_variables": { "Assets, Current": "984,972", "Assets, Non-Current": "161,113", "Cost of Revenue": "2,233,284", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "259,140", "Goodwill": "3,779,248", "Liabilities, Current": "436,411", "Liabilities, Non-Current": "2,873,384", "Other Assets": "42,081", "Other Compr. Net Income": "-8,673", "Other Expenses": "205,135", "Other Liabilities": "1,055,742", "Other Net Income": "77,656", "Other Revenues": "2,567,310", "Property, Plant and Equipment": "3,159,185" }, "output_variables": { "Assets": "8,126,599", "Liabilities": "4,365,537", "Expenses": "2,697,559", "Revenues": "2,567,310", "Stockholders Equity": "3,761,062", "Net Income": "-52,593", "Comprehensive Net Income": "-61,266", "BaseVar": "8,921,667", "ECR before LimitedLiability": "89%", "Economic Capital Ratio": "175%" } }, "2013": { "input_variables": { "Assets, Current": "951,496", "Assets, Non-Current": "174,144", "Cost of Revenue": "2,343,829", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "259,427", "Goodwill": "3,779,099", "Liabilities, Current": "299,135", "Liabilities, Non-Current": "2,930,693", "Other Assets": "42,387", "Other Compr. Net Income": "125,886", "Other Expenses": "194,428", "Other Liabilities": "1,091,209", "Other Net Income": "51,357", "Other Revenues": "2,770,709", "Property, Plant and Equipment": "3,312,017" }, "output_variables": { "Assets": "8,259,143", "Liabilities": "4,321,037", "Expenses": "2,797,684", "Revenues": "2,770,709", "Stockholders Equity": "3,938,106", "Net Income": "24,382", "Comprehensive Net Income": "150,268", "BaseVar": "9,162,908", "ECR before LimitedLiability": "96%", "Economic Capital Ratio": "180%" } }, "2014": { "input_variables": { "Assets, Current": "920,469", "Assets, Non-Current": "175,086", "Cost of Revenue": "2,406,587", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "272,288", "Goodwill": "3,853,067", "Liabilities, Current": "451,878", "Liabilities, Non-Current": "2,253,268", "Other Assets": "41,650", "Other Compr. Net Income": "-62,083", "Other Expenses": "356,437", "Other Liabilities": "1,180,057", "Other Net Income": "246,066", "Other Revenues": "2,994,169", "Property, Plant and Equipment": "3,071,630" }, "output_variables": { "Assets": "8,061,902", "Liabilities": "3,885,203", "Expenses": "3,035,312", "Revenues": "2,994,169", "Stockholders Equity": "4,176,699", "Net Income": "204,923", "Comprehensive Net Income": "142,840", "BaseVar": "9,142,368", "ECR before LimitedLiability": "107%", "Economic Capital Ratio": "188%" } }, "2015": { "input_variables": { "Assets, Current": "1,084,591", "Assets, Non-Current": "158,790", "Cost of Revenue": "2,564,648", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "286,844", "Goodwill": "3,861,403", "Liabilities, Current": "353,479", "Liabilities, Non-Current": "2,355,568", "Other Assets": "40,558", "Other Compr. Net Income": "41,645", "Other Expenses": "346,369", "Other Liabilities": "1,138,397", "Other Net Income": "-3,143", "Other Revenues": "3,422,181", "Property, Plant and Equipment": "3,156,290" }, "output_variables": { "Assets": "8,301,632", "Liabilities": "3,847,444", "Expenses": "3,197,861", "Revenues": "3,422,181", "Stockholders Equity": "4,454,188", "Net Income": "221,177", "Comprehensive Net Income": "262,822", "BaseVar": "9,406,953", "ECR before LimitedLiability": "114%", "Economic Capital Ratio": "193%" } }, "2016": { "input_variables": { "Assets, Current": "1,137,182", "Assets, Non-Current": "169,753", "Cost of Revenue": "2,591,850", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "314,986", "Goodwill": "3,863,876", "Liabilities, Current": "372,244", "Liabilities, Non-Current": "2,358,031", "Other Assets": "39,226", "Other Compr. Net Income": "-19,307", "Other Expenses": "292,259", "Other Liabilities": "1,168,724", "Other Net Income": "25,919", "Other Revenues": "3,592,667", "Property, Plant and Equipment": "3,261,438" }, "output_variables": { "Assets": "8,471,475", "Liabilities": "3,898,999", "Expenses": "3,199,095", "Revenues": "3,592,667", "Stockholders Equity": "4,572,476", "Net Income": "419,491", "Comprehensive Net Income": "400,184", "BaseVar": "9,603,731", "ECR before LimitedLiability": "117%", "Economic Capital Ratio": "195%" } } }, "top_rated": false, "trend": 4.0, "value": 1.9490139859765316, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001396009.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001396009.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001396009.svg" }, { "company_id": "0001025362", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001025362.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001025362.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001025362.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001025362_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001025362_main_keyfigs.svg", "name": "Golden Queen Mining Consolidated Ltd", "rank": 23, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001025362.svg", "report_text": "The relative strengths and weaknesses of Golden Queen Mining Consolidated 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 Golden Queen Mining Consolidated Ltd compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 101% points.The greatest weakness of Golden Queen Mining Consolidated Ltd is the variable Property, Plant and Equipment, reducing the Economic Capital Ratio by 22% points.

The company's Economic Capital Ratio, given in the ranking table, is 193%, being 57% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001025362_2017_Golden_Queen_Mining_Consolidated_Ltd.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-30.1", "Assets": "30.6", "Liabilities": "-39.0", "ECR before LimitedLiability": "31.4", "Assets, Non-Current": "-3.49", "Goodwill": "-3.25", "Assets, Current": "64.9", "Other Assets": "-23.6", "Liabilities, Current": "30.0", "Liabilities, Non-Current": "12.5", "Other Liabilities": "-93.1", "General and Administrative Expense": "-29.9", "Expenses": "17.5", "Net Income": "1.15", "Other Expenses": "30.9", "Cost of Revenue": "5.87", "Other Revenues": "-16.5", "Revenues": "-16.5", "Comprehensive Net Income": "1.20", "Other Net Income": "1.25", "Economic Capital Ratio": "-25.7" }, "2012": { "Property, Plant and Equipment": "10.0", "Assets": "40.9", "Liabilities": "-43.2", "Stockholders Equity": "8.92", "ECR before LimitedLiability": "41.5", "Assets, Current": "43.4", "Goodwill": "-1.59", "Assets, Non-Current": "-2.26", "Other Assets": "-19.7", "Other Liabilities": "-95.0", "Liabilities, Non-Current": "4.49", "Liabilities, Current": "34.7", "Other Expenses": "20.6", "Expenses": "33.8", "Revenues": "-12.5", "Net Income": "18.8", "Cost of Revenue": "4.80", "General and Administrative Expense": "6.24", "Other Revenues": "-12.5", "Comprehensive Net Income": "19.0", "Economic Capital Ratio": "-3.72" }, "2014": { "Assets": "61.7", "Liabilities": "29.0", "Stockholders Equity": "120", "ECR before LimitedLiability": "150", "Assets, Current": "74.4", "Other Assets": "-6.80", "Property, Plant and Equipment": "5.54", "Other Liabilities": "20.3", "Liabilities, Non-Current": "21.9", "Liabilities, Current": "-14.1", "General and Administrative Expense": "5.69", "Expenses": "29.9", "Revenues": "-8.26", "Net Income": "21.9", "Depreciation, Depletion and Amortization": "0.903", "Cost of Revenue": "2.23", "Other Expenses": "20.9", "Other Revenues": "-8.26", "Comprehensive Net Income": "23.8", "Other Compr. Net Income": "1.92", "Economic Capital Ratio": "115" }, "2015": { "Other Assets": "94.9", "Assets": "61.9", "Liabilities": "-16.8", "Stockholders Equity": "55.6", "ECR before LimitedLiability": "93.6", "Assets, Current": "8.42", "Property, Plant and Equipment": "-20.4", "Liabilities, Current": "-17.4", "Other Liabilities": "-17.6", "Liabilities, Non-Current": "16.9", "Cost of Revenue": "2.87", "Expenses": "33.3", "Revenues": "-9.53", "Net Income": "23.0", "Depreciation, Depletion and Amortization": "0.940", "Other Expenses": "19.7", "General and Administrative Expense": "8.74", "Other Revenues": "-9.53", "Comprehensive Net Income": "24.4", "Other Compr. Net Income": "1.22", "Economic Capital Ratio": "50.0" }, "2016": { "Other Assets": "101", "Assets": "46.1", "Liabilities": "19.5", "Stockholders Equity": "76.3", "ECR before LimitedLiability": "95.4", "Goodwill": "-1.74", "Property, Plant and Equipment": "-21.8", "Liabilities, Non-Current": "-10.6", "Other Liabilities": "-13.7", "Liabilities, Current": "41.0", "General and Administrative Expense": "9.20", "Expenses": "19.7", "Revenues": "1.46", "Net Income": "17.0", "Other Expenses": "8.27", "Depreciation, Depletion and Amortization": "-3.64", "Cost of Revenue": "5.51", "Other Revenues": "1.46", "Comprehensive Net Income": "16.7", "Other Net Income": "-3.90", "Economic Capital Ratio": "56.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001025362_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "8,088", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "3,521", "Goodwill": "0", "Liabilities, Current": "281", "Liabilities, Non-Current": "227", "Other Assets": "296", "Other Compr. Net Income": "0", "Other Expenses": "-241", "Other Liabilities": "4,553", "Other Net Income": "49", "Other Revenues": "0", "Property, Plant and Equipment": "308" }, "output_variables": { "Assets": "8,693", "Liabilities": "5,061", "Expenses": "3,279", "Revenues": "0", "Stockholders Equity": "3,632", "Net Income": "-3,231", "Comprehensive Net Income": "-3,231", "BaseVar": "8,541", "ECR before LimitedLiability": "32%", "Economic Capital Ratio": "128%" } }, "2012": { "input_variables": { "Assets, Current": "4,130", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "467", "Goodwill": "0", "Liabilities, Current": "155", "Liabilities, Non-Current": "476", "Other Assets": "339", "Other Compr. Net Income": "0", "Other Expenses": "855", "Other Liabilities": "3,522", "Other Net Income": "51", "Other Revenues": "0", "Property, Plant and Equipment": "2,098" }, "output_variables": { "Assets": "6,567", "Liabilities": "4,153", "Expenses": "1,322", "Revenues": "0", "Stockholders Equity": "2,414", "Net Income": "-1,271", "Comprehensive Net Income": "-1,271", "BaseVar": "6,047", "ECR before LimitedLiability": "44%", "Economic Capital Ratio": "138%" } }, "2014": { "input_variables": { "Assets, Current": "91,574", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,985", "Goodwill": "0", "Liabilities, Current": "26,464", "Liabilities, Non-Current": "624", "Other Assets": "553", "Other Compr. Net Income": "1,402", "Other Expenses": "5,014", "Other Liabilities": "690", "Other Net Income": "127", "Other Revenues": "0", "Property, Plant and Equipment": "37,390" }, "output_variables": { "Assets": "129,517", "Liabilities": "27,779", "Expenses": "9,999", "Revenues": "0", "Stockholders Equity": "101,739", "Net Income": "-9,872", "Comprehensive Net Income": "-8,469", "BaseVar": "84,412", "ECR before LimitedLiability": "183%", "Economic Capital Ratio": "239%" } }, "2015": { "input_variables": { "Assets, Current": "39,979", "Assets, Non-Current": "83", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,616", "Goodwill": "0", "Liabilities, Current": "47,722", "Liabilities, Non-Current": "978", "Other Assets": "129,382", "Other Compr. Net Income": "1,775", "Other Expenses": "2,673", "Other Liabilities": "26,352", "Other Net Income": "53", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "169,444", "Liabilities": "75,053", "Expenses": "7,289", "Revenues": "0", "Stockholders Equity": "94,391", "Net Income": "-7,236", "Comprehensive Net Income": "-5,461", "BaseVar": "126,807", "ECR before LimitedLiability": "111%", "Economic Capital Ratio": "191%" } }, "2016": { "input_variables": { "Assets, Current": "24,853", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "7,517", "General and Administrative Expense": "4,308", "Goodwill": "0", "Liabilities, Current": "16,647", "Liabilities, Non-Current": "27,713", "Other Assets": "134,853", "Other Compr. Net Income": "0", "Other Expenses": "21,569", "Other Liabilities": "22,416", "Other Net Income": "-3,491", "Other Revenues": "27,193", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "159,706", "Liabilities": "66,776", "Expenses": "33,394", "Revenues": "27,193", "Stockholders Equity": "92,930", "Net Income": "-9,692", "Comprehensive Net Income": "-9,692", "BaseVar": "145,280", "ECR before LimitedLiability": "115%", "Economic Capital Ratio": "193%" } } }, "top_rated": false, "trend": 4.0, "value": 1.929322850412154, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001025362.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001025362.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001025362.svg" }, { "company_id": "0001345756", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001345756.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001345756.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001345756.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001345756_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001345756_main_keyfigs.svg", "name": "Panex Resources Inc", "rank": 24, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001345756.svg", "report_text": "The relative strengths and weaknesses of Panex Resources Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Panex Resources Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 111% points.The greatest weakness of Panex Resources 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 191%, being 55% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001345756_2017_Panex_Resources_Inc.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "-10.4", "Assets": "-66.2", "Liabilities": "0.0366", "Stockholders Equity": "-22.8", "ECR before LimitedLiability": "-96.8", "Assets, Current": "-2.03", "Goodwill": "-0.0339", "Assets, Non-Current": "-0.0524", "Other Assets": "-7.41", "Other Liabilities": "-0.0458", "Liabilities, Non-Current": "-0.133", "Liabilities, Current": "0.0602", "Other Expenses": "-0.166", "Expenses": "-7.89", "Revenues": "-0.0943", "Net Income": "-15.3", "Cost of Revenue": "0.0185", "General and Administrative Expense": "-4.37", "Other Revenues": "-0.0943", "Comprehensive Net Income": "-15.2", "Economic Capital Ratio": "-142" }, "2015": { "Other Assets": "-18.2", "Assets": "52.6", "Liabilities": "78.4", "Stockholders Equity": "93.8", "ECR before LimitedLiability": "87.9", "Assets, Current": "180", "Assets, Non-Current": "-1.61", "Property, Plant and Equipment": "-31.4", "Liabilities, Current": "58.9", "Other Liabilities": "-6.31", "Liabilities, Non-Current": "28.7", "Cost of Revenue": "4.75", "Expenses": "-13.1", "Revenues": "-15.6", "Net Income": "-51.0", "Other Expenses": "9.89", "General and Administrative Expense": "-28.2", "Other Revenues": "-15.6", "Comprehensive Net Income": "-50.7", "Other Net Income": "-24.0", "Economic Capital Ratio": "44.3" }, "2016": { "Other Assets": "-22.8", "Assets": "-13.4", "Liabilities": "93.8", "Stockholders Equity": "79.3", "ECR before LimitedLiability": "93.5", "Assets, Current": "111", "Goodwill": "-3.31", "Property, Plant and Equipment": "-35.9", "Liabilities, Non-Current": "44.1", "Other Liabilities": "-48.2", "Liabilities, Current": "93.7", "General and Administrative Expense": "-30.5", "Expenses": "-36.9", "Revenues": "-28.2", "Net Income": "16.0", "Other Expenses": "-18.6", "Cost of Revenue": "10.6", "Other Revenues": "-28.2", "Comprehensive Net Income": "15.4", "Other Net Income": "93.5", "Economic Capital Ratio": "54.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001345756_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "66", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "562", "Goodwill": "0", "Liabilities, Current": "302", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "353", "Other Liabilities": "32", "Other Net Income": "-11", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "66", "Liabilities": "334", "Expenses": "915", "Revenues": "0", "Stockholders Equity": "-268", "Net Income": "-926", "Comprehensive Net Income": "-926", "BaseVar": "663", "ECR before LimitedLiability": "-665%", "Economic Capital Ratio": "0.061%" } }, "2015": { "input_variables": { "Assets, Current": "667", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "248", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "125", "Other Liabilities": "75", "Other Net Income": "-131", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "667", "Liabilities": "75", "Expenses": "373", "Revenues": "0", "Stockholders Equity": "592", "Net Income": "-504", "Comprehensive Net Income": "-504", "BaseVar": "623", "ECR before LimitedLiability": "103%", "Economic Capital Ratio": "185%" } }, "2016": { "input_variables": { "Assets, Current": "633", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "323", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "359", "Other Liabilities": "210", "Other Net Income": "518", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "633", "Liabilities": "210", "Expenses": "682", "Revenues": "0", "Stockholders Equity": "423", "Net Income": "-163", "Comprehensive Net Income": "-163", "BaseVar": "1,022", "ECR before LimitedLiability": "112%", "Economic Capital Ratio": "191%" } } }, "top_rated": false, "trend": 4.0, "value": 1.9107866345947229, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001345756.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001345756.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001345756.svg" }, { "company_id": "0001344980", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001344980.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001344980.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001344980.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001344980_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001344980_main_keyfigs.svg", "name": "Alliance Holdings GP L P", "rank": 25, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001344980.svg", "report_text": "The relative strengths and weaknesses of Alliance Holdings GP L P are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Alliance Holdings GP L P compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 71% points.The greatest weakness of Alliance Holdings GP L P is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 28% points.

The company's Economic Capital Ratio, given in the ranking table, is 190%, being 54% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001344980_2017_Alliance_Holdings_GP_L_P.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "19.5", "Assets": "-31.4", "Liabilities": "9.93", "Stockholders Equity": "-49.9", "ECR before LimitedLiability": "80.9", "Goodwill": "-3.55", "Assets, Current": "-16.9", "Other Assets": "-25.7", "Liabilities, Current": "41.1", "Liabilities, Non-Current": "-74.4", "Other Liabilities": "28.5", "General and Administrative Expense": "18.0", "Expenses": "10.1", "Revenues": "80.1", "Net Income": "80.6", "Other Expenses": "-8.94", "Depreciation, Depletion and Amortization": "-6.66", "Cost of Revenue": "8.44", "Other Revenues": "80.1", "Comprehensive Net Income": "80.6", "Economic Capital Ratio": "23.8" }, "2012": { "Property, Plant and Equipment": "39.6", "Assets": "-32.5", "Liabilities": "27.9", "Stockholders Equity": "-33.4", "ECR before LimitedLiability": "69.6", "Assets, Current": "-24.7", "Other Assets": "-29.8", "Other Liabilities": "28.9", "Liabilities, Non-Current": "-68.8", "Liabilities, Current": "55.0", "Other Expenses": "-8.78", "Expenses": "11.7", "Revenues": "69.4", "Net Income": "70.3", "Cost of Revenue": "8.45", "General and Administrative Expense": "21.8", "Depreciation, Depletion and Amortization": "-8.69", "Other Revenues": "69.4", "Comprehensive Net Income": "69.6", "Other Compr. Net Income": "-6.05", "Economic Capital Ratio": "24.3" }, "2013": { "Property, Plant and Equipment": "24.7", "Assets": "-21.4", "Liabilities": "28.4", "Stockholders Equity": "-14.0", "ECR before LimitedLiability": "83.4", "Assets, Current": "-14.5", "Other Assets": "-22.6", "Liabilities, Non-Current": "-60.0", "Liabilities, Current": "42.5", "Other Liabilities": "35.6", "Depreciation, Depletion and Amortization": "-9.16", "Expenses": "20.7", "Revenues": "77.8", "Net Income": "78.8", "General and Administrative Expense": "23.6", "Cost of Revenue": "6.39", "Other Revenues": "77.8", "Other Net Income": "-5.51", "Comprehensive Net Income": "78.3", "Other Compr. Net Income": "-5.04", "Economic Capital Ratio": "38.4" }, "2014": { "Assets": "-18.7", "Liabilities": "56.8", "Stockholders Equity": "13.0", "ECR before LimitedLiability": "94.2", "Assets, Current": "-14.6", "Other Assets": "-16.8", "Property, Plant and Equipment": "19.5", "Other Liabilities": "40.7", "Liabilities, Non-Current": "-23.5", "Liabilities, Current": "38.7", "General and Administrative Expense": "19.9", "Expenses": "13.8", "Revenues": "85.8", "Net Income": "86.5", "Depreciation, Depletion and Amortization": "-8.96", "Cost of Revenue": "5.09", "Other Expenses": "-1.72", "Other Revenues": "85.8", "Comprehensive Net Income": "86.0", "Other Compr. Net Income": "-7.14", "Economic Capital Ratio": "59.6" }, "2015": { "Other Assets": "-22.1", "Assets": "-24.6", "Liabilities": "42.2", "Stockholders Equity": "-9.47", "ECR before LimitedLiability": "78.9", "Assets, Current": "-17.6", "Goodwill": "3.84", "Property, Plant and Equipment": "16.2", "Liabilities, Current": "46.8", "Other Liabilities": "28.5", "Liabilities, Non-Current": "-37.4", "Other Revenues": "78.4", "Revenues": "78.4", "Net Income": "78.4", "Other Compr. Net Income": "-3.21", "Comprehensive Net Income": "77.0", "General and Administrative Expense": "22.9", "Cost of Revenue": "6.33", "Depreciation, Depletion and Amortization": "-10.9", "Other Expenses": "-15.6", "Economic Capital Ratio": "35.3" }, "2016": { "Other Assets": "-15.8", "Assets": "-10.9", "Stockholders Equity": "40.4", "ECR before LimitedLiability": "92.9", "Assets, Current": "-11.8", "Property, Plant and Equipment": "21.8", "Liabilities, Non-Current": "-28.2", "Liabilities": "69.7", "Other Liabilities": "24.4", "Liabilities, Current": "70.6", "Other Revenues": "64.2", "Revenues": "64.2", "Net Income": "57.7", "General and Administrative Expense": "16.8", "Comprehensive Net Income": "49.1", "Other Compr. Net Income": "-6.96", "Depreciation, Depletion and Amortization": "-11.9", "Other Net Income": "-2.78", "Cost of Revenue": "9.23", "Other Expenses": "-15.3", "Economic Capital Ratio": "54.3" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001344980_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "467,056", "Assets, Non-Current": "18,067", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "160,335", "General and Administrative Expense": "54,991", "Goodwill": "0", "Liabilities, Current": "195,344", "Liabilities, Non-Current": "912,940", "Other Assets": "68,034", "Other Compr. Net Income": "0", "Other Expenses": "1,239,493", "Other Liabilities": "0", "Other Net Income": "-3,024", "Other Revenues": "1,844,186", "Property, Plant and Equipment": "1,181,320" }, "output_variables": { "Assets": "1,734,477", "Liabilities": "1,108,284", "Expenses": "1,454,819", "Revenues": "1,844,186", "Stockholders Equity": "626,193", "Net Income": "386,343", "Comprehensive Net Income": "386,343", "BaseVar": "3,072,395", "ECR before LimitedLiability": "93%", "Economic Capital Ratio": "178%" } }, "2012": { "input_variables": { "Assets, Current": "284,122", "Assets, Non-Current": "30,284", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "218,122", "General and Administrative Expense": "62,713", "Goodwill": "0", "Liabilities, Current": "208,866", "Liabilities, Non-Current": "1,042,199", "Other Assets": "114,864", "Other Compr. Net Income": "-135,894", "Other Expenses": "1,410,565", "Other Liabilities": "0", "Other Net Income": "-14,419", "Other Revenues": "2,037,045", "Property, Plant and Equipment": "1,529,570" }, "output_variables": { "Assets": "1,958,840", "Liabilities": "1,251,065", "Expenses": "1,691,400", "Revenues": "2,037,045", "Stockholders Equity": "707,775", "Net Income": "331,226", "Comprehensive Net Income": "195,332", "BaseVar": "3,544,332", "ECR before LimitedLiability": "78%", "Economic Capital Ratio": "166%" } }, "2013": { "input_variables": { "Assets, Current": "326,634", "Assets, Non-Current": "24,883", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "264,911", "General and Administrative Expense": "65,231", "Goodwill": "0", "Liabilities, Current": "212,977", "Liabilities, Non-Current": "1,058,109", "Other Assets": "160,783", "Other Compr. Net Income": "-143,623", "Other Expenses": "1,461,876", "Other Liabilities": "0", "Other Net Income": "-23,478", "Other Revenues": "2,207,090", "Property, Plant and Equipment": "1,614,379" }, "output_variables": { "Assets": "2,126,679", "Liabilities": "1,271,086", "Expenses": "1,792,018", "Revenues": "2,207,090", "Stockholders Equity": "855,593", "Net Income": "391,594", "Comprehensive Net Income": "247,971", "BaseVar": "3,781,987", "ECR before LimitedLiability": "90%", "Economic Capital Ratio": "175%" } }, "2014": { "input_variables": { "Assets, Current": "344,526", "Assets, Non-Current": "27,470", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "274,566", "General and Administrative Expense": "76,699", "Goodwill": "0", "Liabilities, Current": "421,364", "Liabilities, Non-Current": "849,117", "Other Assets": "251,553", "Other Compr. Net Income": "-219,576", "Other Expenses": "1,442,979", "Other Liabilities": "0", "Other Net Income": "-14,977", "Other Revenues": "2,301,890", "Property, Plant and Equipment": "1,665,206" }, "output_variables": { "Assets": "2,288,755", "Liabilities": "1,270,481", "Expenses": "1,794,244", "Revenues": "2,301,890", "Stockholders Equity": "1,018,274", "Net Income": "492,669", "Comprehensive Net Income": "273,093", "BaseVar": "3,944,962", "ECR before LimitedLiability": "101%", "Economic Capital Ratio": "183%" } }, "2015": { "input_variables": { "Assets, Current": "320,078", "Assets, Non-Current": "25,804", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "333,713", "General and Administrative Expense": "69,076", "Goodwill": "136,399", "Liabilities, Current": "423,876", "Liabilities, Non-Current": "950,352", "Other Assets": "85,804", "Other Compr. Net Income": "-92,265", "Other Expenses": "1,542,281", "Other Liabilities": "0", "Other Net Income": "-25,038", "Other Revenues": "2,274,266", "Property, Plant and Equipment": "1,800,275" }, "output_variables": { "Assets": "2,368,360", "Liabilities": "1,374,228", "Expenses": "1,945,070", "Revenues": "2,274,266", "Stockholders Equity": "994,132", "Net Income": "304,158", "Comprehensive Net Income": "211,893", "BaseVar": "4,039,614", "ECR before LimitedLiability": "91%", "Economic Capital Ratio": "176%" } }, "2016": { "input_variables": { "Assets, Current": "281,259", "Assets, Non-Current": "25,997", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "322,509", "General and Administrative Expense": "75,087", "Goodwill": "136,399", "Liabilities, Current": "327,291", "Liabilities, Non-Current": "772,747", "Other Assets": "168,189", "Other Compr. Net Income": "-152,294", "Other Expenses": "1,201,156", "Other Liabilities": "0", "Other Net Income": "3,557", "Other Revenues": "1,931,748", "Property, Plant and Equipment": "1,585,843" }, "output_variables": { "Assets": "2,197,687", "Liabilities": "1,100,038", "Expenses": "1,598,752", "Revenues": "1,931,748", "Stockholders Equity": "1,097,649", "Net Income": "336,553", "Comprehensive Net Income": "184,259", "BaseVar": "3,492,038", "ECR before LimitedLiability": "111%", "Economic Capital Ratio": "190%" } } }, "top_rated": false, "trend": 7.0, "value": 1.9046812973610197, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001344980.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001344980.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001344980.svg" }, { "company_id": "0001637558", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001637558.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001637558.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001637558.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001637558_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001637558_main_keyfigs.svg", "name": "Consol Coal Resources LP", "rank": 26, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001637558.svg", "report_text": "The relative strengths and weaknesses of Consol Coal Resources LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Consol Coal Resources LP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 68% points.The greatest weakness of Consol Coal Resources LP 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 178%, being 42% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001637558_2017_Consol_Coal_Resources_LP.pdf", "shrinked_graph_json": { "2015": { "Other Assets": "-19.4", "Assets": "-3.28", "Liabilities": "14.9", "Stockholders Equity": "6.62", "ECR before LimitedLiability": "83.7", "Assets, Current": "-15.2", "Goodwill": "-1.44", "Property, Plant and Equipment": "55.5", "Liabilities, Current": "42.3", "Other Liabilities": "22.8", "Liabilities, Non-Current": "-60.9", "Cost of Revenue": "4.93", "Expenses": "14.9", "Revenues": "44.7", "Net Income": "63.4", "Depreciation, Depletion and Amortization": "-6.10", "Other Expenses": "30.2", "General and Administrative Expense": "-12.5", "Other Revenues": "44.7", "Comprehensive Net Income": "63.4", "Economic Capital Ratio": "40.1" }, "2016": { "Other Assets": "-19.2", "Assets": "6.73", "Liabilities": "34.2", "Stockholders Equity": "39.6", "ECR before LimitedLiability": "80.5", "Assets, Current": "-11.6", "Goodwill": "-2.66", "Property, Plant and Equipment": "67.5", "Liabilities, Non-Current": "-50.8", "Other Liabilities": "19.6", "Liabilities, Current": "56.8", "General and Administrative Expense": "-19.4", "Expenses": "6.91", "Revenues": "33.8", "Net Income": "38.9", "Other Expenses": "27.3", "Depreciation, Depletion and Amortization": "-6.46", "Cost of Revenue": "7.67", "Other Revenues": "33.8", "Comprehensive Net Income": "38.6", "Economic Capital Ratio": "41.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001637558_strength_weakness.svg", "table_records": { "2015": { "input_variables": { "Assets, Current": "36,297", "Assets, Non-Current": "14,079", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "35,309", "General and Administrative Expense": "145,500", "Goodwill": "0", "Liabilities, Current": "47,453", "Liabilities, Non-Current": "192,306", "Other Assets": "0", "Other Compr. Net Income": "-1,473", "Other Expenses": "30,137", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "261,609", "Property, Plant and Equipment": "371,753" }, "output_variables": { "Assets": "422,129", "Liabilities": "239,759", "Expenses": "210,946", "Revenues": "261,609", "Stockholders Equity": "182,370", "Net Income": "50,663", "Comprehensive Net Income": "49,190", "BaseVar": "567,958", "ECR before LimitedLiability": "98%", "Economic Capital Ratio": "181%" } }, "2016": { "input_variables": { "Assets, Current": "48,721", "Assets, Non-Current": "21,063", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "41,994", "General and Administrative Expense": "192,950", "Goodwill": "0", "Liabilities, Current": "64,781", "Liabilities, Non-Current": "212,945", "Other Assets": "0", "Other Compr. Net Income": "818", "Other Expenses": "20,322", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "281,117", "Property, Plant and Equipment": "434,512" }, "output_variables": { "Assets": "504,296", "Liabilities": "277,726", "Expenses": "255,266", "Revenues": "281,117", "Stockholders Equity": "226,570", "Net Income": "25,851", "Comprehensive Net Income": "26,669", "BaseVar": "659,612", "ECR before LimitedLiability": "94%", "Economic Capital Ratio": "178%" } } }, "top_rated": false, "trend": 4.0, "value": 1.7801661344239383, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001637558.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001637558.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001637558.svg" }, { "company_id": "0001549848", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001549848.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001549848.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001549848.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001549848_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001549848_main_keyfigs.svg", "name": "Hi Crush Inc", "rank": 27, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001549848.svg", "report_text": "The relative strengths and weaknesses of Hi Crush Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Hi Crush Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 66% points.The greatest weakness of Hi Crush 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 178%, being 42% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001549848_2017_Hi_Crush_Inc.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-15.8", "Assets": "18.5", "Liabilities": "42.8", "Stockholders Equity": "65.8", "ECR before LimitedLiability": "80.3", "Assets, Current": "-4.79", "Goodwill": "-2.59", "Property, Plant and Equipment": "66.3", "Liabilities, Non-Current": "-50.9", "Other Liabilities": "19.1", "Liabilities, Current": "65.3", "General and Administrative Expense": "9.56", "Expenses": "-1.55", "Revenues": "19.4", "Net Income": "15.2", "Other Expenses": "-19.0", "Cost of Revenue": "7.46", "Other Revenues": "19.4", "Comprehensive Net Income": "14.7", "Other Net Income": "-2.37", "Economic Capital Ratio": "41.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001549848_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "84,200", "Assets, Non-Current": "7,831", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "33,198", "Goodwill": "0", "Liabilities, Current": "30,162", "Liabilities, Non-Current": "206,266", "Other Assets": "20,329", "Other Compr. Net Income": "0", "Other Expenses": "252,365", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "204,430", "Property, Plant and Equipment": "416,950" }, "output_variables": { "Assets": "529,310", "Liabilities": "236,428", "Expenses": "285,563", "Revenues": "204,430", "Stockholders Equity": "292,882", "Net Income": "-81,133", "Comprehensive Net Income": "-81,133", "BaseVar": "627,866", "ECR before LimitedLiability": "94%", "Economic Capital Ratio": "178%" } } }, "top_rated": false, "trend": null, "value": 1.778816464014112, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001549848.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001549848.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001549848.svg" }, { "company_id": "0001001838", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001001838.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001001838.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001001838.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001001838_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001001838_main_keyfigs.svg", "name": "Southern Copper CORP", "rank": 28, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001001838.svg", "report_text": "The relative strengths and weaknesses of Southern Copper 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 Southern Copper CORP compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Southern Copper CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 70% points.

The company's Economic Capital Ratio, given in the ranking table, is 177%, being 41% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001001838_2017_Southern_Copper_CORP.pdf", "shrinked_graph_json": { "2009": { "Assets, Current": "5.20", "Assets": "2.67", "Liabilities": "27.0", "Stockholders Equity": "24.9", "ECR before LimitedLiability": "42.4", "Other Assets": "-5.11", "Goodwill": "-4.38", "Property, Plant and Equipment": "10.8", "Assets, Non-Current": "-1.85", "Liabilities, Current": "2.12", "Liabilities, Non-Current": "9.51", "Other Liabilities": "16.4", "Other Revenues": "-28.1", "Revenues": "-28.1", "Net Income": "12.0", "Cost of Revenue": "-15.1", "Comprehensive Net Income": "12.1", "Depreciation, Depletion and Amortization": "-2.58", "Other Expenses": "18.4", "Other Net Income": "39.6", "Economic Capital Ratio": "43.7" }, "2010": { "Assets, Non-Current": "-1.25", "Assets": "-9.85", "Liabilities": "-15.0", "Stockholders Equity": "-27.5", "ECR before LimitedLiability": "-12.3", "Property, Plant and Equipment": "-5.91", "Goodwill": "-2.72", "Assets, Current": "14.5", "Other Assets": "-11.8", "Other Liabilities": "15.9", "Liabilities, Current": "-3.84", "Liabilities, Non-Current": "-29.0", "Expenses": "2.23", "Revenues": "-34.5", "Net Income": "9.60", "Other Expenses": "14.6", "Cost of Revenue": "-12.0", "Other Revenues": "-34.5", "Other Net Income": "46.5", "Comprehensive Net Income": "8.36", "Economic Capital Ratio": "-11.5" }, "2011": { "Property, Plant and Equipment": "10.6", "Assets": "-12.3", "Liabilities": "14.1", "Stockholders Equity": "-16.5", "ECR before LimitedLiability": "114", "Goodwill": "-2.25", "Other Assets": "-17.0", "Liabilities, Current": "31.8", "Liabilities, Non-Current": "-55.2", "Other Liabilities": "25.8", "General and Administrative Expense": "15.7", "Expenses": "20.6", "Revenues": "-19.7", "Net Income": "87.8", "Other Expenses": "31.7", "Depreciation, Depletion and Amortization": "-1.90", "Cost of Revenue": "-23.5", "Other Revenues": "-19.7", "Comprehensive Net Income": "90.0", "Other Net Income": "87.5", "Economic Capital Ratio": "57.2" }, "2012": { "Property, Plant and Equipment": "12.9", "Assets": "-3.16", "Liabilities": "9.21", "Stockholders Equity": "1.54", "ECR before LimitedLiability": "95.8", "Assets, Current": "8.33", "Other Assets": "-18.8", "Other Liabilities": "22.5", "Liabilities, Non-Current": "-71.6", "Liabilities, Current": "42.4", "Other Expenses": "29.0", "Expenses": "24.6", "Revenues": "-15.6", "Net Income": "74.4", "Cost of Revenue": "-17.9", "General and Administrative Expense": "16.6", "Depreciation, Depletion and Amortization": "-1.70", "Other Revenues": "-15.6", "Comprehensive Net Income": "74.6", "Other Net Income": "64.4", "Economic Capital Ratio": "50.5" }, "2013": { "Property, Plant and Equipment": "20.2", "Assets": "12.6", "Liabilities": "3.10", "Stockholders Equity": "21.6", "ECR before LimitedLiability": "104", "Assets, Current": "7.60", "Other Assets": "-13.3", "Assets, Non-Current": "3.58", "Liabilities, Non-Current": "-67.9", "Liabilities, Current": "30.9", "Other Liabilities": "26.1", "Expenses": "32.3", "Revenues": "-16.4", "Net Income": "68.1", "General and Administrative Expense": "16.8", "Cost of Revenue": "-18.9", "Other Expenses": "37.6", "Other Revenues": "-16.4", "Other Net Income": "50.8", "Comprehensive Net Income": "69.1", "Economic Capital Ratio": "58.5" }, "2014": { "Assets": "13.7", "Liabilities": "22.1", "Stockholders Equity": "39.0", "ECR before LimitedLiability": "105", "Assets, Non-Current": "4.22", "Other Assets": "-11.1", "Property, Plant and Equipment": "28.9", "Other Liabilities": "29.6", "Liabilities, Non-Current": "-48.6", "Liabilities, Current": "33.0", "General and Administrative Expense": "15.0", "Expenses": "24.9", "Revenues": "-12.7", "Net Income": "65.3", "Depreciation, Depletion and Amortization": "-2.17", "Cost of Revenue": "-19.0", "Other Expenses": "32.6", "Other Revenues": "-12.7", "Comprehensive Net Income": "66.7", "Other Net Income": "51.6", "Economic Capital Ratio": "70.7" }, "2015": { "Other Assets": "-12.4", "Assets": "11.8", "Liabilities": "-3.28", "Stockholders Equity": "12.9", "ECR before LimitedLiability": "76.0", "Assets, Current": "-3.64", "Assets, Non-Current": "5.79", "Property, Plant and Equipment": "30.0", "Liabilities, Current": "40.6", "Other Liabilities": "19.7", "Liabilities, Non-Current": "-78.6", "Cost of Revenue": "-17.2", "Expenses": "22.2", "Revenues": "-14.2", "Net Income": "49.7", "Other Expenses": "26.6", "General and Administrative Expense": "16.8", "Other Revenues": "-14.2", "Comprehensive Net Income": "50.0", "Other Net Income": "41.7", "Economic Capital Ratio": "32.4" }, "2016": { "Other Assets": "-11.8", "Assets": "19.4", "Liabilities": "18.7", "Stockholders Equity": "42.2", "ECR before LimitedLiability": "79.9", "Assets, Non-Current": "5.40", "Property, Plant and Equipment": "36.6", "Liabilities, Non-Current": "-70.2", "Other Liabilities": "17.4", "Liabilities, Current": "56.8", "General and Administrative Expense": "14.1", "Expenses": "15.6", "Revenues": "-18.2", "Net Income": "35.6", "Other Expenses": "20.7", "Depreciation, Depletion and Amortization": "-3.40", "Cost of Revenue": "-14.6", "Other Revenues": "-18.2", "Comprehensive Net Income": "35.1", "Other Net Income": "39.9", "Economic Capital Ratio": "41.3" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001001838_strength_weakness.svg", "table_records": { "2009": { "input_variables": { "Assets, Current": "1,778,129", "Assets, Non-Current": "41,113", "Cost of Revenue": "1,823,673", "Depreciation, Depletion and Amortization": "322,590", "General and Administrative Expense": "78,291", "Goodwill": "0", "Liabilities, Current": "602,425", "Liabilities, Non-Current": "1,566,493", "Other Assets": "273,772", "Other Compr. Net Income": "0", "Other Expenses": "592,076", "Other Liabilities": "0", "Other Net Income": "3,751,203", "Other Revenues": "0", "Property, Plant and Equipment": "3,969,558" }, "output_variables": { "Assets": "6,062,572", "Liabilities": "2,168,918", "Expenses": "2,816,630", "Revenues": "0", "Stockholders Equity": "3,893,654", "Net Income": "934,573", "Comprehensive Net Income": "934,573", "BaseVar": "7,399,662", "ECR before LimitedLiability": "165%", "Economic Capital Ratio": "227%" } }, "2010": { "input_variables": { "Assets, Current": "3,702,957", "Assets, Non-Current": "108,098", "Cost of Revenue": "2,099,438", "Depreciation, Depletion and Amortization": "323,240", "General and Administrative Expense": "88,305", "Goodwill": "0", "Liabilities, Current": "1,139,018", "Liabilities, Non-Current": "3,078,592", "Other Assets": "221,971", "Other Compr. Net Income": "-122,020", "Other Expenses": "1,062,871", "Other Liabilities": "0", "Other Net Income": "5,136,563", "Other Revenues": "0", "Property, Plant and Equipment": "4,094,993" }, "output_variables": { "Assets": "8,128,019", "Liabilities": "4,217,610", "Expenses": "3,573,854", "Revenues": "0", "Stockholders Equity": "3,910,409", "Net Income": "1,562,709", "Comprehensive Net Income": "1,440,689", "BaseVar": "10,589,033", "ECR before LimitedLiability": "118%", "Economic Capital Ratio": "196%" } }, "2011": { "input_variables": { "Assets, Current": "3,101,503", "Assets, Non-Current": "285,626", "Cost of Revenue": "2,763,152", "Depreciation, Depletion and Amortization": "288,138", "General and Administrative Expense": "104,473", "Goodwill": "0", "Liabilities, Current": "992,877", "Liabilities, Non-Current": "3,033,541", "Other Assets": "255,687", "Other Compr. Net Income": "138,790", "Other Expenses": "1,328,359", "Other Liabilities": "0", "Other Net Income": "6,820,546", "Other Revenues": "0", "Property, Plant and Equipment": "4,419,885" }, "output_variables": { "Assets": "8,062,701", "Liabilities": "4,026,418", "Expenses": "4,484,122", "Revenues": "0", "Stockholders Equity": "4,036,283", "Net Income": "2,336,424", "Comprehensive Net Income": "2,475,214", "BaseVar": "11,766,288", "ECR before LimitedLiability": "141%", "Economic Capital Ratio": "211%" } }, "2012": { "input_variables": { "Assets, Current": "4,287,959", "Assets, Non-Current": "439,870", "Cost of Revenue": "2,769,233", "Depreciation, Depletion and Amortization": "325,743", "General and Administrative Expense": "101,297", "Goodwill": "0", "Liabilities, Current": "857,135", "Liabilities, Non-Current": "4,737,514", "Other Assets": "499,189", "Other Compr. Net Income": "-15,582", "Other Expenses": "1,617,387", "Other Liabilities": "0", "Other Net Income": "6,755,032", "Other Revenues": "0", "Property, Plant and Equipment": "5,156,731" }, "output_variables": { "Assets": "10,383,749", "Liabilities": "5,594,649", "Expenses": "4,813,660", "Revenues": "0", "Stockholders Equity": "4,789,100", "Net Income": "1,941,372", "Comprehensive Net Income": "1,925,790", "BaseVar": "13,781,336", "ECR before LimitedLiability": "114%", "Economic Capital Ratio": "193%" } }, "2013": { "input_variables": { "Assets, Current": "3,416,050", "Assets, Non-Current": "594,499", "Cost of Revenue": "2,871,299", "Depreciation, Depletion and Amortization": "395,970", "General and Administrative Expense": "102,579", "Goodwill": "0", "Liabilities, Current": "783,584", "Liabilities, Non-Current": "4,865,018", "Other Assets": "723,705", "Other Compr. Net Income": "-3,457", "Other Expenses": "1,016,910", "Other Liabilities": "0", "Other Net Income": "6,010,939", "Other Revenues": "0", "Property, Plant and Equipment": "6,476,168" }, "output_variables": { "Assets": "11,210,422", "Liabilities": "5,648,602", "Expenses": "4,386,758", "Revenues": "0", "Stockholders Equity": "5,561,820", "Net Income": "1,624,181", "Comprehensive Net Income": "1,620,724", "BaseVar": "13,630,089", "ECR before LimitedLiability": "118%", "Economic Capital Ratio": "195%" } }, "2014": { "input_variables": { "Assets, Current": "2,489,789", "Assets, Non-Current": "733,904", "Cost of Revenue": "2,840,503", "Depreciation, Depletion and Amortization": "444,971", "General and Administrative Expense": "103,412", "Goodwill": "0", "Liabilities, Current": "1,150,905", "Liabilities, Non-Current": "4,564,406", "Other Assets": "891,787", "Other Compr. Net Income": "-6,391", "Other Expenses": "1,059,173", "Other Liabilities": "0", "Other Net Income": "5,785,997", "Other Revenues": "0", "Property, Plant and Equipment": "7,436,430" }, "output_variables": { "Assets": "11,551,910", "Liabilities": "5,715,311", "Expenses": "4,448,059", "Revenues": "0", "Stockholders Equity": "5,836,599", "Net Income": "1,337,938", "Comprehensive Net Income": "1,331,547", "BaseVar": "13,753,834", "ECR before LimitedLiability": "117%", "Economic Capital Ratio": "195%" } }, "2015": { "input_variables": { "Assets, Current": "2,484,200", "Assets, Non-Current": "889,600", "Cost of Revenue": "2,927,600", "Depreciation, Depletion and Amortization": "510,700", "General and Administrative Expense": "99,400", "Goodwill": "0", "Liabilities, Current": "920,200", "Liabilities, Non-Current": "6,373,800", "Other Assets": "956,600", "Other Compr. Net Income": "-8,400", "Other Expenses": "769,500", "Other Liabilities": "0", "Other Net Income": "5,031,500", "Other Revenues": "0", "Property, Plant and Equipment": "8,262,800" }, "output_variables": { "Assets": "12,593,200", "Liabilities": "7,294,000", "Expenses": "4,307,200", "Revenues": "0", "Stockholders Equity": "5,299,200", "Net Income": "724,300", "Comprehensive Net Income": "715,900", "BaseVar": "14,617,150", "ECR before LimitedLiability": "87%", "Economic Capital Ratio": "173%" } }, "2016": { "input_variables": { "Assets, Current": "2,566,100", "Assets, Non-Current": "932,700", "Cost of Revenue": "3,034,100", "Depreciation, Depletion and Amortization": "647,100", "General and Administrative Expense": "94,300", "Goodwill": "0", "Liabilities, Current": "999,000", "Liabilities, Non-Current": "6,364,400", "Other Assets": "969,000", "Other Compr. Net Income": "-5,800", "Other Expenses": "901,500", "Other Liabilities": "0", "Other Net Income": "5,455,800", "Other Revenues": "0", "Property, Plant and Equipment": "8,766,500" }, "output_variables": { "Assets": "13,234,300", "Liabilities": "7,363,400", "Expenses": "4,677,000", "Revenues": "0", "Stockholders Equity": "5,870,900", "Net Income": "778,800", "Comprehensive Net Income": "773,000", "BaseVar": "15,368,150", "ECR before LimitedLiability": "93%", "Economic Capital Ratio": "177%" } } }, "top_rated": false, "trend": 5.0, "value": 1.7748339566277407, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001001838.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001001838.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001001838.svg" }, { "company_id": "0001502377", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001502377.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001502377.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001502377.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001502377_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001502377_main_keyfigs.svg", "name": "Contango Silver Gold Inc", "rank": 29, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001502377.svg", "report_text": "The relative strengths and weaknesses of Contango Silver Gold Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Contango Silver Gold Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 168% points.The greatest weakness of Contango Silver Gold Inc is the variable General and Administrative Expense, reducing the Economic Capital Ratio by 99% points.

The company's Economic Capital Ratio, given in the ranking table, is 169%, being 32% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001502377_2017_Contango_Silver_Gold_Inc.pdf", "shrinked_graph_json": { "2011": { "Assets": "35.8", "Liabilities": "48.1", "Stockholders Equity": "65.2", "ECR before LimitedLiability": "64.8", "Goodwill": "-3.25", "Assets, Current": "69.0", "Other Assets": "-26.5", "Liabilities, Current": "4.89", "Liabilities, Non-Current": "22.6", "Other Liabilities": "22.5", "General and Administrative Expense": "11.4", "Expenses": "-33.8", "Revenues": "-19.4", "Net Income": "-50.6", "Other Expenses": "-50.5", "Depreciation, Depletion and Amortization": "1.30", "Cost of Revenue": "6.96", "Other Revenues": "-19.4", "Comprehensive Net Income": "-50.5", "Other Net Income": "0.722", "Economic Capital Ratio": "7.70" }, "2012": { "Property, Plant and Equipment": "-10.5", "Assets": "55.0", "Liabilities": "38.9", "Stockholders Equity": "101", "ECR before LimitedLiability": "102", "Assets, Current": "115", "Goodwill": "-1.08", "Other Assets": "-16.9", "Other Liabilities": "18.3", "Liabilities, Non-Current": "20.6", "Liabilities, Current": "1.40", "Other Expenses": "-15.7", "Expenses": "-1.53", "Revenues": "-12.4", "Net Income": "-15.4", "Cost of Revenue": "4.71", "General and Administrative Expense": "8.96", "Other Revenues": "-12.4", "Comprehensive Net Income": "-15.2", "Other Net Income": "-1.56", "Economic Capital Ratio": "56.9" }, "2013": { "Property, Plant and Equipment": "-19.1", "Assets": "69.7", "Liabilities": "62.5", "Stockholders Equity": "98.7", "ECR before LimitedLiability": "99.7", "Assets, Current": "157", "Other Assets": "-18.0", "Liabilities, Non-Current": "25.7", "Liabilities, Current": "14.5", "Other Liabilities": "26.0", "Depreciation, Depletion and Amortization": "1.56", "Expenses": "-18.6", "Revenues": "-16.5", "Net Income": "-37.4", "General and Administrative Expense": "12.0", "Cost of Revenue": "4.36", "Other Expenses": "-35.2", "Other Revenues": "-16.5", "Other Net Income": "-3.10", "Comprehensive Net Income": "-36.6", "Economic Capital Ratio": "54.6" }, "2014": { "Goodwill": "-1.16", "Assets": "-2.88", "Liabilities": "27.2", "Stockholders Equity": "59.5", "ECR before LimitedLiability": "-0.989", "Assets, Current": "75.7", "Assets, Non-Current": "2.31", "Other Assets": "-9.58", "Property, Plant and Equipment": "-9.09", "Other Liabilities": "9.33", "Liabilities, Non-Current": "9.99", "Liabilities, Current": "13.9", "General and Administrative Expense": "-1.73", "Expenses": "-114", "Revenues": "-6.06", "Net Income": "-135", "Cost of Revenue": "2.10", "Other Expenses": "-117", "Other Revenues": "-6.06", "Comprehensive Net Income": "-133", "Economic Capital Ratio": "-35.6" }, "2015": { "Other Assets": "-10.9", "Assets": "-5.15", "Liabilities": "25.2", "Stockholders Equity": "48.0", "ECR before LimitedLiability": "-7.18", "Assets, Current": "89.9", "Assets, Non-Current": "-1.36", "Property, Plant and Equipment": "-54.7", "Liabilities, Current": "14.6", "Other Liabilities": "6.31", "Liabilities, Non-Current": "8.17", "Cost of Revenue": "2.36", "Expenses": "-11.2", "Revenues": "-5.78", "Net Income": "-143", "Other Expenses": "14.7", "General and Administrative Expense": "-71.9", "Other Revenues": "-5.78", "Comprehensive Net Income": "-142", "Other Net Income": "-65.4", "Economic Capital Ratio": "-50.8" }, "2016": { "Other Assets": "-22.7", "Assets": "65.7", "Liabilities": "73.1", "Stockholders Equity": "95.0", "ECR before LimitedLiability": "71.0", "Assets, Current": "168", "Goodwill": "-3.21", "Property, Plant and Equipment": "-36.3", "Liabilities, Non-Current": "34.7", "Other Liabilities": "21.6", "Liabilities, Current": "65.0", "General and Administrative Expense": "-99.0", "Expenses": "-61.8", "Revenues": "-23.2", "Net Income": "-85.2", "Other Expenses": "34.7", "Cost of Revenue": "8.77", "Other Revenues": "-23.2", "Comprehensive Net Income": "-85.6", "Other Net Income": "-2.77", "Economic Capital Ratio": "32.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001502377_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "2,473", "Assets, Non-Current": "75", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "151", "Goodwill": "0", "Liabilities, Current": "645", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "2,703", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "1,009" }, "output_variables": { "Assets": "3,557", "Liabilities": "645", "Expenses": "2,854", "Revenues": "0", "Stockholders Equity": "2,912", "Net Income": "-2,854", "Comprehensive Net Income": "-2,854", "BaseVar": "3,528", "ECR before LimitedLiability": "72%", "Economic Capital Ratio": "162%" } }, "2012": { "input_variables": { "Assets, Current": "7,903", "Assets, Non-Current": "225", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "366", "Goodwill": "0", "Liabilities, Current": "1,802", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "3,894", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "1,009" }, "output_variables": { "Assets": "9,137", "Liabilities": "1,802", "Expenses": "4,260", "Revenues": "0", "Stockholders Equity": "7,336", "Net Income": "-4,260", "Comprehensive Net Income": "-4,260", "BaseVar": "7,599", "ECR before LimitedLiability": "123%", "Economic Capital Ratio": "199%" } }, "2013": { "input_variables": { "Assets, Current": "13,130", "Assets, Non-Current": "225", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "662", "Goodwill": "0", "Liabilities, Current": "1,750", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "9,371", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "1,209" }, "output_variables": { "Assets": "14,564", "Liabilities": "1,750", "Expenses": "10,033", "Revenues": "0", "Stockholders Equity": "12,814", "Net Income": "-10,033", "Comprehensive Net Income": "-10,033", "BaseVar": "13,174", "ECR before LimitedLiability": "113%", "Economic Capital Ratio": "192%" } }, "2014": { "input_variables": { "Assets, Current": "3,547", "Assets, Non-Current": "225", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,207", "Goodwill": "0", "Liabilities, Current": "187", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "7,992", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "1,209" }, "output_variables": { "Assets": "4,981", "Liabilities": "187", "Expenses": "9,198", "Revenues": "0", "Stockholders Equity": "4,795", "Net Income": "-9,198", "Comprehensive Net Income": "-9,198", "BaseVar": "7,183", "ECR before LimitedLiability": "-78%", "Economic Capital Ratio": "88%" } }, "2015": { "input_variables": { "Assets, Current": "2,014", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,948", "Goodwill": "0", "Liabilities, Current": "103", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "226", "Other Liabilities": "0", "Other Net Income": "-1,434", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "2,014", "Liabilities": "103", "Expenses": "2,174", "Revenues": "0", "Stockholders Equity": "1,911", "Net Income": "-3,608", "Comprehensive Net Income": "-3,608", "BaseVar": "2,863", "ECR before LimitedLiability": "-70%", "Economic Capital Ratio": "90%" } }, "2016": { "input_variables": { "Assets, Current": "1,313", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,206", "Goodwill": "0", "Liabilities, Current": "114", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "14", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "1,313", "Liabilities": "114", "Expenses": "1,220", "Revenues": "0", "Stockholders Equity": "1,199", "Net Income": "-1,220", "Comprehensive Net Income": "-1,220", "BaseVar": "1,323", "ECR before LimitedLiability": "81%", "Economic Capital Ratio": "169%" } } }, "top_rated": false, "trend": 26.0, "value": 1.6852186818109975, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001502377.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001502377.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001502377.svg" }, { "company_id": "0000788965", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000788965.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000788965.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000788965.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000788965_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000788965_main_keyfigs.svg", "name": "Hallador Energy CO", "rank": 30, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000788965.svg", "report_text": "The relative strengths and weaknesses of Hallador Energy CO are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Hallador Energy CO compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 74% points.The greatest weakness of Hallador Energy CO is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 68% points.

The company's Economic Capital Ratio, given in the ranking table, is 168%, being 32% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000788965_2017_Hallador_Energy_CO.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "-16.1", "Assets": "3.33", "Liabilities": "51.4", "Stockholders Equity": "46.1", "ECR before LimitedLiability": "140", "Assets, Current": "-7.80", "Assets, Non-Current": "1.68", "Other Assets": "53.1", "Other Liabilities": "25.6", "Liabilities, Non-Current": "-31.9", "Liabilities, Current": "52.1", "Expenses": "15.0", "Revenues": "47.6", "Net Income": "61.8", "Cost of Revenue": "6.03", "General and Administrative Expense": "14.0", "Depreciation, Depletion and Amortization": "-5.95", "Other Revenues": "47.6", "Comprehensive Net Income": "62.1", "Other Net Income": "-2.02", "Economic Capital Ratio": "94.8" }, "2013": { "Property, Plant and Equipment": "-18.1", "Assets": "10.6", "Liabilities": "45.7", "Stockholders Equity": "57.7", "ECR before LimitedLiability": "143", "Assets, Current": "-3.89", "Other Assets": "60.7", "Assets, Non-Current": "3.61", "Liabilities, Non-Current": "-32.2", "Liabilities, Current": "41.8", "Other Liabilities": "30.7", "Depreciation, Depletion and Amortization": "-5.59", "Expenses": "21.1", "Revenues": "42.8", "Net Income": "62.4", "General and Administrative Expense": "15.7", "Cost of Revenue": "4.63", "Other Expenses": "6.38", "Other Revenues": "42.8", "Comprehensive Net Income": "63.4", "Economic Capital Ratio": "97.7" }, "2014": { "Assets": "13.3", "Liabilities": "-5.65", "Stockholders Equity": "10.8", "ECR before LimitedLiability": "63.4", "Assets, Current": "-10.1", "Assets, Non-Current": "1.86", "Other Assets": "62.5", "Property, Plant and Equipment": "-34.7", "Other Liabilities": "28.3", "Liabilities, Non-Current": "-81.8", "Liabilities, Current": "34.4", "General and Administrative Expense": "15.3", "Expenses": "27.9", "Revenues": "27.9", "Net Income": "55.1", "Depreciation, Depletion and Amortization": "-3.34", "Cost of Revenue": "3.84", "Other Expenses": "11.4", "Other Revenues": "27.9", "Comprehensive Net Income": "55.1", "Economic Capital Ratio": "28.8" }, "2015": { "Other Assets": "70.7", "Assets": "-9.04", "Liabilities": "11.3", "Stockholders Equity": "-3.71", "ECR before LimitedLiability": "66.5", "Assets, Current": "-15.6", "Goodwill": "-1.74", "Property, Plant and Equipment": "-39.0", "Liabilities, Current": "46.9", "Other Liabilities": "23.4", "Liabilities, Non-Current": "-71.7", "Cost of Revenue": "5.36", "Expenses": "10.1", "Revenues": "45.9", "Net Income": "58.8", "Depreciation, Depletion and Amortization": "-5.92", "Other Expenses": "-8.00", "General and Administrative Expense": "19.5", "Other Revenues": "45.9", "Comprehensive Net Income": "59.3", "Economic Capital Ratio": "22.9" }, "2016": { "Other Assets": "74.2", "Assets": "6.63", "Liabilities": "27.8", "Stockholders Equity": "33.6", "ECR before LimitedLiability": "70.5", "Assets, Current": "-7.72", "Goodwill": "-2.89", "Property, Plant and Equipment": "-33.5", "Liabilities, Non-Current": "-67.7", "Other Liabilities": "19.4", "Liabilities, Current": "62.7", "General and Administrative Expense": "15.1", "Expenses": "7.07", "Revenues": "31.5", "Net Income": "36.6", "Other Expenses": "-10.1", "Depreciation, Depletion and Amortization": "-5.03", "Cost of Revenue": "7.82", "Other Revenues": "31.5", "Comprehensive Net Income": "36.1", "Economic Capital Ratio": "31.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000788965_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "34,863", "Assets, Non-Current": "11,307", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "16,028", "General and Administrative Expense": "7,532", "Goodwill": "0", "Liabilities, Current": "11,046", "Liabilities, Non-Current": "56,152", "Other Assets": "183,037", "Other Compr. Net Income": "0", "Other Expenses": "93,956", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "141,323", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "229,207", "Liabilities": "67,198", "Expenses": "117,516", "Revenues": "141,323", "Stockholders Equity": "162,009", "Net Income": "23,807", "Comprehensive Net Income": "23,807", "BaseVar": "277,622", "ECR before LimitedLiability": "180%", "Economic Capital Ratio": "237%" } }, "2013": { "input_variables": { "Assets, Current": "39,361", "Assets, Non-Current": "17,405", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "18,585", "General and Administrative Expense": "7,669", "Goodwill": "0", "Liabilities, Current": "10,357", "Liabilities, Non-Current": "66,722", "Other Assets": "203,647", "Other Compr. Net Income": "0", "Other Expenses": "104,462", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "153,870", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "260,413", "Liabilities": "77,079", "Expenses": "130,716", "Revenues": "153,870", "Stockholders Equity": "183,334", "Net Income": "23,154", "Comprehensive Net Income": "23,154", "BaseVar": "311,039", "ECR before LimitedLiability": "177%", "Economic Capital Ratio": "235%" } }, "2014": { "input_variables": { "Assets, Current": "84,409", "Assets, Non-Current": "18,849", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "29,262", "General and Administrative Expense": "12,039", "Goodwill": "0", "Liabilities, Current": "49,980", "Liabilities, Non-Current": "339,730", "Other Assets": "476,327", "Other Compr. Net Income": "0", "Other Expenses": "189,651", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "241,171", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "579,585", "Liabilities": "389,710", "Expenses": "230,952", "Revenues": "241,171", "Stockholders Equity": "189,875", "Net Income": "10,219", "Comprehensive Net Income": "10,219", "BaseVar": "720,709", "ECR before LimitedLiability": "61%", "Economic Capital Ratio": "153%" } }, "2015": { "input_variables": { "Assets, Current": "66,615", "Assets, Non-Current": "16,528", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "43,942", "General and Administrative Expense": "12,617", "Goodwill": "0", "Liabilities, Current": "52,434", "Liabilities, Non-Current": "286,236", "Other Assets": "462,347", "Other Compr. Net Income": "0", "Other Expenses": "263,429", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "340,120", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "545,490", "Liabilities": "338,670", "Expenses": "319,988", "Revenues": "340,120", "Stockholders Equity": "206,820", "Net Income": "20,132", "Comprehensive Net Income": "20,132", "BaseVar": "772,134", "ECR before LimitedLiability": "75%", "Economic Capital Ratio": "164%" } }, "2016": { "input_variables": { "Assets, Current": "79,933", "Assets, Non-Current": "14,114", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "35,565", "General and Administrative Expense": "10,520", "Goodwill": "0", "Liabilities, Current": "45,752", "Liabilities, Non-Current": "265,864", "Other Assets": "434,459", "Other Compr. Net Income": "0", "Other Expenses": "222,855", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "281,450", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "528,506", "Liabilities": "311,616", "Expenses": "268,940", "Revenues": "281,450", "Stockholders Equity": "216,890", "Net Income": "12,510", "Comprehensive Net Income": "12,510", "BaseVar": "695,256", "ECR before LimitedLiability": "80%", "Economic Capital Ratio": "168%" } } }, "top_rated": false, "trend": 5.0, "value": 1.6803460452852934, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000788965.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000788965.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000788965.svg" }, { "company_id": "0001080448", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001080448.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001080448.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001080448.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001080448_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001080448_main_keyfigs.svg", "name": "Patriot GOLD CORP", "rank": 31, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001080448.svg", "report_text": "The relative strengths and weaknesses of Patriot GOLD 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 Patriot GOLD CORP compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 77% points.The greatest weakness of Patriot GOLD CORP is the variable General and Administrative Expense, reducing the Economic Capital Ratio by 91% points.

The company's Economic Capital Ratio, given in the ranking table, is 162%, being 26% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001080448_2017_Patriot_GOLD_CORP.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "-29.1", "Assets": "-24.3", "Liabilities": "16.8", "Stockholders Equity": "24.1", "ECR before LimitedLiability": "-29.3", "Assets, Current": "66.7", "Goodwill": "-2.67", "Assets, Non-Current": "-3.76", "Other Assets": "-26.0", "Other Liabilities": "5.99", "Liabilities, Non-Current": "6.67", "Liabilities, Current": "8.65", "Other Expenses": "17.7", "Expenses": "-85.6", "Revenues": "-11.8", "Net Income": "-117", "Cost of Revenue": "4.66", "General and Administrative Expense": "-136", "Other Revenues": "-11.8", "Comprehensive Net Income": "-117", "Economic Capital Ratio": "-74.5" }, "2015": { "Other Assets": "-8.74", "Assets": "-71.8", "Stockholders Equity": "-0.0489", "ECR before LimitedLiability": "-97.1", "Assets, Current": "0.0579", "Assets, Non-Current": "-0.0639", "Goodwill": "-0.0507", "Property, Plant and Equipment": "-52.4", "Liabilities, Current": "-0.720", "Liabilities": "-2.29", "Other Liabilities": "-0.219", "Liabilities, Non-Current": "-0.326", "Cost of Revenue": "0.0218", "Expenses": "-91.1", "Net Income": "-106", "Other Expenses": "0.0374", "General and Administrative Expense": "-106", "Other Revenues": "-0.199", "Revenues": "-0.199", "Comprehensive Net Income": "-105", "Economic Capital Ratio": "-141" }, "2016": { "Other Assets": "-30.8", "Assets": "-36.9", "Liabilities": "66.5", "Stockholders Equity": "28.6", "ECR before LimitedLiability": "64.7", "Assets, Current": "76.7", "Goodwill": "-4.79", "Property, Plant and Equipment": "-48.8", "Liabilities, Non-Current": "48.4", "Other Liabilities": "30.4", "Liabilities, Current": "32.1", "General and Administrative Expense": "-91.0", "Expenses": "-41.0", "Revenues": "-33.0", "Net Income": "39.5", "Other Expenses": "48.6", "Cost of Revenue": "12.9", "Other Revenues": "-33.0", "Comprehensive Net Income": "38.7", "Other Net Income": "73.4", "Economic Capital Ratio": "26.1" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001080448_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "212", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "420", "Goodwill": "0", "Liabilities, Current": "37", "Liabilities, Non-Current": "0", "Other Assets": "14", "Other Compr. Net Income": "0", "Other Expenses": "60", "Other Liabilities": "0", "Other Net Income": "0.083", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "227", "Liabilities": "37", "Expenses": "480", "Revenues": "0", "Stockholders Equity": "189", "Net Income": "-480", "Comprehensive Net Income": "-480", "BaseVar": "372", "ECR before LimitedLiability": "-148%", "Economic Capital Ratio": "68%" } }, "2015": { "input_variables": { "Assets, Current": "158", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "777", "Goodwill": "0", "Liabilities, Current": "34", "Liabilities, Non-Current": "0", "Other Assets": "13", "Other Compr. Net Income": "0", "Other Expenses": "108", "Other Liabilities": "0", "Other Net Income": "-5.1", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "171", "Liabilities": "34", "Expenses": "884", "Revenues": "0", "Stockholders Equity": "137", "Net Income": "-889", "Comprehensive Net Income": "-889", "BaseVar": "547", "ECR before LimitedLiability": "-667%", "Economic Capital Ratio": "0.058%" } }, "2016": { "input_variables": { "Assets, Current": "969", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,248", "Goodwill": "0", "Liabilities, Current": "520", "Liabilities, Non-Current": "0", "Other Assets": "13", "Other Compr. Net Income": "0", "Other Expenses": "49", "Other Liabilities": "0", "Other Net Income": "1,151", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "982", "Liabilities": "520", "Expenses": "1,297", "Revenues": "0", "Stockholders Equity": "462", "Net Income": "-146", "Comprehensive Net Income": "-146", "BaseVar": "1,975", "ECR before LimitedLiability": "73%", "Economic Capital Ratio": "162%" } } }, "top_rated": false, "trend": 49.0, "value": 1.6222651903800958, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001080448.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001080448.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001080448.svg" }, { "company_id": "0001375205", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001375205.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001375205.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001375205.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001375205_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001375205_main_keyfigs.svg", "name": "UR Energy INC", "rank": 32, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001375205.svg", "report_text": "The relative strengths and weaknesses of UR Energy INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of UR Energy INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 65% points.The greatest weakness of UR Energy INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 74% points.

The company's Economic Capital Ratio, given in the ranking table, is 161%, being 25% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001375205_2017_UR_Energy_INC.pdf", "shrinked_graph_json": { "2013": { "Property, Plant and Equipment": "43.2", "Assets": "31.1", "Liabilities": "-36.7", "Stockholders Equity": "12.4", "ECR before LimitedLiability": "36.1", "Assets, Current": "-12.0", "Other Assets": "-18.6", "Goodwill": "-1.58", "Liabilities, Non-Current": "-91.2", "Liabilities, Current": "22.1", "Other Liabilities": "21.2", "Depreciation, Depletion and Amortization": "1.56", "Expenses": "30.6", "Revenues": "-8.77", "Net Income": "16.2", "General and Administrative Expense": "11.9", "Other Expenses": "21.7", "Other Revenues": "-8.77", "Other Net Income": "-10.2", "Comprehensive Net Income": "17.1", "Economic Capital Ratio": "-8.88" }, "2014": { "Assets": "23.6", "Liabilities": "-16.2", "Stockholders Equity": "10.5", "ECR before LimitedLiability": "49.8", "Assets, Current": "-15.7", "Assets, Non-Current": "-2.01", "Other Assets": "-15.1", "Property, Plant and Equipment": "45.1", "Other Liabilities": "26.6", "Liabilities, Non-Current": "-80.7", "Liabilities, Current": "26.9", "General and Administrative Expense": "10.4", "Expenses": "31.4", "Revenues": "15.1", "Net Income": "41.5", "Cost of Revenue": "-13.3", "Other Expenses": "33.5", "Other Revenues": "15.1", "Comprehensive Net Income": "41.5", "Other Net Income": "-2.17", "Economic Capital Ratio": "15.2" }, "2015": { "Other Assets": "-14.9", "Assets": "2.48", "Liabilities": "-8.11", "Stockholders Equity": "-3.60", "ECR before LimitedLiability": "55.1", "Assets, Current": "-19.9", "Assets, Non-Current": "-2.03", "Property, Plant and Equipment": "54.9", "Liabilities, Current": "33.5", "Other Liabilities": "20.8", "Liabilities, Non-Current": "-72.7", "Cost of Revenue": "-24.0", "Expenses": "20.6", "Revenues": "27.9", "Net Income": "48.4", "Other Expenses": "31.8", "General and Administrative Expense": "13.8", "Other Revenues": "27.9", "Comprehensive Net Income": "48.9", "Other Net Income": "-2.03", "Economic Capital Ratio": "11.5" }, "2016": { "Other Assets": "-11.8", "Assets": "26.9", "Liabilities": "7.13", "Stockholders Equity": "37.9", "ECR before LimitedLiability": "63.8", "Assets, Current": "-12.5", "Goodwill": "-2.62", "Property, Plant and Equipment": "64.8", "Liabilities, Non-Current": "-74.1", "Other Liabilities": "16.5", "Liabilities, Current": "51.2", "General and Administrative Expense": "9.38", "Expenses": "18.7", "Revenues": "11.3", "Net Income": "25.7", "Other Expenses": "18.9", "Cost of Revenue": "-10.4", "Other Revenues": "11.3", "Comprehensive Net Income": "25.5", "Other Net Income": "-4.58", "Economic Capital Ratio": "25.2" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001375205_strength_weakness.svg", "table_records": { "2013": { "input_variables": { "Assets, Current": "10,432", "Assets, Non-Current": "0", "Cost of Revenue": "3,096", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "5,592", "Goodwill": "0", "Liabilities, Current": "8,166", "Liabilities, Non-Current": "58,506", "Other Assets": "6,952", "Other Compr. Net Income": "0", "Other Expenses": "22,280", "Other Liabilities": "0", "Other Net Income": "-7,001", "Other Revenues": "7,616", "Property, Plant and Equipment": "87,952" }, "output_variables": { "Assets": "105,336", "Liabilities": "66,672", "Expenses": "30,968", "Revenues": "7,616", "Stockholders Equity": "38,664", "Net Income": "-30,353", "Comprehensive Net Income": "-30,353", "BaseVar": "108,796", "ECR before LimitedLiability": "32%", "Economic Capital Ratio": "128%" } }, "2014": { "input_variables": { "Assets, Current": "9,346", "Assets, Non-Current": "0", "Cost of Revenue": "17,858", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "6,541", "Goodwill": "0", "Liabilities, Current": "11,991", "Liabilities, Non-Current": "60,359", "Other Assets": "9,362", "Other Compr. Net Income": "39", "Other Expenses": "10,983", "Other Liabilities": "0", "Other Net Income": "-2,716", "Other Revenues": "29,349", "Property, Plant and Equipment": "85,743" }, "output_variables": { "Assets": "104,451", "Liabilities": "72,350", "Expenses": "35,382", "Revenues": "29,349", "Stockholders Equity": "32,101", "Net Income": "-8,749", "Comprehensive Net Income": "-8,710", "BaseVar": "122,144", "ECR before LimitedLiability": "45%", "Economic Capital Ratio": "139%" } }, "2015": { "input_variables": { "Assets, Current": "5,713", "Assets, Non-Current": "0", "Cost of Revenue": "29,292", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "5,715", "Goodwill": "0", "Liabilities, Current": "13,223", "Liabilities, Non-Current": "50,033", "Other Assets": "8,646", "Other Compr. Net Income": "20", "Other Expenses": "5,104", "Other Liabilities": "0", "Other Net Income": "-2,561", "Other Revenues": "41,877", "Property, Plant and Equipment": "81,398" }, "output_variables": { "Assets": "95,757", "Liabilities": "63,256", "Expenses": "40,111", "Revenues": "41,877", "Stockholders Equity": "32,501", "Net Income": "-795", "Comprehensive Net Income": "-775", "BaseVar": "121,791", "ECR before LimitedLiability": "60%", "Economic Capital Ratio": "152%" } }, "2016": { "input_variables": { "Assets, Current": "6,506", "Assets, Non-Current": "0", "Cost of Revenue": "15,848", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,740", "Goodwill": "0", "Liabilities, Current": "8,212", "Liabilities, Non-Current": "45,496", "Other Assets": "7,557", "Other Compr. Net Income": "247", "Other Expenses": "7,482", "Other Liabilities": "0", "Other Net Income": "-2,245", "Other Revenues": "27,305", "Property, Plant and Equipment": "75,877" }, "output_variables": { "Assets": "89,940", "Liabilities": "53,708", "Expenses": "28,070", "Revenues": "27,305", "Stockholders Equity": "36,232", "Net Income": "-3,010", "Comprehensive Net Income": "-2,763", "BaseVar": "100,758", "ECR before LimitedLiability": "72%", "Economic Capital Ratio": "161%" } } }, "top_rated": false, "trend": 5.0, "value": 1.6136724976055343, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001375205.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001375205.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001375205.svg" }, { "company_id": "0001490630", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001490630.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001490630.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001490630.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001490630_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001490630_main_keyfigs.svg", "name": "Rhino Resource Partners LP", "rank": 33, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001490630.svg", "report_text": "The relative strengths and weaknesses of Rhino Resource Partners LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Rhino Resource Partners LP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Rhino Resource Partners LP is the variable Other Net Income, reducing the Economic Capital Ratio by 50% points.

The company's Economic Capital Ratio, given in the ranking table, is 161%, being 24% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001490630_2017_Rhino_Resource_Partners_LP.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "58.3", "Assets": "-8.80", "Liabilities": "20.7", "Stockholders Equity": "-1.92", "ECR before LimitedLiability": "107", "Goodwill": "-2.18", "Assets, Current": "-17.5", "Other Assets": "-17.6", "Liabilities, Current": "35.9", "Liabilities, Non-Current": "-49.7", "Other Liabilities": "25.1", "General and Administrative Expense": "12.9", "Expenses": "12.0", "Revenues": "48.6", "Net Income": "63.4", "Other Expenses": "-2.46", "Depreciation, Depletion and Amortization": "-5.11", "Cost of Revenue": "6.82", "Other Revenues": "48.6", "Comprehensive Net Income": "63.8", "Economic Capital Ratio": "49.7" }, "2013": { "Property, Plant and Equipment": "72.3", "Assets": "13.5", "Liabilities": "8.53", "Stockholders Equity": "26.4", "ECR before LimitedLiability": "96.7", "Assets, Current": "-11.1", "Other Assets": "-15.8", "Liabilities, Non-Current": "-57.4", "Liabilities, Current": "29.5", "Other Liabilities": "26.6", "Depreciation, Depletion and Amortization": "-5.55", "Expenses": "27.6", "Revenues": "31.3", "Net Income": "56.1", "General and Administrative Expense": "15.0", "Cost of Revenue": "4.51", "Other Expenses": "13.1", "Other Revenues": "31.3", "Other Net Income": "-5.27", "Comprehensive Net Income": "57.3", "Economic Capital Ratio": "51.6" }, "2014": { "Assets": "1.63", "Liabilities": "73.4", "Stockholders Equity": "63.2", "ECR before LimitedLiability": "140", "Assets, Current": "-9.98", "Other Assets": "-10.7", "Property, Plant and Equipment": "35.4", "Other Liabilities": "38.4", "Liabilities, Non-Current": "-15.0", "Liabilities, Current": "51.8", "General and Administrative Expense": "14.8", "Expenses": "8.90", "Revenues": "35.3", "Net Income": "72.8", "Depreciation, Depletion and Amortization": "-6.11", "Cost of Revenue": "4.25", "Other Expenses": "-4.03", "Other Revenues": "35.3", "Comprehensive Net Income": "74.3", "Other Net Income": "24.6", "Economic Capital Ratio": "106" }, "2015": { "Other Assets": "-14.4", "Assets": "3.21", "Liabilities": "53.1", "Stockholders Equity": "50.2", "ECR before LimitedLiability": "106", "Assets, Current": "-13.6", "Assets, Non-Current": "4.33", "Property, Plant and Equipment": "48.5", "Liabilities, Current": "34.6", "Other Liabilities": "24.8", "Liabilities, Non-Current": "-4.53", "Cost of Revenue": "5.01", "Expenses": "-2.77", "Revenues": "37.2", "Net Income": "33.6", "Depreciation, Depletion and Amortization": "-6.66", "Other Expenses": "-16.6", "General and Administrative Expense": "16.1", "Other Revenues": "37.2", "Comprehensive Net Income": "35.0", "Economic Capital Ratio": "62.4" }, "2016": { "Other Assets": "-24.0", "Assets": "-11.8", "Liabilities": "64.6", "Stockholders Equity": "63.8", "ECR before LimitedLiability": "63.1", "Assets, Non-Current": "10.6", "Assets, Current": "-17.7", "Goodwill": "6.37", "Property, Plant and Equipment": "24.8", "Liabilities, Non-Current": "-8.04", "Other Liabilities": "26.3", "Liabilities, Current": "63.5", "Other Revenues": "44.7", "Revenues": "44.7", "Net Income": "-9.73", "General and Administrative Expense": "17.9", "Comprehensive Net Income": "-11.6", "Other Net Income": "-50.5", "Cost of Revenue": "11.1", "Other Expenses": "-24.4", "Economic Capital Ratio": "24.5" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001490630_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "59,075", "Assets, Non-Current": "7,433", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "36,325", "General and Administrative Expense": "21,815", "Goodwill": "1,510", "Liabilities, Current": "47,519", "Liabilities, Non-Current": "184,177", "Other Assets": "20,660", "Other Compr. Net Income": "1,723", "Other Expenses": "268,337", "Other Liabilities": "0", "Other Net Income": "-2,673", "Other Revenues": "367,221", "Property, Plant and Equipment": "450,116" }, "output_variables": { "Assets": "538,794", "Liabilities": "231,696", "Expenses": "326,477", "Revenues": "367,221", "Stockholders Equity": "307,098", "Net Income": "38,071", "Comprehensive Net Income": "39,794", "BaseVar": "734,292", "ECR before LimitedLiability": "130%", "Economic Capital Ratio": "204%" } }, "2013": { "input_variables": { "Assets, Current": "49,669", "Assets, Non-Current": "9,640", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "42,609", "General and Administrative Expense": "19,800", "Goodwill": "1,148", "Liabilities, Current": "46,490", "Liabilities, Non-Current": "224,906", "Other Assets": "26,823", "Other Compr. Net Income": "800", "Other Expenses": "193,644", "Other Liabilities": "0", "Other Net Income": "-12,420", "Other Revenues": "277,891", "Property, Plant and Equipment": "480,487" }, "output_variables": { "Assets": "567,767", "Liabilities": "271,396", "Expenses": "256,053", "Revenues": "277,891", "Stockholders Equity": "296,371", "Net Income": "9,418", "Comprehensive Net Income": "10,218", "BaseVar": "693,164", "ECR before LimitedLiability": "108%", "Economic Capital Ratio": "189%" } }, "2014": { "input_variables": { "Assets, Current": "41,129", "Assets, Non-Current": "16,410", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "37,233", "General and Administrative Expense": "19,226", "Goodwill": "1,067", "Liabilities, Current": "30,324", "Liabilities, Non-Current": "122,089", "Other Assets": "31,295", "Other Compr. Net Income": "-858", "Other Expenses": "246,745", "Other Liabilities": "0", "Other Net Income": "113,196", "Other Revenues": "239,057", "Property, Plant and Equipment": "383,437" }, "output_variables": { "Assets": "473,338", "Liabilities": "152,413", "Expenses": "303,204", "Revenues": "239,057", "Stockholders Equity": "320,925", "Net Income": "49,049", "Comprehensive Net Income": "48,191", "BaseVar": "641,033", "ECR before LimitedLiability": "169%", "Economic Capital Ratio": "230%" } }, "2015": { "input_variables": { "Assets, Current": "29,444", "Assets, Non-Current": "26,307", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "33,181", "General and Administrative Expense": "15,446", "Goodwill": "505", "Liabilities, Current": "65,729", "Liabilities, Non-Current": "71,010", "Other Assets": "14,904", "Other Compr. Net Income": "3,422", "Other Expenses": "209,464", "Other Liabilities": "0", "Other Net Income": "-3,899", "Other Revenues": "206,746", "Property, Plant and Equipment": "333,507" }, "output_variables": { "Assets": "404,667", "Liabilities": "136,739", "Expenses": "258,091", "Revenues": "206,746", "Stockholders Equity": "267,928", "Net Income": "-55,244", "Comprehensive Net Income": "-51,822", "BaseVar": "506,782", "ECR before LimitedLiability": "129%", "Economic Capital Ratio": "203%" } }, "2016": { "input_variables": { "Assets, Current": "31,553", "Assets, Non-Current": "27,018", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "14,464", "Goodwill": "21,750", "Liabilities, Current": "31,440", "Liabilities, Non-Current": "67,732", "Other Assets": "14,813", "Other Compr. Net Income": "-3,181", "Other Expenses": "163,138", "Other Liabilities": "0", "Other Net Income": "-123,941", "Other Revenues": "170,780", "Property, Plant and Equipment": "182,307" }, "output_variables": { "Assets": "277,441", "Liabilities": "99,172", "Expenses": "177,602", "Revenues": "170,780", "Stockholders Equity": "178,269", "Net Income": "-130,763", "Comprehensive Net Income": "-133,944", "BaseVar": "426,058", "ECR before LimitedLiability": "71%", "Economic Capital Ratio": "161%" } } }, "top_rated": false, "trend": -10.0, "value": 1.6062196570561094, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001490630.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001490630.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001490630.svg" }, { "company_id": "0001334933", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001334933.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001334933.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001334933.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001334933_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001334933_main_keyfigs.svg", "name": "Uranium Energy CORP", "rank": 34, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001334933.svg", "report_text": "The relative strengths and weaknesses of Uranium Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Uranium Energy CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Uranium Energy CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 66% points.

The company's Economic Capital Ratio, given in the ranking table, is 159%, being 23% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001334933_2017_Uranium_Energy_CORP.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "-7.66", "Assets": "30.6", "Liabilities": "66.0", "Stockholders Equity": "120", "ECR before LimitedLiability": "145", "Assets, Current": "8.85", "Assets, Non-Current": "-1.05", "Other Assets": "35.7", "Other Liabilities": "19.5", "Liabilities, Non-Current": "15.5", "Liabilities, Current": "37.8", "Other Expenses": "12.9", "Expenses": "2.41", "Revenues": "5.71", "Net Income": "5.68", "Cost of Revenue": "-6.34", "General and Administrative Expense": "-5.18", "Other Revenues": "5.71", "Comprehensive Net Income": "5.84", "Other Net Income": "-2.44", "Economic Capital Ratio": "100" }, "2013": { "Property, Plant and Equipment": "-11.5", "Assets": "49.0", "Liabilities": "36.2", "Stockholders Equity": "103", "ECR before LimitedLiability": "121", "Assets, Current": "6.00", "Other Assets": "75.1", "Liabilities, Non-Current": "-6.62", "Liabilities, Current": "22.2", "Other Liabilities": "21.3", "Depreciation, Depletion and Amortization": "1.33", "Expenses": "11.3", "Revenues": "-0.837", "Net Income": "7.68", "General and Administrative Expense": "-1.39", "Cost of Revenue": "-8.91", "Other Expenses": "20.7", "Other Revenues": "-0.837", "Other Net Income": "-2.74", "Comprehensive Net Income": "8.42", "Economic Capital Ratio": "76.4" }, "2014": { "Goodwill": "-1.13", "Assets": "65.0", "Liabilities": "14.2", "Stockholders Equity": "65.5", "ECR before LimitedLiability": "73.3", "Assets, Non-Current": "-1.51", "Other Assets": "71.9", "Property, Plant and Equipment": "-17.8", "Other Liabilities": "22.3", "Liabilities, Non-Current": "-49.1", "Liabilities, Current": "34.9", "General and Administrative Expense": "-2.93", "Expenses": "15.3", "Revenues": "-11.5", "Net Income": "-2.01", "Depreciation, Depletion and Amortization": "1.29", "Cost of Revenue": "3.19", "Other Expenses": "13.7", "Other Revenues": "-11.5", "Other Net Income": "-5.11", "Economic Capital Ratio": "38.7" }, "2015": { "Other Assets": "59.2", "Assets": "43.4", "Liabilities": "2.56", "Stockholders Equity": "47.0", "ECR before LimitedLiability": "50.3", "Assets, Current": "-1.75", "Assets, Non-Current": "-1.87", "Goodwill": "-1.57", "Property, Plant and Equipment": "-26.8", "Liabilities, Current": "35.0", "Other Liabilities": "16.2", "Liabilities, Non-Current": "-55.0", "Expenses": "8.95", "Revenues": "-8.62", "Net Income": "-5.40", "Other Expenses": "16.7", "General and Administrative Expense": "-8.50", "Other Revenues": "-8.62", "Comprehensive Net Income": "-5.11", "Other Net Income": "-5.41", "Economic Capital Ratio": "6.69" }, "2016": { "Other Assets": "69.4", "Assets": "61.8", "Liabilities": "8.70", "Stockholders Equity": "62.1", "ECR before LimitedLiability": "61.8", "Assets, Non-Current": "1.79", "Goodwill": "-2.31", "Property, Plant and Equipment": "-17.8", "Liabilities, Non-Current": "-66.2", "Other Liabilities": "14.4", "Liabilities, Current": "49.7", "General and Administrative Expense": "-5.39", "Expenses": "15.2", "Revenues": "-15.9", "Net Income": "-9.23", "Other Expenses": "13.7", "Cost of Revenue": "5.91", "Other Revenues": "-15.9", "Comprehensive Net Income": "-9.55", "Other Net Income": "-7.63", "Economic Capital Ratio": "23.2" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001334933_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "27,924", "Assets, Non-Current": "0", "Cost of Revenue": "8,112", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "14,037", "Goodwill": "0", "Liabilities, Current": "5,452", "Liabilities, Non-Current": "2,979", "Other Assets": "48,138", "Other Compr. Net Income": "-53", "Other Expenses": "16,152", "Other Liabilities": "792", "Other Net Income": "-540", "Other Revenues": "13,757", "Property, Plant and Equipment": "9,081" }, "output_variables": { "Assets": "85,143", "Liabilities": "9,223", "Expenses": "38,302", "Revenues": "13,757", "Stockholders Equity": "75,920", "Net Income": "-25,084", "Comprehensive Net Income": "-25,136", "BaseVar": "73,509", "ECR before LimitedLiability": "188%", "Economic Capital Ratio": "242%" } }, "2013": { "input_variables": { "Assets, Current": "16,528", "Assets, Non-Current": "0", "Cost of Revenue": "8,441", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "10,833", "Goodwill": "0", "Liabilities, Current": "5,658", "Liabilities, Non-Current": "9,366", "Other Assets": "48,027", "Other Compr. Net Income": "22", "Other Expenses": "11,552", "Other Liabilities": "781", "Other Net Income": "-63", "Other Revenues": "9,026", "Property, Plant and Equipment": "8,695" }, "output_variables": { "Assets": "73,250", "Liabilities": "15,805", "Expenses": "30,826", "Revenues": "9,026", "Stockholders Equity": "57,445", "Net Income": "-21,863", "Comprehensive Net Income": "-21,841", "BaseVar": "64,496", "ECR before LimitedLiability": "144%", "Economic Capital Ratio": "213%" } }, "2014": { "input_variables": { "Assets, Current": "11,567", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9,826", "Goodwill": "0", "Liabilities, Current": "2,298", "Liabilities, Non-Current": "22,474", "Other Assets": "45,335", "Other Compr. Net Income": "-14", "Other Expenses": "12,941", "Other Liabilities": "711", "Other Net Income": "-3,208", "Other Revenues": "0", "Property, Plant and Equipment": "8,005" }, "output_variables": { "Assets": "64,907", "Liabilities": "25,484", "Expenses": "22,767", "Revenues": "0", "Stockholders Equity": "39,424", "Net Income": "-25,975", "Comprehensive Net Income": "-25,989", "BaseVar": "58,190", "ECR before LimitedLiability": "73%", "Economic Capital Ratio": "163%" } }, "2015": { "input_variables": { "Assets, Current": "10,808", "Assets, Non-Current": "0", "Cost of Revenue": "2,327", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "13,231", "Goodwill": "0", "Liabilities, Current": "4,561", "Liabilities, Non-Current": "21,677", "Other Assets": "40,144", "Other Compr. Net Income": "-1.1", "Other Expenses": "7,823", "Other Liabilities": "676", "Other Net Income": "-3,061", "Other Revenues": "3,080", "Property, Plant and Equipment": "6,949" }, "output_variables": { "Assets": "57,900", "Liabilities": "26,914", "Expenses": "23,380", "Revenues": "3,080", "Stockholders Equity": "30,987", "Net Income": "-23,362", "Comprehensive Net Income": "-23,363", "BaseVar": "57,168", "ECR before LimitedLiability": "55%", "Economic Capital Ratio": "147%" } }, "2016": { "input_variables": { "Assets, Current": "8,001", "Assets, Non-Current": "1,553", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9,298", "Goodwill": "0", "Liabilities, Current": "2,466", "Liabilities, Non-Current": "23,260", "Other Assets": "39,680", "Other Compr. Net Income": "-0.099", "Other Expenses": "5,002", "Other Liabilities": "0", "Other Net Income": "-3,030", "Other Revenues": "0", "Property, Plant and Equipment": "6,942" }, "output_variables": { "Assets": "56,176", "Liabilities": "25,726", "Expenses": "14,300", "Revenues": "0", "Stockholders Equity": "30,450", "Net Income": "-17,330", "Comprehensive Net Income": "-17,330", "BaseVar": "49,616", "ECR before LimitedLiability": "69%", "Economic Capital Ratio": "159%" } } }, "top_rated": false, "trend": 5.0, "value": 1.5931314338740634, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001334933.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001334933.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001334933.svg" }, { "company_id": "0000789933", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000789933.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000789933.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000789933.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000789933_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000789933_main_keyfigs.svg", "name": "Nacco Industries INC", "rank": 35, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000789933.svg", "report_text": "The relative strengths and weaknesses of Nacco Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Nacco Industries INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 61% points.The greatest weakness of Nacco Industries INC is the variable Other Expenses, reducing the Economic Capital Ratio by 44% points.

The company's Economic Capital Ratio, given in the ranking table, is 155%, being 19% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000789933_2017_Nacco_Industries_INC.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "-24.7", "Assets": "-39.4", "Liabilities": "42.5", "Stockholders Equity": "-41.2", "ECR before LimitedLiability": "74.7", "Assets, Current": "15.6", "Goodwill": "6.67", "Other Assets": "-34.5", "Other Liabilities": "20.9", "Liabilities, Non-Current": "-11.8", "Liabilities, Current": "33.5", "Other Expenses": "-13.6", "Expenses": "-1.96", "Revenues": "74.6", "Net Income": "75.3", "Cost of Revenue": "9.23", "Depreciation, Depletion and Amortization": "1.77", "Other Revenues": "74.6", "Comprehensive Net Income": "75.5", "Other Net Income": "9.25", "Economic Capital Ratio": "29.4" }, "2013": { "Property, Plant and Equipment": "-28.8", "Assets": "-33.5", "Liabilities": "37.5", "Stockholders Equity": "-27.0", "ECR before LimitedLiability": "72.5", "Assets, Current": "26.8", "Other Assets": "-32.4", "Goodwill": "5.88", "Assets, Non-Current": "7.53", "Liabilities, Non-Current": "-12.5", "Liabilities, Current": "17.1", "Other Liabilities": "32.8", "Expenses": "3.71", "Revenues": "68.2", "Net Income": "68.6", "General and Administrative Expense": "5.82", "Cost of Revenue": "7.35", "Other Expenses": "-11.6", "Other Revenues": "68.2", "Comprehensive Net Income": "69.0", "Economic Capital Ratio": "27.5" }, "2015": { "Other Assets": "-32.3", "Assets": "-55.7", "Liabilities": "52.7", "Stockholders Equity": "-46.4", "ECR before LimitedLiability": "52.9", "Assets, Current": "11.2", "Assets, Non-Current": "6.70", "Goodwill": "8.72", "Property, Plant and Equipment": "-48.7", "Liabilities, Current": "50.8", "Other Liabilities": "33.6", "Liabilities, Non-Current": "-18.1", "Cost of Revenue": "8.85", "Expenses": "-28.4", "Revenues": "60.5", "Net Income": "55.5", "Other Expenses": "-43.3", "Other Revenues": "60.5", "Comprehensive Net Income": "55.5", "Other Net Income": "7.29", "Economic Capital Ratio": "9.37" }, "2016": { "Other Assets": "-26.1", "Assets": "-43.3", "Liabilities": "58.9", "Stockholders Equity": "1.73", "ECR before LimitedLiability": "57.7", "Assets, Current": "26.3", "Goodwill": "5.01", "Property, Plant and Equipment": "-41.0", "Liabilities, Non-Current": "-4.27", "Other Liabilities": "26.7", "Liabilities, Current": "57.8", "Expenses": "-31.8", "Revenues": "60.9", "Net Income": "57.7", "Other Expenses": "-43.8", "Depreciation, Depletion and Amortization": "2.31", "Cost of Revenue": "13.1", "Other Revenues": "60.9", "Comprehensive Net Income": "57.7", "Other Net Income": "2.82", "Economic Capital Ratio": "19.1" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000789933_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "486,800", "Assets, Non-Current": "36,700", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "210,400", "Goodwill": "69,800", "Liabilities, Current": "227,200", "Liabilities, Non-Current": "216,000", "Other Assets": "0", "Other Compr. Net Income": "9,500", "Other Expenses": "656,500", "Other Liabilities": "51,700", "Other Net Income": "102,200", "Other Revenues": "873,400", "Property, Plant and Equipment": "183,000" }, "output_variables": { "Assets": "776,300", "Liabilities": "494,900", "Expenses": "866,900", "Revenues": "873,400", "Stockholders Equity": "281,400", "Net Income": "108,700", "Comprehensive Net Income": "118,200", "BaseVar": "1,561,600", "ECR before LimitedLiability": "85%", "Economic Capital Ratio": "172%" } }, "2013": { "input_variables": { "Assets, Current": "461,290", "Assets, Non-Current": "69,725", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "199,331", "Goodwill": "59,685", "Liabilities, Current": "238,119", "Liabilities, Non-Current": "241,623", "Other Assets": "0", "Other Compr. Net Income": "9,602", "Other Expenses": "729,698", "Other Liabilities": "32,434", "Other Net Income": "40,813", "Other Revenues": "932,666", "Property, Plant and Equipment": "219,256" }, "output_variables": { "Assets": "809,956", "Liabilities": "512,176", "Expenses": "929,029", "Revenues": "932,666", "Stockholders Equity": "297,780", "Net Income": "44,450", "Comprehensive Net Income": "54,052", "BaseVar": "1,617,121", "ECR before LimitedLiability": "76%", "Economic Capital Ratio": "164%" } }, "2015": { "input_variables": { "Assets, Current": "361,434", "Assets, Non-Current": "56,326", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "193,925", "Goodwill": "63,096", "Liabilities, Current": "191,746", "Liabilities, Non-Current": "252,478", "Other Assets": "42,013", "Other Compr. Net Income": "-3,255", "Other Expenses": "741,355", "Other Liabilities": "10,046", "Other Net Income": "41,404", "Other Revenues": "915,860", "Property, Plant and Equipment": "132,539" }, "output_variables": { "Assets": "655,408", "Liabilities": "454,270", "Expenses": "935,280", "Revenues": "915,860", "Stockholders Equity": "201,138", "Net Income": "21,984", "Comprehensive Net Income": "18,729", "BaseVar": "1,502,738", "ECR before LimitedLiability": "58%", "Economic Capital Ratio": "150%" } }, "2016": { "input_variables": { "Assets, Current": "381,732", "Assets, Non-Current": "26,557", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "197,903", "Goodwill": "59,212", "Liabilities, Current": "221,828", "Liabilities, Non-Current": "211,629", "Other Assets": "69,471", "Other Compr. Net Income": "-2,483", "Other Expenses": "676,921", "Other Liabilities": "14,271", "Other Net Income": "47,993", "Other Revenues": "856,438", "Property, Plant and Equipment": "131,049" }, "output_variables": { "Assets": "668,021", "Liabilities": "447,728", "Expenses": "874,824", "Revenues": "856,438", "Stockholders Equity": "220,293", "Net Income": "29,607", "Comprehensive Net Income": "27,124", "BaseVar": "1,448,744", "ECR before LimitedLiability": "64%", "Economic Capital Ratio": "155%" } } }, "top_rated": false, "trend": 3.0, "value": 1.5522481111497757, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000789933.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000789933.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000789933.svg" }, { "company_id": "0000027093", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000027093.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000027093.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000027093.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000027093_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000027093_main_keyfigs.svg", "name": "U S GOLD CORP", "rank": 36, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000027093.svg", "report_text": "The relative strengths and weaknesses of U S GOLD 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 U S GOLD CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 148% points.The greatest weakness of U S GOLD CORP is the variable Cost of Revenue, reducing the Economic Capital Ratio by 480% points.

The company's Economic Capital Ratio, given in the ranking table, is 155%, being 19% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000027093_2017_U_S_GOLD_CORP.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-63.0", "Assets": "-107", "Liabilities": "92.5", "Stockholders Equity": "-40.2", "ECR before LimitedLiability": "57.4", "Assets, Current": "-19.3", "Goodwill": "10.4", "Property, Plant and Equipment": "-88.2", "Liabilities, Non-Current": "61.5", "Other Liabilities": "57.9", "Liabilities, Current": "75.2", "General and Administrative Expense": "-31.8", "Expenses": "-226", "Revenues": "148", "Net Income": "66.3", "Other Expenses": "116", "Cost of Revenue": "-480", "Other Revenues": "148", "Comprehensive Net Income": "65.8", "Other Net Income": "-13.9", "Economic Capital Ratio": "18.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000027093_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "4,261", "Assets, Non-Current": "30", "Cost of Revenue": "26,422", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "5,767", "Goodwill": "1,083", "Liabilities, Current": "2,752", "Liabilities, Non-Current": "107", "Other Assets": "326", "Other Compr. Net Income": "0", "Other Expenses": "-5,580", "Other Liabilities": "0", "Other Net Income": "-168", "Other Revenues": "25,182", "Property, Plant and Equipment": "51" }, "output_variables": { "Assets": "5,751", "Liabilities": "2,859", "Expenses": "26,609", "Revenues": "25,182", "Stockholders Equity": "2,892", "Net Income": "-1,595", "Comprehensive Net Income": "-1,595", "BaseVar": "30,284", "ECR before LimitedLiability": "64%", "Economic Capital Ratio": "155%" } } }, "top_rated": false, "trend": null, "value": 1.5492096814603995, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000027093.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000027093.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000027093.svg" }, { "company_id": "0001102392", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001102392.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001102392.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001102392.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001102392_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001102392_main_keyfigs.svg", "name": "Royal Energy Resources Inc", "rank": 37, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001102392.svg", "report_text": "The relative strengths and weaknesses of Royal Energy Resources Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Royal Energy Resources Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Royal Energy Resources Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 38% points.

The company's Economic Capital Ratio, given in the ranking table, is 147%, being 11% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001102392_2017_Royal_Energy_Resources_Inc.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "-22.5", "Assets": "-62.9", "Liabilities": "4.29", "Stockholders Equity": "-80.6", "ECR before LimitedLiability": "-80.5", "Assets, Current": "-16.0", "Goodwill": "-1.23", "Assets, Non-Current": "-1.77", "Other Assets": "-26.2", "Liabilities, Non-Current": "-0.400", "Liabilities, Current": "7.66", "Other Expenses": "-13.6", "Expenses": "-5.94", "Revenues": "-4.28", "Net Income": "-8.34", "Cost of Revenue": "1.42", "General and Administrative Expense": "3.83", "Other Revenues": "-4.28", "Comprehensive Net Income": "-8.24", "Other Net Income": "1.98", "Economic Capital Ratio": "-126" }, "2013": { "Property, Plant and Equipment": "-26.7", "Assets": "-67.8", "Liabilities": "1.60", "Stockholders Equity": "-61.0", "ECR before LimitedLiability": "-89.6", "Assets, Current": "-4.80", "Other Assets": "-16.6", "Goodwill": "-0.407", "Assets, Non-Current": "-0.374", "Liabilities, Non-Current": "-0.956", "Liabilities, Current": "2.31", "Other Liabilities": "-0.968", "Expenses": "-13.0", "Revenues": "-1.83", "Net Income": "-17.3", "General and Administrative Expense": "1.11", "Other Expenses": "-23.7", "Other Revenues": "-1.83", "Other Net Income": "0.507", "Comprehensive Net Income": "-16.9", "Economic Capital Ratio": "-135" }, "2015": { "Other Assets": "-0.471", "Assets": "28.3", "Liabilities": "69.1", "Stockholders Equity": "162", "ECR before LimitedLiability": "199", "Assets, Current": "7.01", "Property, Plant and Equipment": "13.4", "Liabilities, Current": "35.9", "Other Liabilities": "19.8", "Liabilities, Non-Current": "25.3", "Expenses": "28.8", "Revenues": "-7.38", "Net Income": "22.3", "Depreciation, Depletion and Amortization": "1.02", "Other Expenses": "16.3", "General and Administrative Expense": "12.1", "Other Revenues": "-7.38", "Comprehensive Net Income": "22.5", "Other Net Income": "0.373", "Other Compr. Net Income": "0.210", "Economic Capital Ratio": "155" }, "2016": { "Other Assets": "-24.6", "Assets": "-25.0", "Liabilities": "49.4", "Stockholders Equity": "22.6", "ECR before LimitedLiability": "49.2", "Assets, Non-Current": "20.3", "Assets, Current": "-13.1", "Goodwill": "20.3", "Property, Plant and Equipment": "-19.1", "Liabilities, Non-Current": "-30.8", "Other Liabilities": "25.3", "Liabilities, Current": "49.5", "General and Administrative Expense": "15.1", "Expenses": "-15.5", "Revenues": "49.4", "Net Income": "28.8", "Other Expenses": "-37.7", "Cost of Revenue": "11.2", "Other Revenues": "49.4", "Comprehensive Net Income": "29.8", "Other Net Income": "-12.2", "Economic Capital Ratio": "10.5" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001102392_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "18", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "2.1", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "205", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "141", "Other Liabilities": "0", "Other Net Income": "17", "Other Revenues": "0", "Property, Plant and Equipment": "13" }, "output_variables": { "Assets": "31", "Liabilities": "205", "Expenses": "143", "Revenues": "0", "Stockholders Equity": "-174", "Net Income": "-126", "Comprehensive Net Income": "-126", "BaseVar": "198", "ECR before LimitedLiability": "-327%", "Economic Capital Ratio": "16%" } }, "2013": { "input_variables": { "Assets, Current": "33", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "2.1", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "222", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "387", "Other Liabilities": "0", "Other Net Income": "30", "Other Revenues": "0", "Property, Plant and Equipment": "11" }, "output_variables": { "Assets": "43", "Liabilities": "222", "Expenses": "389", "Revenues": "0", "Stockholders Equity": "-179", "Net Income": "-359", "Comprehensive Net Income": "-359", "BaseVar": "342", "ECR before LimitedLiability": "-473%", "Economic Capital Ratio": "2.3%" } }, "2015": { "input_variables": { "Assets, Current": "4,256", "Assets, Non-Current": "0", "Cost of Revenue": "283", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "568", "Liabilities, Non-Current": "0", "Other Assets": "1,029", "Other Compr. Net Income": "0", "Other Expenses": "501", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "281", "Property, Plant and Equipment": "7,066" }, "output_variables": { "Assets": "12,350", "Liabilities": "568", "Expenses": "783", "Revenues": "281", "Stockholders Equity": "11,783", "Net Income": "-502", "Comprehensive Net Income": "-502", "BaseVar": "6,991", "ECR before LimitedLiability": "266%", "Economic Capital Ratio": "296%" } }, "2016": { "input_variables": { "Assets, Current": "31,388", "Assets, Non-Current": "27,591", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "4,503", "General and Administrative Expense": "14,142", "Goodwill": "29,344", "Liabilities, Current": "35,384", "Liabilities, Non-Current": "65,576", "Other Assets": "12,807", "Other Compr. Net Income": "2,354", "Other Expenses": "134,121", "Other Liabilities": "0", "Other Net Income": "-14,364", "Other Revenues": "138,569", "Property, Plant and Equipment": "65,112" }, "output_variables": { "Assets": "166,242", "Liabilities": "100,960", "Expenses": "152,766", "Revenues": "138,569", "Stockholders Equity": "65,282", "Net Income": "-28,561", "Comprehensive Net Income": "-26,207", "BaseVar": "287,628", "ECR before LimitedLiability": "54%", "Economic Capital Ratio": "147%" } } }, "top_rated": false, "trend": -34.0, "value": 1.466968070139342, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001102392.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001102392.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001102392.svg" }, { "company_id": "0001621563", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001621563.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001621563.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001621563.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001621563_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001621563_main_keyfigs.svg", "name": "Summit Materials Inc", "rank": 38, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001621563.svg", "report_text": "The relative strengths and weaknesses of Summit Materials Inc are analyzed with respect to 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 Materials Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Summit Materials Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 88% points.

The company's Economic Capital Ratio, given in the ranking table, is 147%, being 10% points above the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001621563_2017_Summit_Materials_Inc.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-25.6", "Assets": "-3.12", "Liabilities": "21.2", "Stockholders Equity": "15.1", "ECR before LimitedLiability": "49.0", "Assets, Current": "-8.70", "Goodwill": "39.8", "Property, Plant and Equipment": "6.66", "Liabilities, Non-Current": "24.5", "Other Liabilities": "-88.2", "Liabilities, Current": "49.4", "General and Administrative Expense": "10.0", "Expenses": "6.67", "Revenues": "35.9", "Net Income": "37.4", "Other Expenses": "25.8", "Cost of Revenue": "-27.8", "Other Revenues": "35.9", "Comprehensive Net Income": "36.4", "Other Net Income": "-5.21", "Economic Capital Ratio": "10.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001621563_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "483,698", "Assets, Non-Current": "51,115", "Cost of Revenue": "1,072,070", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "243,862", "Goodwill": "800,201", "Liabilities, Current": "239,288", "Liabilities, Non-Current": "135,019", "Other Assets": "0", "Other Compr. Net Income": "-8,797", "Other Expenses": "263,272", "Other Liabilities": "1,547,120", "Other Net Income": "-69,949", "Other Revenues": "1,626,063", "Property, Plant and Equipment": "1,446,452" }, "output_variables": { "Assets": "2,781,466", "Liabilities": "1,921,427", "Expenses": "1,579,204", "Revenues": "1,626,063", "Stockholders Equity": "860,039", "Net Income": "-23,090", "Comprehensive Net Income": "-31,887", "BaseVar": "3,993,453", "ECR before LimitedLiability": "54%", "Economic Capital Ratio": "147%" } } }, "top_rated": false, "trend": null, "value": 1.4655265941565623, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001621563.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001621563.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001621563.svg" }, { "company_id": "0001111741", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001111741.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001111741.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001111741.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001111741_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001111741_main_keyfigs.svg", "name": "Dynaresource INC", "rank": 39, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001111741.svg", "report_text": "The relative strengths and weaknesses of Dynaresource INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Dynaresource INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 36% points.The greatest weakness of Dynaresource INC is the variable Property, Plant and Equipment, reducing the Economic Capital Ratio by 53% points.

The company's Economic Capital Ratio, given in the ranking table, is 130%, being 5.8% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001111741_2017_Dynaresource_INC.pdf", "shrinked_graph_json": { "2014": { "Goodwill": "-1.24", "Assets": "-13.3", "Liabilities": "9.51", "ECR before LimitedLiability": "-7.75", "Assets, Current": "-11.7", "Assets, Non-Current": "-1.65", "Other Assets": "62.7", "Property, Plant and Equipment": "-17.4", "Other Liabilities": "6.31", "Liabilities, Non-Current": "-0.891", "Liabilities, Current": "4.49", "General and Administrative Expense": "-6.74", "Expenses": "-6.71", "Net Income": "-4.39", "Cost of Revenue": "2.02", "Other Expenses": "-2.30", "Other Revenues": "2.55", "Revenues": "2.55", "Comprehensive Net Income": "-15.0", "Other Compr. Net Income": "-13.2", "Economic Capital Ratio": "-42.4" }, "2015": { "Other Assets": "25.6", "Assets": "-27.9", "Liabilities": "-1.29", "Stockholders Equity": "-25.6", "ECR before LimitedLiability": "-35.6", "Assets, Current": "-3.01", "Assets, Non-Current": "-2.11", "Goodwill": "-1.77", "Property, Plant and Equipment": "-32.8", "Liabilities, Current": "-14.1", "Other Liabilities": "3.89", "Liabilities, Non-Current": "4.93", "Other Revenues": "-4.65", "Revenues": "-4.65", "Net Income": "-4.89", "Other Compr. Net Income": "-25.0", "Comprehensive Net Income": "-28.3", "General and Administrative Expense": "-7.14", "Cost of Revenue": "2.61", "Other Expenses": "3.77", "Economic Capital Ratio": "-79.2" }, "2016": { "Other Assets": "27.1", "Assets": "-36.3", "Liabilities": "32.8", "Stockholders Equity": "-18.3", "ECR before LimitedLiability": "32.8", "Assets, Non-Current": "-3.65", "Assets, Current": "20.6", "Goodwill": "-5.02", "Property, Plant and Equipment": "-53.3", "Liabilities, Non-Current": "32.8", "Other Liabilities": "24.5", "Liabilities, Current": "-30.3", "Other Revenues": "35.6", "Revenues": "35.6", "Net Income": "35.0", "Comprehensive Net Income": "33.9", "Other Compr. Net Income": "-8.73", "Other Net Income": "-3.59", "Cost of Revenue": "11.4", "Other Expenses": "-9.64", "Economic Capital Ratio": "-5.80" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001111741_strength_weakness.svg", "table_records": { "2014": { "input_variables": { "Assets, Current": "580", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "56", "General and Administrative Expense": "2,438", "Goodwill": "0", "Liabilities, Current": "1,505", "Liabilities, Non-Current": "1,510", "Other Assets": "4,687", "Other Compr. Net Income": "-2,702", "Other Expenses": "3,715", "Other Liabilities": "250", "Other Net Income": "0", "Other Revenues": "1,476", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "5,267", "Liabilities": "3,265", "Expenses": "6,210", "Revenues": "1,476", "Stockholders Equity": "2,002", "Net Income": "-4,733", "Comprehensive Net Income": "-7,436", "BaseVar": "9,460", "ECR before LimitedLiability": "-104%", "Economic Capital Ratio": "81%" } }, "2015": { "input_variables": { "Assets, Current": "2,769", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "129", "General and Administrative Expense": "3,988", "Goodwill": "0", "Liabilities, Current": "7,779", "Liabilities, Non-Current": "0", "Other Assets": "5,018", "Other Compr. Net Income": "-6,356", "Other Expenses": "3,419", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "945", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "7,787", "Liabilities": "7,779", "Expenses": "7,536", "Revenues": "945", "Stockholders Equity": "7.8", "Net Income": "-6,591", "Comprehensive Net Income": "-12,947", "BaseVar": "15,202", "ECR before LimitedLiability": "-166%", "Economic Capital Ratio": "62%" } }, "2016": { "input_variables": { "Assets, Current": "4,370", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "78", "General and Administrative Expense": "2,599", "Goodwill": "0", "Liabilities, Current": "7,802", "Liabilities, Non-Current": "0", "Other Assets": "4,797", "Other Compr. Net Income": "-787", "Other Expenses": "5,135", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "9,496", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "9,166", "Liabilities": "7,802", "Expenses": "7,812", "Revenues": "9,496", "Stockholders Equity": "1,364", "Net Income": "1,684", "Comprehensive Net Income": "897", "BaseVar": "17,532", "ECR before LimitedLiability": "35%", "Economic Capital Ratio": "130%" } } }, "top_rated": false, "trend": 21.0, "value": 1.303583613986873, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001111741.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001111741.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001111741.svg" }, { "company_id": "0000831259", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000831259.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000831259.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000831259.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000831259_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000831259_main_keyfigs.svg", "name": "Freeport Mcmoran INC", "rank": 40, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000831259.svg", "report_text": "The relative strengths and weaknesses of Freeport Mcmoran INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Freeport Mcmoran INC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 29% points.The greatest weakness of Freeport Mcmoran INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 67% points.

The company's Economic Capital Ratio, given in the ranking table, is 126%, being 10% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000831259_2017_Freeport_Mcmoran_INC.pdf", "shrinked_graph_json": { "2009": { "Assets, Current": "3.82", "Assets": "-14.6", "Liabilities": "-2.67", "Stockholders Equity": "-21.2", "ECR before LimitedLiability": "-35.4", "Other Assets": "58.7", "Goodwill": "-9.73", "Property, Plant and Equipment": "-49.9", "Liabilities, Current": "2.28", "Liabilities, Non-Current": "10.3", "Other Liabilities": "-15.7", "Cost of Revenue": "-14.1", "Expenses": "-16.5", "Revenues": "-33.0", "Net Income": "-21.0", "Other Expenses": "-7.14", "Depreciation, Depletion and Amortization": "3.28", "Other Revenues": "-33.0", "Comprehensive Net Income": "-20.8", "Other Net Income": "32.4", "Economic Capital Ratio": "-34.0" }, "2010": { "Assets": "-9.46", "Liabilities": "-12.4", "Stockholders Equity": "-25.6", "ECR before LimitedLiability": "-8.46", "Goodwill": "-2.64", "Assets, Current": "2.77", "Other Assets": "-9.35", "Other Liabilities": "-16.6", "Liabilities, Current": "-1.55", "Liabilities, Non-Current": "5.42", "General and Administrative Expense": "0.998", "Expenses": "0.804", "Revenues": "-34.6", "Net Income": "9.25", "Other Expenses": "-13.9", "Depreciation, Depletion and Amortization": "2.55", "Cost of Revenue": "11.6", "Other Revenues": "-34.6", "Other Net Income": "47.6", "Comprehensive Net Income": "9.42", "Economic Capital Ratio": "-7.71" }, "2011": { "Property, Plant and Equipment": "18.4", "Assets": "-3.09", "Liabilities": "15.8", "Stockholders Equity": "4.77", "ECR before LimitedLiability": "118", "Goodwill": "-1.98", "Assets, Current": "-2.26", "Other Assets": "-12.3", "Liabilities, Current": "32.3", "Liabilities, Non-Current": "-8.71", "Other Liabilities": "-10.2", "General and Administrative Expense": "14.1", "Expenses": "20.0", "Revenues": "-18.0", "Net Income": "69.5", "Other Expenses": "-1.72", "Cost of Revenue": "6.24", "Other Revenues": "-18.0", "Comprehensive Net Income": "69.6", "Other Net Income": "67.7", "Economic Capital Ratio": "61.4" }, "2012": { "Property, Plant and Equipment": "27.2", "Assets": "7.50", "Liabilities": "23.3", "Stockholders Equity": "31.0", "ECR before LimitedLiability": "114", "Assets, Non-Current": "1.44", "Other Assets": "-13.1", "Other Liabilities": "-10.8", "Liabilities, Non-Current": "-4.93", "Liabilities, Current": "36.9", "Other Expenses": "2.04", "Expenses": "23.7", "Revenues": "-14.5", "Net Income": "59.8", "Cost of Revenue": "5.47", "General and Administrative Expense": "14.7", "Other Revenues": "-14.5", "Comprehensive Net Income": "56.9", "Other Net Income": "49.8", "Other Compr. Net Income": "-2.39", "Economic Capital Ratio": "69.0" }, "2013": { "Property, Plant and Equipment": "4.01", "Assets": "27.0", "Liabilities": "-22.5", "Stockholders Equity": "14.0", "ECR before LimitedLiability": "77.7", "Assets, Current": "-4.31", "Other Assets": "22.4", "Goodwill": "1.96", "Liabilities, Non-Current": "-43.5", "Liabilities, Current": "25.0", "Other Liabilities": "-7.31", "Expenses": "39.2", "Revenues": "16.3", "Net Income": "54.8", "General and Administrative Expense": "15.7", "Cost of Revenue": "4.06", "Other Expenses": "16.0", "Other Revenues": "16.3", "Other Net Income": "-2.76", "Comprehensive Net Income": "54.5", "Economic Capital Ratio": "32.7" }, "2014": { "Goodwill": "-1.32", "Assets": "19.2", "Other Liabilities": "-2.08", "Stockholders Equity": "23.5", "ECR before LimitedLiability": "71.3", "Assets, Current": "-7.76", "Assets, Non-Current": "2.23", "Other Assets": "18.5", "Property, Plant and Equipment": "8.45", "General and Administrative Expense": "15.7", "Expenses": "26.6", "Revenues": "23.4", "Net Income": "53.5", "Depreciation, Depletion and Amortization": "1.49", "Cost of Revenue": "3.68", "Other Expenses": "4.98", "Other Revenues": "23.4", "Liabilities, Non-Current": "-33.4", "Liabilities, Current": "32.9", "Comprehensive Net Income": "53.5", "Economic Capital Ratio": "36.7" }, "2015": { "Other Assets": "-6.34", "Assets": "-4.13", "Liabilities": "-14.1", "Stockholders Equity": "-17.0", "ECR before LimitedLiability": "17.5", "Assets, Current": "-15.4", "Assets, Non-Current": "4.72", "Goodwill": "-2.34", "Property, Plant and Equipment": "17.0", "Liabilities, Current": "17.9", "Other Liabilities": "-7.98", "Liabilities, Non-Current": "-55.4", "Cost of Revenue": "5.76", "Expenses": "5.52", "Revenues": "17.0", "Net Income": "17.1", "Other Expenses": "-22.3", "General and Administrative Expense": "17.0", "Other Revenues": "17.0", "Comprehensive Net Income": "17.1", "Economic Capital Ratio": "-26.1" }, "2016": { "Other Assets": "-27.4", "Assets": "7.22", "Liabilities, Non-Current": "-66.8", "Stockholders Equity": "8.37", "ECR before LimitedLiability": "28.3", "Assets, Non-Current": "11.3", "Assets, Current": "6.99", "Goodwill": "-3.86", "Property, Plant and Equipment": "28.2", "General and Administrative Expense": "16.8", "Expenses": "11.1", "Revenues": "18.2", "Net Income": "24.4", "Other Expenses": "28.3", "Cost of Revenue": "-37.4", "Other Revenues": "18.2", "Liabilities, Current": "29.3", "Other Liabilities": "1.53", "Comprehensive Net Income": "23.4", "Other Net Income": "-5.04", "Economic Capital Ratio": "-10.3" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000831259_strength_weakness.svg", "table_records": { "2009": { "input_variables": { "Assets, Current": "7,433,000", "Assets, Non-Current": "700,000", "Cost of Revenue": "8,049,000", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "321,000", "Goodwill": "0", "Liabilities, Current": "3,002,000", "Liabilities, Non-Current": "7,753,000", "Other Assets": "17,863,000", "Other Compr. Net Income": "0", "Other Expenses": "10,523,000", "Other Liabilities": "4,484,000", "Other Net Income": "14,378,000", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "25,996,000", "Liabilities": "15,239,000", "Expenses": "18,893,000", "Revenues": "0", "Stockholders Equity": "10,757,000", "Net Income": "-4,515,000", "Comprehensive Net Income": "-4,515,000", "BaseVar": "37,253,000", "ECR before LimitedLiability": "56%", "Economic Capital Ratio": "149%" } }, "2010": { "input_variables": { "Assets, Current": "9,851,000", "Assets, Non-Current": "997,000", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "381,000", "Goodwill": "0", "Liabilities, Current": "3,763,000", "Liabilities, Non-Current": "6,119,000", "Other Assets": "1,753,000", "Other Compr. Net Income": "0", "Other Expenses": "12,978,000", "Other Liabilities": "4,944,000", "Other Net Income": "18,903,000", "Other Revenues": "0", "Property, Plant and Equipment": "16,785,000" }, "output_variables": { "Assets": "29,386,000", "Liabilities": "14,826,000", "Expenses": "13,359,000", "Revenues": "0", "Stockholders Equity": "14,560,000", "Net Income": "5,544,000", "Comprehensive Net Income": "5,544,000", "BaseVar": "38,237,000", "ECR before LimitedLiability": "124%", "Economic Capital Ratio": "199%" } }, "2011": { "input_variables": { "Assets, Current": "10,047,000", "Assets, Non-Current": "888,000", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "415,000", "Goodwill": "0", "Liabilities, Current": "2,940,000", "Liabilities, Non-Current": "5,184,000", "Other Assets": "2,686,000", "Other Compr. Net Income": "0", "Other Expenses": "14,724,000", "Other Liabilities": "5,393,000", "Other Net Income": "20,886,000", "Other Revenues": "0", "Property, Plant and Equipment": "18,449,000" }, "output_variables": { "Assets": "32,070,000", "Liabilities": "13,517,000", "Expenses": "15,139,000", "Revenues": "0", "Stockholders Equity": "18,553,000", "Net Income": "5,747,000", "Comprehensive Net Income": "5,747,000", "BaseVar": "40,806,000", "ECR before LimitedLiability": "147%", "Economic Capital Ratio": "215%" } }, "2012": { "input_variables": { "Assets, Current": "10,297,000", "Assets, Non-Current": "1,420,000", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "431,000", "Goodwill": "0", "Liabilities, Current": "3,343,000", "Liabilities, Non-Current": "5,169,000", "Other Assets": "2,724,000", "Other Compr. Net Income": "-980,000", "Other Expenses": "13,461,000", "Other Liabilities": "5,617,000", "Other Net Income": "17,872,000", "Other Revenues": "0", "Property, Plant and Equipment": "20,999,000" }, "output_variables": { "Assets": "35,440,000", "Liabilities": "14,129,000", "Expenses": "13,892,000", "Revenues": "0", "Stockholders Equity": "21,311,000", "Net Income": "3,980,000", "Comprehensive Net Income": "3,000,000", "BaseVar": "41,156,500", "ECR before LimitedLiability": "141%", "Economic Capital Ratio": "211%" } }, "2013": { "input_variables": { "Assets, Current": "9,972,000", "Assets, Non-Current": "1,798,000", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "657,000", "Goodwill": "1,916,000", "Liabilities, Current": "4,773,000", "Liabilities, Non-Current": "22,084,000", "Other Assets": "25,745,000", "Other Compr. Net Income": "-682,000", "Other Expenses": "16,906,000", "Other Liabilities": "10,669,000", "Other Net Income": "83,000", "Other Revenues": "20,921,000", "Property, Plant and Equipment": "24,042,000" }, "output_variables": { "Assets": "63,473,000", "Liabilities": "37,526,000", "Expenses": "17,563,000", "Revenues": "20,921,000", "Stockholders Equity": "25,947,000", "Net Income": "3,441,000", "Comprehensive Net Income": "2,759,000", "BaseVar": "70,124,000", "ECR before LimitedLiability": "83%", "Economic Capital Ratio": "170%" } }, "2014": { "input_variables": { "Assets, Current": "9,045,000", "Assets, Non-Current": "2,077,000", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "592,000", "Goodwill": "0", "Liabilities, Current": "5,172,000", "Liabilities, Non-Current": "20,353,000", "Other Assets": "21,453,000", "Other Compr. Net Income": "-702,000", "Other Expenses": "21,703,000", "Other Liabilities": "10,045,000", "Other Net Income": "112,000", "Other Revenues": "21,438,000", "Property, Plant and Equipment": "26,220,000" }, "output_variables": { "Assets": "58,795,000", "Liabilities": "35,570,000", "Expenses": "22,295,000", "Revenues": "21,438,000", "Stockholders Equity": "23,225,000", "Net Income": "-745,000", "Comprehensive Net Income": "-1,447,000", "BaseVar": "69,456,000", "ECR before LimitedLiability": "71%", "Economic Capital Ratio": "161%" } }, "2015": { "input_variables": { "Assets, Current": "7,462,000", "Assets, Non-Current": "2,242,000", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "569,000", "Goodwill": "0", "Liabilities, Current": "4,307,000", "Liabilities, Non-Current": "21,435,000", "Other Assets": "9,364,000", "Other Compr. Net Income": "-106,000", "Other Expenses": "27,400,000", "Other Liabilities": "8,027,000", "Other Net Income": "3,000", "Other Revenues": "15,877,000", "Property, Plant and Equipment": "27,509,000" }, "output_variables": { "Assets": "46,577,000", "Liabilities": "33,769,000", "Expenses": "27,969,000", "Revenues": "15,877,000", "Stockholders Equity": "12,808,000", "Net Income": "-12,089,000", "Comprehensive Net Income": "-12,195,000", "BaseVar": "62,150,500", "ECR before LimitedLiability": "17%", "Economic Capital Ratio": "115%" } }, "2016": { "input_variables": { "Assets, Current": "10,435,000", "Assets, Non-Current": "3,589,000", "Cost of Revenue": "17,580,000", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "607,000", "Goodwill": "0", "Liabilities, Current": "4,265,000", "Liabilities, Non-Current": "20,027,000", "Other Assets": "74,000", "Other Compr. Net Income": "-174,000", "Other Expenses": "-194,000", "Other Liabilities": "3,768,000", "Other Net Income": "-862,000", "Other Revenues": "14,830,000", "Property, Plant and Equipment": "23,219,000" }, "output_variables": { "Assets": "37,317,000", "Liabilities": "28,060,000", "Expenses": "17,993,000", "Revenues": "14,830,000", "Stockholders Equity": "9,257,000", "Net Income": "-4,025,000", "Comprehensive Net Income": "-4,199,000", "BaseVar": "49,618,000", "ECR before LimitedLiability": "30%", "Economic Capital Ratio": "126%" } } }, "top_rated": false, "trend": 5.0, "value": 1.2581616029756075, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000831259.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000831259.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000831259.svg" }, { "company_id": "0001416090", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001416090.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001416090.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001416090.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001416090_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001416090_main_keyfigs.svg", "name": "Blusky AI INC", "rank": 41, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001416090.svg", "report_text": "The relative strengths and weaknesses of Blusky AI INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Blusky AI INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 101% points.The greatest weakness of Blusky AI INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 187% points.

The company's Economic Capital Ratio, given in the ranking table, is 123%, being 13% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001416090_2017_Blusky_AI_INC.pdf", "shrinked_graph_json": { "2013": { "Property, Plant and Equipment": "-18.7", "Assets": "4.79", "Liabilities": "-61.0", "Stockholders Equity": "-22.9", "ECR before LimitedLiability": "4.04", "Assets, Current": "-1.47", "Other Assets": "48.0", "Goodwill": "-0.193", "Liabilities, Non-Current": "2.07", "Liabilities, Current": "3.80", "Other Liabilities": "-142", "Expenses": "6.84", "Revenues": "-1.27", "Net Income": "2.82", "General and Administrative Expense": "-0.648", "Cost of Revenue": "0.468", "Other Expenses": "7.13", "Other Revenues": "-1.27", "Other Net Income": "-0.389", "Comprehensive Net Income": "2.96", "Economic Capital Ratio": "-41.0" }, "2014": { "Assets": "-17.6", "Liabilities": "-3.56", "Stockholders Equity": "-19.4", "ECR before LimitedLiability": "-24.3", "Assets, Current": "-13.9", "Assets, Non-Current": "-1.77", "Other Assets": "46.6", "Property, Plant and Equipment": "-27.4", "Other Liabilities": "-26.8", "Liabilities, Non-Current": "5.49", "Liabilities, Current": "8.31", "General and Administrative Expense": "-12.4", "Expenses": "9.60", "Revenues": "-6.73", "Net Income": "-22.0", "Cost of Revenue": "1.86", "Other Expenses": "19.8", "Other Revenues": "-6.73", "Comprehensive Net Income": "-21.6", "Other Net Income": "-23.9", "Economic Capital Ratio": "-58.9" }, "2015": { "Other Assets": "-22.5", "Assets": "-66.0", "Liabilities": "2.10", "Stockholders Equity": "-78.5", "ECR before LimitedLiability": "-78.7", "Assets, Current": "-17.5", "Assets, Non-Current": "-1.53", "Goodwill": "-1.28", "Property, Plant and Equipment": "-33.6", "Liabilities, Current": "4.44", "Liabilities, Non-Current": "-0.315", "Cost of Revenue": "1.36", "Expenses": "6.52", "Revenues": "1.76", "Net Income": "-6.90", "Other Expenses": "2.91", "General and Administrative Expense": "2.67", "Other Revenues": "1.76", "Comprehensive Net Income": "-7.22", "Other Net Income": "-20.1", "Economic Capital Ratio": "-122" }, "2016": { "Other Assets": "-50.3", "Assets": "-101", "Liabilities": "25.5", "Stockholders Equity": "-187", "ECR before LimitedLiability": "25.5", "Assets, Current": "-34.5", "Goodwill": "-8.18", "Property, Plant and Equipment": "-67.6", "Liabilities, Non-Current": "27.1", "Other Liabilities": "25.6", "Liabilities, Current": "-76.5", "General and Administrative Expense": "-17.0", "Expenses": "25.5", "Revenues": "-46.1", "Net Income": "95.0", "Other Expenses": "25.5", "Cost of Revenue": "18.6", "Other Revenues": "-46.1", "Comprehensive Net Income": "93.6", "Other Net Income": "101", "Economic Capital Ratio": "-13.1" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001416090_strength_weakness.svg", "table_records": { "2013": { "input_variables": { "Assets, Current": "66", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "254", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "950", "Other Compr. Net Income": "0", "Other Expenses": "6.6", "Other Liabilities": "1,055", "Other Net Income": "-10", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "1,016", "Liabilities": "1,055", "Expenses": "260", "Revenues": "0", "Stockholders Equity": "-39", "Net Income": "-271", "Comprehensive Net Income": "-271", "BaseVar": "1,171", "ECR before LimitedLiability": "-32%", "Economic Capital Ratio": "96%" } }, "2014": { "input_variables": { "Assets, Current": "141", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "701", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "950", "Other Compr. Net Income": "0", "Other Expenses": "34", "Other Liabilities": "1,160", "Other Net Income": "-919", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "1,091", "Liabilities": "1,160", "Expenses": "736", "Revenues": "0", "Stockholders Equity": "-69", "Net Income": "-1,655", "Comprehensive Net Income": "-1,655", "BaseVar": "1,953", "ECR before LimitedLiability": "-156%", "Economic Capital Ratio": "65%" } }, "2015": { "input_variables": { "Assets, Current": "1,141", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "98", "General and Administrative Expense": "1,446", "Goodwill": "0", "Liabilities, Current": "17,961", "Liabilities, Non-Current": "0", "Other Assets": "25", "Other Compr. Net Income": "-189", "Other Expenses": "3,742", "Other Liabilities": "79", "Other Net Income": "-8,478", "Other Revenues": "3,524", "Property, Plant and Equipment": "1,760" }, "output_variables": { "Assets": "2,925", "Liabilities": "18,040", "Expenses": "5,286", "Revenues": "3,524", "Stockholders Equity": "-15,115", "Net Income": "-10,240", "Comprehensive Net Income": "-10,429", "BaseVar": "19,221", "ECR before LimitedLiability": "-316%", "Economic Capital Ratio": "18%" } }, "2016": { "input_variables": { "Assets, Current": "1,714", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "142", "General and Administrative Expense": "4,887", "Goodwill": "0", "Liabilities, Current": "12,669", "Liabilities, Non-Current": "0", "Other Assets": "26", "Other Compr. Net Income": "-315", "Other Expenses": "3,896", "Other Liabilities": "256", "Other Net Income": "26,280", "Other Revenues": "0", "Property, Plant and Equipment": "1,237" }, "output_variables": { "Assets": "2,977", "Liabilities": "12,925", "Expenses": "8,925", "Revenues": "0", "Stockholders Equity": "-9,948", "Net Income": "17,355", "Comprehensive Net Income": "17,040", "BaseVar": "25,711", "ECR before LimitedLiability": "27%", "Economic Capital Ratio": "123%" } } }, "top_rated": false, "trend": 33.0, "value": 1.230850240764127, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001416090.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001416090.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001416090.svg" }, { "company_id": "0001424864", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001424864.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001424864.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001424864.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001424864_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001424864_main_keyfigs.svg", "name": "Rise Gold Corp", "rank": 42, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001424864.svg", "report_text": "The relative strengths and weaknesses of Rise Gold 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 Rise Gold Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 66% points.The greatest weakness of Rise Gold Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 75% points.

The company's Economic Capital Ratio, given in the ranking table, is 122%, being 14% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001424864_2017_Rise_Gold_Corp.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "-19.0", "Assets": "-51.9", "Liabilities": "-3.33", "Stockholders Equity": "-71.5", "ECR before LimitedLiability": "-71.7", "Assets, Current": "-9.27", "Goodwill": "-1.37", "Assets, Non-Current": "-1.96", "Other Assets": "-26.2", "Other Liabilities": "-11.2", "Liabilities, Current": "0.552", "Other Expenses": "-8.72", "Expenses": "-4.87", "Revenues": "-5.02", "Net Income": "-11.1", "Cost of Revenue": "1.72", "General and Administrative Expense": "1.21", "Other Revenues": "-5.02", "Comprehensive Net Income": "-11.0", "Other Net Income": "-0.596", "Economic Capital Ratio": "-117" }, "2015": { "Other Assets": "-19.2", "Assets": "-51.4", "Liabilities": "-9.09", "Stockholders Equity": "-62.0", "ECR before LimitedLiability": "-54.6", "Assets, Non-Current": "-2.24", "Goodwill": "-1.88", "Property, Plant and Equipment": "-43.8", "Liabilities, Current": "-23.9", "Other Liabilities": "2.07", "Liabilities, Non-Current": "2.62", "Cost of Revenue": "2.41", "Expenses": "-13.3", "Revenues": "-8.54", "Net Income": "-2.15", "Other Expenses": "-19.0", "General and Administrative Expense": "2.03", "Other Revenues": "-8.54", "Comprehensive Net Income": "-1.98", "Other Net Income": "16.8", "Economic Capital Ratio": "-98.2" }, "2016": { "Other Assets": "66.3", "Assets": "25.2", "Liabilities": "27.4", "Stockholders Equity": "38.0", "ECR before LimitedLiability": "24.7", "Assets, Current": "6.25", "Goodwill": "-4.54", "Property, Plant and Equipment": "-50.3", "Liabilities, Non-Current": "24.7", "Other Liabilities": "20.9", "Liabilities, Current": "19.9", "General and Administrative Expense": "17.4", "Expenses": "-52.4", "Revenues": "-26.0", "Net Income": "-70.3", "Other Expenses": "-74.6", "Cost of Revenue": "9.92", "Other Revenues": "-26.0", "Comprehensive Net Income": "-70.8", "Other Net Income": "4.54", "Economic Capital Ratio": "-13.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001424864_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "32", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "21", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "113", "Other Liabilities": "214", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "20" }, "output_variables": { "Assets": "52", "Liabilities": "214", "Expenses": "135", "Revenues": "0", "Stockholders Equity": "-163", "Net Income": "-135", "Comprehensive Net Income": "-135", "BaseVar": "200", "ECR before LimitedLiability": "-285%", "Economic Capital Ratio": "25%" } }, "2015": { "input_variables": { "Assets, Current": "58", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "34", "Goodwill": "0", "Liabilities, Current": "214", "Liabilities, Non-Current": "0", "Other Assets": "16", "Other Compr. Net Income": "0", "Other Expenses": "162", "Other Liabilities": "0", "Other Net Income": "84", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "74", "Liabilities": "214", "Expenses": "196", "Revenues": "0", "Stockholders Equity": "-140", "Net Income": "-112", "Comprehensive Net Income": "-112", "BaseVar": "284", "ECR before LimitedLiability": "-223%", "Economic Capital Ratio": "42%" } }, "2016": { "input_variables": { "Assets, Current": "169", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "21", "Goodwill": "0", "Liabilities, Current": "227", "Liabilities, Non-Current": "0", "Other Assets": "563", "Other Compr. Net Income": "0", "Other Expenses": "653", "Other Liabilities": "0", "Other Net Income": "40", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "732", "Liabilities": "227", "Expenses": "673", "Revenues": "0", "Stockholders Equity": "504", "Net Income": "-633", "Comprehensive Net Income": "-633", "BaseVar": "836", "ECR before LimitedLiability": "26%", "Economic Capital Ratio": "122%" } } }, "top_rated": false, "trend": 23.0, "value": 1.2222710117378879, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001424864.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001424864.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001424864.svg" }, { "company_id": "0001010858", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001010858.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001010858.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001010858_main_keyfigs.svg", "name": "Bison Merger Sub I LLC", "rank": 43, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001010858.svg", "report_text": "The relative strengths and weaknesses of Bison Merger Sub I LLC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Bison Merger Sub I LLC compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 24% points.The greatest weakness of Bison Merger Sub I LLC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 104% points.

The company's Economic Capital Ratio, given in the ranking table, is 119%, being 17% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001010858_2017_Bison_Merger_Sub_I_LLC.pdf", "shrinked_graph_json": { "2014": { "Goodwill": "5.33", "Assets": "-35.4", "Liabilities": "-5.28", "Stockholders Equity": "-46.8", "ECR before LimitedLiability": "22.2", "Assets, Current": "-6.37", "Other Assets": "-31.5", "Property, Plant and Equipment": "-3.56", "Other Liabilities": "14.1", "Liabilities, Non-Current": "-99.6", "Liabilities, Current": "15.4", "General and Administrative Expense": "13.8", "Expenses": "14.0", "Revenues": "18.6", "Net Income": "22.8", "Cost of Revenue": "-44.7", "Other Expenses": "17.1", "Other Revenues": "18.6", "Comprehensive Net Income": "23.1", "Other Net Income": "-3.38", "Economic Capital Ratio": "-12.5" }, "2015": { "Other Assets": "-18.3", "Assets": "-23.7", "Liabilities": "-24.0", "Stockholders Equity": "-57.0", "Assets, Current": "-0.282", "Property, Plant and Equipment": "0.309", "Liabilities, Current": "5.06", "Other Liabilities": "0.790", "Liabilities, Non-Current": "-113", "Cost of Revenue": "-23.1", "Expenses": "1.31", "Revenues": "3.88", "Net Income": "6.44", "Depreciation, Depletion and Amortization": "-0.105", "Other Expenses": "4.01", "General and Administrative Expense": "1.44", "Other Revenues": "3.88", "ECR before LimitedLiability": "0.189", "Comprehensive Net Income": "6.45", "Other Net Income": "-0.142", "Economic Capital Ratio": "-43.4" }, "2016": { "Liabilities, Non-Current": "-104", "Liabilities": "0.640", "ECR before LimitedLiability": "21.1", "Other Liabilities": "17.8", "Liabilities, Current": "23.7", "General and Administrative Expense": "12.4", "Expenses": "12.1", "Net Income": "21.1", "Other Expenses": "21.5", "Depreciation, Depletion and Amortization": "-4.60", "Cost of Revenue": "-29.1", "Other Revenues": "21.1", "Revenues": "21.1", "Comprehensive Net Income": "21.1", "Other Net Income": "-8.68", "Economic Capital Ratio": "-17.5", "Assets, Non-Current": "-1.94", "Goodwill": "-2.43", "Property, Plant and Equipment": "21.1", "Other Assets": "-21.4", "Assets, Current": "7.59" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001010858_strength_weakness.svg", "table_records": { "2014": { "input_variables": { "Assets, Current": "460,554", "Assets, Non-Current": "26,742", "Cost of Revenue": "851,454", "Depreciation, Depletion and Amortization": "59,379", "General and Administrative Expense": "114,227", "Goodwill": "84,677", "Liabilities, Current": "141,841", "Liabilities, Non-Current": "1,264,350", "Other Assets": "100,769", "Other Compr. Net Income": "-9,446", "Other Expenses": "96,770", "Other Liabilities": "74,351", "Other Net Income": "-64,005", "Other Revenues": "1,356,458", "Property, Plant and Equipment": "841,274" }, "output_variables": { "Assets": "1,514,016", "Liabilities": "1,480,542", "Expenses": "1,121,830", "Revenues": "1,356,458", "Stockholders Equity": "33,474", "Net Income": "170,623", "Comprehensive Net Income": "161,177", "BaseVar": "2,773,148", "ECR before LimitedLiability": "14%", "Economic Capital Ratio": "111%" } }, "2015": { "input_variables": { "Assets, Current": "359,674", "Assets, Non-Current": "25,671", "Cost of Revenue": "608,845", "Depreciation, Depletion and Amortization": "66,754", "General and Administrative Expense": "80,666", "Goodwill": "15,301", "Liabilities, Current": "85,676", "Liabilities, Non-Current": "1,254,082", "Other Assets": "97,316", "Other Compr. Net Income": "-5,089", "Other Expenses": "100,775", "Other Liabilities": "89,569", "Other Net Income": "-63,599", "Other Revenues": "828,709", "Property, Plant and Equipment": "870,997" }, "output_variables": { "Assets": "1,368,959", "Liabilities": "1,429,327", "Expenses": "857,040", "Revenues": "828,709", "Stockholders Equity": "-60,368", "Net Income": "-91,930", "Comprehensive Net Income": "-97,019", "BaseVar": "2,276,362", "ECR before LimitedLiability": "-13%", "Economic Capital Ratio": "97%" } }, "2016": { "input_variables": { "Assets, Current": "353,803", "Assets, Non-Current": "9,486", "Cost of Revenue": "459,714", "Depreciation, Depletion and Amortization": "72,276", "General and Administrative Expense": "79,140", "Goodwill": "15,301", "Liabilities, Current": "74,155", "Liabilities, Non-Current": "870,578", "Other Assets": "96,585", "Other Compr. Net Income": "-1,376", "Other Expenses": "-5,138", "Other Liabilities": "7,057", "Other Net Income": "-69,146", "Other Revenues": "535,013", "Property, Plant and Equipment": "727,735" }, "output_variables": { "Assets": "1,202,910", "Liabilities": "951,790", "Expenses": "605,992", "Revenues": "535,013", "Stockholders Equity": "251,120", "Net Income": "-140,125", "Comprehensive Net Income": "-141,501", "BaseVar": "1,683,114", "ECR before LimitedLiability": "22%", "Economic Capital Ratio": "119%" } } }, "top_rated": false, "trend": 7.0, "value": 1.1866025846728696, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001010858.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001010858.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001010858.svg" }, { "company_id": "0001011509", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001011509.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001011509.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001011509_main_keyfigs.svg", "name": "Golden Minerals Co", "rank": 44, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001011509.svg", "report_text": "The relative strengths and weaknesses of Golden Minerals 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 Golden Minerals Co compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Golden Minerals Co is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 45% points.

The company's Economic Capital Ratio, given in the ranking table, is 118%, being 18% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001011509_2017_Golden_Minerals_Co.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "57.2", "Assets": "45.4", "Liabilities": "22.6", "Stockholders Equity": "94.7", "ECR before LimitedLiability": "141", "Goodwill": "11.7", "Assets, Current": "-2.98", "Other Assets": "-8.90", "Liabilities, Current": "25.5", "Liabilities, Non-Current": "14.4", "Other Liabilities": "-19.8", "General and Administrative Expense": "7.48", "Expenses": "21.6", "Revenues": "-11.8", "Net Income": "13.1", "Other Expenses": "10.0", "Cost of Revenue": "4.02", "Other Revenues": "-11.8", "Comprehensive Net Income": "13.1", "Other Net Income": "3.33", "Economic Capital Ratio": "84.1" }, "2012": { "Property, Plant and Equipment": "102", "Assets": "42.3", "Liabilities": "41.2", "Stockholders Equity": "105", "ECR before LimitedLiability": "129", "Assets, Current": "-2.81", "Other Assets": "-12.4", "Other Liabilities": "-16.3", "Liabilities, Non-Current": "19.2", "Liabilities, Current": "37.2", "Other Expenses": "-2.32", "Expenses": "10.2", "Revenues": "-11.8", "Net Income": "6.20", "Cost of Revenue": "4.41", "General and Administrative Expense": "10.4", "Depreciation, Depletion and Amortization": "-2.35", "Other Revenues": "-11.8", "Comprehensive Net Income": "6.42", "Other Net Income": "7.93", "Economic Capital Ratio": "83.9" }, "2013": { "Property, Plant and Equipment": "-11.1", "Assets": "-73.4", "Liabilities": "-4.24", "ECR before LimitedLiability": "-91.2", "Assets, Current": "-2.26", "Other Assets": "-32.7", "Goodwill": "-0.361", "Assets, Non-Current": "-0.329", "Liabilities, Non-Current": "-0.985", "Liabilities, Current": "-1.71", "Other Liabilities": "-1.19", "Depreciation, Depletion and Amortization": "-0.230", "Expenses": "-92.7", "Net Income": "-103", "General and Administrative Expense": "0.523", "Cost of Revenue": "0.230", "Other Expenses": "-111", "Other Revenues": "-1.97", "Revenues": "-1.97", "Comprehensive Net Income": "-98.9", "Economic Capital Ratio": "-136" }, "2014": { "Assets": "51.9", "Liabilities": "58.6", "Stockholders Equity": "102", "ECR before LimitedLiability": "109", "Assets, Current": "13.8", "Other Assets": "-15.1", "Property, Plant and Equipment": "72.1", "Other Liabilities": "20.1", "Liabilities, Non-Current": "15.6", "Liabilities, Current": "26.4", "General and Administrative Expense": "1.86", "Expenses": "-5.68", "Revenues": "-12.1", "Net Income": "-7.15", "Depreciation, Depletion and Amortization": "-7.26", "Cost of Revenue": "3.34", "Other Expenses": "-3.56", "Other Revenues": "-12.1", "Comprehensive Net Income": "-6.07", "Other Net Income": "11.0", "Economic Capital Ratio": "74.0" }, "2015": { "Other Assets": "-16.0", "Assets": "-42.2", "Liabilities": "16.4", "Stockholders Equity": "-9.30", "ECR before LimitedLiability": "-16.1", "Assets, Current": "-7.16", "Property, Plant and Equipment": "-9.58", "Liabilities, Current": "7.54", "Other Liabilities": "6.86", "Liabilities, Non-Current": "4.37", "Cost of Revenue": "3.39", "Expenses": "-56.1", "Revenues": "6.86", "Net Income": "-34.5", "Depreciation, Depletion and Amortization": "-7.79", "Other Expenses": "-51.0", "General and Administrative Expense": "3.86", "Other Revenues": "6.86", "Comprehensive Net Income": "-16.1", "Other Compr. Net Income": "11.3", "Economic Capital Ratio": "-59.7" }, "2016": { "Other Assets": "-39.2", "Assets": "-16.0", "Liabilities": "25.9", "Stockholders Equity": "25.7", "ECR before LimitedLiability": "20.4", "Assets, Current": "14.8", "Goodwill": "-5.84", "Property, Plant and Equipment": "20.7", "Liabilities, Non-Current": "5.98", "Liabilities, Current": "25.4", "General and Administrative Expense": "-10.1", "Expenses": "-29.0", "Revenues": "20.4", "Net Income": "-8.66", "Other Expenses": "-19.6", "Depreciation, Depletion and Amortization": "-12.2", "Cost of Revenue": "12.7", "Other Revenues": "20.4", "Comprehensive Net Income": "-44.8", "Other Compr. Net Income": "-37.3", "Economic Capital Ratio": "-18.2" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001011509_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "58,397", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "2,792", "General and Administrative Expense": "8,729", "Goodwill": "70,155", "Liabilities, Current": "15,575", "Liabilities, Non-Current": "4,069", "Other Assets": "264", "Other Compr. Net Income": "-287", "Other Expenses": "61,943", "Other Liabilities": "55,603", "Other Net Income": "10,793", "Other Revenues": "0", "Property, Plant and Equipment": "284,199" }, "output_variables": { "Assets": "413,015", "Liabilities": "75,247", "Expenses": "73,464", "Revenues": "0", "Stockholders Equity": "337,768", "Net Income": "-62,671", "Comprehensive Net Income": "-62,958", "BaseVar": "286,403", "ECR before LimitedLiability": "182%", "Economic Capital Ratio": "238%" } }, "2012": { "input_variables": { "Assets, Current": "54,792", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "10,012", "General and Administrative Expense": "7,063", "Goodwill": "11,666", "Liabilities, Current": "13,306", "Liabilities, Non-Current": "2,452", "Other Assets": "739", "Other Compr. Net Income": "32", "Other Expenses": "104,207", "Other Liabilities": "47,072", "Other Net Income": "29,257", "Other Revenues": "0", "Property, Plant and Equipment": "280,905" }, "output_variables": { "Assets": "348,102", "Liabilities": "62,830", "Expenses": "121,282", "Revenues": "0", "Stockholders Equity": "285,272", "Net Income": "-92,025", "Comprehensive Net Income": "-91,993", "BaseVar": "280,752", "ECR before LimitedLiability": "163%", "Economic Capital Ratio": "226%" } }, "2013": { "input_variables": { "Assets, Current": "22,476", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "6,927", "General and Administrative Expense": "5,610", "Goodwill": "0", "Liabilities, Current": "5,770", "Liabilities, Non-Current": "2,655", "Other Assets": "30", "Other Compr. Net Income": "90", "Other Expenses": "238,341", "Other Liabilities": "0", "Other Net Income": "10,498", "Other Revenues": "0", "Property, Plant and Equipment": "32,375" }, "output_variables": { "Assets": "54,881", "Liabilities": "8,425", "Expenses": "250,878", "Revenues": "0", "Stockholders Equity": "46,456", "Net Income": "-240,380", "Comprehensive Net Income": "-240,290", "BaseVar": "162,386", "ECR before LimitedLiability": "-539%", "Economic Capital Ratio": "0.76%" } }, "2014": { "input_variables": { "Assets, Current": "12,227", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "3,128", "General and Administrative Expense": "4,642", "Goodwill": "0", "Liabilities, Current": "4,190", "Liabilities, Non-Current": "2,780", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "14,797", "Other Liabilities": "1,554", "Other Net Income": "3,744", "Other Revenues": "0", "Property, Plant and Equipment": "29,031" }, "output_variables": { "Assets": "41,258", "Liabilities": "8,524", "Expenses": "22,567", "Revenues": "0", "Stockholders Equity": "32,734", "Net Income": "-18,823", "Comprehensive Net Income": "-18,823", "BaseVar": "38,046", "ECR before LimitedLiability": "122%", "Economic Capital Ratio": "198%" } }, "2015": { "input_variables": { "Assets, Current": "5,876", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "4,480", "General and Administrative Expense": "4,242", "Goodwill": "0", "Liabilities, Current": "6,390", "Liabilities, Non-Current": "2,630", "Other Assets": "0", "Other Compr. Net Income": "4,648", "Other Expenses": "29,507", "Other Liabilities": "210", "Other Net Income": "0", "Other Revenues": "8,071", "Property, Plant and Equipment": "11,125" }, "output_variables": { "Assets": "17,001", "Liabilities": "9,230", "Expenses": "38,229", "Revenues": "8,071", "Stockholders Equity": "7,771", "Net Income": "-30,158", "Comprehensive Net Income": "-25,510", "BaseVar": "38,590", "ECR before LimitedLiability": "-106%", "Economic Capital Ratio": "81%" } }, "2016": { "input_variables": { "Assets, Current": "4,773", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "1,548", "General and Administrative Expense": "3,890", "Goodwill": "0", "Liabilities, Current": "1,248", "Liabilities, Non-Current": "2,500", "Other Assets": "0", "Other Compr. Net Income": "-4,156", "Other Expenses": "7,283", "Other Liabilities": "1,898", "Other Net Income": "0", "Other Revenues": "6,400", "Property, Plant and Equipment": "9,235" }, "output_variables": { "Assets": "14,008", "Liabilities": "5,646", "Expenses": "12,721", "Revenues": "6,400", "Stockholders Equity": "8,362", "Net Income": "-6,321", "Comprehensive Net Income": "-10,477", "BaseVar": "21,466", "ECR before LimitedLiability": "21%", "Economic Capital Ratio": "118%" } } }, "top_rated": false, "trend": 13.0, "value": 1.1791044068980414, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001011509.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001011509.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001011509.svg" }, { "company_id": "0001445942", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001445942.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001445942.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001445942.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001445942_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001445942_main_keyfigs.svg", "name": "Texas Mineral Resources Corp", "rank": 45, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001445942.svg", "report_text": "The relative strengths and weaknesses of Texas Mineral Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Texas Mineral Resources Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Texas Mineral Resources Corp is the variable General and Administrative Expense, reducing the Economic Capital Ratio by 48% points.

The company's Economic Capital Ratio, given in the ranking table, is 112%, being 24% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001445942_2017_Texas_Mineral_Resources_Corp.pdf", "shrinked_graph_json": { "2013": { "Property, Plant and Equipment": "20.2", "Assets": "68.0", "Liabilities": "68.9", "Stockholders Equity": "82.5", "ECR before LimitedLiability": "79.5", "Assets, Current": "74.7", "Other Assets": "-20.8", "Liabilities, Non-Current": "11.9", "Liabilities, Current": "33.0", "Other Liabilities": "28.3", "Depreciation, Depletion and Amortization": "1.81", "Expenses": "-32.1", "Revenues": "-18.9", "Net Income": "-52.7", "General and Administrative Expense": "-48.9", "Cost of Revenue": "5.07", "Other Expenses": "12.4", "Other Revenues": "-18.9", "Other Net Income": "-3.72", "Comprehensive Net Income": "-51.9", "Economic Capital Ratio": "34.5" }, "2014": { "Goodwill": "-0.828", "Assets": "2.46", "Liabilities": "9.89", "Stockholders Equity": "27.6", "Assets, Current": "-8.30", "Assets, Non-Current": "-1.84", "Other Assets": "-38.1", "Property, Plant and Equipment": "32.1", "Other Liabilities": "2.30", "Liabilities, Non-Current": "0.452", "Liabilities, Current": "3.18", "General and Administrative Expense": "-112", "Expenses": "-79.2", "Revenues": "-20.5", "Net Income": "-95.6", "Cost of Revenue": "0.111", "Other Expenses": "2.64", "Other Revenues": "-20.5", "ECR before LimitedLiability": "8.35", "Comprehensive Net Income": "-94.1", "Economic Capital Ratio": "-26.3" }, "2015": { "Other Assets": "-29.3", "Assets": "1.17", "Liabilities": "4.90", "Stockholders Equity": "10.7", "Assets, Current": "-32.9", "Assets, Non-Current": "-0.107", "Goodwill": "-0.0929", "Property, Plant and Equipment": "53.6", "Other Liabilities": "1.63", "Liabilities, Non-Current": "2.35", "Cost of Revenue": "0.322", "Expenses": "-56.2", "Revenues": "-13.3", "Net Income": "-74.9", "Depreciation, Depletion and Amortization": "0.0882", "Other Expenses": "0.397", "General and Administrative Expense": "-70.1", "Other Revenues": "-13.3", "ECR before LimitedLiability": "0.301", "Comprehensive Net Income": "-74.5", "Economic Capital Ratio": "-43.3" }, "2016": { "Other Assets": "-27.3", "Assets": "16.9", "Liabilities": "14.8", "Stockholders Equity": "20.0", "ECR before LimitedLiability": "14.6", "Assets, Current": "-28.0", "Goodwill": "-4.10", "Property, Plant and Equipment": "60.4", "Liabilities, Non-Current": "14.9", "Other Liabilities": "14.6", "Liabilities, Current": "-21.4", "General and Administrative Expense": "-47.5", "Expenses": "-23.4", "Revenues": "-22.7", "Net Income": "-47.0", "Other Expenses": "14.6", "Cost of Revenue": "8.54", "Other Revenues": "-22.7", "Comprehensive Net Income": "-47.4", "Other Net Income": "-3.40", "Economic Capital Ratio": "-24.0" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001445942_strength_weakness.svg", "table_records": { "2013": { "input_variables": { "Assets, Current": "2,436", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "2,403", "Goodwill": "0", "Liabilities, Current": "258", "Liabilities, Non-Current": "291", "Other Assets": "111", "Other Compr. Net Income": "0", "Other Expenses": "1,282", "Other Liabilities": "0", "Other Net Income": "-4.6", "Other Revenues": "0", "Property, Plant and Equipment": "1,867" }, "output_variables": { "Assets": "4,414", "Liabilities": "549", "Expenses": "3,685", "Revenues": "0", "Stockholders Equity": "3,865", "Net Income": "-3,690", "Comprehensive Net Income": "-3,690", "BaseVar": "4,326", "ECR before LimitedLiability": "85%", "Economic Capital Ratio": "171%" } }, "2014": { "input_variables": { "Assets, Current": "432", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "2,333", "Goodwill": "0", "Liabilities, Current": "194", "Liabilities, Non-Current": "260", "Other Assets": "61", "Other Compr. Net Income": "0", "Other Expenses": "456", "Other Liabilities": "0", "Other Net Income": "-2.5", "Other Revenues": "0", "Property, Plant and Equipment": "1,801" }, "output_variables": { "Assets": "2,295", "Liabilities": "454", "Expenses": "2,789", "Revenues": "0", "Stockholders Equity": "1,841", "Net Income": "-2,791", "Comprehensive Net Income": "-2,791", "BaseVar": "2,770", "ECR before LimitedLiability": "-2.2%", "Economic Capital Ratio": "98%" } }, "2015": { "input_variables": { "Assets, Current": "30", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,450", "Goodwill": "0", "Liabilities, Current": "609", "Liabilities, Non-Current": "0", "Other Assets": "30", "Other Compr. Net Income": "0", "Other Expenses": "522", "Other Liabilities": "0", "Other Net Income": "-12", "Other Revenues": "0", "Property, Plant and Equipment": "1,786" }, "output_variables": { "Assets": "1,846", "Liabilities": "609", "Expenses": "1,973", "Revenues": "0", "Stockholders Equity": "1,237", "Net Income": "-1,984", "Comprehensive Net Income": "-1,984", "BaseVar": "2,220", "ECR before LimitedLiability": "-11%", "Economic Capital Ratio": "97%" } }, "2016": { "input_variables": { "Assets, Current": "12", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "988", "Goodwill": "0", "Liabilities, Current": "868", "Liabilities, Non-Current": "0", "Other Assets": "30", "Other Compr. Net Income": "0", "Other Expenses": "216", "Other Liabilities": "0", "Other Net Income": "-9.8", "Other Revenues": "0", "Property, Plant and Equipment": "1,769" }, "output_variables": { "Assets": "1,811", "Liabilities": "868", "Expenses": "1,204", "Revenues": "0", "Stockholders Equity": "943", "Net Income": "-1,214", "Comprehensive Net Income": "-1,214", "BaseVar": "1,946", "ECR before LimitedLiability": "15%", "Economic Capital Ratio": "112%" } } }, "top_rated": false, "trend": 4.0, "value": 1.12173405647289, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001445942.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001445942.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001445942.svg" }, { "company_id": "0001415744", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001415744.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001415744.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001415744_main_keyfigs.svg", "name": "Northern Minerals Exploration LTD", "rank": 46, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001415744.svg", "report_text": "The relative strengths and weaknesses of Northern Minerals Exploration 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 Northern Minerals Exploration LTD compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 59% points.The greatest weakness of Northern Minerals Exploration LTD 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 105%, being 32% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001415744_2017_Northern_Minerals_Exploration_LTD.pdf", "shrinked_graph_json": { "2015": { "Other Assets": "167", "Assets": "58.2", "Liabilities": "25.7", "Stockholders Equity": "108", "ECR before LimitedLiability": "132", "Assets, Current": "-8.71", "Assets, Non-Current": "-0.665", "Property, Plant and Equipment": "-14.6", "Liabilities, Current": "-10.4", "Other Liabilities": "15.6", "Liabilities, Non-Current": "20.1", "Cost of Revenue": "2.88", "Expenses": "20.4", "Revenues": "-9.74", "Net Income": "10.9", "Depreciation, Depletion and Amortization": "0.946", "Other Expenses": "14.5", "General and Administrative Expense": "2.02", "Other Revenues": "-9.74", "Comprehensive Net Income": "11.1", "Economic Capital Ratio": "88.0" }, "2016": { "Other Assets": "59.5", "Assets": "10.2", "Liabilities": "-56.6", "Stockholders Equity": "-6.71", "ECR before LimitedLiability": "6.98", "Assets, Non-Current": "-2.28", "Assets, Current": "-22.6", "Goodwill": "-3.16", "Property, Plant and Equipment": "-39.0", "Liabilities, Non-Current": "7.21", "Other Liabilities": "-109", "Liabilities, Current": "7.14", "General and Administrative Expense": "4.66", "Expenses": "8.34", "Revenues": "-16.4", "Net Income": "7.09", "Other Expenses": "7.40", "Cost of Revenue": "6.33", "Other Revenues": "-16.4", "Comprehensive Net Income": "7.07", "Economic Capital Ratio": "-31.6" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001415744_strength_weakness.svg", "table_records": { "2015": { "input_variables": { "Assets, Current": "4.7", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "183", "Goodwill": "0", "Liabilities, Current": "467", "Liabilities, Non-Current": "0", "Other Assets": "2,108", "Other Compr. Net Income": "0", "Other Expenses": "124", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "2,113", "Liabilities": "467", "Expenses": "307", "Revenues": "0", "Stockholders Equity": "1,646", "Net Income": "-307", "Comprehensive Net Income": "-307", "BaseVar": "1,443", "ECR before LimitedLiability": "168%", "Economic Capital Ratio": "229%" } }, "2016": { "input_variables": { "Assets, Current": "7.8", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "181", "Goodwill": "0", "Liabilities, Current": "482", "Liabilities, Non-Current": "0", "Other Assets": "2,111", "Other Compr. Net Income": "0", "Other Expenses": "18", "Other Liabilities": "1,419", "Other Net Income": "0", "Other Revenues": "14", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "2,119", "Liabilities": "1,901", "Expenses": "199", "Revenues": "14", "Stockholders Equity": "217", "Net Income": "-185", "Comprehensive Net Income": "-185", "BaseVar": "2,117", "ECR before LimitedLiability": "7.0%", "Economic Capital Ratio": "105%" } } }, "top_rated": false, "trend": -28.0, "value": 1.0451991203341524, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001415744.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001415744.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001415744.svg" }, { "company_id": "0001555177", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001555177.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001555177.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001555177.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001555177_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001555177_main_keyfigs.svg", "name": "Emerge Energy Services LP", "rank": 47, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001555177.svg", "report_text": "The relative strengths and weaknesses of Emerge Energy Services LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Emerge Energy Services LP compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 9.8% points.The greatest weakness of Emerge Energy Services LP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 84% points.

The company's Economic Capital Ratio, given in the ranking table, is 102%, being 34% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001555177_2017_Emerge_Energy_Services_LP.pdf", "shrinked_graph_json": { "2013": { "Property, Plant and Equipment": "-34.1", "Assets": "-57.8", "Liabilities": "104", "Stockholders Equity": "-58.8", "ECR before LimitedLiability": "107", "Assets, Current": "-19.7", "Other Assets": "-32.7", "Goodwill": "4.79", "Liabilities, Non-Current": "18.0", "Liabilities, Current": "84.1", "Other Liabilities": "69.3", "Expenses": "-49.7", "Revenues": "141", "Net Income": "112", "General and Administrative Expense": "44.0", "Cost of Revenue": "12.3", "Other Expenses": "-102", "Other Revenues": "141", "Other Net Income": "-11.8", "Comprehensive Net Income": "113", "Economic Capital Ratio": "61.5" }, "2014": { "Goodwill": "3.36", "Assets": "-64.8", "Liabilities": "83.2", "Stockholders Equity": "-40.1", "ECR before LimitedLiability": "85.7", "Assets, Current": "-25.9", "Other Assets": "-36.4", "Property, Plant and Equipment": "-34.0", "Other Liabilities": "66.6", "Liabilities, Non-Current": "-7.01", "Liabilities, Current": "78.1", "General and Administrative Expense": "35.6", "Expenses": "-47.3", "Revenues": "116", "Net Income": "93.6", "Cost of Revenue": "9.49", "Other Expenses": "-84.0", "Other Revenues": "116", "Comprehensive Net Income": "94.8", "Other Compr. Net Income": "3.12", "Economic Capital Ratio": "51.1" }, "2015": { "Other Assets": "-41.6", "Assets": "-76.6", "Liabilities": "27.9", "Stockholders Equity": "-74.0", "ECR before LimitedLiability": "26.2", "Assets, Current": "-29.5", "Goodwill": "5.59", "Property, Plant and Equipment": "-40.3", "Liabilities, Current": "30.4", "Other Liabilities": "25.8", "Liabilities, Non-Current": "-71.0", "Cost of Revenue": "10.4", "Expenses": "-38.2", "Revenues": "46.9", "Net Income": "34.2", "Depreciation, Depletion and Amortization": "-3.40", "Other Expenses": "-70.1", "General and Administrative Expense": "25.8", "Other Revenues": "46.9", "Comprehensive Net Income": "34.4", "Economic Capital Ratio": "-17.4" }, "2016": { "Other Assets": "-35.9", "Assets": "-22.5", "Liabilities": "4.62", "ECR before LimitedLiability": "4.18", "Assets, Non-Current": "4.25", "Assets, Current": "-10.2", "Goodwill": "-5.48", "Property, Plant and Equipment": "4.80", "Liabilities, Non-Current": "-83.6", "Other Liabilities": "4.36", "Liabilities, Current": "9.80", "General and Administrative Expense": "4.28", "Expenses": "-16.9", "Net Income": "4.24", "Other Expenses": "-33.8", "Depreciation, Depletion and Amortization": "-6.44", "Cost of Revenue": "4.19", "Other Revenues": "4.94", "Revenues": "4.94", "Comprehensive Net Income": "4.22", "Economic Capital Ratio": "-34.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001555177_strength_weakness.svg", "table_records": { "2013": { "input_variables": { "Assets, Current": "104,390", "Assets, Non-Current": "3,816", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "20,828", "General and Administrative Expense": "26,835", "Goodwill": "29,264", "Liabilities, Current": "57,072", "Liabilities, Non-Current": "95,223", "Other Assets": "39,415", "Other Compr. Net Income": "0", "Other Expenses": "779,263", "Other Liabilities": "0", "Other Net Income": "-11,159", "Other Revenues": "873,255", "Property, Plant and Equipment": "146,131" }, "output_variables": { "Assets": "323,016", "Liabilities": "152,295", "Expenses": "826,926", "Revenues": "873,255", "Stockholders Equity": "170,721", "Net Income": "35,170", "Comprehensive Net Income": "35,170", "BaseVar": "1,093,326", "ECR before LimitedLiability": "123%", "Economic Capital Ratio": "198%" } }, "2014": { "input_variables": { "Assets, Current": "124,124", "Assets, Non-Current": "13,765", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "24,803", "General and Administrative Expense": "38,723", "Goodwill": "29,264", "Liabilities, Current": "46,735", "Liabilities, Non-Current": "224,250", "Other Assets": "31,158", "Other Compr. Net Income": "0", "Other Expenses": "950,644", "Other Liabilities": "10,794", "Other Net Income": "-8,005", "Other Revenues": "1,111,254", "Property, Plant and Equipment": "238,657" }, "output_variables": { "Assets": "436,968", "Liabilities": "281,779", "Expenses": "1,014,170", "Revenues": "1,111,254", "Stockholders Equity": "155,189", "Net Income": "89,079", "Comprehensive Net Income": "89,079", "BaseVar": "1,426,088", "ECR before LimitedLiability": "90%", "Economic Capital Ratio": "175%" } }, "2015": { "input_variables": { "Assets, Current": "112,434", "Assets, Non-Current": "13,273", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "28,441", "General and Administrative Expense": "33,119", "Goodwill": "29,264", "Liabilities, Current": "36,828", "Liabilities, Non-Current": "300,670", "Other Assets": "31,447", "Other Compr. Net Income": "0", "Other Expenses": "646,981", "Other Liabilities": "7,772", "Other Net Income": "-12,509", "Other Revenues": "711,639", "Property, Plant and Equipment": "233,630" }, "output_variables": { "Assets": "420,048", "Liabilities": "345,270", "Expenses": "708,541", "Revenues": "711,639", "Stockholders Equity": "74,778", "Net Income": "-9,411", "Comprehensive Net Income": "-9,411", "BaseVar": "1,099,004", "ECR before LimitedLiability": "27%", "Economic Capital Ratio": "123%" } }, "2016": { "input_variables": { "Assets, Current": "53,938", "Assets, Non-Current": "25,330", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "19,126", "General and Administrative Expense": "20,951", "Goodwill": "0", "Liabilities, Current": "22,850", "Liabilities, Non-Current": "164,335", "Other Assets": "4,781", "Other Compr. Net Income": "0", "Other Expenses": "177,727", "Other Liabilities": "8,063", "Other Net Income": "16,635", "Other Revenues": "128,399", "Property, Plant and Equipment": "165,855" }, "output_variables": { "Assets": "249,904", "Liabilities": "195,248", "Expenses": "217,804", "Revenues": "128,399", "Stockholders Equity": "54,656", "Net Income": "-72,770", "Comprehensive Net Income": "-72,770", "BaseVar": "403,995", "ECR before LimitedLiability": "4.1%", "Economic Capital Ratio": "102%" } } }, "top_rated": false, "trend": -6.0, "value": 1.0171656752676899, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001555177.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001555177.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001555177.svg" }, { "company_id": "0001064728", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001064728.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001064728.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001064728.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001064728_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001064728_main_keyfigs.svg", "name": "Peabody Energy CORP", "rank": 48, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001064728.svg", "report_text": "The relative strengths and weaknesses of Peabody Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Peabody Energy CORP compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 4.6% points.The greatest weakness of Peabody Energy CORP is the variable Other Liabilities, reducing the Economic Capital Ratio by 106% points.

The company's Economic Capital Ratio, given in the ranking table, is 98%, being 39% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001064728_2017_Peabody_Energy_CORP.pdf", "shrinked_graph_json": { "2009": { "Assets, Current": "-3.08", "Assets": "-9.50", "Liabilities": "-12.3", "Stockholders Equity": "-22.4", "ECR before LimitedLiability": "-20.1", "Other Assets": "-14.0", "Goodwill": "-8.06", "Property, Plant and Equipment": "18.3", "Assets, Non-Current": "1.11", "Liabilities, Current": "-1.38", "Liabilities, Non-Current": "-21.6", "Other Liabilities": "10.1", "Other Revenues": "27.8", "Revenues": "27.8", "Net Income": "1.06", "Cost of Revenue": "16.3", "Comprehensive Net Income": "1.21", "Depreciation, Depletion and Amortization": "-0.987", "Other Expenses": "-15.5", "Other Net Income": "-23.5", "Economic Capital Ratio": "-18.7" }, "2010": { "Assets, Non-Current": "5.95", "Assets": "-16.2", "Liabilities": "-23.4", "Stockholders Equity": "-40.8", "ECR before LimitedLiability": "-34.9", "Property, Plant and Equipment": "4.88", "Goodwill": "-3.45", "Assets, Current": "-5.41", "Other Assets": "-17.1", "Other Liabilities": "7.66", "Liabilities, Current": "-1.32", "Liabilities, Non-Current": "-30.5", "Expenses": "-4.68", "Revenues": "19.1", "Net Income": "-2.09", "Other Expenses": "-16.2", "Cost of Revenue": "12.7", "Other Revenues": "19.1", "Other Net Income": "-15.3", "Comprehensive Net Income": "-1.91", "Economic Capital Ratio": "-34.2" }, "2011": { "Property, Plant and Equipment": "47.9", "Assets": "-6.01", "Liabilities": "-30.2", "Stockholders Equity": "-30.0", "ECR before LimitedLiability": "59.6", "Assets, Non-Current": "13.7", "Goodwill": "-3.14", "Assets, Current": "-16.8", "Other Assets": "-25.9", "Liabilities, Current": "25.7", "Liabilities, Non-Current": "-82.3", "Other Liabilities": "15.3", "General and Administrative Expense": "14.6", "Expenses": "27.2", "Revenues": "28.5", "Net Income": "58.8", "Other Expenses": "6.77", "Cost of Revenue": "6.52", "Other Revenues": "28.5", "Comprehensive Net Income": "58.8", "Economic Capital Ratio": "2.50" }, "2013": { "Liabilities, Non-Current": "-84.7", "Liabilities": "-22.4", "Stockholders Equity": "-17.0", "ECR before LimitedLiability": "43.8", "Liabilities, Current": "24.5", "Other Liabilities": "26.4", "Depreciation, Depletion and Amortization": "-3.34", "Expenses": "33.1", "Net Income": "39.0", "General and Administrative Expense": "-20.4", "Cost of Revenue": "5.43", "Other Expenses": "38.6", "Other Revenues": "31.1", "Revenues": "31.1", "Property, Plant and Equipment": "39.3", "Assets, Current": "-13.3", "Other Assets": "-29.7", "Assets, Non-Current": "8.41", "Other Net Income": "-5.23", "Comprehensive Net Income": "38.8", "Other Compr. Net Income": "-2.14", "Economic Capital Ratio": "-1.19" }, "2014": { "Assets": "-6.46", "Liabilities": "-7.45", "Stockholders Equity": "-13.8", "ECR before LimitedLiability": "32.3", "Assets, Current": "-18.8", "Assets, Non-Current": "7.17", "Other Assets": "-31.3", "Property, Plant and Equipment": "26.5", "Other Liabilities": "24.0", "Liabilities, Non-Current": "-81.2", "Liabilities, Current": "24.1", "General and Administrative Expense": "-24.2", "Expenses": "23.1", "Revenues": "24.3", "Net Income": "26.3", "Depreciation, Depletion and Amortization": "-3.17", "Cost of Revenue": "4.74", "Other Expenses": "25.0", "Other Revenues": "24.3", "Comprehensive Net Income": "26.1", "Economic Capital Ratio": "-2.27" }, "2015": { "Other Assets": "-33.0", "Assets": "-23.9", "Liabilities": "-21.7", "Stockholders Equity": "-48.2", "Assets, Current": "-22.3", "Assets, Non-Current": "0.0381", "Property, Plant and Equipment": "4.93", "Liabilities, Current": "-38.5", "Other Liabilities": "0.975", "Liabilities, Non-Current": "-2.84", "Cost of Revenue": "0.159", "Expenses": "0.288", "Revenues": "2.06", "Net Income": "3.13", "Depreciation, Depletion and Amortization": "-0.0305", "Other Expenses": "1.93", "General and Administrative Expense": "-18.9", "Other Revenues": "2.06", "ECR before LimitedLiability": "0.449", "Comprehensive Net Income": "3.37", "Economic Capital Ratio": "-43.1" }, "2016": { "Other Assets": "-30.1", "Assets": "-0.549", "Liabilities": "-24.6", "Stockholders Equity": "-25.5", "Assets, Non-Current": "0.199", "Assets, Current": "-7.72", "Goodwill": "-1.88", "Property, Plant and Equipment": "4.36", "Liabilities, Non-Current": "0.0564", "Other Liabilities": "-106", "Liabilities, Current": "4.65", "General and Administrative Expense": "-14.6", "Expenses": "0.650", "Revenues": "0.540", "Net Income": "1.72", "Other Expenses": "1.59", "Cost of Revenue": "0.202", "Other Revenues": "0.540", "Economic Capital Ratio": "-38.6", "Comprehensive Net Income": "1.79", "Other Net Income": "-0.510" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001064728_strength_weakness.svg", "table_records": { "2009": { "input_variables": { "Assets, Current": "2,189,000", "Assets, Non-Current": "504,800", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "405,200", "General and Administrative Expense": "208,700", "Goodwill": "0", "Liabilities, Current": "1,312,400", "Liabilities, Non-Current": "4,587,900", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "4,902,800", "Other Liabilities": "299,100", "Other Net Income": "-32,700", "Other Revenues": "6,012,400", "Property, Plant and Equipment": "7,261,500" }, "output_variables": { "Assets": "9,955,300", "Liabilities": "6,199,400", "Expenses": "5,516,700", "Revenues": "6,012,400", "Stockholders Equity": "3,755,900", "Net Income": "463,000", "Comprehensive Net Income": "463,000", "BaseVar": "13,858,250", "ECR before LimitedLiability": "75%", "Economic Capital Ratio": "164%" } }, "2010": { "input_variables": { "Assets, Current": "2,958,200", "Assets, Non-Current": "978,800", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "440,900", "General and Administrative Expense": "232,200", "Goodwill": "0", "Liabilities, Current": "1,513,700", "Liabilities, Non-Current": "4,620,300", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "5,419,700", "Other Liabilities": "539,800", "Other Net Income": "38,400", "Other Revenues": "6,860,000", "Property, Plant and Equipment": "7,426,100" }, "output_variables": { "Assets": "11,363,100", "Liabilities": "6,673,800", "Expenses": "6,092,800", "Revenues": "6,860,000", "Stockholders Equity": "4,689,300", "Net Income": "805,600", "Comprehensive Net Income": "805,600", "BaseVar": "15,514,050", "ECR before LimitedLiability": "87%", "Economic Capital Ratio": "173%" } }, "2011": { "input_variables": { "Assets, Current": "3,005,900", "Assets, Non-Current": "2,364,400", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "482,200", "General and Administrative Expense": "268,200", "Goodwill": "0", "Liabilities, Current": "1,823,700", "Liabilities, Non-Current": "8,839,300", "Other Assets": "0", "Other Compr. Net Income": "-63,100", "Other Expenses": "6,290,100", "Other Liabilities": "554,200", "Other Net Income": "12,400", "Other Revenues": "7,974,400", "Property, Plant and Equipment": "11,362,700" }, "output_variables": { "Assets": "16,733,000", "Liabilities": "11,217,200", "Expenses": "7,040,500", "Revenues": "7,974,400", "Stockholders Equity": "5,515,800", "Net Income": "946,300", "Comprehensive Net Income": "883,200", "BaseVar": "21,520,300", "ECR before LimitedLiability": "66%", "Economic Capital Ratio": "156%" } }, "2013": { "input_variables": { "Assets, Current": "1,992,700", "Assets, Non-Current": "1,050,400", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "740,300", "General and Administrative Expense": "5,985,200", "Goodwill": "0", "Liabilities, Current": "1,775,500", "Liabilities, Non-Current": "8,369,100", "Other Assets": "7,800", "Other Compr. Net Income": "-442,500", "Other Expenses": "602,300", "Other Liabilities": "40,900", "Other Net Income": "-198,500", "Other Revenues": "7,013,700", "Property, Plant and Equipment": "11,082,500" }, "output_variables": { "Assets": "14,133,400", "Liabilities": "10,185,500", "Expenses": "7,327,800", "Revenues": "7,013,700", "Stockholders Equity": "3,947,900", "Net Income": "-512,600", "Comprehensive Net Income": "-955,100", "BaseVar": "19,650,700", "ECR before LimitedLiability": "41%", "Economic Capital Ratio": "136%" } }, "2014": { "input_variables": { "Assets, Current": "1,711,000", "Assets, Non-Current": "902,100", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "655,700", "General and Administrative Expense": "5,944,000", "Goodwill": "0", "Liabilities, Current": "1,863,100", "Liabilities, Non-Current": "8,512,400", "Other Assets": "700", "Other Compr. Net Income": "-355,300", "Other Expenses": "890,800", "Other Liabilities": "89,100", "Other Net Income": "-79,000", "Other Revenues": "6,792,200", "Property, Plant and Equipment": "10,577,300" }, "output_variables": { "Assets": "13,191,100", "Liabilities": "10,464,600", "Expenses": "7,490,500", "Revenues": "6,792,200", "Stockholders Equity": "2,726,500", "Net Income": "-777,300", "Comprehensive Net Income": "-1,132,600", "BaseVar": "19,186,350", "ECR before LimitedLiability": "25%", "Economic Capital Ratio": "122%" } }, "2015": { "input_variables": { "Assets, Current": "1,378,000", "Assets, Non-Current": "382,600", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "572,200", "General and Administrative Expense": "5,184,100", "Goodwill": "0", "Liabilities, Current": "7,392,300", "Liabilities, Non-Current": "2,641,400", "Other Assets": "2,200", "Other Compr. Net Income": "138,800", "Other Expenses": "1,635,800", "Other Liabilities": "69,100", "Other Net Income": "-206,000", "Other Revenues": "5,609,200", "Property, Plant and Equipment": "9,258,500" }, "output_variables": { "Assets": "11,021,300", "Liabilities": "10,102,800", "Expenses": "7,392,100", "Revenues": "5,609,200", "Stockholders Equity": "918,500", "Net Income": "-1,988,900", "Comprehensive Net Income": "-1,850,100", "BaseVar": "17,235,100", "ECR before LimitedLiability": "-4.5%", "Economic Capital Ratio": "98%" } }, "2016": { "input_variables": { "Assets, Current": "2,090,600", "Assets, Non-Current": "910,400", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "465,400", "General and Administrative Expense": "4,261,000", "Goodwill": "0", "Liabilities, Current": "1,011,800", "Liabilities, Non-Current": "1,970,300", "Other Assets": "0", "Other Compr. Net Income": "134,000", "Other Expenses": "668,300", "Other Liabilities": "8,614,100", "Other Net Income": "-42,000", "Other Revenues": "4,715,300", "Property, Plant and Equipment": "8,776,700" }, "output_variables": { "Assets": "11,777,700", "Liabilities": "11,596,200", "Expenses": "5,394,700", "Revenues": "4,715,300", "Stockholders Equity": "181,500", "Net Income": "-721,400", "Comprehensive Net Income": "-587,400", "BaseVar": "16,829,950", "ECR before LimitedLiability": "-2.7%", "Economic Capital Ratio": "98%" } } }, "top_rated": false, "trend": 0.0, "value": 0.9759294149932585, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001064728.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001064728.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001064728.svg" }, { "company_id": "0001385329", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001385329.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001385329.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001385329.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001385329_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001385329_main_keyfigs.svg", "name": "Creative Waste Solutions Inc", "rank": 49, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001385329.svg", "report_text": "The relative strengths and weaknesses of Creative Waste 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 Creative Waste Solutions Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 52% points.The greatest weakness of Creative Waste Solutions Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 149% points.

The company's Economic Capital Ratio, given in the ranking table, is 97%, being 39% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001385329_2017_Creative_Waste_Solutions_Inc.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-0.231", "Assets": "-78.8", "Liabilities": "-52.2", "Stockholders Equity": "-149", "Assets, Current": "-30.9", "Goodwill": "0.412", "Property, Plant and Equipment": "-55.0", "Liabilities, Non-Current": "3.25", "Other Liabilities": "1.66", "Liabilities, Current": "-147", "General and Administrative Expense": "0.448", "Expenses": "8.24", "Revenues": "-7.45", "Net Income": "51.6", "Other Expenses": "3.86", "Cost of Revenue": "0.726", "Other Revenues": "-7.45", "ECR before LimitedLiability": "-0.168", "Comprehensive Net Income": "51.3", "Other Net Income": "37.2", "Economic Capital Ratio": "-38.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001385329_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "36", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "289", "Goodwill": "150", "Liabilities, Current": "2,478", "Liabilities, Non-Current": "0", "Other Assets": "467", "Other Compr. Net Income": "0", "Other Expenses": "159", "Other Liabilities": "0", "Other Net Income": "2,612", "Other Revenues": "248", "Property, Plant and Equipment": "88" }, "output_variables": { "Assets": "741", "Liabilities": "2,478", "Expenses": "448", "Revenues": "248", "Stockholders Equity": "-1,736", "Net Income": "2,412", "Comprehensive Net Income": "2,412", "BaseVar": "3,264", "ECR before LimitedLiability": "-12%", "Economic Capital Ratio": "97%" } } }, "top_rated": false, "trend": null, "value": 0.9737160405954733, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001385329.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001385329.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001385329.svg" }, { "company_id": "0001401835", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001401835.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001401835.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001401835.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001401835_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001401835_main_keyfigs.svg", "name": "Star Gold Corp", "rank": 50, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001401835.svg", "report_text": "The relative strengths and weaknesses of Star Gold 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 Star Gold Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 95% points.The greatest weakness of Star Gold Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 101% points.

The company's Economic Capital Ratio, given in the ranking table, is 97%, being 39% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001401835_2017_Star_Gold_Corp.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "-3.88", "Assets": "-24.7", "Liabilities": "-15.2", "Stockholders Equity": "-35.5", "ECR before LimitedLiability": "-36.2", "Assets, Current": "2.61", "Goodwill": "-1.58", "Assets, Non-Current": "-2.24", "Other Assets": "-21.8", "Other Liabilities": "-34.7", "Liabilities, Non-Current": "3.38", "Liabilities, Current": "6.18", "Other Expenses": "-17.9", "Expenses": "-8.20", "Revenues": "-6.88", "Net Income": "-15.5", "Cost of Revenue": "2.58", "General and Administrative Expense": "7.40", "Other Revenues": "-6.88", "Comprehensive Net Income": "-15.4", "Economic Capital Ratio": "-81.4" }, "2016": { "Other Assets": "94.6", "Assets": "3.33", "Liabilities": "10.7", "Stockholders Equity": "27.5", "Assets, Non-Current": "-0.172", "Assets, Current": "-24.9", "Goodwill": "-0.220", "Property, Plant and Equipment": "-55.3", "Liabilities, Non-Current": "1.96", "Other Liabilities": "1.66", "Liabilities, Current": "4.19", "General and Administrative Expense": "2.13", "Expenses": "-73.3", "Revenues": "-19.9", "Net Income": "-101", "Other Expenses": "-101", "Cost of Revenue": "0.748", "Other Revenues": "-19.9", "ECR before LimitedLiability": "-0.250", "Comprehensive Net Income": "-101", "Economic Capital Ratio": "-38.9" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001401835_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "359", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "50", "Liabilities, Non-Current": "0", "Other Assets": "22", "Other Compr. Net Income": "0", "Other Expenses": "959", "Other Liabilities": "1,017", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "327" }, "output_variables": { "Assets": "708", "Liabilities": "1,066", "Expenses": "959", "Revenues": "0", "Stockholders Equity": "-359", "Net Income": "-959", "Comprehensive Net Income": "-959", "BaseVar": "1,367", "ECR before LimitedLiability": "-169%", "Economic Capital Ratio": "61%" } }, "2016": { "input_variables": { "Assets, Current": "11", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "81", "Liabilities, Non-Current": "18", "Other Assets": "348", "Other Compr. Net Income": "0", "Other Expenses": "417", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "-3.1", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "358", "Liabilities": "99", "Expenses": "417", "Revenues": "-3.1", "Stockholders Equity": "259", "Net Income": "-420", "Comprehensive Net Income": "-420", "BaseVar": "439", "ECR before LimitedLiability": "-14%", "Economic Capital Ratio": "97%" } } }, "top_rated": false, "trend": null, "value": 0.9728943767292063, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001401835.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001401835.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001401835.svg" }, { "company_id": "0001412347", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001412347.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001412347.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001412347.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001412347_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001412347_main_keyfigs.svg", "name": "Westmoreland Resource Partners LP", "rank": 51, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001412347.svg", "report_text": "The relative strengths and weaknesses of Westmoreland Resource Partners LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Westmoreland Resource Partners LP compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 8.7% points.The greatest weakness of Westmoreland Resource Partners LP 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 97%, being 39% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001412347_2017_Westmoreland_Resource_Partners_LP.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "8.27", "Assets": "-73.5", "Liabilities": "29.4", "Stockholders Equity": "-102", "ECR before LimitedLiability": "33.6", "Goodwill": "-6.89", "Assets, Current": "-46.2", "Other Assets": "-47.5", "Liabilities, Current": "33.0", "Liabilities, Non-Current": "-63.8", "Other Liabilities": "32.8", "General and Administrative Expense": "27.1", "Expenses": "-24.8", "Revenues": "46.7", "Net Income": "40.1", "Other Expenses": "-43.1", "Depreciation, Depletion and Amortization": "-16.9", "Cost of Revenue": "13.0", "Other Revenues": "46.7", "Comprehensive Net Income": "40.1", "Economic Capital Ratio": "-23.5" }, "2013": { "Property, Plant and Equipment": "-6.82", "Assets": "-68.2", "Liabilities": "0.700", "Stockholders Equity": "-84.6", "Assets, Current": "-18.8", "Other Assets": "-40.7", "Assets, Non-Current": "0.938", "Liabilities, Non-Current": "-69.9", "Liabilities, Current": "4.25", "Other Liabilities": "3.80", "Depreciation, Depletion and Amortization": "-0.497", "Expenses": "-0.383", "Revenues": "23.6", "Net Income": "18.6", "General and Administrative Expense": "3.38", "Cost of Revenue": "0.707", "Other Expenses": "-15.9", "Other Revenues": "23.6", "ECR before LimitedLiability": "5.17", "Comprehensive Net Income": "19.2", "Economic Capital Ratio": "-39.9" }, "2016": { "Other Assets": "-5.28", "Assets": "-33.4", "Liabilities": "0.492", "Stockholders Equity": "-32.8", "Assets, Current": "-3.09", "Goodwill": "-0.314", "Property, Plant and Equipment": "-0.276", "Liabilities, Non-Current": "-94.5", "ECR before LimitedLiability": "-0.485", "Other Liabilities": "1.90", "Liabilities, Current": "8.69", "Other Revenues": "7.73", "Revenues": "7.73", "Net Income": "4.88", "General and Administrative Expense": "2.05", "Comprehensive Net Income": "4.76", "Depreciation, Depletion and Amortization": "-0.447", "Other Net Income": "-0.516", "Cost of Revenue": "0.909", "Other Expenses": "-5.61", "Economic Capital Ratio": "-39.1" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001412347_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "46,058", "Assets, Non-Current": "11,655", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "51,905", "General and Administrative Expense": "13,739", "Goodwill": "0", "Liabilities, Current": "50,816", "Liabilities, Non-Current": "151,332", "Other Assets": "7,945", "Other Compr. Net Income": "0", "Other Expenses": "343,075", "Other Liabilities": "0", "Other Net Income": "13", "Other Revenues": "400,377", "Property, Plant and Equipment": "195,607" }, "output_variables": { "Assets": "261,265", "Liabilities": "202,148", "Expenses": "408,719", "Revenues": "400,377", "Stockholders Equity": "59,117", "Net Income": "-8,329", "Comprehensive Net Income": "-8,329", "BaseVar": "636,261", "ECR before LimitedLiability": "35%", "Economic Capital Ratio": "130%" } }, "2013": { "input_variables": { "Assets, Current": "47,120", "Assets, Non-Current": "22,821", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "48,081", "General and Administrative Expense": "17,297", "Goodwill": "0", "Liabilities, Current": "45,968", "Liabilities, Non-Current": "184,786", "Other Assets": "9,988", "Other Compr. Net Income": "0", "Other Expenses": "305,093", "Other Liabilities": "4,599", "Other Net Income": "4.0", "Other Revenues": "346,767", "Property, Plant and Equipment": "144,426" }, "output_variables": { "Assets": "224,355", "Liabilities": "235,353", "Expenses": "370,471", "Revenues": "346,767", "Stockholders Equity": "-10,998", "Net Income": "-23,700", "Comprehensive Net Income": "-23,700", "BaseVar": "588,475", "ECR before LimitedLiability": "-17%", "Economic Capital Ratio": "97%" } }, "2016": { "input_variables": { "Assets, Current": "76,968", "Assets, Non-Current": "617", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "50,216", "General and Administrative Expense": "12,612", "Goodwill": "0", "Liabilities, Current": "57,141", "Liabilities, Non-Current": "357,876", "Other Assets": "73,704", "Other Compr. Net Income": "0", "Other Expenses": "277,639", "Other Liabilities": "0", "Other Net Income": "-40,458", "Other Revenues": "349,340", "Property, Plant and Equipment": "235,618" }, "output_variables": { "Assets": "386,907", "Liabilities": "415,017", "Expenses": "340,467", "Revenues": "349,340", "Stockholders Equity": "-28,110", "Net Income": "-31,585", "Comprehensive Net Income": "-31,585", "BaseVar": "766,094", "ECR before LimitedLiability": "-18%", "Economic Capital Ratio": "97%" } } }, "top_rated": false, "trend": null, "value": 0.9705470020975665, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001412347.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001412347.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001412347.svg" }, { "company_id": "0001540729", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001540729.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001540729.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001540729.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001540729_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001540729_main_keyfigs.svg", "name": "Foresight Energy LP", "rank": 52, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001540729.svg", "report_text": "The relative strengths and weaknesses of Foresight Energy LP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Foresight Energy LP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 6.4% points.The greatest weakness of Foresight Energy LP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 43% points.

The company's Economic Capital Ratio, given in the ranking table, is 97%, being 39% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001540729_2017_Foresight_Energy_LP.pdf", "shrinked_graph_json": { "2014": { "Goodwill": "-1.44", "Assets": "19.1", "Liabilities": "-64.7", "Stockholders Equity": "-20.4", "ECR before LimitedLiability": "26.8", "Assets, Current": "-7.40", "Other Assets": "-18.7", "Property, Plant and Equipment": "25.5", "Other Liabilities": "6.09", "Liabilities, Non-Current": "-103", "Liabilities, Current": "18.5", "General and Administrative Expense": "14.8", "Expenses": "20.3", "Revenues": "-11.8", "Net Income": "20.5", "Cost of Revenue": "3.28", "Other Expenses": "18.8", "Other Revenues": "-11.8", "Comprehensive Net Income": "20.7", "Other Net Income": "13.9", "Economic Capital Ratio": "-7.78" }, "2015": { "Other Assets": "-24.7", "Assets": "-24.2", "Liabilities": "-38.6", "Stockholders Equity": "-57.9", "Assets, Current": "-24.4", "Assets, Non-Current": "-1.59", "Goodwill": "-2.08", "Property, Plant and Equipment": "2.43", "Liabilities, Current": "-75.1", "Other Liabilities": "0.0717", "Liabilities, Non-Current": "0.880", "Expenses": "0.895", "Revenues": "1.86", "Net Income": "4.68", "Depreciation, Depletion and Amortization": "-8.03", "General and Administrative Expense": "0.839", "Other Revenues": "1.86", "ECR before LimitedLiability": "0.481", "Comprehensive Net Income": "4.75", "Other Net Income": "-2.10", "Economic Capital Ratio": "-43.1" }, "2016": { "Other Assets": "-10.7", "Assets": "-0.876", "Liabilities": "-2.52", "Stockholders Equity": "-23.8", "ECR before LimitedLiability": "-0.812", "Assets, Current": "-0.833", "Goodwill": "-0.349", "Property, Plant and Equipment": "6.37", "Liabilities, Non-Current": "-42.8", "Liabilities, Current": "3.59", "General and Administrative Expense": "1.96", "Expenses": "1.85", "Revenues": "2.57", "Net Income": "3.43", "Other Expenses": "-0.189", "Depreciation, Depletion and Amortization": "-0.478", "Cost of Revenue": "0.847", "Other Revenues": "2.57", "Comprehensive Net Income": "3.35", "Other Net Income": "-0.683", "Economic Capital Ratio": "-39.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001540729_strength_weakness.svg", "table_records": { "2014": { "input_variables": { "Assets, Current": "275,265", "Assets, Non-Current": "31,970", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "182,696", "Liabilities, Non-Current": "1,353,409", "Other Assets": "84,924", "Other Compr. Net Income": "0", "Other Expenses": "113,030", "Other Liabilities": "193,434", "Other Net Income": "252,077", "Other Revenues": "0", "Property, Plant and Equipment": "1,473,063" }, "output_variables": { "Assets": "1,865,222", "Liabilities": "1,729,539", "Expenses": "113,030", "Revenues": "0", "Stockholders Equity": "135,683", "Net Income": "139,047", "Comprehensive Net Income": "139,047", "BaseVar": "1,979,934", "ECR before LimitedLiability": "19%", "Economic Capital Ratio": "116%" } }, "2015": { "input_variables": { "Assets, Current": "226,197", "Assets, Non-Current": "12,493", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "195,415", "General and Administrative Expense": "31,357", "Goodwill": "0", "Liabilities, Current": "1,574,550", "Liabilities, Non-Current": "50,173", "Other Assets": "165,157", "Other Compr. Net Income": "0", "Other Expenses": "734,639", "Other Liabilities": "193,434", "Other Net Income": "-62,126", "Other Revenues": "984,853", "Property, Plant and Equipment": "1,433,193" }, "output_variables": { "Assets": "1,837,040", "Liabilities": "1,818,157", "Expenses": "961,411", "Revenues": "984,853", "Stockholders Equity": "18,883", "Net Income": "-38,684", "Comprehensive Net Income": "-38,684", "BaseVar": "2,831,794", "ECR before LimitedLiability": "-0.57%", "Economic Capital Ratio": "98%" } }, "2016": { "input_variables": { "Assets, Current": "266,981", "Assets, Non-Current": "20,250", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "164,212", "General and Administrative Expense": "25,265", "Goodwill": "0", "Liabilities, Current": "532,865", "Liabilities, Non-Current": "1,069,073", "Other Assets": "82,843", "Other Compr. Net Income": "0", "Other Expenses": "700,980", "Other Liabilities": "241,666", "Other Net Income": "-163,995", "Other Revenues": "875,832", "Property, Plant and Equipment": "1,318,937" }, "output_variables": { "Assets": "1,689,011", "Liabilities": "1,843,604", "Expenses": "890,457", "Revenues": "875,832", "Stockholders Equity": "-154,593", "Net Income": "-178,620", "Comprehensive Net Income": "-178,620", "BaseVar": "2,731,450", "ECR before LimitedLiability": "-23%", "Economic Capital Ratio": "97%" } } }, "top_rated": false, "trend": -6.0, "value": 0.9672798948984596, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001540729.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001540729.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001540729.svg" }, { "company_id": "0001304409", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001304409.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001304409.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001304409.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001304409_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001304409_main_keyfigs.svg", "name": "Athena GOLD CORP", "rank": 53, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001304409.svg", "report_text": "The relative strengths and weaknesses of Athena GOLD 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 Athena GOLD CORP compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 56% points.The greatest weakness of Athena GOLD CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 82% points.

The company's Economic Capital Ratio, given in the ranking table, is 96%, being 40% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001304409_2017_Athena_GOLD_CORP.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "55.5", "Assets": "4.82", "Liabilities": "-46.7", "Stockholders Equity": "-11.8", "ECR before LimitedLiability": "-1.36", "Assets, Current": "-1.42", "Goodwill": "-0.331", "Property, Plant and Equipment": "-19.8", "Liabilities, Non-Current": "2.23", "Other Liabilities": "0.453", "Liabilities, Current": "-82.1", "General and Administrative Expense": "0.843", "Expenses": "6.29", "Revenues": "-1.21", "Net Income": "1.62", "Other Expenses": "3.34", "Cost of Revenue": "0.683", "Other Revenues": "-1.21", "Comprehensive Net Income": "1.57", "Other Net Income": "-0.695", "Economic Capital Ratio": "-40.0" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001304409_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "1.6", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "133", "Goodwill": "0", "Liabilities, Current": "2,197", "Liabilities, Non-Current": "0", "Other Assets": "2,069", "Other Compr. Net Income": "0", "Other Expenses": "9.5", "Other Liabilities": "120", "Other Net Income": "-140", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "2,070", "Liabilities": "2,317", "Expenses": "142", "Revenues": "0", "Stockholders Equity": "-246", "Net Income": "-282", "Comprehensive Net Income": "-282", "BaseVar": "2,335", "ECR before LimitedLiability": "-30%", "Economic Capital Ratio": "96%" } } }, "top_rated": false, "trend": null, "value": 0.9617735987611812, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001304409.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001304409.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001304409.svg" }, { "company_id": "0001166338", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001166338.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001166338.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001166338.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001166338_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001166338_main_keyfigs.svg", "name": "Ireland INC", "rank": 54, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001166338.svg", "report_text": "The relative strengths and weaknesses of Ireland INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Ireland INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Ireland INC is the variable Other Expenses, reducing the Economic Capital Ratio by 87% points.

The company's Economic Capital Ratio, given in the ranking table, is 96%, being 40% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001166338_2017_Ireland_INC.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "119", "Assets": "41.1", "Liabilities": "39.9", "Stockholders Equity": "124", "ECR before LimitedLiability": "172", "Goodwill": "-0.594", "Assets, Current": "-5.54", "Other Assets": "-4.15", "Liabilities, Current": "33.9", "Liabilities, Non-Current": "-11.6", "Other Liabilities": "17.7", "General and Administrative Expense": "9.52", "Expenses": "26.7", "Revenues": "-11.7", "Net Income": "16.1", "Other Expenses": "12.8", "Depreciation, Depletion and Amortization": "0.744", "Cost of Revenue": "3.92", "Other Revenues": "-11.7", "Comprehensive Net Income": "16.1", "Economic Capital Ratio": "115" }, "2012": { "Property, Plant and Equipment": "51.3", "Assets": "32.3", "Liabilities": "65.6", "Stockholders Equity": "159", "ECR before LimitedLiability": "195", "Assets, Non-Current": "-0.264", "Other Assets": "-2.72", "Other Liabilities": "19.4", "Liabilities, Non-Current": "11.1", "Liabilities, Current": "44.0", "Other Expenses": "13.4", "Expenses": "28.4", "Revenues": "-10.6", "Net Income": "17.4", "Cost of Revenue": "3.87", "General and Administrative Expense": "11.0", "Depreciation, Depletion and Amortization": "0.758", "Other Revenues": "-10.6", "Comprehensive Net Income": "17.5", "Other Net Income": "-1.23", "Economic Capital Ratio": "150" }, "2013": { "Property, Plant and Equipment": "86.4", "Assets": "40.7", "Liabilities": "68.5", "Stockholders Equity": "172", "ECR before LimitedLiability": "195", "Assets, Current": "-2.36", "Other Assets": "-2.61", "Liabilities, Non-Current": "18.1", "Liabilities, Current": "37.1", "Other Liabilities": "24.4", "Depreciation, Depletion and Amortization": "1.14", "Expenses": "25.9", "Revenues": "-12.6", "Net Income": "12.0", "General and Administrative Expense": "12.6", "Cost of Revenue": "3.17", "Other Expenses": "9.44", "Other Revenues": "-12.6", "Other Net Income": "-2.16", "Comprehensive Net Income": "12.5", "Economic Capital Ratio": "150" }, "2014": { "Assets": "35.1", "Liabilities": "55.5", "Stockholders Equity": "73.4", "ECR before LimitedLiability": "58.3", "Assets, Current": "-29.5", "Assets, Non-Current": "-2.52", "Other Assets": "-25.0", "Property, Plant and Equipment": "91.8", "Other Liabilities": "40.5", "Liabilities, Non-Current": "34.8", "Liabilities, Current": "50.0", "General and Administrative Expense": "26.3", "Expenses": "-70.5", "Revenues": "-20.0", "Net Income": "-74.4", "Cost of Revenue": "5.72", "Other Expenses": "-96.7", "Other Revenues": "-20.0", "Comprehensive Net Income": "-73.0", "Other Net Income": "16.5", "Economic Capital Ratio": "23.7" }, "2015": { "Other Assets": "-3.13", "Assets": "17.4", "Liabilities": "86.2", "Stockholders Equity": "145", "ECR before LimitedLiability": "197", "Assets, Current": "-2.99", "Assets, Non-Current": "1.35", "Property, Plant and Equipment": "40.4", "Liabilities, Current": "56.1", "Other Liabilities": "25.3", "Liabilities, Non-Current": "20.5", "Cost of Revenue": "4.05", "Expenses": "17.4", "Revenues": "-14.0", "Net Income": "32.7", "Other Expenses": "-3.70", "General and Administrative Expense": "15.8", "Other Revenues": "-14.0", "Comprehensive Net Income": "32.9", "Other Net Income": "28.9", "Economic Capital Ratio": "153" }, "2016": { "Other Assets": "-16.1", "Assets": "3.31", "Liabilities": "10.9", "Stockholders Equity": "24.4", "ECR before LimitedLiability": "-1.72", "Assets, Non-Current": "3.34", "Assets, Current": "-12.7", "Goodwill": "-0.633", "Property, Plant and Equipment": "47.7", "Liabilities, Non-Current": "2.65", "Other Liabilities": "2.62", "Liabilities, Current": "4.32", "General and Administrative Expense": "3.54", "Expenses": "-57.2", "Revenues": "-1.78", "Net Income": "-84.9", "Other Expenses": "-86.6", "Cost of Revenue": "1.43", "Other Revenues": "-1.78", "Comprehensive Net Income": "-85.4", "Economic Capital Ratio": "-40.3" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001166338_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "950", "Assets, Non-Current": "40", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "215", "Liabilities, Non-Current": "3,398", "Other Assets": "1,196", "Other Compr. Net Income": "0", "Other Expenses": "3,923", "Other Liabilities": "0", "Other Net Income": "34", "Other Revenues": "0", "Property, Plant and Equipment": "35,327" }, "output_variables": { "Assets": "37,513", "Liabilities": "3,613", "Expenses": "3,923", "Revenues": "0", "Stockholders Equity": "33,900", "Net Income": "-3,889", "Comprehensive Net Income": "-3,889", "BaseVar": "22,541", "ECR before LimitedLiability": "228%", "Economic Capital Ratio": "269%" } }, "2012": { "input_variables": { "Assets, Current": "5,983", "Assets, Non-Current": "40", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "237", "Liabilities, Non-Current": "1,289", "Other Assets": "1,189", "Other Compr. Net Income": "-4.8", "Other Expenses": "4,196", "Other Liabilities": "0", "Other Net Income": "24", "Other Revenues": "0", "Property, Plant and Equipment": "35,092" }, "output_variables": { "Assets": "42,303", "Liabilities": "1,526", "Expenses": "4,196", "Revenues": "0", "Stockholders Equity": "40,778", "Net Income": "-4,173", "Comprehensive Net Income": "-4,178", "BaseVar": "24,027", "ECR before LimitedLiability": "260%", "Economic Capital Ratio": "292%" } }, "2013": { "input_variables": { "Assets, Current": "1,069", "Assets, Non-Current": "40", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "230", "Liabilities, Non-Current": "672", "Other Assets": "1,188", "Other Compr. Net Income": "-7.6", "Other Expenses": "5,959", "Other Liabilities": "0", "Other Net Income": "35", "Other Revenues": "0", "Property, Plant and Equipment": "34,339" }, "output_variables": { "Assets": "36,636", "Liabilities": "903", "Expenses": "5,959", "Revenues": "0", "Stockholders Equity": "35,733", "Net Income": "-5,924", "Comprehensive Net Income": "-5,932", "BaseVar": "21,770", "ECR before LimitedLiability": "254%", "Economic Capital Ratio": "287%" } }, "2014": { "input_variables": { "Assets, Current": "526", "Assets, Non-Current": "40", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "1,059", "Liabilities, Non-Current": "672", "Other Assets": "1,100", "Other Compr. Net Income": "-7.3", "Other Expenses": "21,961", "Other Liabilities": "0", "Other Net Income": "1,898", "Other Revenues": "0", "Property, Plant and Equipment": "17,202" }, "output_variables": { "Assets": "18,868", "Liabilities": "1,731", "Expenses": "21,961", "Revenues": "0", "Stockholders Equity": "17,137", "Net Income": "-20,063", "Comprehensive Net Income": "-20,070", "BaseVar": "22,233", "ECR before LimitedLiability": "55%", "Economic Capital Ratio": "148%" } }, "2015": { "input_variables": { "Assets, Current": "407", "Assets, Non-Current": "1,121", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "378", "Liabilities, Non-Current": "672", "Other Assets": "10", "Other Compr. Net Income": "-5.5", "Other Expenses": "4,422", "Other Liabilities": "0", "Other Net Income": "3,951", "Other Revenues": "0", "Property, Plant and Equipment": "16,960" }, "output_variables": { "Assets": "18,498", "Liabilities": "1,050", "Expenses": "4,422", "Revenues": "0", "Stockholders Equity": "17,448", "Net Income": "-471", "Comprehensive Net Income": "-477", "BaseVar": "13,963", "ECR before LimitedLiability": "263%", "Economic Capital Ratio": "294%" } }, "2016": { "input_variables": { "Assets, Current": "152", "Assets, Non-Current": "1,115", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "2,905", "Liabilities, Non-Current": "672", "Other Assets": "10", "Other Compr. Net Income": "0", "Other Expenses": "12,339", "Other Liabilities": "0", "Other Net Income": "3.6", "Other Revenues": "0", "Property, Plant and Equipment": "8,990" }, "output_variables": { "Assets": "10,267", "Liabilities": "3,577", "Expenses": "12,339", "Revenues": "0", "Stockholders Equity": "6,690", "Net Income": "-12,336", "Comprehensive Net Income": "-12,336", "BaseVar": "13,094", "ECR before LimitedLiability": "-33%", "Economic Capital Ratio": "96%" } } }, "top_rated": false, "trend": -50.0, "value": 0.9581967202957319, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001166338.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001166338.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001166338.svg" }, { "company_id": "0001171008", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001171008.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001171008.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001171008.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001171008_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001171008_main_keyfigs.svg", "name": "Adamant DRI Processing Minerals Group", "rank": 55, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001171008.svg", "report_text": "The relative strengths and weaknesses of Adamant DRI Processing Minerals Group are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Adamant DRI Processing Minerals Group compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 7.6% points.The greatest weakness of Adamant DRI Processing Minerals Group is the variable Liabilities, Current, reducing the Economic Capital Ratio by 92% points.

The company's Economic Capital Ratio, given in the ranking table, is 94%, being 42% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001171008_2017_Adamant_DRI_Processing_Minerals_Group.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-1.53", "Assets": "3.41", "Liabilities": "-41.7", "Stockholders Equity": "-17.7", "ECR before LimitedLiability": "-3.56", "Assets, Current": "-2.29", "Goodwill": "5.56", "Property, Plant and Equipment": "5.29", "Liabilities, Non-Current": "2.95", "Other Liabilities": "1.77", "Liabilities, Current": "-91.8", "General and Administrative Expense": "0.787", "Expenses": "7.59", "Revenues": "-2.12", "Net Income": "2.82", "Other Expenses": "4.63", "Cost of Revenue": "1.04", "Other Revenues": "-2.12", "Comprehensive Net Income": "3.03", "Other Net Income": "-0.637", "Economic Capital Ratio": "-42.2" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001171008_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "3,542", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,426", "Goodwill": "8,783", "Liabilities, Current": "55,536", "Liabilities, Non-Current": "14", "Other Assets": "6,037", "Other Compr. Net Income": "703", "Other Expenses": "262", "Other Liabilities": "0", "Other Net Income": "-1,154", "Other Revenues": "613", "Property, Plant and Equipment": "24,576" }, "output_variables": { "Assets": "42,937", "Liabilities": "55,550", "Expenses": "4,688", "Revenues": "613", "Stockholders Equity": "-12,612", "Net Income": "-5,228", "Comprehensive Net Income": "-4,525", "BaseVar": "52,823", "ECR before LimitedLiability": "-48%", "Economic Capital Ratio": "94%" } } }, "top_rated": false, "trend": null, "value": 0.9397815420461988, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001171008.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001171008.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001171008.svg" }, { "company_id": "0001065059", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001065059.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001065059.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001065059.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001065059_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001065059_main_keyfigs.svg", "name": "Centrus Energy CORP", "rank": 56, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001065059.svg", "report_text": "The relative strengths and weaknesses of Centrus Energy CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Centrus Energy CORP compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 25% points.The greatest weakness of Centrus Energy CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 139% points.

The company's Economic Capital Ratio, given in the ranking table, is 93%, being 43% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001065059_2017_Centrus_Energy_CORP.pdf", "shrinked_graph_json": { "2010": { "Assets": "-8.87", "Liabilities": "-6.82", "Stockholders Equity": "-19.5", "ECR before LimitedLiability": "-18.6", "Property, Plant and Equipment": "-18.9", "Goodwill": "-2.79", "Assets, Current": "35.6", "Other Assets": "-7.76", "Other Liabilities": "16.1", "Liabilities, Current": "-46.6", "Liabilities, Non-Current": "18.1", "Expenses": "-8.13", "Revenues": "15.8", "Net Income": "-8.09", "Other Expenses": "24.7", "Depreciation, Depletion and Amortization": "2.64", "Cost of Revenue": "-33.8", "Other Revenues": "15.8", "Other Net Income": "-15.0", "Comprehensive Net Income": "-7.92", "Economic Capital Ratio": "-17.9" }, "2011": { "Property, Plant and Equipment": "-6.61", "Assets": "-14.5", "Liabilities": "-18.7", "Stockholders Equity": "-32.7", "ECR before LimitedLiability": "44.8", "Assets, Non-Current": "-4.16", "Goodwill": "-3.64", "Assets, Current": "41.0", "Other Assets": "-27.3", "Liabilities, Current": "-31.4", "Liabilities, Non-Current": "-11.8", "Other Liabilities": "22.7", "General and Administrative Expense": "16.8", "Expenses": "11.5", "Revenues": "28.9", "Net Income": "42.7", "Other Expenses": "34.8", "Cost of Revenue": "-36.3", "Other Revenues": "28.9", "Comprehensive Net Income": "42.7", "Economic Capital Ratio": "-12.3" }, "2012": { "Property, Plant and Equipment": "-29.5", "Assets": "-40.5", "Liabilities, Non-Current": "-0.693", "Stockholders Equity": "-54.9", "Assets, Current": "26.2", "Goodwill": "-0.668", "Assets, Non-Current": "-1.03", "Other Assets": "-21.9", "Other Expenses": "2.42", "Expenses": "-3.08", "Revenues": "14.4", "Net Income": "6.61", "Cost of Revenue": "-21.4", "General and Administrative Expense": "5.54", "Other Revenues": "14.4", "ECR before LimitedLiability": "-3.39", "Liabilities, Current": "-3.17", "Other Liabilities": "4.39", "Comprehensive Net Income": "6.41", "Other Net Income": "-0.538", "Economic Capital Ratio": "-48.6" }, "2016": { "Other Assets": "-2.40", "Assets": "-3.24", "Liabilities": "-4.16", "Stockholders Equity": "-26.3", "ECR before LimitedLiability": "-4.10", "Assets, Current": "25.0", "Goodwill": "-0.803", "Property, Plant and Equipment": "-18.4", "Liabilities, Non-Current": "-139", "Other Liabilities": "11.3", "Liabilities, Current": "2.34", "General and Administrative Expense": "2.35", "Expenses": "2.93", "Revenues": "2.32", "Net Income": "5.52", "Other Expenses": "4.75", "Depreciation, Depletion and Amortization": "0.256", "Cost of Revenue": "-2.91", "Other Revenues": "2.32", "Comprehensive Net Income": "5.30", "Economic Capital Ratio": "-42.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001065059_strength_weakness.svg", "table_records": { "2010": { "input_variables": { "Assets, Current": "2,254,100", "Assets, Non-Current": "0", "Cost of Revenue": "1,877,000", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "58,900", "Goodwill": "6,800", "Liabilities, Current": "1,268,500", "Liabilities, Non-Current": "527,700", "Other Assets": "355,900", "Other Compr. Net Income": "0", "Other Expenses": "136,800", "Other Liabilities": "0", "Other Net Income": "400", "Other Revenues": "2,079,800", "Property, Plant and Equipment": "1,231,400" }, "output_variables": { "Assets": "3,848,200", "Liabilities": "1,796,200", "Expenses": "2,072,700", "Revenues": "2,079,800", "Stockholders Equity": "2,052,000", "Net Income": "7,500", "Comprehensive Net Income": "7,500", "BaseVar": "4,898,650", "ECR before LimitedLiability": "109%", "Economic Capital Ratio": "189%" } }, "2011": { "input_variables": { "Assets, Current": "2,191,900", "Assets, Non-Current": "0", "Cost of Revenue": "1,587,600", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "62,100", "Goodwill": "6,800", "Liabilities, Current": "1,575,900", "Liabilities, Non-Current": "691,000", "Other Assets": "163,500", "Other Compr. Net Income": "0", "Other Expenses": "567,000", "Other Liabilities": "0", "Other Net Income": "500", "Other Revenues": "1,675,500", "Property, Plant and Equipment": "1,187,100" }, "output_variables": { "Assets": "3,549,300", "Liabilities": "2,266,900", "Expenses": "2,216,700", "Revenues": "1,675,500", "Stockholders Equity": "1,282,400", "Net Income": "-540,700", "Comprehensive Net Income": "-540,700", "BaseVar": "4,854,450", "ECR before LimitedLiability": "48%", "Economic Capital Ratio": "142%" } }, "2012": { "input_variables": { "Assets, Current": "2,156,900", "Assets, Non-Current": "0", "Cost of Revenue": "1,780,100", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "56,100", "Goodwill": "6,800", "Liabilities, Current": "1,614,800", "Liabilities, Non-Current": "594,500", "Other Assets": "51,700", "Other Compr. Net Income": "-29,400", "Other Expenses": "1,376,500", "Other Liabilities": "0", "Other Net Income": "1,900", "Other Revenues": "2,010,200", "Property, Plant and Equipment": "51,000" }, "output_variables": { "Assets": "2,266,400", "Liabilities": "2,209,300", "Expenses": "3,212,700", "Revenues": "2,010,200", "Stockholders Equity": "57,100", "Net Income": "-1,200,600", "Comprehensive Net Income": "-1,230,000", "BaseVar": "4,864,950", "ECR before LimitedLiability": "-51%", "Economic Capital Ratio": "93%" } }, "2016": { "input_variables": { "Assets, Current": "560,600", "Assets, Non-Current": "24,100", "Cost of Revenue": "266,200", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "46,200", "Goodwill": "0", "Liabilities, Current": "325,700", "Liabilities, Non-Current": "949,600", "Other Assets": "122,800", "Other Compr. Net Income": "-3,900", "Other Expenses": "80,900", "Other Liabilities": "-325,700", "Other Net Income": "13,800", "Other Revenues": "312,500", "Property, Plant and Equipment": "6,000" }, "output_variables": { "Assets": "713,500", "Liabilities": "949,600", "Expenses": "393,300", "Revenues": "312,500", "Stockholders Equity": "-236,100", "Net Income": "-67,000", "Comprehensive Net Income": "-70,900", "BaseVar": "1,193,300", "ECR before LimitedLiability": "-51%", "Economic Capital Ratio": "93%" } } }, "top_rated": false, "trend": null, "value": 0.9343602407814592, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001065059.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001065059.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001065059.svg" }, { "company_id": "0001135202", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001135202.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001135202.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001135202.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001135202_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001135202_main_keyfigs.svg", "name": "EL Capitan Precious Metals INC", "rank": 57, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001135202.svg", "report_text": "The relative strengths and weaknesses of EL Capitan Precious Metals INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of EL Capitan Precious Metals INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 24% points.The greatest weakness of EL Capitan Precious Metals INC is the variable Other Expenses, reducing the Economic Capital Ratio by 33% points.

The company's Economic Capital Ratio, given in the ranking table, is 93%, being 43% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001135202_2017_EL_Capitan_Precious_Metals_INC.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-3.98", "Assets": "2.79", "Liabilities": "3.01", "Stockholders Equity": "6.92", "ECR before LimitedLiability": "-4.18", "Assets, Non-Current": "-0.661", "Assets, Current": "-0.498", "Goodwill": "-0.899", "Property, Plant and Equipment": "23.7", "Liabilities, Non-Current": "4.70", "Other Liabilities": "2.82", "Liabilities, Current": "-3.40", "General and Administrative Expense": "3.97", "Expenses": "-4.24", "Revenues": "-3.29", "Net Income": "-31.6", "Other Expenses": "-33.3", "Cost of Revenue": "1.68", "Other Revenues": "-3.29", "Comprehensive Net Income": "-32.1", "Economic Capital Ratio": "-42.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001135202_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "684", "Assets, Non-Current": "0", "Cost of Revenue": "3.3", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "2,019", "Liabilities, Non-Current": "0", "Other Assets": "97", "Other Compr. Net Income": "0", "Other Expenses": "3,159", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "3.0", "Property, Plant and Equipment": "2,442" }, "output_variables": { "Assets": "3,224", "Liabilities": "2,019", "Expenses": "3,163", "Revenues": "3.0", "Stockholders Equity": "1,205", "Net Income": "-3,160", "Comprehensive Net Income": "-3,160", "BaseVar": "4,204", "ECR before LimitedLiability": "-52%", "Economic Capital Ratio": "93%" } } }, "top_rated": false, "trend": null, "value": 0.9336051896273557, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001135202.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001135202.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001135202.svg" }, { "company_id": "0001083922", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001083922.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001083922.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001083922.jfif", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001083922_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001083922_main_keyfigs.svg", "name": "Aurasource Inc", "rank": 58, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001083922.svg", "report_text": "The relative strengths and weaknesses of Aurasource Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Aurasource Inc compared to the market average is the variable Other Compr. Net Income, increasing the Economic Capital Ratio by 34% points.The greatest weakness of Aurasource 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 93%, being 43% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001083922_2017_Aurasource_Inc.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-19.8", "Assets": "37.6", "Liabilities": "88.5", "Stockholders Equity": "110", "ECR before LimitedLiability": "108", "Assets, Non-Current": "-2.45", "Goodwill": "-2.29", "Assets, Current": "32.2", "Other Assets": "48.1", "Liabilities, Current": "47.5", "Liabilities, Non-Current": "24.3", "Other Liabilities": "24.3", "General and Administrative Expense": "-96.9", "Expenses": "-44.5", "Revenues": "-18.7", "Net Income": "-61.4", "Other Expenses": "46.4", "Cost of Revenue": "6.55", "Other Revenues": "-18.7", "Comprehensive Net Income": "-61.3", "Economic Capital Ratio": "50.6" }, "2012": { "Property, Plant and Equipment": "-2.56", "Assets": "41.8", "Liabilities": "77.9", "Stockholders Equity": "83.9", "ECR before LimitedLiability": "78.7", "Assets, Current": "6.55", "Goodwill": "-1.80", "Assets, Non-Current": "-2.54", "Other Assets": "43.3", "Other Liabilities": "23.7", "Liabilities, Non-Current": "26.7", "Liabilities, Current": "35.0", "Other Expenses": "51.3", "Expenses": "-41.2", "Revenues": "-17.2", "Net Income": "-56.0", "Cost of Revenue": "6.66", "General and Administrative Expense": "-89.7", "Other Revenues": "-17.2", "Comprehensive Net Income": "-55.7", "Economic Capital Ratio": "33.5" }, "2013": { "Property, Plant and Equipment": "-11.5", "Assets": "-4.80", "Liabilities": "-4.07", "Stockholders Equity": "-8.80", "ECR before LimitedLiability": "-10.6", "Assets, Current": "7.33", "Other Assets": "7.10", "Goodwill": "-1.01", "Liabilities, Non-Current": "5.21", "Liabilities, Current": "-14.6", "Other Liabilities": "5.27", "Expenses": "9.30", "Revenues": "-6.60", "Net Income": "-14.5", "General and Administrative Expense": "-10.7", "Cost of Revenue": "1.89", "Other Expenses": "21.4", "Other Revenues": "-6.60", "Other Net Income": "-14.9", "Comprehensive Net Income": "-14.3", "Economic Capital Ratio": "-55.7" }, "2014": { "Goodwill": "-1.45", "Assets": "-20.2", "Liabilities": "3.29", "Stockholders Equity": "-12.5", "ECR before LimitedLiability": "-18.3", "Assets, Current": "6.07", "Assets, Non-Current": "-1.94", "Other Assets": "4.04", "Property, Plant and Equipment": "-22.4", "Other Liabilities": "6.59", "Liabilities, Non-Current": "7.03", "Liabilities, Current": "-13.8", "General and Administrative Expense": "-16.6", "Expenses": "3.93", "Net Income": "-19.8", "Other Net Income": "-22.3", "Depreciation, Depletion and Amortization": "0.862", "Cost of Revenue": "-1.94", "Other Expenses": "24.6", "Comprehensive Net Income": "-19.4", "Economic Capital Ratio": "-52.9" }, "2016": { "Assets": "-44.1", "Liabilities": "-4.10", "Stockholders Equity": "-90.3", "Assets, Non-Current": "-0.782", "Assets, Current": "-1.55", "Goodwill": "-1.06", "Property, Plant and Equipment": "-34.0", "Liabilities, Non-Current": "5.64", "ECR before LimitedLiability": "-4.21", "Other Liabilities": "3.38", "Liabilities, Current": "-76.3", "General and Administrative Expense": "-3.82", "Expenses": "4.72", "Revenues": "-3.68", "Net Income": "-1.87", "Other Expenses": "10.0", "Cost of Revenue": "2.06", "Other Revenues": "-3.68", "Comprehensive Net Income": "29.2", "Other Compr. Net Income": "33.7", "Economic Capital Ratio": "-42.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001083922_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "720", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,292", "Goodwill": "0", "Liabilities, Current": "14", "Liabilities, Non-Current": "0", "Other Assets": "754", "Other Compr. Net Income": "0", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "15", "Other Revenues": "0", "Property, Plant and Equipment": "74" }, "output_variables": { "Assets": "1,547", "Liabilities": "14", "Expenses": "1,292", "Revenues": "0", "Stockholders Equity": "1,534", "Net Income": "-1,276", "Comprehensive Net Income": "-1,276", "BaseVar": "1,434", "ECR before LimitedLiability": "131%", "Economic Capital Ratio": "204%" } }, "2012": { "input_variables": { "Assets, Current": "471", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,431", "Goodwill": "0", "Liabilities, Current": "170", "Liabilities, Non-Current": "0", "Other Assets": "760", "Other Compr. Net Income": "0", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "39", "Other Revenues": "0", "Property, Plant and Equipment": "415" }, "output_variables": { "Assets": "1,646", "Liabilities": "170", "Expenses": "1,431", "Revenues": "0", "Stockholders Equity": "1,475", "Net Income": "-1,393", "Comprehensive Net Income": "-1,393", "BaseVar": "1,643", "ECR before LimitedLiability": "90%", "Economic Capital Ratio": "176%" } }, "2013": { "input_variables": { "Assets, Current": "761", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,283", "Goodwill": "0", "Liabilities, Current": "1,575", "Liabilities, Non-Current": "0", "Other Assets": "818", "Other Compr. Net Income": "0", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "-1,277", "Other Revenues": "0", "Property, Plant and Equipment": "446" }, "output_variables": { "Assets": "2,025", "Liabilities": "1,575", "Expenses": "1,283", "Revenues": "0", "Stockholders Equity": "451", "Net Income": "-2,559", "Comprehensive Net Income": "-2,559", "BaseVar": "3,080", "ECR before LimitedLiability": "-105%", "Economic Capital Ratio": "81%" } }, "2014": { "input_variables": { "Assets, Current": "846", "Assets, Non-Current": "0", "Cost of Revenue": "222", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,540", "Goodwill": "0", "Liabilities, Current": "1,653", "Liabilities, Non-Current": "0", "Other Assets": "781", "Other Compr. Net Income": "0", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "-1,541", "Other Revenues": "455", "Property, Plant and Equipment": "285" }, "output_variables": { "Assets": "1,911", "Liabilities": "1,653", "Expenses": "1,762", "Revenues": "455", "Stockholders Equity": "258", "Net Income": "-2,848", "Comprehensive Net Income": "-2,848", "BaseVar": "3,661", "ECR before LimitedLiability": "-138%", "Economic Capital Ratio": "71%" } }, "2016": { "input_variables": { "Assets, Current": "531", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,178", "Goodwill": "0", "Liabilities, Current": "2,691", "Liabilities, Non-Current": "0", "Other Assets": "699", "Other Compr. Net Income": "2,366", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "-20", "Other Revenues": "0", "Property, Plant and Equipment": "5.6" }, "output_variables": { "Assets": "1,235", "Liabilities": "2,691", "Expenses": "1,178", "Revenues": "0", "Stockholders Equity": "-1,456", "Net Income": "-1,198", "Comprehensive Net Income": "1,168", "BaseVar": "3,745", "ECR before LimitedLiability": "-52%", "Economic Capital Ratio": "93%" } } }, "top_rated": false, "trend": null, "value": 0.9333267990467892, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001083922.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001083922.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001083922.svg" }, { "company_id": "0000106455", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000106455.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000106455.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000106455.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000106455_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000106455_main_keyfigs.svg", "name": "Westmoreland COAL Co", "rank": 59, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000106455.svg", "report_text": "The relative strengths and weaknesses of Westmoreland COAL 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 Westmoreland COAL Co compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Westmoreland COAL Co is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 72% points.

The company's Economic Capital Ratio, given in the ranking table, is 93%, being 43% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000106455_2017_Westmoreland_COAL_Co.pdf", "shrinked_graph_json": { "2011": { "Assets": "-18.4", "Liabilities": "-32.2", "Stockholders Equity": "-84.4", "ECR before LimitedLiability": "-3.77", "Goodwill": "-0.850", "Assets, Current": "-4.52", "Other Assets": "-2.56", "Liabilities, Current": "3.64", "Liabilities, Non-Current": "-2.18", "Other Liabilities": "-42.6", "General and Administrative Expense": "3.05", "Expenses": "6.57", "Net Income": "14.1", "Other Expenses": "12.9", "Cost of Revenue": "-4.09", "Other Revenues": "6.67", "Revenues": "6.67", "Other Compr. Net Income": "-1.12", "Comprehensive Net Income": "12.0", "Other Net Income": "-0.728", "Economic Capital Ratio": "-60.9" }, "2012": { "Property, Plant and Equipment": "1.26", "Assets": "-12.4", "Liabilities": "-29.4", "Stockholders Equity": "-70.3", "ECR before LimitedLiability": "-2.26", "Assets, Current": "-2.95", "Assets, Non-Current": "-0.640", "Other Assets": "-2.24", "Liabilities, Non-Current": "-80.2", "Liabilities, Current": "4.54", "Other Expenses": "11.5", "Expenses": "6.01", "Revenues": "6.49", "Net Income": "13.3", "Cost of Revenue": "-2.94", "General and Administrative Expense": "2.85", "Depreciation, Depletion and Amortization": "-0.501", "Other Revenues": "6.49", "Comprehensive Net Income": "12.7", "Other Net Income": "-0.833", "Economic Capital Ratio": "-47.5" }, "2013": { "Property, Plant and Equipment": "-0.413", "Assets": "-21.3", "Liabilities": "-40.7", "Stockholders Equity": "-70.4", "Assets, Current": "-0.616", "Other Assets": "-0.601", "Liabilities, Non-Current": "-86.5", "Liabilities, Current": "1.52", "Other Liabilities": "1.25", "Expenses": "4.76", "Revenues": "4.95", "Net Income": "11.6", "General and Administrative Expense": "2.05", "Cost of Revenue": "-24.9", "Other Expenses": "10.8", "Other Revenues": "4.95", "ECR before LimitedLiability": "5.04", "Other Net Income": "-0.420", "Comprehensive Net Income": "14.1", "Other Compr. Net Income": "0.738", "Economic Capital Ratio": "-40.0" }, "2014": { "Assets": "-2.30", "Liabilities": "-2.85", "Stockholders Equity": "-38.0", "ECR before LimitedLiability": "6.06", "Assets, Current": "-1.83", "Assets, Non-Current": "-0.417", "Other Assets": "-0.849", "Property, Plant and Equipment": "-0.894", "Other Liabilities": "2.64", "Liabilities, Non-Current": "-67.2", "Liabilities, Current": "3.55", "General and Administrative Expense": "2.56", "Expenses": "4.75", "Revenues": "6.38", "Net Income": "12.2", "Cost of Revenue": "-4.28", "Other Expenses": "10.6", "Other Revenues": "6.38", "Comprehensive Net Income": "11.8", "Other Net Income": "-0.653", "Economic Capital Ratio": "-28.6" }, "2015": { "Other Assets": "-2.85", "Assets": "-25.1", "Liabilities": "-5.29", "Stockholders Equity": "-65.2", "ECR before LimitedLiability": "-6.02", "Assets, Current": "-4.88", "Assets, Non-Current": "-0.868", "Property, Plant and Equipment": "-5.81", "Liabilities, Current": "7.57", "Other Liabilities": "2.92", "Liabilities, Non-Current": "-65.6", "Cost of Revenue": "-6.40", "Expenses": "1.19", "Revenues": "13.7", "Net Income": "14.2", "Depreciation, Depletion and Amortization": "-0.929", "Other Expenses": "11.1", "General and Administrative Expense": "4.98", "Other Revenues": "13.7", "Comprehensive Net Income": "13.5", "Economic Capital Ratio": "-49.6" }, "2016": { "Other Assets": "-3.17", "Assets": "-14.3", "Liabilities": "-3.16", "Stockholders Equity": "-40.0", "ECR before LimitedLiability": "-4.79", "Assets, Current": "-2.74", "Property, Plant and Equipment": "-3.28", "Liabilities, Non-Current": "-72.0", "Other Liabilities": "2.24", "Liabilities, Current": "9.67", "General and Administrative Expense": "3.42", "Expenses": "1.13", "Revenues": "10.6", "Net Income": "9.71", "Other Expenses": "10.4", "Depreciation, Depletion and Amortization": "-1.23", "Cost of Revenue": "-4.80", "Other Revenues": "10.6", "Comprehensive Net Income": "9.50", "Other Net Income": "-1.49", "Economic Capital Ratio": "-43.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000106455_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "122,453", "Assets, Non-Current": "14,638", "Cost of Revenue": "392,787", "Depreciation, Depletion and Amortization": "45,594", "General and Administrative Expense": "40,276", "Goodwill": "4,879", "Liabilities, Current": "144,122", "Liabilities, Non-Current": "238,223", "Other Assets": "220,470", "Other Compr. Net Income": "-63,775", "Other Expenses": "12,004", "Other Liabilities": "626,685", "Other Net Income": "-47,927", "Other Revenues": "501,713", "Property, Plant and Equipment": "396,732" }, "output_variables": { "Assets": "759,172", "Liabilities": "1,009,030", "Expenses": "490,661", "Revenues": "501,713", "Stockholders Equity": "-249,858", "Net Income": "-36,875", "Comprehensive Net Income": "-100,650", "BaseVar": "1,436,139", "ECR before LimitedLiability": "-54%", "Economic Capital Ratio": "93%" } }, "2012": { "input_variables": { "Assets, Current": "159,312", "Assets, Non-Current": "0", "Cost of Revenue": "466,521", "Depreciation, Depletion and Amortization": "57,145", "General and Administrative Expense": "49,908", "Goodwill": "3,203", "Liabilities, Current": "170,912", "Liabilities, Non-Current": "916,602", "Other Assets": "260,760", "Other Compr. Net Income": "-26,890", "Other Expenses": "-1,919", "Other Liabilities": "134,832", "Other Net Income": "-42,444", "Other Revenues": "600,437", "Property, Plant and Equipment": "512,840" }, "output_variables": { "Assets": "936,115", "Liabilities": "1,222,346", "Expenses": "571,655", "Revenues": "600,437", "Stockholders Equity": "-286,231", "Net Income": "-13,662", "Comprehensive Net Income": "-40,552", "BaseVar": "1,699,944", "ECR before LimitedLiability": "-44%", "Economic Capital Ratio": "95%" } }, "2013": { "input_variables": { "Assets, Current": "205,039", "Assets, Non-Current": "0", "Cost of Revenue": "535,320", "Depreciation, Depletion and Amortization": "67,231", "General and Administrative Expense": "50,721", "Goodwill": "1,520", "Liabilities, Current": "213,028", "Liabilities, Non-Current": "829,768", "Other Assets": "250,090", "Other Compr. Net Income": "84,750", "Other Expenses": "-8,730", "Other Liabilities": "91,768", "Other Net Income": "-38,271", "Other Revenues": "674,686", "Property, Plant and Equipment": "490,036" }, "output_variables": { "Assets": "946,685", "Liabilities": "1,134,564", "Expenses": "644,542", "Revenues": "674,686", "Stockholders Equity": "-187,879", "Net Income": "-8,127", "Comprehensive Net Income": "76,623", "BaseVar": "1,761,749", "ECR before LimitedLiability": "-20%", "Economic Capital Ratio": "97%" } }, "2014": { "input_variables": { "Assets, Current": "360,771", "Assets, Non-Current": "0", "Cost of Revenue": "899,930", "Depreciation, Depletion and Amortization": "100,778", "General and Administrative Expense": "100,528", "Goodwill": "31,315", "Liabilities, Current": "373,897", "Liabilities, Non-Current": "1,663,135", "Other Assets": "509,830", "Other Compr. Net Income": "-60,701", "Other Expenses": "57,963", "Other Liabilities": "141,991", "Other Net Income": "-129,973", "Other Revenues": "1,115,992", "Property, Plant and Equipment": "927,662" }, "output_variables": { "Assets": "1,829,578", "Liabilities": "2,179,023", "Expenses": "1,159,199", "Revenues": "1,115,992", "Stockholders Equity": "-349,445", "Net Income": "-173,180", "Comprehensive Net Income": "-233,881", "BaseVar": "3,237,233", "ECR before LimitedLiability": "-38%", "Economic Capital Ratio": "95%" } }, "2015": { "input_variables": { "Assets, Current": "320,813", "Assets, Non-Current": "0", "Cost of Revenue": "1,145,443", "Depreciation, Depletion and Amortization": "131,491", "General and Administrative Expense": "112,972", "Goodwill": "29,190", "Liabilities, Current": "312,670", "Liabilities, Non-Current": "1,696,431", "Other Assets": "439,277", "Other Compr. Net Income": "-47,004", "Other Expenses": "133,716", "Other Liabilities": "95,179", "Other Net Income": "-96,193", "Other Revenues": "1,411,048", "Property, Plant and Equipment": "713,116" }, "output_variables": { "Assets": "1,502,396", "Liabilities": "2,104,280", "Expenses": "1,523,622", "Revenues": "1,411,048", "Stockholders Equity": "-601,884", "Net Income": "-208,767", "Comprehensive Net Income": "-255,771", "BaseVar": "3,342,272", "ECR before LimitedLiability": "-64%", "Economic Capital Ratio": "91%" } }, "2016": { "input_variables": { "Assets, Current": "377,714", "Assets, Non-Current": "0", "Cost of Revenue": "1,156,687", "Depreciation, Depletion and Amortization": "185,267", "General and Administrative Expense": "108,560", "Goodwill": "28,199", "Liabilities, Current": "379,274", "Liabilities, Non-Current": "1,811,024", "Other Assets": "343,475", "Other Compr. Net Income": "-3,031", "Other Expenses": "-58,743", "Other Liabilities": "84,728", "Other Net Income": "-115,061", "Other Revenues": "1,477,960", "Property, Plant and Equipment": "835,521" }, "output_variables": { "Assets": "1,584,909", "Liabilities": "2,275,026", "Expenses": "1,391,771", "Revenues": "1,477,960", "Stockholders Equity": "-690,117", "Net Income": "-28,872", "Comprehensive Net Income": "-31,903", "BaseVar": "3,423,879", "ECR before LimitedLiability": "-55%", "Economic Capital Ratio": "93%" } } }, "top_rated": false, "trend": -6.0, "value": 0.9274521411194738, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000106455.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000106455.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000106455.svg" }, { "company_id": "0000764065", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000764065.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000764065.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000764065.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000764065_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000764065_main_keyfigs.svg", "name": "Cleveland Cliffs INC", "rank": 60, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000764065.svg", "report_text": "The relative strengths and weaknesses of Cleveland Cliffs INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Cleveland Cliffs INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Cleveland Cliffs INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 74% points.

The company's Economic Capital Ratio, given in the ranking table, is 90%, being 46% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000764065_2017_Cleveland_Cliffs_INC.pdf", "shrinked_graph_json": { "2009": { "Assets, Current": "3.00", "Assets": "4.34", "Liabilities": "5.83", "Stockholders Equity": "11.3", "ECR before LimitedLiability": "11.7", "Other Assets": "2.52", "Goodwill": "-4.43", "Property, Plant and Equipment": "4.96", "Assets, Non-Current": "-1.31", "Liabilities, Current": "-3.04", "Liabilities, Non-Current": "40.0", "Other Liabilities": "-37.2", "Cost of Revenue": "-27.3", "Expenses": "1.45", "Revenues": "21.7", "Comprehensive Net Income": "1.40", "Other Expenses": "28.8", "Depreciation, Depletion and Amortization": "2.53", "Other Revenues": "21.7", "Other Net Income": "-20.6", "Economic Capital Ratio": "13.1" }, "2010": { "Assets, Non-Current": "-1.88", "Assets": "-9.68", "Liabilities": "-13.1", "Stockholders Equity": "-25.7", "ECR before LimitedLiability": "-14.1", "Property, Plant and Equipment": "-5.23", "Assets, Current": "2.79", "Other Assets": "-4.99", "Other Liabilities": "-48.7", "Liabilities, Current": "-2.45", "Liabilities, Non-Current": "31.3", "Expenses": "-1.43", "Revenues": "20.5", "Net Income": "3.99", "Other Expenses": "23.6", "Depreciation, Depletion and Amortization": "2.58", "Cost of Revenue": "-25.3", "Other Revenues": "20.5", "Other Net Income": "-14.1", "Comprehensive Net Income": "4.16", "Economic Capital Ratio": "-13.4" }, "2011": { "Liabilities, Current": "27.0", "Liabilities": "-6.26", "Stockholders Equity": "-6.14", "ECR before LimitedLiability": "81.7", "Liabilities, Non-Current": "-35.3", "Other Liabilities": "-1.21", "General and Administrative Expense": "13.7", "Expenses": "33.6", "Net Income": "66.4", "Other Expenses": "41.2", "Cost of Revenue": "-20.4", "Other Revenues": "28.6", "Revenues": "28.6", "Property, Plant and Equipment": "55.3", "Assets, Non-Current": "-1.60", "Goodwill": "5.41", "Assets, Current": "-17.9", "Other Assets": "-17.8", "Comprehensive Net Income": "50.0", "Other Compr. Net Income": "-12.8", "Economic Capital Ratio": "24.6" }, "2012": { "Property, Plant and Equipment": "64.1", "Assets": "1.47", "Liabilities": "-3.00", "ECR before LimitedLiability": "63.3", "Assets, Current": "-18.3", "Assets, Non-Current": "-1.03", "Other Assets": "-25.5", "Other Liabilities": "-2.21", "Liabilities, Non-Current": "-41.6", "Liabilities, Current": "36.3", "Other Expenses": "35.3", "Expenses": "22.3", "Net Income": "45.7", "Cost of Revenue": "-27.0", "General and Administrative Expense": "16.2", "Depreciation, Depletion and Amortization": "1.21", "Other Revenues": "28.2", "Revenues": "28.2", "Comprehensive Net Income": "46.1", "Other Net Income": "-6.14", "Economic Capital Ratio": "18.1" }, "2013": { "Property, Plant and Equipment": "77.4", "Assets": "18.7", "Liabilities": "3.86", "Stockholders Equity": "29.6", "ECR before LimitedLiability": "98.1", "Assets, Current": "-7.67", "Other Assets": "-17.8", "Assets, Non-Current": "1.84", "Liabilities, Non-Current": "-33.2", "Liabilities, Current": "27.1", "Other Liabilities": "6.26", "Expenses": "30.4", "Revenues": "26.2", "Net Income": "54.0", "General and Administrative Expense": "17.5", "Cost of Revenue": "-27.9", "Other Expenses": "42.3", "Other Revenues": "26.2", "Other Net Income": "-4.86", "Comprehensive Net Income": "55.0", "Economic Capital Ratio": "53.1" }, "2014": { "Goodwill": "-2.38", "Assets": "-67.8", "Liabilities": "1.30", "Stockholders Equity": "-51.5", "ECR before LimitedLiability": "-60.6", "Assets, Current": "-19.0", "Other Assets": "-39.4", "Property, Plant and Equipment": "-45.1", "Other Liabilities": "1.11", "Liabilities, Non-Current": "-2.16", "Liabilities, Current": "1.52", "General and Administrative Expense": "10.1", "Expenses": "-46.4", "Revenues": "15.8", "Net Income": "-21.3", "Depreciation, Depletion and Amortization": "1.04", "Cost of Revenue": "-29.1", "Other Expenses": "-31.4", "Other Revenues": "15.8", "Comprehensive Net Income": "-20.2", "Economic Capital Ratio": "-95.2" }, "2015": { "Other Assets": "-14.1", "Assets": "-18.9", "Liabilities": "-12.9", "Stockholders Equity": "-66.7", "ECR before LimitedLiability": "-18.6", "Assets, Current": "-2.22", "Goodwill": "-1.25", "Property, Plant and Equipment": "-13.2", "Liabilities, Current": "7.21", "Other Liabilities": "2.73", "Liabilities, Non-Current": "-33.2", "Cost of Revenue": "-12.9", "Expenses": "6.32", "Revenues": "13.8", "Net Income": "12.8", "Other Expenses": "13.5", "General and Administrative Expense": "8.71", "Other Revenues": "13.8", "Comprehensive Net Income": "12.9", "Other Net Income": "-6.48", "Economic Capital Ratio": "-62.1" }, "2016": { "Other Assets": "-6.96", "Assets": "-15.0", "Liabilities": "-5.36", "Stockholders Equity": "-50.8", "ECR before LimitedLiability": "-7.48", "Assets, Non-Current": "0.680", "Goodwill": "-1.37", "Property, Plant and Equipment": "-5.44", "Liabilities, Non-Current": "-74.1", "Other Liabilities": "1.26", "Liabilities, Current": "11.3", "General and Administrative Expense": "5.48", "Expenses": "1.48", "Revenues": "13.5", "Net Income": "13.9", "Other Expenses": "9.35", "Cost of Revenue": "-7.23", "Other Revenues": "13.5", "Comprehensive Net Income": "13.7", "Other Net Income": "-1.12", "Economic Capital Ratio": "-46.1" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000764065_strength_weakness.svg", "table_records": { "2009": { "input_variables": { "Assets, Current": "1,161,200", "Assets, Non-Current": "92,000", "Cost of Revenue": "2,033,100", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "120,700", "Goodwill": "74,600", "Liabilities, Current": "570,400", "Liabilities, Non-Current": "391,200", "Other Assets": "718,900", "Other Compr. Net Income": "0", "Other Expenses": "-21,200", "Other Liabilities": "1,140,700", "Other Net Income": "-5,100", "Other Revenues": "2,342,000", "Property, Plant and Equipment": "2,592,600" }, "output_variables": { "Assets": "4,639,300", "Liabilities": "2,102,300", "Expenses": "2,132,600", "Revenues": "2,342,000", "Stockholders Equity": "2,537,000", "Net Income": "204,300", "Comprehensive Net Income": "204,300", "BaseVar": "5,610,650", "ECR before LimitedLiability": "119%", "Economic Capital Ratio": "196%" } }, "2010": { "input_variables": { "Assets, Current": "2,583,700", "Assets, Non-Current": "45,900", "Cost of Revenue": "3,158,700", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "238,000", "Goodwill": "196,500", "Liabilities, Current": "1,028,700", "Liabilities, Non-Current": "499,800", "Other Assets": "972,900", "Other Compr. Net Income": "0", "Other Expenses": "312,500", "Other Liabilities": "2,411,000", "Other Net Income": "46,700", "Other Revenues": "4,682,200", "Property, Plant and Equipment": "3,979,200" }, "output_variables": { "Assets": "7,778,200", "Liabilities": "3,939,500", "Expenses": "3,709,200", "Revenues": "4,682,200", "Stockholders Equity": "3,838,700", "Net Income": "1,019,700", "Comprehensive Net Income": "1,019,700", "BaseVar": "10,077,900", "ECR before LimitedLiability": "116%", "Economic Capital Ratio": "194%" } }, "2011": { "input_variables": { "Assets, Current": "1,790,700", "Assets, Non-Current": "191,200", "Cost of Revenue": "4,105,700", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "274,400", "Goodwill": "1,152,100", "Liabilities, Current": "1,493,300", "Liabilities, Non-Current": "4,217,800", "Other Assets": "883,100", "Other Compr. Net Income": "-1,968,700", "Other Expenses": "485,700", "Other Liabilities": "1,790,900", "Other Net Income": "-115,900", "Other Revenues": "6,794,300", "Property, Plant and Equipment": "10,524,600" }, "output_variables": { "Assets": "14,541,700", "Liabilities": "7,502,000", "Expenses": "4,865,800", "Revenues": "6,794,300", "Stockholders Equity": "7,039,700", "Net Income": "1,812,600", "Comprehensive Net Income": "-156,100", "BaseVar": "17,894,200", "ECR before LimitedLiability": "94%", "Economic Capital Ratio": "178%" } }, "2012": { "input_variables": { "Assets, Current": "1,650,000", "Assets, Non-Current": "193,600", "Cost of Revenue": "4,700,600", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "282,500", "Goodwill": "167,400", "Liabilities, Current": "1,381,500", "Liabilities, Non-Current": "4,667,800", "Other Assets": "356,600", "Other Compr. Net Income": "0", "Other Expenses": "1,454,300", "Other Liabilities": "1,764,700", "Other Net Income": "-561,900", "Other Revenues": "5,872,700", "Property, Plant and Equipment": "11,207,300" }, "output_variables": { "Assets": "13,574,900", "Liabilities": "7,814,000", "Expenses": "6,437,400", "Revenues": "5,872,700", "Stockholders Equity": "5,760,900", "Net Income": "-1,126,600", "Comprehensive Net Income": "-1,126,600", "BaseVar": "17,130,450", "ECR before LimitedLiability": "70%", "Economic Capital Ratio": "160%" } }, "2013": { "input_variables": { "Assets, Current": "1,560,000", "Assets, Non-Current": "408,500", "Cost of Revenue": "4,542,100", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "1,085,500", "Liabilities, Non-Current": "3,808,100", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "533,400", "Other Liabilities": "1,344,000", "Other Net Income": "-254,100", "Other Revenues": "5,691,400", "Property, Plant and Equipment": "11,153,400" }, "output_variables": { "Assets": "13,121,900", "Liabilities": "6,237,600", "Expenses": "5,075,500", "Revenues": "5,691,400", "Stockholders Equity": "6,884,300", "Net Income": "361,800", "Comprehensive Net Income": "361,800", "BaseVar": "15,190,250", "ECR before LimitedLiability": "110%", "Economic Capital Ratio": "190%" } }, "2014": { "input_variables": { "Assets, Current": "1,448,900", "Assets, Non-Current": "143,800", "Cost of Revenue": "4,172,300", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "958,600", "Liabilities, Non-Current": "3,613,000", "Other Assets": "156,400", "Other Compr. Net Income": "0", "Other Expenses": "8,594,700", "Other Liabilities": "326,700", "Other Net Income": "-168,300", "Other Revenues": "4,623,700", "Property, Plant and Equipment": "1,414,900" }, "output_variables": { "Assets": "3,164,000", "Liabilities": "4,898,300", "Expenses": "12,767,000", "Revenues": "4,623,700", "Stockholders Equity": "-1,734,300", "Net Income": "-8,311,600", "Comprehensive Net Income": "-8,311,600", "BaseVar": "12,810,650", "ECR before LimitedLiability": "-271%", "Economic Capital Ratio": "29%" } }, "2015": { "input_variables": { "Assets, Current": "982,700", "Assets, Non-Current": "93,800", "Cost of Revenue": "1,776,800", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "581,700", "Liabilities, Non-Current": "3,155,700", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "254,500", "Other Liabilities": "209,700", "Other Net Income": "-730,400", "Other Revenues": "2,013,300", "Property, Plant and Equipment": "1,059,000" }, "output_variables": { "Assets": "2,135,500", "Liabilities": "3,947,100", "Expenses": "2,031,300", "Revenues": "2,013,300", "Stockholders Equity": "-1,811,600", "Net Income": "-748,400", "Comprehensive Net Income": "-748,400", "BaseVar": "5,428,800", "ECR before LimitedLiability": "-114%", "Economic Capital Ratio": "79%" } }, "2016": { "input_variables": { "Assets, Current": "824,600", "Assets, Non-Current": "114,900", "Cost of Revenue": "1,719,700", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "391,100", "Liabilities, Non-Current": "2,617,600", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "136,300", "Other Liabilities": "245,700", "Other Net Income": "-53,700", "Other Revenues": "2,109,000", "Property, Plant and Equipment": "984,400" }, "output_variables": { "Assets": "1,923,900", "Liabilities": "3,254,400", "Expenses": "1,856,000", "Revenues": "2,109,000", "Stockholders Equity": "-1,330,500", "Net Income": "199,300", "Comprehensive Net Income": "199,300", "BaseVar": "4,598,500", "ECR before LimitedLiability": "-69%", "Economic Capital Ratio": "90%" } } }, "top_rated": false, "trend": -2.0, "value": 0.9006225694217647, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000764065.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000764065.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000764065.svg" }, { "company_id": "0001415332", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001415332.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001415332.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001415332.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001415332_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001415332_main_keyfigs.svg", "name": "Lithium Corp", "rank": 61, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001415332.svg", "report_text": "The relative strengths and weaknesses of Lithium 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 Lithium Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 37% points.The greatest weakness of Lithium Corp is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 9.7% points.

The company's Economic Capital Ratio, given in the ranking table, is 88%, being 48% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001415332_2017_Lithium_Corp.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "-7.10", "Assets": "49.9", "Liabilities": "77.2", "Stockholders Equity": "137", "ECR before LimitedLiability": "137", "Assets, Current": "145", "Assets, Non-Current": "-1.13", "Other Assets": "-12.6", "Other Liabilities": "10.5", "Liabilities, Non-Current": "23.3", "Liabilities, Current": "50.3", "Other Expenses": "-33.0", "Expenses": "-13.7", "Revenues": "-13.2", "Net Income": "-28.7", "Cost of Revenue": "4.88", "General and Administrative Expense": "13.1", "Other Revenues": "-13.2", "Comprehensive Net Income": "-28.5", "Other Net Income": "-1.64", "Economic Capital Ratio": "91.4" }, "2014": { "Assets": "60.3", "Liabilities": "92.8", "Stockholders Equity": "146", "ECR before LimitedLiability": "150", "Assets, Current": "-9.86", "Assets, Non-Current": "9.13", "Other Assets": "66.9", "Property, Plant and Equipment": "1.91", "Other Liabilities": "29.7", "Liabilities, Non-Current": "31.8", "Liabilities, Current": "43.6", "General and Administrative Expense": "11.8", "Expenses": "-12.1", "Revenues": "-11.7", "Net Income": "-26.0", "Cost of Revenue": "3.15", "Other Expenses": "-28.7", "Other Revenues": "-11.7", "Comprehensive Net Income": "-25.0", "Other Net Income": "-1.96", "Economic Capital Ratio": "115" }, "2015": { "Other Assets": "47.0", "Assets": "51.5", "Liabilities": "92.6", "Stockholders Equity": "138", "ECR before LimitedLiability": "134", "Assets, Current": "-11.7", "Assets, Non-Current": "13.9", "Property, Plant and Equipment": "4.36", "Liabilities, Current": "52.7", "Other Liabilities": "22.0", "Liabilities, Non-Current": "28.2", "Cost of Revenue": "4.10", "Expenses": "-15.4", "Revenues": "-13.9", "Net Income": "-41.2", "Other Expenses": "-34.8", "General and Administrative Expense": "13.6", "Other Revenues": "-13.9", "Comprehensive Net Income": "-40.9", "Other Net Income": "-11.3", "Economic Capital Ratio": "90.6" }, "2016": { "Liabilities, Non-Current": "5.33", "Liabilities": "-0.609", "Stockholders Equity": "-1.03", "ECR before LimitedLiability": "-9.74", "Other Liabilities": "3.29", "Liabilities, Current": "-8.23", "General and Administrative Expense": "4.53", "Expenses": "-3.09", "Net Income": "-9.66", "Other Expenses": "-7.68", "Cost of Revenue": "2.30", "Other Revenues": "-5.30", "Revenues": "-5.30", "Other Assets": "36.9", "Assets, Non-Current": "-1.01", "Assets, Current": "-7.88", "Goodwill": "-1.39", "Property, Plant and Equipment": "-5.42", "Comprehensive Net Income": "-9.68", "Other Net Income": "-5.80", "Economic Capital Ratio": "-48.4" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001415332_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "1,249", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "11", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "746", "Other Liabilities": "53", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "163" }, "output_variables": { "Assets": "1,412", "Liabilities": "53", "Expenses": "757", "Revenues": "0", "Stockholders Equity": "1,359", "Net Income": "-757", "Comprehensive Net Income": "-757", "BaseVar": "1,111", "ECR before LimitedLiability": "175%", "Economic Capital Ratio": "233%" } }, "2014": { "input_variables": { "Assets, Current": "0", "Assets, Non-Current": "82", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "12", "Goodwill": "0", "Liabilities, Current": "16", "Liabilities, Non-Current": "0", "Other Assets": "422", "Other Compr. Net Income": "0", "Other Expenses": "342", "Other Liabilities": "0", "Other Net Income": "-13", "Other Revenues": "0", "Property, Plant and Equipment": "188" }, "output_variables": { "Assets": "691", "Liabilities": "16", "Expenses": "354", "Revenues": "0", "Stockholders Equity": "676", "Net Income": "-367", "Comprehensive Net Income": "-367", "BaseVar": "537", "ECR before LimitedLiability": "183%", "Economic Capital Ratio": "239%" } }, "2015": { "input_variables": { "Assets, Current": "0", "Assets, Non-Current": "72", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "9.4", "Goodwill": "0", "Liabilities, Current": "7.5", "Liabilities, Non-Current": "0", "Other Assets": "236", "Other Compr. Net Income": "0", "Other Expenses": "231", "Other Liabilities": "0", "Other Net Income": "-42", "Other Revenues": "0", "Property, Plant and Equipment": "160" }, "output_variables": { "Assets": "468", "Liabilities": "7.5", "Expenses": "240", "Revenues": "0", "Stockholders Equity": "460", "Net Income": "-283", "Comprehensive Net Income": "-283", "BaseVar": "379", "ECR before LimitedLiability": "172%", "Economic Capital Ratio": "231%" } }, "2016": { "input_variables": { "Assets, Current": "0", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "11", "Goodwill": "0", "Liabilities, Current": "413", "Liabilities, Non-Current": "0", "Other Assets": "343", "Other Compr. Net Income": "0", "Other Expenses": "368", "Other Liabilities": "0", "Other Net Income": "-121", "Other Revenues": "0", "Property, Plant and Equipment": "160" }, "output_variables": { "Assets": "503", "Liabilities": "413", "Expenses": "378", "Revenues": "0", "Stockholders Equity": "90", "Net Income": "-499", "Comprehensive Net Income": "-499", "BaseVar": "708", "ECR before LimitedLiability": "-80%", "Economic Capital Ratio": "88%" } } }, "top_rated": false, "trend": -46.0, "value": 0.8779686959603326, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001415332.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001415332.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001415332.svg" }, { "company_id": "0000773717", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000773717.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000773717.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000773717.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000773717_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000773717_main_keyfigs.svg", "name": "American Clean Resources Group Inc", "rank": 62, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000773717.svg", "report_text": "The relative strengths and weaknesses of American Clean Resources 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 American Clean Resources Group Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 14% points.The greatest weakness of American Clean Resources Group Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 62% points.

The company's Economic Capital Ratio, given in the ranking table, is 72%, being 65% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000773717_2017_American_Clean_Resources_Group_Inc.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-28.6", "Assets": "39.5", "Liabilities": "42.9", "Stockholders Equity": "73.7", "ECR before LimitedLiability": "74.0", "Assets, Non-Current": "-3.05", "Goodwill": "-2.85", "Assets, Current": "-27.7", "Other Assets": "157", "Liabilities, Non-Current": "21.5", "Other Liabilities": "21.5", "General and Administrative Expense": "-30.7", "Expenses": "-5.26", "Revenues": "-17.9", "Net Income": "-41.3", "Other Expenses": "21.7", "Cost of Revenue": "6.41", "Other Revenues": "-17.9", "Comprehensive Net Income": "-41.3", "Other Net Income": "-19.7", "Economic Capital Ratio": "16.9" }, "2012": { "Property, Plant and Equipment": "-9.76", "Assets": "54.9", "Liabilities": "18.9", "Stockholders Equity": "103", "ECR before LimitedLiability": "142", "Assets, Current": "-8.81", "Assets, Non-Current": "-0.749", "Other Assets": "154", "Other Liabilities": "15.1", "Liabilities, Non-Current": "17.0", "Liabilities, Current": "-14.4", "Other Expenses": "24.1", "Expenses": "33.7", "Revenues": "-9.27", "Net Income": "19.3", "Cost of Revenue": "3.43", "General and Administrative Expense": "5.31", "Other Revenues": "-9.27", "Comprehensive Net Income": "19.4", "Other Net Income": "-5.04", "Economic Capital Ratio": "96.8" }, "2013": { "Property, Plant and Equipment": "-9.10", "Assets": "56.4", "Liabilities": "52.2", "Stockholders Equity": "151", "ECR before LimitedLiability": "167", "Assets, Current": "-5.56", "Other Assets": "184", "Liabilities, Non-Current": "22.1", "Liabilities, Current": "13.7", "Other Liabilities": "22.3", "Depreciation, Depletion and Amortization": "1.11", "Expenses": "26.5", "Revenues": "-12.2", "Net Income": "6.57", "General and Administrative Expense": "-8.91", "Cost of Revenue": "3.09", "Other Expenses": "31.0", "Other Revenues": "-12.2", "Other Net Income": "-8.30", "Comprehensive Net Income": "7.16", "Economic Capital Ratio": "122" }, "2014": { "Assets": "66.4", "Liabilities": "60.0", "Stockholders Equity": "123", "ECR before LimitedLiability": "129", "Assets, Current": "-11.2", "Other Assets": "149", "Property, Plant and Equipment": "-11.8", "Other Liabilities": "25.9", "Liabilities, Non-Current": "27.8", "Liabilities, Current": "10.7", "General and Administrative Expense": "-32.0", "Expenses": "4.04", "Revenues": "-10.5", "Net Income": "-9.98", "Depreciation, Depletion and Amortization": "1.11", "Cost of Revenue": "2.86", "Other Expenses": "33.2", "Other Revenues": "-10.5", "Comprehensive Net Income": "-9.03", "Other Net Income": "-3.49", "Economic Capital Ratio": "94.7" }, "2016": { "Other Assets": "9.96", "Assets": "-10.5", "Liabilities": "-24.8", "Stockholders Equity": "-35.2", "ECR before LimitedLiability": "-26.0", "Assets, Current": "-10.9", "Goodwill": "-1.59", "Property, Plant and Equipment": "-5.36", "Liabilities, Non-Current": "3.65", "Other Liabilities": "2.28", "Liabilities, Current": "-61.8", "General and Administrative Expense": "2.95", "Expenses": "14.3", "Revenues": "-5.79", "Net Income": "4.20", "Other Expenses": "8.58", "Cost of Revenue": "2.14", "Other Revenues": "-5.79", "Comprehensive Net Income": "4.08", "Other Net Income": "-3.61", "Economic Capital Ratio": "-64.6" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000773717_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "38", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "331", "General and Administrative Expense": "13,245", "Goodwill": "0", "Liabilities, Current": "6,628", "Liabilities, Non-Current": "0", "Other Assets": "35,160", "Other Compr. Net Income": "0", "Other Expenses": "5,889", "Other Liabilities": "0", "Other Net Income": "-5,849", "Other Revenues": "0", "Property, Plant and Equipment": "41" }, "output_variables": { "Assets": "35,239", "Liabilities": "6,628", "Expenses": "19,466", "Revenues": "0", "Stockholders Equity": "28,611", "Net Income": "-25,315", "Comprehensive Net Income": "-25,315", "BaseVar": "33,591", "ECR before LimitedLiability": "84%", "Economic Capital Ratio": "171%" } }, "2012": { "input_variables": { "Assets, Current": "9.0", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,469", "Goodwill": "0", "Liabilities, Current": "7,361", "Liabilities, Non-Current": "0", "Other Assets": "35,159", "Other Compr. Net Income": "0", "Other Expenses": "41", "Other Liabilities": "0", "Other Net Income": "-1,252", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "35,168", "Liabilities": "7,361", "Expenses": "1,510", "Revenues": "0", "Stockholders Equity": "27,808", "Net Income": "-2,762", "Comprehensive Net Income": "-2,762", "BaseVar": "22,646", "ECR before LimitedLiability": "183%", "Economic Capital Ratio": "239%" } }, "2013": { "input_variables": { "Assets, Current": "148", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "6,044", "Goodwill": "0", "Liabilities, Current": "2,927", "Liabilities, Non-Current": "0", "Other Assets": "35,159", "Other Compr. Net Income": "0", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "-1,706", "Other Revenues": "0", "Property, Plant and Equipment": "89" }, "output_variables": { "Assets": "35,397", "Liabilities": "2,927", "Expenses": "6,044", "Revenues": "0", "Stockholders Equity": "32,470", "Net Income": "-7,750", "Comprehensive Net Income": "-7,750", "BaseVar": "23,037", "ECR before LimitedLiability": "214%", "Economic Capital Ratio": "259%" } }, "2014": { "input_variables": { "Assets, Current": "95", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "18", "General and Administrative Expense": "14,939", "Goodwill": "0", "Liabilities, Current": "5,484", "Liabilities, Non-Current": "0", "Other Assets": "35,159", "Other Compr. Net Income": "0", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "-1,284", "Other Revenues": "0", "Property, Plant and Equipment": "3,520" }, "output_variables": { "Assets": "38,774", "Liabilities": "5,484", "Expenses": "14,957", "Revenues": "0", "Stockholders Equity": "33,291", "Net Income": "-16,240", "Comprehensive Net Income": "-16,240", "BaseVar": "30,249", "ECR before LimitedLiability": "152%", "Economic Capital Ratio": "219%" } }, "2016": { "input_variables": { "Assets, Current": "45", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "333", "Goodwill": "0", "Liabilities, Current": "9,313", "Liabilities, Non-Current": "0", "Other Assets": "2,108", "Other Compr. Net Income": "0", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "-608", "Other Revenues": "0", "Property, Plant and Equipment": "1,775" }, "output_variables": { "Assets": "3,928", "Liabilities": "9,313", "Expenses": "333", "Revenues": "0", "Stockholders Equity": "-5,385", "Net Income": "-941", "Comprehensive Net Income": "-941", "BaseVar": "7,091", "ECR before LimitedLiability": "-136%", "Economic Capital Ratio": "72%" } } }, "top_rated": false, "trend": null, "value": 0.7158869900243611, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000773717.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000773717.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000773717.svg" }, { "company_id": "0001355677", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001355677.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001355677.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001355677.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001355677_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001355677_main_keyfigs.svg", "name": "Mexus Gold US", "rank": 63, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001355677.svg", "report_text": "The relative strengths and weaknesses of Mexus Gold US are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Mexus Gold US compared to the market average is the variable Assets, Non-Current, increasing the Economic Capital Ratio by 58% points.The greatest weakness of Mexus Gold US is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 27% points.

The company's Economic Capital Ratio, given in the ranking table, is 70%, being 66% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001355677_2017_Mexus_Gold_US.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-18.8", "Assets": "-16.2", "Liabilities": "6.54", "ECR before LimitedLiability": "-27.1", "Assets, Non-Current": "57.6", "Assets, Current": "-17.6", "Goodwill": "-2.97", "Property, Plant and Equipment": "-12.7", "Liabilities, Non-Current": "6.38", "Other Liabilities": "4.08", "Liabilities, Current": "-4.42", "General and Administrative Expense": "-11.0", "Expenses": "-16.9", "Net Income": "-27.0", "Other Expenses": "-11.3", "Cost of Revenue": "4.05", "Other Revenues": "-8.03", "Revenues": "-8.03", "Comprehensive Net Income": "-27.1", "Other Net Income": "-14.5", "Economic Capital Ratio": "-65.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001355677_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "30", "Assets, Non-Current": "806", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "739", "Goodwill": "0", "Liabilities, Current": "1,026", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "1,012", "Other Liabilities": "0", "Other Net Income": "-532", "Other Revenues": "104", "Property, Plant and Equipment": "528" }, "output_variables": { "Assets": "1,365", "Liabilities": "1,026", "Expenses": "1,750", "Revenues": "104", "Stockholders Equity": "339", "Net Income": "-2,178", "Comprehensive Net Income": "-2,178", "BaseVar": "2,388", "ECR before LimitedLiability": "-140%", "Economic Capital Ratio": "70%" } } }, "top_rated": false, "trend": null, "value": 0.7046047247451285, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001355677.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001355677.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001355677.svg" }, { "company_id": "0001438461", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001438461.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001438461.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001438461.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001438461_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001438461_main_keyfigs.svg", "name": "Yinfu Gold Corp", "rank": 64, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001438461.svg", "report_text": "The relative strengths and weaknesses of Yinfu Gold 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 Yinfu Gold Corp compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 14% points.The greatest weakness of Yinfu Gold Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 59% points.

The company's Economic Capital Ratio, given in the ranking table, is 47%, being 89% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001438461_2017_Yinfu_Gold_Corp.pdf", "shrinked_graph_json": { "2015": { "Other Assets": "-17.0", "Assets": "-36.0", "Liabilities": "-28.5", "Stockholders Equity": "-68.1", "ECR before LimitedLiability": "-54.2", "Assets, Current": "12.1", "Assets, Non-Current": "-1.35", "Goodwill": "-1.13", "Property, Plant and Equipment": "-30.7", "Liabilities, Current": "-45.7", "Other Liabilities": "1.32", "Liabilities, Non-Current": "1.69", "Cost of Revenue": "1.46", "Expenses": "6.32", "Revenues": "-5.09", "Net Income": "1.71", "Other Expenses": "-1.24", "General and Administrative Expense": "5.65", "Other Revenues": "-5.09", "Comprehensive Net Income": "1.81", "Economic Capital Ratio": "-97.8" }, "2016": { "Other Assets": "-15.0", "Assets": "-28.9", "Liabilities": "-32.5", "Stockholders Equity": "-58.9", "ECR before LimitedLiability": "-50.1", "Assets, Non-Current": "-1.37", "Assets, Current": "14.4", "Goodwill": "-1.90", "Property, Plant and Equipment": "-25.4", "Liabilities, Non-Current": "2.04", "Other Liabilities": "1.28", "Liabilities, Current": "-46.4", "General and Administrative Expense": "4.54", "Expenses": "10.3", "Revenues": "-6.15", "Net Income": "3.95", "Other Expenses": "3.55", "Cost of Revenue": "2.14", "Other Revenues": "-6.15", "Comprehensive Net Income": "3.84", "Economic Capital Ratio": "-88.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001438461_strength_weakness.svg", "table_records": { "2015": { "input_variables": { "Assets, Current": "150", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "630", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "145", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "150", "Liabilities": "630", "Expenses": "145", "Revenues": "0", "Stockholders Equity": "-480", "Net Income": "-145", "Comprehensive Net Income": "-145", "BaseVar": "463", "ECR before LimitedLiability": "-222%", "Economic Capital Ratio": "43%" } }, "2016": { "input_variables": { "Assets, Current": "150", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "692", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "62", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "150", "Liabilities": "692", "Expenses": "62", "Revenues": "0", "Stockholders Equity": "-542", "Net Income": "-62", "Comprehensive Net Income": "-62", "BaseVar": "452", "ECR before LimitedLiability": "-208%", "Economic Capital Ratio": "47%" } } }, "top_rated": false, "trend": 0.0, "value": 0.4741980651629909, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001438461.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001438461.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001438461.svg" }, { "company_id": "0001319643", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001319643.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001319643.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001319643_main_keyfigs.svg", "name": "Fintrade Sherpa Inc", "rank": 65, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001319643.svg", "report_text": "The relative strengths and weaknesses of Fintrade Sherpa Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Fintrade Sherpa Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Fintrade Sherpa 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 44%, being 92% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001319643_2017_Fintrade_Sherpa_Inc.pdf", "shrinked_graph_json": { "2015": { "Other Assets": "35.0", "Assets": "-24.4", "Liabilities": "-19.0", "Stockholders Equity": "-37.6", "ECR before LimitedLiability": "-37.9", "Assets, Current": "-16.8", "Assets, Non-Current": "-1.55", "Property, Plant and Equipment": "-29.1", "Liabilities, Current": "-32.3", "Other Liabilities": "2.73", "Liabilities, Non-Current": "3.48", "Cost of Revenue": "1.88", "Expenses": "-2.35", "Revenues": "-6.34", "Net Income": "-10.4", "Other Expenses": "-11.1", "General and Administrative Expense": "6.42", "Other Revenues": "-6.34", "Comprehensive Net Income": "-10.2", "Other Net Income": "-1.76", "Economic Capital Ratio": "-81.4" }, "2016": { "Other Assets": "17.0", "Assets": "-32.1", "Liabilities": "-20.4", "Stockholders Equity": "-52.9", "ECR before LimitedLiability": "-53.7", "Assets, Non-Current": "-1.59", "Assets, Current": "-16.4", "Goodwill": "-2.20", "Property, Plant and Equipment": "-29.4", "Liabilities, Non-Current": "2.00", "Liabilities, Current": "-34.6", "General and Administrative Expense": "4.43", "Expenses": "3.69", "Revenues": "-7.02", "Net Income": "-6.01", "Other Expenses": "-3.70", "Cost of Revenue": "2.41", "Other Revenues": "-7.02", "Comprehensive Net Income": "-6.16", "Other Net Income": "-2.83", "Economic Capital Ratio": "-92.3" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001319643_strength_weakness.svg", "table_records": { "2015": { "input_variables": { "Assets, Current": "16", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "10", "Goodwill": "0", "Liabilities, Current": "462", "Liabilities, Non-Current": "0", "Other Assets": "230", "Other Compr. Net Income": "0", "Other Expenses": "257", "Other Liabilities": "0", "Other Net Income": "-21", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "246", "Liabilities": "462", "Expenses": "267", "Revenues": "0", "Stockholders Equity": "-216", "Net Income": "-287", "Comprehensive Net Income": "-287", "BaseVar": "498", "ECR before LimitedLiability": "-173%", "Economic Capital Ratio": "59%" } }, "2016": { "input_variables": { "Assets, Current": "5.1", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "12", "Goodwill": "0", "Liabilities, Current": "843", "Liabilities, Non-Current": "0", "Other Assets": "230", "Other Compr. Net Income": "0", "Other Expenses": "223", "Other Liabilities": "0", "Other Net Income": "-34", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "235", "Liabilities": "843", "Expenses": "234", "Revenues": "0", "Stockholders Equity": "-608", "Net Income": "-268", "Comprehensive Net Income": "-268", "BaseVar": "673", "ECR before LimitedLiability": "-219%", "Economic Capital Ratio": "44%" } } }, "top_rated": false, "trend": -4.0, "value": 0.4385728045023671, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001319643.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001319643.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001319643.svg" }, { "company_id": "0001515317", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001515317.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001515317.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001515317.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001515317_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001515317_main_keyfigs.svg", "name": "Magellan Copper GOLD Corp", "rank": 66, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001515317.svg", "report_text": "The relative strengths and weaknesses of Magellan Copper GOLD 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 Magellan Copper GOLD Corp compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Magellan Copper GOLD Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 52% points.

The company's Economic Capital Ratio, given in the ranking table, is 44%, being 92% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001515317_2017_Magellan_Copper_GOLD_Corp.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "17.3", "Assets": "-32.4", "Liabilities": "-17.8", "Stockholders Equity": "-52.4", "ECR before LimitedLiability": "-53.9", "Assets, Non-Current": "-1.65", "Assets, Current": "-15.7", "Goodwill": "-2.29", "Property, Plant and Equipment": "-30.3", "Liabilities, Non-Current": "2.06", "Liabilities, Current": "-31.4", "General and Administrative Expense": "-6.79", "Expenses": "1.77", "Revenues": "-7.29", "Net Income": "-8.92", "Other Expenses": "5.28", "Cost of Revenue": "2.50", "Other Revenues": "-7.29", "Comprehensive Net Income": "-9.07", "Other Net Income": "-3.37", "Economic Capital Ratio": "-92.5" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001515317_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "26", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "354", "Goodwill": "0", "Liabilities, Current": "1,439", "Liabilities, Non-Current": "0", "Other Assets": "413", "Other Compr. Net Income": "0", "Other Expenses": "133", "Other Liabilities": "0", "Other Net Income": "-74", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "439", "Liabilities": "1,439", "Expenses": "487", "Revenues": "0", "Stockholders Equity": "-1,000", "Net Income": "-560", "Comprehensive Net Income": "-560", "BaseVar": "1,219", "ECR before LimitedLiability": "-219%", "Economic Capital Ratio": "44%" } } }, "top_rated": false, "trend": null, "value": 0.43664094641240314, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001515317.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001515317.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001515317.svg" }, { "company_id": "0000008328", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0000008328.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0000008328.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000008328.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000008328_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000008328_main_keyfigs.svg", "name": "Applied Minerals Inc", "rank": 67, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0000008328.svg", "report_text": "The relative strengths and weaknesses of Applied Minerals Inc are analyzed with respect to 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 Minerals Inc compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 3.9% points.The greatest weakness of Applied Minerals 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 38%, being 98% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0000008328_2017_Applied_Minerals_Inc.pdf", "shrinked_graph_json": { "2013": { "Property, Plant and Equipment": "-23.4", "Assets": "-63.8", "Liabilities": "-1.72", "Stockholders Equity": "-11.8", "ECR before LimitedLiability": "-89.6", "Other Assets": "-25.6", "Goodwill": "-0.561", "Assets, Non-Current": "-0.515", "Liabilities, Non-Current": "1.23", "Liabilities, Current": "-1.75", "Other Liabilities": "-1.31", "Expenses": "-5.62", "Revenues": "-2.56", "Net Income": "-13.9", "General and Administrative Expense": "-11.5", "Cost of Revenue": "0.448", "Other Expenses": "0.842", "Other Revenues": "-2.56", "Comprehensive Net Income": "-70.7", "Other Compr. Net Income": "-25.0", "Economic Capital Ratio": "-135" }, "2014": { "Assets": "-3.90", "Liabilities": "-13.1", "Stockholders Equity": "-14.2", "ECR before LimitedLiability": "-5.89", "Assets, Current": "18.3", "Assets, Non-Current": "-0.895", "Other Assets": "-9.03", "Property, Plant and Equipment": "-4.08", "Other Liabilities": "-67.7", "Liabilities, Non-Current": "4.87", "Liabilities, Current": "4.49", "General and Administrative Expense": "-1.52", "Expenses": "5.30", "Revenues": "-3.51", "Net Income": "2.07", "Cost of Revenue": "1.09", "Other Expenses": "5.34", "Other Revenues": "-3.51", "Comprehensive Net Income": "2.45", "Other Net Income": "0.730", "Economic Capital Ratio": "-40.5" }, "2015": { "Other Assets": "-15.6", "Assets": "-34.0", "Liabilities": "-22.8", "Stockholders Equity": "-49.6", "ECR before LimitedLiability": "-49.1", "Assets, Current": "-9.89", "Assets, Non-Current": "-1.53", "Goodwill": "-1.29", "Property, Plant and Equipment": "-12.8", "Liabilities, Current": "3.31", "Other Liabilities": "1.85", "Liabilities, Non-Current": "-43.3", "Other Revenues": "-4.89", "Revenues": "-4.89", "Net Income": "-4.09", "Comprehensive Net Income": "-3.97", "General and Administrative Expense": "-3.10", "Cost of Revenue": "1.72", "Depreciation, Depletion and Amortization": "0.568", "Other Expenses": "1.11", "Economic Capital Ratio": "-92.7" }, "2016": { "Other Assets": "-19.6", "Assets": "-44.3", "Liabilities": "-13.7", "Stockholders Equity": "-58.8", "ECR before LimitedLiability": "-59.1", "Assets, Non-Current": "-1.84", "Assets, Current": "-11.8", "Goodwill": "-2.55", "Property, Plant and Equipment": "-18.3", "Liabilities, Non-Current": "-41.1", "Other Liabilities": "1.11", "Liabilities, Current": "3.21", "General and Administrative Expense": "-1.63", "Expenses": "3.94", "Net Income": "-2.81", "Other Net Income": "-6.76", "Other Expenses": "2.41", "Depreciation, Depletion and Amortization": "0.490", "Cost of Revenue": "2.68", "Comprehensive Net Income": "-2.97", "Economic Capital Ratio": "-97.7" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0000008328_strength_weakness.svg", "table_records": { "2013": { "input_variables": { "Assets, Current": "9,115", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "26,529", "Goodwill": "0", "Liabilities, Current": "2,001", "Liabilities, Non-Current": "11,727", "Other Assets": "69", "Other Compr. Net Income": "-28,748", "Other Expenses": "15,500", "Other Liabilities": "0", "Other Net Income": "-98", "Other Revenues": "314", "Property, Plant and Equipment": "6,032" }, "output_variables": { "Assets": "15,215", "Liabilities": "13,729", "Expenses": "42,029", "Revenues": "314", "Stockholders Equity": "1,487", "Net Income": "-41,814", "Comprehensive Net Income": "-70,561", "BaseVar": "50,066", "ECR before LimitedLiability": "-472%", "Economic Capital Ratio": "2.4%" } }, "2014": { "input_variables": { "Assets, Current": "11,104", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "5,196", "Goodwill": "0", "Liabilities, Current": "2,855", "Liabilities, Non-Current": "0", "Other Assets": "298", "Other Compr. Net Income": "0", "Other Expenses": "5,840", "Other Liabilities": "23,119", "Other Net Income": "485", "Other Revenues": "234", "Property, Plant and Equipment": "7,056" }, "output_variables": { "Assets": "18,458", "Liabilities": "25,974", "Expenses": "11,036", "Revenues": "234", "Stockholders Equity": "-7,517", "Net Income": "-10,316", "Comprehensive Net Income": "-10,316", "BaseVar": "28,094", "ECR before LimitedLiability": "-97%", "Economic Capital Ratio": "83%" } }, "2015": { "input_variables": { "Assets, Current": "2,397", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,857", "Goodwill": "0", "Liabilities, Current": "1,834", "Liabilities, Non-Current": "22,245", "Other Assets": "736", "Other Compr. Net Income": "0", "Other Expenses": "5,567", "Other Liabilities": "0", "Other Net Income": "112", "Other Revenues": "507", "Property, Plant and Equipment": "5,207" }, "output_variables": { "Assets": "8,339", "Liabilities": "24,079", "Expenses": "10,424", "Revenues": "507", "Stockholders Equity": "-15,740", "Net Income": "-9,805", "Comprehensive Net Income": "-9,805", "BaseVar": "21,731", "ECR before LimitedLiability": "-206%", "Economic Capital Ratio": "48%" } }, "2016": { "input_variables": { "Assets, Current": "1,803", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,070", "Goodwill": "0", "Liabilities, Current": "1,818", "Liabilities, Non-Current": "25,230", "Other Assets": "202", "Other Compr. Net Income": "0", "Other Expenses": "4,504", "Other Liabilities": "0", "Other Net Income": "-3,079", "Other Revenues": "4,013", "Property, Plant and Equipment": "4,075" }, "output_variables": { "Assets": "6,080", "Liabilities": "27,048", "Expenses": "8,573", "Revenues": "4,013", "Stockholders Equity": "-20,968", "Net Income": "-7,640", "Comprehensive Net Income": "-7,640", "BaseVar": "24,397", "ECR before LimitedLiability": "-236%", "Economic Capital Ratio": "38%" } } }, "top_rated": false, "trend": -5.0, "value": 0.3848892004782752, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0000008328.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0000008328.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0000008328.svg" }, { "company_id": "0001346022", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001346022.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001346022.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001346022.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001346022_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001346022_main_keyfigs.svg", "name": "Enertopia Corp", "rank": 68, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001346022.svg", "report_text": "The relative strengths and weaknesses of Enertopia 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 Enertopia Corp compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 9.8% points.The greatest weakness of Enertopia Corp is the variable Assets, reducing the Economic Capital Ratio by 42% points.

The company's Economic Capital Ratio, given in the ranking table, is 38%, being 98% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001346022_2017_Enertopia_Corp.pdf", "shrinked_graph_json": { "2012": { "Property, Plant and Equipment": "7.73", "Assets": "-35.7", "Liabilities, Non-Current": "3.48", "Stockholders Equity": "-24.6", "ECR before LimitedLiability": "-46.3", "Assets, Current": "-23.2", "Goodwill": "-2.34", "Assets, Non-Current": "16.9", "Other Assets": "-33.1", "Other Expenses": "-43.3", "Expenses": "-35.2", "Revenues": "-9.75", "Net Income": "-43.3", "Cost of Revenue": "3.51", "General and Administrative Expense": "8.64", "Other Revenues": "-9.75", "Liabilities, Current": "-6.56", "Other Liabilities": "2.80", "Comprehensive Net Income": "-43.2", "Other Net Income": "-3.49", "Economic Capital Ratio": "-91.6" }, "2013": { "Property, Plant and Equipment": "-22.7", "Assets": "-60.9", "Liabilities": "1.50", "Stockholders Equity": "-63.8", "ECR before LimitedLiability": "-90.3", "Assets, Current": "-3.87", "Other Assets": "-11.4", "Goodwill": "-0.268", "Assets, Non-Current": "-0.247", "Liabilities, Non-Current": "-0.713", "Liabilities, Current": "1.61", "Other Liabilities": "-0.722", "Expenses": "-7.45", "Revenues": "-1.16", "Net Income": "-12.7", "General and Administrative Expense": "0.757", "Cost of Revenue": "0.218", "Other Expenses": "-14.5", "Other Revenues": "-1.16", "Comprehensive Net Income": "-12.5", "Economic Capital Ratio": "-135" }, "2014": { "Goodwill": "-0.219", "Assets": "-88.3", "Liabilities": "-4.74", "ECR before LimitedLiability": "-88.9", "Assets, Current": "-0.384", "Assets, Non-Current": "-0.314", "Other Assets": "-7.71", "Property, Plant and Equipment": "-65.7", "Other Liabilities": "-1.15", "Liabilities, Non-Current": "-1.26", "Liabilities, Current": "-1.49", "General and Administrative Expense": "0.281", "Expenses": "-96.0", "Net Income": "-88.4", "Cost of Revenue": "-0.345", "Other Expenses": "-117", "Other Revenues": "-0.327", "Revenues": "-0.327", "Comprehensive Net Income": "-87.0", "Other Net Income": "0.290", "Economic Capital Ratio": "-124" }, "2016": { "Other Assets": "-24.0", "Assets": "-42.3", "Liabilities, Non-Current": "2.23", "Stockholders Equity": "-36.3", "ECR before LimitedLiability": "-59.2", "Assets, Non-Current": "-2.47", "Assets, Current": "9.82", "Goodwill": "-3.42", "Property, Plant and Equipment": "-28.0", "General and Administrative Expense": "6.32", "Expenses": "-28.1", "Revenues": "-6.56", "Net Income": "-39.6", "Other Expenses": "-39.7", "Cost of Revenue": "3.57", "Other Revenues": "-6.56", "Liabilities, Current": "-7.11", "Other Liabilities": "1.44", "Comprehensive Net Income": "-39.8", "Other Net Income": "-4.64", "Economic Capital Ratio": "-97.8" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001346022_strength_weakness.svg", "table_records": { "2012": { "input_variables": { "Assets, Current": "89", "Assets, Non-Current": "101", "Cost of Revenue": "0.31", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "18", "Goodwill": "0", "Liabilities, Current": "365", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "963", "Other Liabilities": "9.8", "Other Net Income": "-29", "Other Revenues": "0", "Property, Plant and Equipment": "292" }, "output_variables": { "Assets": "481", "Liabilities": "374", "Expenses": "981", "Revenues": "0", "Stockholders Equity": "107", "Net Income": "-1,010", "Comprehensive Net Income": "-1,010", "BaseVar": "933", "ECR before LimitedLiability": "-199%", "Economic Capital Ratio": "51%" } }, "2013": { "input_variables": { "Assets, Current": "54", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "-5.6", "Goodwill": "0", "Liabilities, Current": "526", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "742", "Other Liabilities": "0", "Other Net Income": "5.2", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "54", "Liabilities": "526", "Expenses": "736", "Revenues": "0", "Stockholders Equity": "-471", "Net Income": "-731", "Comprehensive Net Income": "-731", "BaseVar": "661", "ECR before LimitedLiability": "-496%", "Economic Capital Ratio": "1.6%" } }, "2014": { "input_variables": { "Assets, Current": "1,488", "Assets, Non-Current": "0.0010", "Cost of Revenue": "781", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "91", "Goodwill": "0", "Liabilities, Current": "580", "Liabilities, Non-Current": "0", "Other Assets": "774", "Other Compr. Net Income": "0", "Other Expenses": "11,522", "Other Liabilities": "0", "Other Net Income": "1,141", "Other Revenues": "488", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "2,262", "Liabilities": "580", "Expenses": "12,394", "Revenues": "488", "Stockholders Equity": "1,683", "Net Income": "-10,766", "Comprehensive Net Income": "-10,766", "BaseVar": "8,433", "ECR before LimitedLiability": "-580%", "Economic Capital Ratio": "0.35%" } }, "2016": { "input_variables": { "Assets, Current": "144", "Assets, Non-Current": "0.0010", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "13", "Goodwill": "0", "Liabilities, Current": "376", "Liabilities, Non-Current": "0", "Other Assets": "13", "Other Compr. Net Income": "0", "Other Expenses": "519", "Other Liabilities": "0", "Other Net Income": "-34", "Other Revenues": "40", "Property, Plant and Equipment": "84" }, "output_variables": { "Assets": "240", "Liabilities": "376", "Expenses": "532", "Revenues": "40", "Stockholders Equity": "-136", "Net Income": "-526", "Comprehensive Net Income": "-526", "BaseVar": "611", "ECR before LimitedLiability": "-237%", "Economic Capital Ratio": "38%" } } }, "top_rated": false, "trend": null, "value": 0.38314832741034527, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001346022.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001346022.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001346022.svg" }, { "company_id": "0001509786", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001509786.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001509786.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001509786.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001509786_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001509786_main_keyfigs.svg", "name": "Guskin Gold Corp", "rank": 69, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001509786.svg", "report_text": "The relative strengths and weaknesses of Guskin Gold 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 Guskin Gold Corp compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 8.4% points.The greatest weakness of Guskin Gold Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 65% points.

The company's Economic Capital Ratio, given in the ranking table, is 38%, being 98% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001509786_2017_Guskin_Gold_Corp.pdf", "shrinked_graph_json": { "2014": { "Goodwill": "-0.964", "Assets": "-35.1", "Liabilities": "-25.5", "Stockholders Equity": "-59.0", "ECR before LimitedLiability": "-49.2", "Assets, Current": "-17.7", "Assets, Non-Current": "-1.29", "Other Assets": "10.3", "Property, Plant and Equipment": "-27.8", "Other Liabilities": "1.56", "Liabilities, Non-Current": "-39.1", "Liabilities, Current": "0.583", "General and Administrative Expense": "4.91", "Expenses": "8.36", "Revenues": "-4.31", "Net Income": "4.62", "Cost of Revenue": "1.14", "Other Expenses": "2.13", "Other Revenues": "-4.31", "Comprehensive Net Income": "4.97", "Economic Capital Ratio": "-83.8" }, "2015": { "Other Assets": "7.28", "Assets": "-39.6", "Liabilities": "-27.8", "Stockholders Equity": "-80.3", "ECR before LimitedLiability": "-59.3", "Assets, Current": "-18.0", "Assets, Non-Current": "-1.27", "Goodwill": "-1.06", "Property, Plant and Equipment": "-30.3", "Liabilities, Current": "-45.6", "Other Liabilities": "0.952", "Liabilities, Non-Current": "1.14", "Cost of Revenue": "1.33", "Expenses": "7.92", "Revenues": "-4.65", "Net Income": "3.92", "Other Expenses": "7.16", "General and Administrative Expense": "-0.926", "Other Revenues": "-4.65", "Comprehensive Net Income": "4.01", "Economic Capital Ratio": "-103" }, "2016": { "Other Assets": "6.09", "Assets": "-36.2", "Liabilities": "-25.6", "Stockholders Equity": "-64.8", "ECR before LimitedLiability": "-59.5", "Assets, Non-Current": "-1.36", "Assets, Current": "-15.1", "Goodwill": "-1.89", "Property, Plant and Equipment": "-26.9", "Liabilities, Non-Current": "1.21", "Other Liabilities": "0.810", "Liabilities, Current": "-41.2", "Expenses": "8.38", "Revenues": "-5.83", "Net Income": "2.57", "Other Expenses": "5.70", "Cost of Revenue": "1.98", "Other Revenues": "-5.83", "Comprehensive Net Income": "2.46", "Other Net Income": "-0.653", "Economic Capital Ratio": "-98.2" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001509786_strength_weakness.svg", "table_records": { "2014": { "input_variables": { "Assets, Current": "0.42", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "195", "Liabilities, Non-Current": "1,276", "Other Assets": "308", "Other Compr. Net Income": "0", "Other Expenses": "308", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "308", "Liabilities": "1,471", "Expenses": "308", "Revenues": "0", "Stockholders Equity": "-1,163", "Net Income": "-308", "Comprehensive Net Income": "-308", "BaseVar": "1,043", "ECR before LimitedLiability": "-231%", "Economic Capital Ratio": "40%" } }, "2015": { "input_variables": { "Assets, Current": "0.24", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "213", "Goodwill": "0", "Liabilities, Current": "1,745", "Liabilities, Non-Current": "10", "Other Assets": "308", "Other Compr. Net Income": "0", "Other Expenses": "72", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "308", "Liabilities": "1,755", "Expenses": "285", "Revenues": "0", "Stockholders Equity": "-1,447", "Net Income": "-285", "Comprehensive Net Income": "-285", "BaseVar": "1,174", "ECR before LimitedLiability": "-238%", "Economic Capital Ratio": "38%" } }, "2016": { "input_variables": { "Assets, Current": "0", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "140", "Goodwill": "0", "Liabilities, Current": "1,955", "Liabilities, Non-Current": "10", "Other Assets": "308", "Other Compr. Net Income": "0", "Other Expenses": "74", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "308", "Liabilities": "1,965", "Expenses": "214", "Revenues": "0", "Stockholders Equity": "-1,658", "Net Income": "-214", "Comprehensive Net Income": "-214", "BaseVar": "1,243", "ECR before LimitedLiability": "-238%", "Economic Capital Ratio": "38%" } } }, "top_rated": false, "trend": -3.0, "value": 0.3799551694774183, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001509786.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001509786.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001509786.svg" }, { "company_id": "0001302084", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001302084.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001302084.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001302084.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001302084_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001302084_main_keyfigs.svg", "name": "Nextsource Materials Inc", "rank": 70, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001302084.svg", "report_text": "The relative strengths and weaknesses of Nextsource Materials Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Nextsource Materials Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Nextsource Materials Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 66% points.

The company's Economic Capital Ratio, given in the ranking table, is 28%, being 108% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001302084_2017_Nextsource_Materials_Inc.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-11.3", "Assets": "42.3", "Liabilities": "59.8", "Stockholders Equity": "134", "ECR before LimitedLiability": "151", "Assets, Non-Current": "-1.11", "Goodwill": "-1.04", "Assets, Current": "175", "Other Assets": "-9.11", "Liabilities, Current": "40.3", "Liabilities, Non-Current": "20.2", "Other Liabilities": "4.32", "Other Revenues": "-14.1", "Revenues": "-14.1", "Net Income": "-12.6", "Other Expenses": "-2.22", "Comprehensive Net Income": "-12.4", "Cost of Revenue": "4.76", "General and Administrative Expense": "-3.56", "Other Net Income": "1.59", "Economic Capital Ratio": "93.8" }, "2013": { "Property, Plant and Equipment": "-29.2", "Assets": "-66.3", "Stockholders Equity": "-0.562", "ECR before LimitedLiability": "-91.9", "Assets, Current": "0.0196", "Other Assets": "-10.5", "Goodwill": "-0.0176", "Assets, Non-Current": "-0.0159", "Liabilities, Non-Current": "-0.145", "Liabilities": "-0.711", "Liabilities, Current": "-0.381", "Other Liabilities": "0.0133", "Expenses": "-44.7", "Net Income": "-65.2", "General and Administrative Expense": "-0.0492", "Cost of Revenue": "0", "Other Expenses": "-36.3", "Other Revenues": "-0.0942", "Revenues": "-0.0942", "Comprehensive Net Income": "-64.2", "Economic Capital Ratio": "-137" }, "2014": { "Goodwill": "-0.402", "Assets": "-65.0", "Liabilities": "-0.760", "Stockholders Equity": "-19.8", "ECR before LimitedLiability": "-87.3", "Assets, Current": "0.753", "Assets, Non-Current": "-0.552", "Other Assets": "-17.4", "Property, Plant and Equipment": "-36.1", "Other Liabilities": "1.84", "Liabilities, Non-Current": "-1.32", "Liabilities, Current": "-2.14", "General and Administrative Expense": "-0.192", "Expenses": "-33.0", "Revenues": "-1.43", "Net Income": "-42.4", "Cost of Revenue": "0.283", "Other Expenses": "-35.3", "Other Revenues": "-1.43", "Comprehensive Net Income": "-40.6", "Economic Capital Ratio": "-122" }, "2015": { "Other Assets": "-12.6", "Assets": "-69.6", "Liabilities": "-0.910", "Stockholders Equity": "-11.8", "ECR before LimitedLiability": "-96.5", "Assets, Current": "0.224", "Assets, Non-Current": "-0.259", "Goodwill": "-0.212", "Property, Plant and Equipment": "-38.8", "Liabilities, Current": "-1.57", "Other Liabilities": "0.566", "Liabilities, Non-Current": "-0.723", "Cost of Revenue": "0.133", "Expenses": "-38.6", "Revenues": "-0.752", "Net Income": "-56.9", "Other Expenses": "-39.0", "General and Administrative Expense": "-0.215", "Other Revenues": "-0.752", "Comprehensive Net Income": "-57.0", "Economic Capital Ratio": "-140" }, "2016": { "Other Assets": "-32.9", "Assets": "-49.9", "Liabilities": "1.29", "Stockholders Equity": "-11.3", "ECR before LimitedLiability": "-69.7", "Assets, Non-Current": "-2.87", "Assets, Current": "26.5", "Goodwill": "-3.99", "Property, Plant and Equipment": "-51.2", "Liabilities, Non-Current": "0.962", "Other Liabilities": "-1.47", "Liabilities, Current": "1.32", "General and Administrative Expense": "-4.41", "Expenses": "-57.9", "Revenues": "-12.3", "Net Income": "-66.2", "Other Expenses": "-58.3", "Cost of Revenue": "3.76", "Other Revenues": "-12.3", "Comprehensive Net Income": "-66.2", "Economic Capital Ratio": "-108" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001302084_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "12,755", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,543", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "12", "Other Expenses": "3,441", "Other Liabilities": "702", "Other Net Income": "111", "Other Revenues": "0", "Property, Plant and Equipment": "6.7" }, "output_variables": { "Assets": "12,762", "Liabilities": "702", "Expenses": "4,984", "Revenues": "0", "Stockholders Equity": "12,059", "Net Income": "-4,874", "Comprehensive Net Income": "-4,862", "BaseVar": "9,286", "ECR before LimitedLiability": "196%", "Economic Capital Ratio": "248%" } }, "2013": { "input_variables": { "Assets, Current": "1,182", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,349", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "-11", "Other Expenses": "6,784", "Other Liabilities": "803", "Other Net Income": "308", "Other Revenues": "0", "Property, Plant and Equipment": "39" }, "output_variables": { "Assets": "1,220", "Liabilities": "803", "Expenses": "8,132", "Revenues": "0", "Stockholders Equity": "417", "Net Income": "-7,824", "Comprehensive Net Income": "-7,835", "BaseVar": "5,237", "ECR before LimitedLiability": "-712%", "Economic Capital Ratio": "0.020%" } }, "2014": { "input_variables": { "Assets, Current": "1,846", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,358", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "72", "Other Expenses": "9,919", "Other Liabilities": "3,684", "Other Net Income": "96", "Other Revenues": "0", "Property, Plant and Equipment": "126" }, "output_variables": { "Assets": "1,972", "Liabilities": "3,684", "Expenses": "11,276", "Revenues": "0", "Stockholders Equity": "-1,712", "Net Income": "-11,181", "Comprehensive Net Income": "-11,109", "BaseVar": "8,550", "ECR before LimitedLiability": "-484%", "Economic Capital Ratio": "2.0%" } }, "2015": { "input_variables": { "Assets, Current": "929", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "863", "Goodwill": "0", "Liabilities, Current": "96", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "-13", "Other Expenses": "5,079", "Other Liabilities": "1,319", "Other Net Income": "-131", "Other Revenues": "0", "Property, Plant and Equipment": "79" }, "output_variables": { "Assets": "1,007", "Liabilities": "1,414", "Expenses": "5,942", "Revenues": "0", "Stockholders Equity": "-407", "Net Income": "-6,073", "Comprehensive Net Income": "-6,086", "BaseVar": "4,254", "ECR before LimitedLiability": "-553%", "Economic Capital Ratio": "0.59%" } }, "2016": { "input_variables": { "Assets, Current": "570", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "279", "Goodwill": "0", "Liabilities, Current": "215", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "4.3", "Other Expenses": "1,396", "Other Liabilities": "319", "Other Net Income": "41", "Other Revenues": "0", "Property, Plant and Equipment": "22" }, "output_variables": { "Assets": "592", "Liabilities": "534", "Expenses": "1,675", "Revenues": "0", "Stockholders Equity": "58", "Net Income": "-1,634", "Comprehensive Net Income": "-1,629", "BaseVar": "1,423", "ECR before LimitedLiability": "-274%", "Economic Capital Ratio": "28%" } } }, "top_rated": false, "trend": 7.0, "value": 0.27886042139395883, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001302084.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001302084.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001302084.svg" }, { "company_id": "0001182737", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001182737.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001182737.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001182737.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001182737_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001182737_main_keyfigs.svg", "name": "Dakota Territory Resource CORP", "rank": 71, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001182737.svg", "report_text": "The relative strengths and weaknesses of Dakota Territory Resource 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 Dakota Territory Resource CORP compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 6.2% points.The greatest weakness of Dakota Territory Resource CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 71% points.

The company's Economic Capital Ratio, given in the ranking table, is 26%, being 110% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001182737_2017_Dakota_Territory_Resource_CORP.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-16.4", "Assets": "-45.7", "Liabilities": "-5.15", "Stockholders Equity": "-71.1", "ECR before LimitedLiability": "-71.8", "Assets, Non-Current": "-1.19", "Assets, Current": "-13.4", "Goodwill": "-1.89", "Property, Plant and Equipment": "-16.3", "Liabilities, Current": "-9.47", "General and Administrative Expense": "-7.24", "Expenses": "2.14", "Revenues": "-5.49", "Net Income": "-4.54", "Other Expenses": "6.18", "Depreciation, Depletion and Amortization": "0.331", "Cost of Revenue": "1.80", "Other Revenues": "-5.49", "Comprehensive Net Income": "-4.66", "Other Net Income": "-1.38", "Economic Capital Ratio": "-110" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001182737_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "37", "Assets, Non-Current": "2.5", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "474", "Goodwill": "0", "Liabilities, Current": "1,919", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "22", "Other Liabilities": "0", "Other Net Income": "-34", "Other Revenues": "0", "Property, Plant and Equipment": "200" }, "output_variables": { "Assets": "239", "Liabilities": "1,919", "Expenses": "496", "Revenues": "0", "Stockholders Equity": "-1,680", "Net Income": "-529", "Comprehensive Net Income": "-529", "BaseVar": "1,344", "ECR before LimitedLiability": "-283%", "Economic Capital Ratio": "26%" } } }, "top_rated": false, "trend": null, "value": 0.2570401992380994, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001182737.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001182737.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001182737.svg" }, { "company_id": "0001371424", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001371424.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001371424.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001371424.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001371424_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001371424_main_keyfigs.svg", "name": "Royal Mines Minerals CORP", "rank": 72, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001371424.svg", "report_text": "The relative strengths and weaknesses of Royal Mines Minerals 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 Royal Mines Minerals CORP compared to the market average is the variable General and Administrative Expense, increasing the Economic Capital Ratio by 1.9% points.The greatest weakness of Royal Mines Minerals CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 71% points.

The company's Economic Capital Ratio, given in the ranking table, is 24%, being 112% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001371424_2017_Royal_Mines_Minerals_CORP.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-8.47", "Assets": "-7.08", "Liabilities, Current": "-7.40", "Stockholders Equity": "-5.65", "ECR before LimitedLiability": "-8.76", "Assets, Non-Current": "-1.51", "Goodwill": "-1.71", "Assets, Current": "-9.52", "Other Assets": "55.8", "General and Administrative Expense": "6.11", "Expenses": "-9.33", "Revenues": "-5.25", "Net Income": "-27.4", "Other Expenses": "-31.6", "Cost of Revenue": "2.36", "Other Revenues": "-5.25", "Liabilities, Non-Current": "4.54", "Other Liabilities": "4.53", "Comprehensive Net Income": "-27.3", "Other Net Income": "-0.993", "Economic Capital Ratio": "-65.9" }, "2012": { "Property, Plant and Equipment": "-2.76", "Assets": "-1.21", "Liabilities": "1.19", "ECR before LimitedLiability": "-2.90", "Assets, Current": "-7.59", "Goodwill": "-0.556", "Assets, Non-Current": "-0.256", "Other Assets": "29.6", "Other Liabilities": "3.33", "Liabilities, Non-Current": "2.93", "Liabilities, Current": "-3.41", "Other Expenses": "-34.1", "Expenses": "-3.67", "Net Income": "-23.6", "Cost of Revenue": "1.37", "General and Administrative Expense": "4.46", "Other Revenues": "-2.30", "Revenues": "-2.30", "Comprehensive Net Income": "-23.2", "Other Net Income": "-0.588", "Economic Capital Ratio": "-48.2" }, "2013": { "Property, Plant and Equipment": "-16.3", "Assets": "-12.3", "Liabilities": "-18.3", "Stockholders Equity": "-26.4", "ECR before LimitedLiability": "-21.7", "Assets, Current": "-14.3", "Other Assets": "31.2", "Goodwill": "-1.07", "Liabilities, Non-Current": "2.73", "Liabilities, Current": "-26.5", "Other Liabilities": "4.09", "Expenses": "1.41", "Revenues": "-6.78", "Net Income": "-8.25", "General and Administrative Expense": "7.38", "Cost of Revenue": "1.81", "Other Expenses": "-7.95", "Other Revenues": "-6.78", "Other Net Income": "-2.96", "Comprehensive Net Income": "-7.94", "Economic Capital Ratio": "-66.8" }, "2014": { "Assets": "-40.8", "Liabilities": "-1.75", "Stockholders Equity": "-38.9", "ECR before LimitedLiability": "-53.8", "Assets, Current": "-23.0", "Other Assets": "9.36", "Property, Plant and Equipment": "-28.7", "Other Liabilities": "1.79", "Liabilities, Non-Current": "1.76", "Liabilities, Current": "-9.26", "Expenses": "-8.27", "Net Income": "-18.1", "Depreciation, Depletion and Amortization": "-2.12", "Cost of Revenue": "1.76", "Other Expenses": "-9.23", "Other Revenues": "-6.86", "Revenues": "-6.86", "Comprehensive Net Income": "-33.7", "Other Compr. Net Income": "-14.6", "Other Net Income": "-2.09", "Economic Capital Ratio": "-88.4" }, "2015": { "Other Assets": "-8.86", "Assets": "-68.7", "Liabilities, Current": "0.862", "Stockholders Equity": "-73.3", "ECR before LimitedLiability": "-76.4", "Assets, Current": "-30.5", "Assets, Non-Current": "-1.47", "Goodwill": "-1.65", "Property, Plant and Equipment": "-43.0", "Cost of Revenue": "1.77", "Expenses": "-20.9", "Revenues": "-6.80", "Net Income": "-32.2", "Depreciation, Depletion and Amortization": "-0.996", "Other Expenses": "-29.1", "General and Administrative Expense": "4.15", "Other Revenues": "-6.80", "Comprehensive Net Income": "-15.9", "Other Net Income": "-1.09", "Other Compr. Net Income": "8.89", "Economic Capital Ratio": "-120" }, "2016": { "Other Assets": "-4.64", "Assets": "-47.3", "Liabilities": "-2.30", "Stockholders Equity": "-71.5", "ECR before LimitedLiability": "-73.6", "Assets, Non-Current": "-0.989", "Assets, Current": "-16.8", "Goodwill": "-1.96", "Property, Plant and Equipment": "-25.9", "Liabilities, Non-Current": "0.188", "Liabilities, Current": "-4.27", "Other Revenues": "-5.65", "Revenues": "-5.65", "Net Income": "-8.41", "General and Administrative Expense": "1.87", "Comprehensive Net Income": "-8.54", "Depreciation, Depletion and Amortization": "-0.951", "Other Net Income": "-2.36", "Cost of Revenue": "1.83", "Other Expenses": "-3.05", "Economic Capital Ratio": "-112" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001371424_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "35", "Assets, Non-Current": "8.3", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "695", "Liabilities, Non-Current": "0", "Other Assets": "1,050", "Other Compr. Net Income": "0", "Other Expenses": "1,658", "Other Liabilities": "0", "Other Net Income": "-54", "Other Revenues": "20", "Property, Plant and Equipment": "207" }, "output_variables": { "Assets": "1,300", "Liabilities": "695", "Expenses": "1,658", "Revenues": "20", "Stockholders Equity": "605", "Net Income": "-1,692", "Comprehensive Net Income": "-1,692", "BaseVar": "1,864", "ECR before LimitedLiability": "-79%", "Economic Capital Ratio": "88%" } }, "2012": { "input_variables": { "Assets, Current": "85", "Assets, Non-Current": "28", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "846", "Liabilities, Non-Current": "50", "Other Assets": "1,133", "Other Compr. Net Income": "0", "Other Expenses": "1,777", "Other Liabilities": "0", "Other Net Income": "-16", "Other Revenues": "49", "Property, Plant and Equipment": "406" }, "output_variables": { "Assets": "1,652", "Liabilities": "896", "Expenses": "1,777", "Revenues": "49", "Stockholders Equity": "755", "Net Income": "-1,744", "Comprehensive Net Income": "-1,744", "BaseVar": "2,195", "ECR before LimitedLiability": "-48%", "Economic Capital Ratio": "94%" } }, "2013": { "input_variables": { "Assets, Current": "25", "Assets, Non-Current": "11", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "1,732", "Liabilities, Non-Current": "86", "Other Assets": "983", "Other Compr. Net Income": "0", "Other Expenses": "1,239", "Other Liabilities": "0", "Other Net Income": "-80", "Other Revenues": "0", "Property, Plant and Equipment": "238" }, "output_variables": { "Assets": "1,257", "Liabilities": "1,818", "Expenses": "1,239", "Revenues": "0", "Stockholders Equity": "-560", "Net Income": "-1,319", "Comprehensive Net Income": "-1,319", "BaseVar": "2,197", "ECR before LimitedLiability": "-140%", "Economic Capital Ratio": "70%" } }, "2014": { "input_variables": { "Assets, Current": "76", "Assets, Non-Current": "16", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "100", "General and Administrative Expense": "239", "Goodwill": "0", "Liabilities, Current": "1,217", "Liabilities, Non-Current": "25", "Other Assets": "500", "Other Compr. Net Income": "-500", "Other Expenses": "1,025", "Other Liabilities": "0", "Other Net Income": "-81", "Other Revenues": "0", "Property, Plant and Equipment": "241" }, "output_variables": { "Assets": "834", "Liabilities": "1,242", "Expenses": "1,363", "Revenues": "0", "Stockholders Equity": "-408", "Net Income": "-1,444", "Comprehensive Net Income": "-1,944", "BaseVar": "2,010", "ECR before LimitedLiability": "-246%", "Economic Capital Ratio": "35%" } }, "2015": { "input_variables": { "Assets, Current": "12", "Assets, Non-Current": "7.7", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "75", "General and Administrative Expense": "129", "Goodwill": "0", "Liabilities, Current": "1,533", "Liabilities, Non-Current": "0", "Other Assets": "272", "Other Compr. Net Income": "500", "Other Expenses": "1,656", "Other Liabilities": "0", "Other Net Income": "-61", "Other Revenues": "0", "Property, Plant and Equipment": "167" }, "output_variables": { "Assets": "458", "Liabilities": "1,533", "Expenses": "1,860", "Revenues": "0", "Stockholders Equity": "-1,075", "Net Income": "-1,921", "Comprehensive Net Income": "-1,421", "BaseVar": "2,206", "ECR before LimitedLiability": "-305%", "Economic Capital Ratio": "21%" } }, "2016": { "input_variables": { "Assets, Current": "0.060", "Assets, Non-Current": "7.7", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "70", "General and Administrative Expense": "115", "Goodwill": "0", "Liabilities, Current": "2,207", "Liabilities, Non-Current": "0", "Other Assets": "217", "Other Compr. Net Income": "0", "Other Expenses": "563", "Other Liabilities": "0", "Other Net Income": "-91", "Other Revenues": "0", "Property, Plant and Equipment": "97" }, "output_variables": { "Assets": "321", "Liabilities": "2,207", "Expenses": "748", "Revenues": "0", "Stockholders Equity": "-1,885", "Net Income": "-840", "Comprehensive Net Income": "-840", "BaseVar": "1,684", "ECR before LimitedLiability": "-290%", "Economic Capital Ratio": "24%" } } }, "top_rated": false, "trend": 0.0, "value": 0.23913966305704948, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001371424.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001371424.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001371424.svg" }, { "company_id": "0001545232", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001545232.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001545232.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001545232.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001545232_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001545232_main_keyfigs.svg", "name": "Aim Exploration Inc", "rank": 73, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001545232.svg", "report_text": "The relative strengths and weaknesses of Aim Exploration Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Aim Exploration Inc compared to the market average is the variable General and Administrative Expense, increasing the Economic Capital Ratio by 2.9% points.The greatest weakness of Aim Exploration 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 23%, being 113% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001545232_2017_Aim_Exploration_Inc.pdf", "shrinked_graph_json": { "2013": { "Property, Plant and Equipment": "-30.2", "Assets": "-56.8", "Liabilities": "6.52", "Stockholders Equity": "-80.8", "ECR before LimitedLiability": "-81.6", "Assets, Current": "-3.33", "Other Assets": "-18.5", "Goodwill": "-0.757", "Assets, Non-Current": "-0.698", "Liabilities, Non-Current": "-0.762", "Liabilities, Current": "9.57", "Other Liabilities": "-0.771", "Expenses": "-4.41", "Revenues": "-4.49", "Net Income": "-11.1", "General and Administrative Expense": "-4.12", "Cost of Revenue": "0.788", "Other Expenses": "-1.39", "Other Revenues": "-4.49", "Comprehensive Net Income": "-10.9", "Economic Capital Ratio": "-127" }, "2015": { "Other Assets": "-22.3", "Assets": "-55.4", "Liabilities": "0.576", "Stockholders Equity": "-68.2", "ECR before LimitedLiability": "-76.6", "Assets, Current": "-17.4", "Assets, Non-Current": "-1.55", "Goodwill": "-1.30", "Property, Plant and Equipment": "-17.3", "Liabilities, Current": "1.26", "Cost of Revenue": "1.40", "Expenses": "-8.15", "Revenues": "-5.25", "Net Income": "-23.7", "Depreciation, Depletion and Amortization": "0.468", "Other Expenses": "-15.4", "General and Administrative Expense": "3.34", "Other Revenues": "-5.25", "Comprehensive Net Income": "-23.5", "Other Net Income": "-6.87", "Economic Capital Ratio": "-120" }, "2016": { "Other Assets": "-18.3", "Assets": "-47.8", "Liabilities": "-1.46", "Stockholders Equity": "-69.7", "ECR before LimitedLiability": "-74.1", "Assets, Non-Current": "-1.49", "Assets, Current": "-13.8", "Goodwill": "-2.07", "Property, Plant and Equipment": "-15.1", "Other Liabilities": "-7.29", "Liabilities, Current": "0.356", "General and Administrative Expense": "2.93", "Expenses": "-3.33", "Revenues": "-5.98", "Net Income": "-12.7", "Other Expenses": "-9.58", "Cost of Revenue": "1.92", "Other Revenues": "-5.98", "Comprehensive Net Income": "-12.8", "Other Net Income": "-2.40", "Economic Capital Ratio": "-113" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001545232_strength_weakness.svg", "table_records": { "2013": { "input_variables": { "Assets, Current": "8.1", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "19", "Goodwill": "0", "Liabilities, Current": "62", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "27", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "-2.0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "8.1", "Liabilities": "62", "Expenses": "46", "Revenues": "-2.0", "Stockholders Equity": "-54", "Net Income": "-48", "Comprehensive Net Income": "-48", "BaseVar": "59", "ECR before LimitedLiability": "-366%", "Economic Capital Ratio": "10%" } }, "2015": { "input_variables": { "Assets, Current": "87", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "87", "Goodwill": "0", "Liabilities, Current": "1,297", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "942", "Other Liabilities": "0", "Other Net Income": "-262", "Other Revenues": "0", "Property, Plant and Equipment": "327" }, "output_variables": { "Assets": "414", "Liabilities": "1,297", "Expenses": "1,029", "Revenues": "0", "Stockholders Equity": "-883", "Net Income": "-1,291", "Comprehensive Net Income": "-1,291", "BaseVar": "1,501", "ECR before LimitedLiability": "-306%", "Economic Capital Ratio": "21%" } }, "2016": { "input_variables": { "Assets, Current": "73", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "71", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "971", "Other Liabilities": "2,301", "Other Net Income": "-100", "Other Revenues": "0", "Property, Plant and Equipment": "343" }, "output_variables": { "Assets": "416", "Liabilities": "2,301", "Expenses": "1,042", "Revenues": "0", "Stockholders Equity": "-1,885", "Net Income": "-1,141", "Comprehensive Net Income": "-1,141", "BaseVar": "1,929", "ECR before LimitedLiability": "-292%", "Economic Capital Ratio": "23%" } } }, "top_rated": false, "trend": 0.0, "value": 0.23451751712486926, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001545232.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001545232.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001545232.svg" }, { "company_id": "0001660329", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001660329.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001660329.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001660329.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001660329_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001660329_main_keyfigs.svg", "name": "Rancho Santa Fe Mining Inc", "rank": 74, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001660329.svg", "report_text": "The relative strengths and weaknesses of Rancho Santa Fe Mining Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Rancho Santa Fe Mining Inc compared to the market average is the variable Cost of Revenue, increasing the Economic Capital Ratio by 1.9% points.The greatest weakness of Rancho Santa Fe Mining 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 23%, being 113% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001660329_2017_Rancho_Santa_Fe_Mining_Inc.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-18.1", "Assets": "-48.0", "Liabilities": "-1.30", "Stockholders Equity": "-70.1", "ECR before LimitedLiability": "-74.3", "Assets, Non-Current": "-1.48", "Assets, Current": "-17.1", "Goodwill": "-2.06", "Property, Plant and Equipment": "-12.1", "Liabilities, Current": "-2.46", "General and Administrative Expense": "-0.581", "Expenses": "-4.94", "Revenues": "-5.92", "Net Income": "-12.4", "Other Expenses": "-6.94", "Depreciation, Depletion and Amortization": "0.352", "Cost of Revenue": "1.91", "Other Revenues": "-5.92", "Comprehensive Net Income": "-12.5", "Other Net Income": "-0.640", "Economic Capital Ratio": "-113" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001660329_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "1.6", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "42", "Goodwill": "0", "Liabilities, Current": "337", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "123", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "58" }, "output_variables": { "Assets": "59", "Liabilities": "337", "Expenses": "164", "Revenues": "0", "Stockholders Equity": "-278", "Net Income": "-164", "Comprehensive Net Income": "-164", "BaseVar": "280", "ECR before LimitedLiability": "-293%", "Economic Capital Ratio": "23%" } } }, "top_rated": false, "trend": null, "value": 0.23239130970998398, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001660329.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001660329.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001660329.svg" }, { "company_id": "0001598683", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001598683.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001598683.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001598683_main_keyfigs.svg", "name": "Recursos Queliz Inc", "rank": 75, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001598683.svg", "report_text": "The relative strengths and weaknesses of Recursos Queliz Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Recursos Queliz Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 9.6% points.The greatest weakness of Recursos Queliz Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 80% points.

The company's Economic Capital Ratio, given in the ranking table, is 14%, being 122% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001598683_2017_Recursos_Queliz_Inc.pdf", "shrinked_graph_json": { "2015": { "Other Assets": "21.1", "Assets": "-33.7", "Liabilities": "-24.5", "Stockholders Equity": "-51.1", "ECR before LimitedLiability": "-50.6", "Assets, Current": "-19.8", "Assets, Non-Current": "-1.47", "Goodwill": "-1.23", "Property, Plant and Equipment": "-31.8", "Liabilities, Current": "-40.5", "Other Liabilities": "1.67", "Liabilities, Non-Current": "2.13", "Cost of Revenue": "1.63", "Expenses": "2.06", "Revenues": "-5.64", "Net Income": "-3.30", "Other Expenses": "4.97", "General and Administrative Expense": "-5.25", "Other Revenues": "-5.64", "Comprehensive Net Income": "-3.19", "Economic Capital Ratio": "-94.2" }, "2016": { "Other Assets": "-6.56", "Assets": "-54.0", "Liabilities": "6.07", "Stockholders Equity": "-79.6", "ECR before LimitedLiability": "-83.3", "Assets, Non-Current": "-1.12", "Assets, Current": "-14.6", "Goodwill": "-1.57", "Property, Plant and Equipment": "-28.9", "Liabilities, Non-Current": "-0.558", "Liabilities, Current": "9.60", "General and Administrative Expense": "-8.09", "Expenses": "-3.05", "Revenues": "-4.25", "Net Income": "-8.51", "Other Expenses": "2.23", "Cost of Revenue": "1.32", "Other Revenues": "-4.25", "Comprehensive Net Income": "-8.61", "Other Net Income": "-0.449", "Economic Capital Ratio": "-122" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001598683_strength_weakness.svg", "table_records": { "2015": { "input_variables": { "Assets, Current": "0", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "23", "Goodwill": "0", "Liabilities, Current": "96", "Liabilities, Non-Current": "0", "Other Assets": "31", "Other Compr. Net Income": "0", "Other Expenses": "13", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "31", "Liabilities": "96", "Expenses": "36", "Revenues": "0", "Stockholders Equity": "-65", "Net Income": "-36", "Comprehensive Net Income": "-36", "BaseVar": "81", "ECR before LimitedLiability": "-211%", "Economic Capital Ratio": "47%" } }, "2016": { "input_variables": { "Assets, Current": "0", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "42", "Goodwill": "0", "Liabilities, Current": "130", "Liabilities, Non-Current": "0", "Other Assets": "9.2", "Other Compr. Net Income": "0", "Other Expenses": "13", "Other Liabilities": "0", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "9.2", "Liabilities": "130", "Expenses": "55", "Revenues": "0", "Stockholders Equity": "-120", "Net Income": "-55", "Comprehensive Net Income": "-55", "BaseVar": "97", "ECR before LimitedLiability": "-340%", "Economic Capital Ratio": "14%" } } }, "top_rated": false, "trend": -12.0, "value": 0.14212026433656721, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001598683.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001598683.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001598683.svg" }, { "company_id": "0001614466", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001614466.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001614466.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001614466.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001614466_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001614466_main_keyfigs.svg", "name": "Kibush Capital Corp", "rank": 76, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001614466.svg", "report_text": "The relative strengths and weaknesses of Kibush Capital 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 Kibush Capital Corp compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 9.7% points.The greatest weakness of Kibush Capital Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 81% points.

The company's Economic Capital Ratio, given in the ranking table, is 12%, being 124% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001614466_2017_Kibush_Capital_Corp.pdf", "shrinked_graph_json": { "2015": { "Other Assets": "-11.8", "Assets": "-64.4", "Liabilities": "5.49", "Stockholders Equity": "-85.3", "ECR before LimitedLiability": "-90.6", "Assets, Current": "-14.7", "Assets, Non-Current": "-0.744", "Property, Plant and Equipment": "-28.5", "Liabilities, Current": "6.48", "Other Liabilities": "-0.700", "Liabilities, Non-Current": "-0.901", "Cost of Revenue": "0.562", "Expenses": "-4.33", "Revenues": "-1.88", "Net Income": "-9.30", "Other Expenses": "3.23", "General and Administrative Expense": "-13.9", "Other Revenues": "-1.88", "Comprehensive Net Income": "-9.22", "Other Net Income": "-1.25", "Economic Capital Ratio": "-134" }, "2016": { "Other Assets": "-13.6", "Assets": "-58.3", "Liabilities": "6.33", "Stockholders Equity": "-81.3", "ECR before LimitedLiability": "-85.2", "Assets, Non-Current": "-1.11", "Assets, Current": "-13.9", "Goodwill": "-1.56", "Property, Plant and Equipment": "-25.8", "Liabilities, Non-Current": "-0.703", "Liabilities, Current": "9.70", "General and Administrative Expense": "-6.01", "Expenses": "1.55", "Revenues": "-2.66", "Net Income": "-7.90", "Other Expenses": "4.43", "Cost of Revenue": "1.27", "Other Revenues": "-2.66", "Comprehensive Net Income": "-8.01", "Other Net Income": "-6.72", "Economic Capital Ratio": "-124" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001614466_strength_weakness.svg", "table_records": { "2015": { "input_variables": { "Assets, Current": "11", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "1,244", "Goodwill": "14", "Liabilities, Current": "1,923", "Liabilities, Non-Current": "0", "Other Assets": "32", "Other Compr. Net Income": "0", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "-142", "Other Revenues": "32", "Property, Plant and Equipment": "49" }, "output_variables": { "Assets": "105", "Liabilities": "1,923", "Expenses": "1,244", "Revenues": "32", "Stockholders Equity": "-1,818", "Net Income": "-1,354", "Comprehensive Net Income": "-1,354", "BaseVar": "1,723", "ECR before LimitedLiability": "-402%", "Economic Capital Ratio": "6.5%" } }, "2016": { "input_variables": { "Assets, Current": "25", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "900", "Goodwill": "0", "Liabilities, Current": "3,099", "Liabilities, Non-Current": "0", "Other Assets": "43", "Other Compr. Net Income": "0", "Other Expenses": "0", "Other Liabilities": "0", "Other Net Income": "-590", "Other Revenues": "141", "Property, Plant and Equipment": "100" }, "output_variables": { "Assets": "169", "Liabilities": "3,099", "Expenses": "900", "Revenues": "141", "Stockholders Equity": "-2,930", "Net Income": "-1,349", "Comprehensive Net Income": "-1,349", "BaseVar": "2,450", "ECR before LimitedLiability": "-352%", "Economic Capital Ratio": "12%" } } }, "top_rated": false, "trend": -1.0, "value": 0.12384472676999779, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001614466.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001614466.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001614466.svg" }, { "company_id": "0001396054", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001396054.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001396054.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001396054.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001396054_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001396054_main_keyfigs.svg", "name": "U S Lithium Corp", "rank": 77, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001396054.svg", "report_text": "The relative strengths and weaknesses of U S Lithium 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 U S Lithium Corp compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 8.3% points.The greatest weakness of U S Lithium Corp 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 11%, being 126% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001396054_2017_U_S_Lithium_Corp.pdf", "shrinked_graph_json": { "2016": { "Other Assets": "-15.2", "Assets": "-56.7", "Liabilities": "5.42", "Stockholders Equity": "-76.3", "ECR before LimitedLiability": "-87.0", "Assets, Non-Current": "-1.07", "Assets, Current": "-9.10", "Goodwill": "-1.50", "Property, Plant and Equipment": "-25.0", "Liabilities, Non-Current": "-0.837", "Liabilities, Current": "8.33", "General and Administrative Expense": "0.863", "Expenses": "1.40", "Revenues": "-3.96", "Net Income": "-14.2", "Other Expenses": "-0.912", "Cost of Revenue": "1.19", "Other Revenues": "-3.96", "Comprehensive Net Income": "-14.4", "Other Net Income": "-10.7", "Economic Capital Ratio": "-126" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001396054_strength_weakness.svg", "table_records": { "2016": { "input_variables": { "Assets, Current": "17", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "24", "Goodwill": "0", "Liabilities, Current": "322", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "80", "Other Liabilities": "0", "Other Net Income": "-106", "Other Revenues": "0", "Property, Plant and Equipment": "14" }, "output_variables": { "Assets": "31", "Liabilities": "322", "Expenses": "104", "Revenues": "0", "Stockholders Equity": "-290", "Net Income": "-210", "Comprehensive Net Income": "-210", "BaseVar": "281", "ECR before LimitedLiability": "-365%", "Economic Capital Ratio": "11%" } } }, "top_rated": false, "trend": null, "value": 0.10506156851446832, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001396054.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001396054.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001396054.svg" }, { "company_id": "0001609880", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001609880.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001609880.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0000000000.png", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000000000_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001609880_main_keyfigs.svg", "name": "Alphacom Holdings INC", "rank": 78, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001609880.svg", "report_text": "The relative strengths and weaknesses of Alphacom 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 Alphacom Holdings INC compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 10.0% points.The greatest weakness of Alphacom Holdings 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 10.0%, being 126% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001609880_2017_Alphacom_Holdings_INC.pdf", "shrinked_graph_json": { "2015": { "Other Assets": "-24.5", "Assets": "-53.3", "Liabilities": "-0.890", "Stockholders Equity": "-60.9", "ECR before LimitedLiability": "-72.9", "Assets, Current": "-2.78", "Assets, Non-Current": "-1.77", "Goodwill": "-1.48", "Property, Plant and Equipment": "-28.7", "Liabilities, Current": "0.512", "Other Liabilities": "-4.33", "Cost of Revenue": "1.65", "Expenses": "-22.8", "Revenues": "-6.14", "Net Income": "-30.7", "Depreciation, Depletion and Amortization": "0.551", "Other Expenses": "-35.6", "General and Administrative Expense": "6.08", "Other Revenues": "-6.14", "Comprehensive Net Income": "-30.5", "Economic Capital Ratio": "-116" }, "2016": { "Other Assets": "-5.23", "Assets": "-57.1", "Liabilities": "5.39", "Stockholders Equity": "-76.2", "ECR before LimitedLiability": "-87.6", "Assets, Non-Current": "-1.04", "Assets, Current": "-14.6", "Goodwill": "-1.46", "Property, Plant and Equipment": "-30.2", "Liabilities, Non-Current": "-0.866", "Other Liabilities": "9.96", "Liabilities, Current": "-2.03", "General and Administrative Expense": "2.33", "Expenses": "-7.86", "Revenues": "-3.85", "Net Income": "-14.4", "Other Expenses": "-14.8", "Cost of Revenue": "1.15", "Other Revenues": "-3.85", "Comprehensive Net Income": "-14.5", "Economic Capital Ratio": "-126" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001609880_strength_weakness.svg", "table_records": { "2015": { "input_variables": { "Assets, Current": "6.2", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "31", "Other Liabilities": "26", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "5.0" }, "output_variables": { "Assets": "11", "Liabilities": "26", "Expenses": "31", "Revenues": "0", "Stockholders Equity": "-15", "Net Income": "-31", "Comprehensive Net Income": "-31", "BaseVar": "34", "ECR before LimitedLiability": "-289%", "Economic Capital Ratio": "24%" } }, "2016": { "input_variables": { "Assets, Current": "0", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "0", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "5.8", "Other Compr. Net Income": "0", "Other Expenses": "41", "Other Liabilities": "62", "Other Net Income": "0", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "5.8", "Liabilities": "62", "Expenses": "41", "Revenues": "0", "Stockholders Equity": "-56", "Net Income": "-41", "Comprehensive Net Income": "-41", "BaseVar": "54", "ECR before LimitedLiability": "-370%", "Economic Capital Ratio": "10.0%" } } }, "top_rated": false, "trend": -8.0, "value": 0.09965808871652, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001609880.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001609880.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001609880.svg" }, { "company_id": "0001405858", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001405858.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001405858.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001405858.svg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001405858_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001405858_main_keyfigs.svg", "name": "Abtech Holdings Inc", "rank": 79, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001405858.svg", "report_text": "The relative strengths and weaknesses of Abtech 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 Abtech Holdings Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 7.4% points.The greatest weakness of Abtech Holdings 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 8.6%, being 128% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001405858_2017_Abtech_Holdings_Inc.pdf", "shrinked_graph_json": { "2011": { "Property, Plant and Equipment": "-33.0", "Assets": "-51.7", "Liabilities": "-10.6", "Stockholders Equity": "-64.7", "ECR before LimitedLiability": "-63.5", "Assets, Non-Current": "-3.04", "Goodwill": "-2.68", "Assets, Current": "3.21", "Other Assets": "-26.6", "Liabilities, Current": "1.81", "Liabilities, Non-Current": "0.927", "Other Liabilities": "-30.8", "General and Administrative Expense": "-12.0", "Expenses": "1.67", "Revenues": "-4.20", "Net Income": "-12.4", "Other Expenses": "11.1", "Other Revenues": "-4.20", "Comprehensive Net Income": "-12.4", "Other Net Income": "-9.74", "Economic Capital Ratio": "-121" }, "2012": { "Property, Plant and Equipment": "-49.4", "Assets": "-70.4", "Liabilities": "-0.741", "Stockholders Equity": "-38.2", "ECR before LimitedLiability": "-81.2", "Assets, Current": "11.3", "Goodwill": "-2.12", "Assets, Non-Current": "-3.05", "Other Assets": "-44.3", "Other Liabilities": "2.74", "Liabilities, Non-Current": "-0.731", "Liabilities, Current": "-1.46", "Other Expenses": "9.27", "Expenses": "-7.19", "Revenues": "-2.79", "Net Income": "-64.2", "General and Administrative Expense": "-27.7", "Other Revenues": "-2.79", "Comprehensive Net Income": "-64.0", "Other Net Income": "-47.6", "Economic Capital Ratio": "-126" }, "2013": { "Property, Plant and Equipment": "-41.3", "Assets": "-52.2", "Liabilities": "-1.26", "Stockholders Equity": "-62.0", "ECR before LimitedLiability": "-67.1", "Assets, Current": "11.9", "Other Assets": "-26.1", "Goodwill": "-1.45", "Assets, Non-Current": "-1.33", "Other Liabilities": "-1.56", "Depreciation, Depletion and Amortization": "0.636", "Expenses": "-16.6", "Revenues": "-4.04", "Net Income": "-24.9", "General and Administrative Expense": "-32.3", "Cost of Revenue": "-0.959", "Other Expenses": "9.86", "Other Revenues": "-4.04", "Other Net Income": "-2.31", "Comprehensive Net Income": "-24.4", "Economic Capital Ratio": "-112" }, "2014": { "Goodwill": "-1.03", "Assets": "-54.3", "Liabilities": "0.995", "Stockholders Equity": "-72.5", "ECR before LimitedLiability": "-69.0", "Assets, Non-Current": "-1.39", "Other Assets": "-20.5", "Property, Plant and Equipment": "-35.1", "Liabilities, Current": "1.98", "General and Administrative Expense": "-10.2", "Expenses": "-2.32", "Revenues": "-1.94", "Net Income": "-8.36", "Depreciation, Depletion and Amortization": "0.428", "Cost of Revenue": "-0.568", "Other Expenses": "6.00", "Other Revenues": "-1.94", "Comprehensive Net Income": "-7.92", "Other Net Income": "-3.51", "Other Compr. Net Income": "0.352", "Economic Capital Ratio": "-104" }, "2015": { "Other Assets": "-7.86", "Assets": "-73.6", "Liabilities": "-0.316", "Stockholders Equity": "-15.0", "ECR before LimitedLiability": "-96.9", "Assets, Current": "-0.620", "Assets, Non-Current": "-0.105", "Goodwill": "-0.0857", "Property, Plant and Equipment": "-33.9", "Liabilities, Current": "0.146", "Other Liabilities": "-0.242", "Liabilities, Non-Current": "-0.388", "Expenses": "-1.47", "Revenues": "-0.119", "Net Income": "-33.1", "Other Expenses": "0.122", "General and Administrative Expense": "-3.40", "Other Revenues": "-0.119", "Comprehensive Net Income": "-32.9", "Other Net Income": "-6.78", "Economic Capital Ratio": "-141" }, "2016": { "Other Assets": "-14.6", "Assets": "-60.7", "Liabilities": "5.03", "Stockholders Equity": "-77.1", "ECR before LimitedLiability": "-89.0", "Assets, Non-Current": "-1.01", "Assets, Current": "-7.50", "Goodwill": "-1.42", "Property, Plant and Equipment": "-30.1", "Liabilities, Non-Current": "-0.963", "Other Liabilities": "-0.528", "Liabilities, Current": "7.36", "General and Administrative Expense": "-9.92", "Expenses": "-7.33", "Revenues": "-2.57", "Net Income": "-13.5", "Other Expenses": "1.15", "Other Revenues": "-2.57", "Comprehensive Net Income": "-13.6", "Other Net Income": "-1.14", "Economic Capital Ratio": "-128" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001405858_strength_weakness.svg", "table_records": { "2011": { "input_variables": { "Assets, Current": "2,502", "Assets, Non-Current": "0", "Cost of Revenue": "458", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "3,108", "Goodwill": "10", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "33", "Other Compr. Net Income": "0", "Other Expenses": "634", "Other Liabilities": "7,783", "Other Net Income": "-1,723", "Other Revenues": "537", "Property, Plant and Equipment": "49" }, "output_variables": { "Assets": "2,594", "Liabilities": "7,783", "Expenses": "4,200", "Revenues": "537", "Stockholders Equity": "-5,189", "Net Income": "-5,386", "Comprehensive Net Income": "-5,386", "BaseVar": "8,419", "ECR before LimitedLiability": "-254%", "Economic Capital Ratio": "33%" } }, "2012": { "input_variables": { "Assets, Current": "3,040", "Assets, Non-Current": "0", "Cost of Revenue": "488", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,687", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "39", "Other Compr. Net Income": "0", "Other Expenses": "852", "Other Liabilities": "3,029", "Other Net Income": "-5,106", "Other Revenues": "717", "Property, Plant and Equipment": "73" }, "output_variables": { "Assets": "3,152", "Liabilities": "3,029", "Expenses": "6,027", "Revenues": "717", "Stockholders Equity": "123", "Net Income": "-10,417", "Comprehensive Net Income": "-10,417", "BaseVar": "9,015", "ECR before LimitedLiability": "-331%", "Economic Capital Ratio": "16%" } }, "2013": { "input_variables": { "Assets, Current": "1,938", "Assets, Non-Current": "0", "Cost of Revenue": "407", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,863", "Goodwill": "0", "Liabilities, Current": "1,852", "Liabilities, Non-Current": "0", "Other Assets": "139", "Other Compr. Net Income": "0", "Other Expenses": "978", "Other Liabilities": "3,090", "Other Net Income": "-143", "Other Revenues": "461", "Property, Plant and Equipment": "60" }, "output_variables": { "Assets": "2,137", "Liabilities": "4,942", "Expenses": "6,248", "Revenues": "461", "Stockholders Equity": "-2,804", "Net Income": "-5,931", "Comprehensive Net Income": "-5,931", "BaseVar": "6,966", "ECR before LimitedLiability": "-286%", "Economic Capital Ratio": "25%" } }, "2014": { "input_variables": { "Assets, Current": "1,911", "Assets, Non-Current": "0", "Cost of Revenue": "482", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,019", "Goodwill": "0", "Liabilities, Current": "9,639", "Liabilities, Non-Current": "0", "Other Assets": "47", "Other Compr. Net Income": "0", "Other Expenses": "1,545", "Other Liabilities": "654", "Other Net Income": "-1,022", "Other Revenues": "607", "Property, Plant and Equipment": "57" }, "output_variables": { "Assets": "2,015", "Liabilities": "10,293", "Expenses": "6,046", "Revenues": "607", "Stockholders Equity": "-8,278", "Net Income": "-6,461", "Comprehensive Net Income": "-6,461", "BaseVar": "9,991", "ECR before LimitedLiability": "-307%", "Economic Capital Ratio": "20%" } }, "2015": { "input_variables": { "Assets, Current": "1,205", "Assets, Non-Current": "0", "Cost of Revenue": "451", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "4,823", "Goodwill": "0", "Liabilities, Current": "2,918", "Liabilities, Non-Current": "0", "Other Assets": "34", "Other Compr. Net Income": "0", "Other Expenses": "1,130", "Other Liabilities": "78", "Other Net Income": "-4,647", "Other Revenues": "513", "Property, Plant and Equipment": "42" }, "output_variables": { "Assets": "1,281", "Liabilities": "2,996", "Expenses": "6,404", "Revenues": "513", "Stockholders Equity": "-1,715", "Net Income": "-10,539", "Comprehensive Net Income": "-10,539", "BaseVar": "7,921", "ECR before LimitedLiability": "-613%", "Economic Capital Ratio": "0.18%" } }, "2016": { "input_variables": { "Assets, Current": "497", "Assets, Non-Current": "0", "Cost of Revenue": "361", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "3,391", "Goodwill": "0", "Liabilities, Current": "7,031", "Liabilities, Non-Current": "0", "Other Assets": "28", "Other Compr. Net Income": "0", "Other Expenses": "1,146", "Other Liabilities": "72", "Other Net Income": "-253", "Other Revenues": "310", "Property, Plant and Equipment": "44" }, "output_variables": { "Assets": "570", "Liabilities": "7,103", "Expenses": "4,897", "Revenues": "310", "Stockholders Equity": "-6,533", "Net Income": "-4,840", "Comprehensive Net Income": "-4,840", "BaseVar": "6,566", "ECR before LimitedLiability": "-382%", "Economic Capital Ratio": "8.6%" } } }, "top_rated": false, "trend": 0.0, "value": 0.08565405914368403, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001405858.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001405858.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001405858.svg" }, { "company_id": "0001424404", "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution_0001424404.svg", "graph_url": "https://www.realrate-archive.com/us_mining/2016/graphs/IME_0001424404.svg", "logo_url": "https://www.realrate-archive.com/us_mining/logos/0001424404.jpg", "logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001424404_256x256.png", "main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001424404_main_keyfigs.svg", "name": "Wolverine Resources Corp", "rank": 80, "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_0001424404.svg", "report_text": "The relative strengths and weaknesses of Wolverine Resources Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.

The greatest strength of Wolverine Resources Corp compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 0.29% points.The greatest weakness of Wolverine Resources Corp is the variable Assets, reducing the Economic Capital Ratio by 59% points.

The company's Economic Capital Ratio, given in the ranking table, is 0.29%, being 136% points below the market average of 136%.", "report_url": "https://www.realrate-archive.com/us_mining/2016/report/0001424404_2017_Wolverine_Resources_Corp.pdf", "shrinked_graph_json": { "2014": { "Assets": "-16.8", "Liabilities": "-9.49", "Stockholders Equity": "-24.6", "ECR before LimitedLiability": "-21.2", "Assets, Current": "-17.4", "Assets, Non-Current": "-1.57", "Other Assets": "-17.4", "Property, Plant and Equipment": "31.0", "Other Liabilities": "-29.2", "Liabilities, Non-Current": "5.34", "Liabilities, Current": "8.15", "General and Administrative Expense": "-24.3", "Expenses": "-8.25", "Revenues": "-6.03", "Net Income": "-11.8", "Cost of Revenue": "1.68", "Other Expenses": "19.4", "Other Revenues": "-6.03", "Comprehensive Net Income": "-11.3", "Other Net Income": "2.27", "Economic Capital Ratio": "-55.8" }, "2015": { "Other Assets": "0.385", "Assets": "-69.5", "Liabilities": "-0.951", "Stockholders Equity": "-9.29", "ECR before LimitedLiability": "-96.7", "Assets, Current": "-14.5", "Assets, Non-Current": "-0.215", "Goodwill": "-0.176", "Property, Plant and Equipment": "-41.6", "Liabilities, Current": "-1.60", "Other Liabilities": "0.435", "Liabilities, Non-Current": "-0.643", "Cost of Revenue": "0.106", "Expenses": "-41.5", "Revenues": "-0.622", "Net Income": "-59.3", "Other Expenses": "-1.60", "General and Administrative Expense": "-22.8", "Other Revenues": "-0.622", "Comprehensive Net Income": "-59.0", "Economic Capital Ratio": "-140" }, "2016": { "Other Assets": "-0.897", "Assets": "-59.5", "Liabilities, Non-Current": "-0.435", "Stockholders Equity": "-16.1", "ECR before LimitedLiability": "-97.2", "Assets, Non-Current": "-0.136", "Assets, Current": "-5.80", "Goodwill": "-0.201", "Property, Plant and Equipment": "-21.3", "General and Administrative Expense": "-33.5", "Expenses": "-13.5", "Revenues": "-0.466", "Net Income": "-28.0", "Other Expenses": "0.222", "Cost of Revenue": "0.0883", "Other Revenues": "-0.466", "Liabilities, Current": "-1.45", "Other Liabilities": "0.292", "Comprehensive Net Income": "-28.3", "Other Net Income": "-0.133", "Economic Capital Ratio": "-136" } }, "strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2016/plot_over_time/0001424404_strength_weakness.svg", "table_records": { "2014": { "input_variables": { "Assets, Current": "2.2", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "265", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "0", "Other Compr. Net Income": "0", "Other Expenses": "-2.0", "Other Liabilities": "270", "Other Net Income": "15", "Other Revenues": "0", "Property, Plant and Equipment": "201" }, "output_variables": { "Assets": "203", "Liabilities": "270", "Expenses": "263", "Revenues": "0", "Stockholders Equity": "-66", "Net Income": "-248", "Comprehensive Net Income": "-248", "BaseVar": "375", "ECR before LimitedLiability": "-147%", "Economic Capital Ratio": "68%" } }, "2015": { "input_variables": { "Assets, Current": "0", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "379", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "99", "Other Compr. Net Income": "0", "Other Expenses": "216", "Other Liabilities": "130", "Other Net Income": "-8.2", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "99", "Liabilities": "130", "Expenses": "595", "Revenues": "0", "Stockholders Equity": "-31", "Net Income": "-603", "Comprehensive Net Income": "-603", "BaseVar": "416", "ECR before LimitedLiability": "-568%", "Economic Capital Ratio": "0.44%" } }, "2016": { "input_variables": { "Assets, Current": "0", "Assets, Non-Current": "0", "Cost of Revenue": "0", "Depreciation, Depletion and Amortization": "0", "General and Administrative Expense": "368", "Goodwill": "0", "Liabilities, Current": "0", "Liabilities, Non-Current": "0", "Other Assets": "33", "Other Compr. Net Income": "0", "Other Expenses": "2.0", "Other Liabilities": "162", "Other Net Income": "-13", "Other Revenues": "0", "Property, Plant and Equipment": "0" }, "output_variables": { "Assets": "33", "Liabilities": "162", "Expenses": "370", "Revenues": "0", "Stockholders Equity": "-129", "Net Income": "-383", "Comprehensive Net Income": "-383", "BaseVar": "290", "ECR before LimitedLiability": "-590%", "Economic Capital Ratio": "0.29%" } } }, "top_rated": false, "trend": -2.0, "value": 0.002916840773973614, "company_index": "https://www.realrate-archive.com/us_mining/2016/industry_indexes/0001424404.svg", "analysing_equity": "https://www.realrate-archive.com/us_mining/2016/analytics/equity/0001424404.svg", "analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2016/analytics/profit_loss/0001424404.svg" } ], "feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2016/feature_distribution/feature_distribution.svg", "final_var_label": "Economic Capital Ratio", "industry_box": [ [ "Revenues", "43.0 B" ], [ "Assets", "107 B" ], [ "Expenses", "50.7 B" ], [ "Stockholders Equity", "33.8 B" ] ], "industry_id": "us_mining", "industry_label": "Mining", "num_companies": 80, "num_top_companies": 20, "ecr_records": { "2009": { "0001001838": { "rank": 1, "ecr": "227" }, "0000067716": { "rank": 2, "ecr": "217" }, "0001164727": { "rank": 3, "ecr": "205" }, "0000764065": { "rank": 4, "ecr": "196" }, "0001396009": { "rank": 5, "ecr": "178" }, "0001037676": { "rank": 6, "ecr": "172" }, "0001064728": { "rank": 7, "ecr": "164" }, "0000831259": { "rank": 8, "ecr": "149" }, "0000837173": { "rank": 9, "ecr": "138" } }, "2010": { "0001171486": { "rank": 1, "ecr": "320" }, "0001421461": { "rank": 2, "ecr": "294" }, "0001227654": { "rank": 3, "ecr": "276" }, "0000067716": { "rank": 4, "ecr": "218" }, "0000931948": { "rank": 5, "ecr": "217" }, "0001164727": { "rank": 6, "ecr": "216" }, "0001415020": { "rank": 7, "ecr": "211" }, "0000215466": { "rank": 8, "ecr": "210" }, "0000831259": { "rank": 9, "ecr": "199" }, "0001001838": { "rank": 10, "ecr": "196" }, "0000764065": { "rank": 11, "ecr": "194" }, "0001065059": { "rank": 12, "ecr": "189" }, "0001301063": { "rank": 13, "ecr": "187" }, "0000916076": { "rank": 14, "ecr": "181" }, "0001037676": { "rank": 15, "ecr": "178" }, "0000837173": { "rank": 16, "ecr": "178" }, "0001064728": { "rank": 17, "ecr": "173" }, "0001086600": { "rank": 18, "ecr": "167" }, "0001376812": { "rank": 19, "ecr": "131" } }, "2011": { "0001370030": { "rank": 1, "ecr": "318" }, "0001171486": { "rank": 2, "ecr": "311" }, "0001421461": { "rank": 3, "ecr": "310" }, "0001145761": { "rank": 4, "ecr": "302" }, "0001160791": { "rank": 5, "ecr": "280" }, "0000917225": { "rank": 6, "ecr": "279" }, "0001030192": { "rank": 7, "ecr": "279" }, "0001376610": { "rank": 8, "ecr": "275" }, "0001166338": { "rank": 9, "ecr": "269" }, "0001404592": { "rank": 10, "ecr": "264" }, "0001408956": { "rank": 11, "ecr": "256" }, "0001302084": { "rank": 12, "ecr": "248" }, "0001227654": { "rank": 13, "ecr": "244" }, "0001011509": { "rank": 14, "ecr": "238" }, "0000814904": { "rank": 15, "ecr": "238" }, "0000082020": { "rank": 16, "ecr": "237" }, "0001084226": { "rank": 17, "ecr": "229" }, "0001489137": { "rank": 18, "ecr": "227" }, "0001275229": { "rank": 19, "ecr": "226" }, "0000215466": { "rank": 20, "ecr": "223" }, "0000831259": { "rank": 21, "ecr": "215" }, "0000931948": { "rank": 22, "ecr": "213" }, "0001001838": { "rank": 23, "ecr": "211" }, "0000067716": { "rank": 24, "ecr": "210" }, "0001530425": { "rank": 25, "ecr": "210" }, "0001415020": { "rank": 26, "ecr": "207" }, "0000314203": { "rank": 27, "ecr": "205" }, "0001083922": { "rank": 28, "ecr": "204" }, "0001100747": { "rank": 29, "ecr": "204" }, "0001490630": { "rank": 30, "ecr": "204" }, "0000903571": { "rank": 31, "ecr": "203" }, "0001387054": { "rank": 32, "ecr": "199" }, "0000839470": { "rank": 33, "ecr": "197" }, "0001164727": { "rank": 34, "ecr": "197" }, "0001342854": { "rank": 35, "ecr": "190" }, "0001335137": { "rank": 36, "ecr": "188" }, "0000813621": { "rank": 37, "ecr": "179" }, "0000764065": { "rank": 38, "ecr": "178" }, "0001086600": { "rank": 39, "ecr": "178" }, "0001344980": { "rank": 40, "ecr": "178" }, "0000916076": { "rank": 41, "ecr": "178" }, "0001425597": { "rank": 42, "ecr": "176" }, "0001396009": { "rank": 43, "ecr": "174" }, "0000773717": { "rank": 44, "ecr": "171" }, "0001301063": { "rank": 45, "ecr": "169" }, "0001502377": { "rank": 46, "ecr": "162" }, "0001037676": { "rank": 47, "ecr": "156" }, "0001064728": { "rank": 48, "ecr": "156" }, "0001261487": { "rank": 49, "ecr": "154" }, "0000837173": { "rank": 50, "ecr": "153" }, "0001175416": { "rank": 51, "ecr": "145" }, "0001065059": { "rank": 52, "ecr": "142" }, "0001412347": { "rank": 53, "ecr": "130" }, "0001383859": { "rank": 54, "ecr": "130" }, "0001025362": { "rank": 55, "ecr": "128" }, "0001017290": { "rank": 56, "ecr": "123" }, "0001376812": { "rank": 57, "ecr": "122" }, "0001432196": { "rank": 58, "ecr": "104" }, "0001492850": { "rank": 59, "ecr": "98" }, "0001132143": { "rank": 60, "ecr": "97" }, "0000851726": { "rank": 61, "ecr": "97" }, "0001448597": { "rank": 62, "ecr": "97" }, "0001450524": { "rank": 63, "ecr": "97" }, "0000072316": { "rank": 64, "ecr": "95" }, "0000106455": { "rank": 65, "ecr": "93" }, "0001112706": { "rank": 66, "ecr": "93" }, "0001371424": { "rank": 67, "ecr": "88" }, "0001402062": { "rank": 68, "ecr": "87" }, "0001060910": { "rank": 69, "ecr": "86" }, "0001409432": { "rank": 70, "ecr": "79" }, "0001358654": { "rank": 71, "ecr": "76" }, "0001031093": { "rank": 72, "ecr": "75" }, "0001162324": { "rank": 73, "ecr": "74" }, "0001427714": { "rank": 74, "ecr": "70" }, "0001363573": { "rank": 75, "ecr": "59" }, "0001464830": { "rank": 76, "ecr": "53" }, "0001409431": { "rank": 77, "ecr": "45" }, "0001405858": { "rank": 78, "ecr": "33" }, "0001506929": { "rank": 79, "ecr": "25" }, "0001378076": { "rank": 80, "ecr": "12" }, "0001286181": { "rank": 81, "ecr": "11" }, "0001371310": { "rank": 82, "ecr": "5.7" }, "0001373690": { "rank": 83, "ecr": "0.11" }, "0001297223": { "rank": 84, "ecr": "0.018" }, "0001172178": { "rank": 85, "ecr": "0.0000059" }, "0001398005": { "rank": 86, "ecr": "0.00000023" }, "0001450551": { "rank": 87, "ecr": "0.000000000000056" }, "0001037049": { "rank": 88, "ecr": "0.000000000000000071" } }, "2012": { "0001171486": { "rank": 1, "ecr": "310" }, "0001421461": { "rank": 2, "ecr": "297" }, "0001166338": { "rank": 3, "ecr": "292" }, "0001370030": { "rank": 4, "ecr": "285" }, "0000917225": { "rank": 5, "ecr": "281" }, "0001275229": { "rank": 6, "ecr": "281" }, "0001227654": { "rank": 7, "ecr": "273" }, "0001030192": { "rank": 8, "ecr": "258" }, "0001037049": { "rank": 9, "ecr": "257" }, "0001160791": { "rank": 10, "ecr": "257" }, "0001408956": { "rank": 11, "ecr": "251" }, "0001334933": { "rank": 12, "ecr": "242" }, "0001342854": { "rank": 13, "ecr": "239" }, "0000773717": { "rank": 14, "ecr": "239" }, "0000788965": { "rank": 15, "ecr": "237" }, "0000314203": { "rank": 16, "ecr": "237" }, "0001145761": { "rank": 17, "ecr": "234" }, "0001415332": { "rank": 18, "ecr": "233" }, "0000082020": { "rank": 19, "ecr": "232" }, "0001084226": { "rank": 20, "ecr": "230" }, "0001011509": { "rank": 21, "ecr": "226" }, "0001409432": { "rank": 22, "ecr": "223" }, "0001383859": { "rank": 23, "ecr": "220" }, "0001175416": { "rank": 24, "ecr": "217" }, "0000831259": { "rank": 25, "ecr": "211" }, "0000067716": { "rank": 26, "ecr": "211" }, "0000931948": { "rank": 27, "ecr": "208" }, "0001164727": { "rank": 28, "ecr": "202" }, "0001387054": { "rank": 29, "ecr": "201" }, "0000903571": { "rank": 30, "ecr": "200" }, "0001502377": { "rank": 31, "ecr": "199" }, "0001100747": { "rank": 32, "ecr": "196" }, "0000813621": { "rank": 33, "ecr": "193" }, "0001001838": { "rank": 34, "ecr": "193" }, "0001376610": { "rank": 35, "ecr": "186" }, "0000916076": { "rank": 36, "ecr": "177" }, "0001083922": { "rank": 37, "ecr": "176" }, "0001396009": { "rank": 38, "ecr": "175" }, "0001335137": { "rank": 39, "ecr": "175" }, "0001086600": { "rank": 40, "ecr": "173" }, "0001524741": { "rank": 41, "ecr": "172" }, "0000789933": { "rank": 42, "ecr": "172" }, "0001344980": { "rank": 43, "ecr": "166" }, "0000764065": { "rank": 44, "ecr": "160" }, "0001425597": { "rank": 45, "ecr": "153" }, "0001415020": { "rank": 46, "ecr": "151" }, "0001301063": { "rank": 47, "ecr": "142" }, "0000851726": { "rank": 48, "ecr": "141" }, "0001025362": { "rank": 49, "ecr": "138" }, "0001037676": { "rank": 50, "ecr": "137" }, "0001489137": { "rank": 51, "ecr": "119" }, "0001261487": { "rank": 52, "ecr": "114" }, "0000837173": { "rank": 53, "ecr": "105" }, "0001557668": { "rank": 54, "ecr": "104" }, "0001432196": { "rank": 55, "ecr": "97" }, "0001132143": { "rank": 56, "ecr": "96" }, "0001492850": { "rank": 57, "ecr": "96" }, "0000106455": { "rank": 58, "ecr": "95" }, "0001371424": { "rank": 59, "ecr": "94" }, "0001065059": { "rank": 60, "ecr": "93" }, "0001448597": { "rank": 61, "ecr": "93" }, "0000072316": { "rank": 62, "ecr": "92" }, "0001017290": { "rank": 63, "ecr": "90" }, "0001427714": { "rank": 64, "ecr": "84" }, "0001297223": { "rank": 65, "ecr": "84" }, "0001112706": { "rank": 66, "ecr": "83" }, "0001402062": { "rank": 67, "ecr": "80" }, "0001060910": { "rank": 68, "ecr": "80" }, "0001450524": { "rank": 69, "ecr": "77" }, "0001363573": { "rank": 70, "ecr": "76" }, "0001506929": { "rank": 71, "ecr": "72" }, "0001464830": { "rank": 72, "ecr": "71" }, "0001470915": { "rank": 73, "ecr": "69" }, "0001080448": { "rank": 74, "ecr": "68" }, "0000319671": { "rank": 75, "ecr": "63" }, "0001401835": { "rank": 76, "ecr": "61" }, "0001371310": { "rank": 77, "ecr": "52" }, "0001346022": { "rank": 78, "ecr": "51" }, "0001344394": { "rank": 79, "ecr": "42" }, "0001168081": { "rank": 80, "ecr": "41" }, "0001424864": { "rank": 81, "ecr": "25" }, "0001358654": { "rank": 82, "ecr": "17" }, "0001102392": { "rank": 83, "ecr": "16" }, "0001405858": { "rank": 84, "ecr": "16" }, "0001172178": { "rank": 85, "ecr": "11" }, "0001035422": { "rank": 86, "ecr": "9.7" }, "0000772370": { "rank": 87, "ecr": "9.4" }, "0001378076": { "rank": 88, "ecr": "6.9" }, "0001162324": { "rank": 89, "ecr": "4.3" }, "0001545447": { "rank": 90, "ecr": "0.96" }, "0001345756": { "rank": 91, "ecr": "0.061" }, "0001301838": { "rank": 92, "ecr": "0.034" }, "0001450551": { "rank": 93, "ecr": "0.00000000000033" } }, "2013": { "0000814904": { "rank": 1, "ecr": "526" }, "0001171486": { "rank": 2, "ecr": "307" }, "0001275229": { "rank": 3, "ecr": "295" }, "0001166338": { "rank": 4, "ecr": "287" }, "0001342854": { "rank": 5, "ecr": "283" }, "0001404592": { "rank": 6, "ecr": "267" }, "0001227654": { "rank": 7, "ecr": "263" }, "0000773717": { "rank": 8, "ecr": "259" }, "0001160791": { "rank": 9, "ecr": "255" }, "0001432196": { "rank": 10, "ecr": "254" }, "0001145761": { "rank": 11, "ecr": "252" }, "0001421461": { "rank": 12, "ecr": "251" }, "0001370030": { "rank": 13, "ecr": "251" }, "0001175416": { "rank": 14, "ecr": "243" }, "0000082020": { "rank": 15, "ecr": "240" }, "0000314203": { "rank": 16, "ecr": "235" }, "0000788965": { "rank": 17, "ecr": "235" }, "0001084226": { "rank": 18, "ecr": "231" }, "0001409432": { "rank": 19, "ecr": "223" }, "0000067716": { "rank": 20, "ecr": "221" }, "0001334933": { "rank": 21, "ecr": "213" }, "0000719413": { "rank": 22, "ecr": "200" }, "0001555177": { "rank": 23, "ecr": "198" }, "0001100747": { "rank": 24, "ecr": "196" }, "0001001838": { "rank": 25, "ecr": "195" }, "0001575051": { "rank": 26, "ecr": "194" }, "0001502377": { "rank": 27, "ecr": "192" }, "0000764065": { "rank": 28, "ecr": "190" }, "0001490630": { "rank": 29, "ecr": "189" }, "0000931948": { "rank": 30, "ecr": "186" }, "0000916076": { "rank": 31, "ecr": "185" }, "0000813621": { "rank": 32, "ecr": "184" }, "0001086600": { "rank": 33, "ecr": "183" }, "0000215466": { "rank": 34, "ecr": "180" }, "0001396009": { "rank": 35, "ecr": "180" }, "0001164727": { "rank": 36, "ecr": "175" }, "0001344980": { "rank": 37, "ecr": "175" }, "0001445942": { "rank": 38, "ecr": "171" }, "0000831259": { "rank": 39, "ecr": "170" }, "0001524741": { "rank": 40, "ecr": "166" }, "0000789933": { "rank": 41, "ecr": "164" }, "0001415020": { "rank": 42, "ecr": "147" }, "0001301063": { "rank": 43, "ecr": "146" }, "0001282613": { "rank": 44, "ecr": "142" }, "0001532288": { "rank": 45, "ecr": "139" }, "0001064728": { "rank": 46, "ecr": "136" }, "0001489137": { "rank": 47, "ecr": "136" }, "0001037676": { "rank": 48, "ecr": "131" }, "0001375205": { "rank": 49, "ecr": "128" }, "0001387054": { "rank": 50, "ecr": "125" }, "0001261487": { "rank": 51, "ecr": "98" }, "0001412347": { "rank": 52, "ecr": "97" }, "0000106455": { "rank": 53, "ecr": "97" }, "0000851726": { "rank": 54, "ecr": "97" }, "0001416090": { "rank": 55, "ecr": "96" }, "0001540684": { "rank": 56, "ecr": "86" }, "0001448597": { "rank": 57, "ecr": "82" }, "0001297223": { "rank": 58, "ecr": "82" }, "0001083922": { "rank": 59, "ecr": "81" }, "0001017290": { "rank": 60, "ecr": "81" }, "0001464830": { "rank": 61, "ecr": "81" }, "0001301838": { "rank": 62, "ecr": "79" }, "0001060910": { "rank": 63, "ecr": "78" }, "0001450524": { "rank": 64, "ecr": "74" }, "0001371424": { "rank": 65, "ecr": "70" }, "0001130808": { "rank": 66, "ecr": "55" }, "0001383859": { "rank": 67, "ecr": "49" }, "0001402062": { "rank": 68, "ecr": "44" }, "0001398005": { "rank": 69, "ecr": "43" }, "0000319671": { "rank": 70, "ecr": "43" }, "0001132143": { "rank": 71, "ecr": "41" }, "0001578523": { "rank": 72, "ecr": "38" }, "0001405858": { "rank": 73, "ecr": "25" }, "0001344394": { "rank": 74, "ecr": "24" }, "0001470915": { "rank": 75, "ecr": "14" }, "0001557668": { "rank": 76, "ecr": "11" }, "0001545232": { "rank": 77, "ecr": "10" }, "0001409431": { "rank": 78, "ecr": "8.6" }, "0000008328": { "rank": 79, "ecr": "2.4" }, "0001102392": { "rank": 80, "ecr": "2.3" }, "0001286181": { "rank": 81, "ecr": "2.0" }, "0001346022": { "rank": 82, "ecr": "1.6" }, "0001011509": { "rank": 83, "ecr": "0.76" }, "0001545447": { "rank": 84, "ecr": "0.15" }, "0001302084": { "rank": 85, "ecr": "0.020" }, "0001037049": { "rank": 86, "ecr": "0.0044" }, "0001162324": { "rank": 87, "ecr": "0.00045" }, "0001477168": { "rank": 88, "ecr": "0.00021" }, "0001556801": { "rank": 89, "ecr": "0.000000000066" } }, "2014": { "0001556801": { "rank": 1, "ecr": "311" }, "0001275229": { "rank": 2, "ecr": "288" }, "0001227654": { "rank": 3, "ecr": "279" }, "0001543418": { "rank": 4, "ecr": "273" }, "0001160791": { "rank": 5, "ecr": "268" }, "0001421461": { "rank": 6, "ecr": "254" }, "0000082020": { "rank": 7, "ecr": "253" }, "0001432196": { "rank": 8, "ecr": "251" }, "0001025362": { "rank": 9, "ecr": "239" }, "0001415332": { "rank": 10, "ecr": "239" }, "0001175416": { "rank": 11, "ecr": "233" }, "0001490630": { "rank": 12, "ecr": "230" }, "0001084226": { "rank": 13, "ecr": "225" }, "0000773717": { "rank": 14, "ecr": "219" }, "0000719413": { "rank": 15, "ecr": "207" }, "0000839470": { "rank": 16, "ecr": "204" }, "0001575051": { "rank": 17, "ecr": "203" }, "0000916076": { "rank": 18, "ecr": "200" }, "0001011509": { "rank": 19, "ecr": "198" }, "0000831355": { "rank": 20, "ecr": "198" }, "0001001838": { "rank": 21, "ecr": "195" }, "0000314203": { "rank": 22, "ecr": "194" }, "0001086600": { "rank": 23, "ecr": "191" }, "0001164727": { "rank": 24, "ecr": "188" }, "0001396009": { "rank": 25, "ecr": "188" }, "0001344980": { "rank": 26, "ecr": "183" }, "0001555177": { "rank": 27, "ecr": "175" }, "0001035422": { "rank": 28, "ecr": "169" }, "0001629210": { "rank": 29, "ecr": "164" }, "0001334933": { "rank": 30, "ecr": "163" }, "0000831259": { "rank": 31, "ecr": "161" }, "0001524741": { "rank": 32, "ecr": "159" }, "0000788965": { "rank": 33, "ecr": "153" }, "0001166338": { "rank": 34, "ecr": "148" }, "0001415020": { "rank": 35, "ecr": "140" }, "0001375205": { "rank": 36, "ecr": "139" }, "0001370030": { "rank": 37, "ecr": "139" }, "0001301063": { "rank": 38, "ecr": "132" }, "0001532288": { "rank": 39, "ecr": "129" }, "0001037676": { "rank": 40, "ecr": "122" }, "0001064728": { "rank": 41, "ecr": "122" }, "0001540729": { "rank": 42, "ecr": "116" }, "0001010858": { "rank": 43, "ecr": "111" }, "0001489137": { "rank": 44, "ecr": "98" }, "0001445942": { "rank": 45, "ecr": "98" }, "0001507964": { "rank": 46, "ecr": "98" }, "0001282613": { "rank": 47, "ecr": "97" }, "0001376610": { "rank": 48, "ecr": "97" }, "0000106455": { "rank": 49, "ecr": "95" }, "0001297223": { "rank": 50, "ecr": "94" }, "0001383859": { "rank": 51, "ecr": "90" }, "0001502377": { "rank": 52, "ecr": "88" }, "0001408956": { "rank": 53, "ecr": "87" }, "0001162324": { "rank": 54, "ecr": "84" }, "0000008328": { "rank": 55, "ecr": "83" }, "0001111741": { "rank": 56, "ecr": "81" }, "0001083922": { "rank": 57, "ecr": "71" }, "0001540684": { "rank": 58, "ecr": "70" }, "0001424404": { "rank": 59, "ecr": "68" }, "0001404592": { "rank": 60, "ecr": "68" }, "0001416090": { "rank": 61, "ecr": "65" }, "0001450524": { "rank": 62, "ecr": "55" }, "0001017290": { "rank": 63, "ecr": "50" }, "0001402062": { "rank": 64, "ecr": "41" }, "0000319671": { "rank": 65, "ecr": "40" }, "0001509786": { "rank": 66, "ecr": "40" }, "0001371424": { "rank": 67, "ecr": "35" }, "0000764065": { "rank": 68, "ecr": "29" }, "0001130808": { "rank": 69, "ecr": "24" }, "0001405858": { "rank": 70, "ecr": "20" }, "0000772370": { "rank": 71, "ecr": "16" }, "0001557668": { "rank": 72, "ecr": "14" }, "0001405663": { "rank": 73, "ecr": "11" }, "0001448597": { "rank": 74, "ecr": "7.7" }, "0001545447": { "rank": 75, "ecr": "5.0" }, "0001301838": { "rank": 76, "ecr": "2.8" }, "0001403570": { "rank": 77, "ecr": "2.2" }, "0001302084": { "rank": 78, "ecr": "2.0" }, "0000095572": { "rank": 79, "ecr": "1.7" }, "0001261487": { "rank": 80, "ecr": "1.2" }, "0001578523": { "rank": 81, "ecr": "0.63" }, "0001346022": { "rank": 82, "ecr": "0.35" }, "0000066649": { "rank": 83, "ecr": "0.0000000000000000000000000000000000023" } }, "2015": { "0000917225": { "rank": 1, "ecr": "399" }, "0000783324": { "rank": 2, "ecr": "314" }, "0001102392": { "rank": 3, "ecr": "296" }, "0001166338": { "rank": 4, "ecr": "294" }, "0001543418": { "rank": 5, "ecr": "288" }, "0001629210": { "rank": 6, "ecr": "286" }, "0001227654": { "rank": 7, "ecr": "285" }, "0000082020": { "rank": 8, "ecr": "272" }, "0000314203": { "rank": 9, "ecr": "269" }, "0001160791": { "rank": 10, "ecr": "263" }, "0001275229": { "rank": 11, "ecr": "256" }, "0001171486": { "rank": 12, "ecr": "245" }, "0001334699": { "rank": 13, "ecr": "241" }, "0001175416": { "rank": 14, "ecr": "232" }, "0001415332": { "rank": 15, "ecr": "231" }, "0001432196": { "rank": 16, "ecr": "231" }, "0001134115": { "rank": 17, "ecr": "231" }, "0001415744": { "rank": 18, "ecr": "229" }, "0001556801": { "rank": 19, "ecr": "226" }, "0000931948": { "rank": 20, "ecr": "225" }, "0001575051": { "rank": 21, "ecr": "219" }, "0000916076": { "rank": 22, "ecr": "203" }, "0001490630": { "rank": 23, "ecr": "203" }, "0000839470": { "rank": 24, "ecr": "200" }, "0000719413": { "rank": 25, "ecr": "199" }, "0001396009": { "rank": 26, "ecr": "193" }, "0001025362": { "rank": 27, "ecr": "191" }, "0001345756": { "rank": 28, "ecr": "185" }, "0001084226": { "rank": 29, "ecr": "182" }, "0001637558": { "rank": 30, "ecr": "181" }, "0001086600": { "rank": 31, "ecr": "180" }, "0001344980": { "rank": 32, "ecr": "176" }, "0001001838": { "rank": 33, "ecr": "173" }, "0001507964": { "rank": 34, "ecr": "167" }, "0000788965": { "rank": 35, "ecr": "164" }, "0001524741": { "rank": 36, "ecr": "156" }, "0001375205": { "rank": 37, "ecr": "152" }, "0000789933": { "rank": 38, "ecr": "150" }, "0001334933": { "rank": 39, "ecr": "147" }, "0001421461": { "rank": 40, "ecr": "123" }, "0001555177": { "rank": 41, "ecr": "123" }, "0001415020": { "rank": 42, "ecr": "123" }, "0000066649": { "rank": 43, "ecr": "120" }, "0001407583": { "rank": 44, "ecr": "116" }, "0000831259": { "rank": 45, "ecr": "115" }, "0001540729": { "rank": 46, "ecr": "98" }, "0001477168": { "rank": 47, "ecr": "98" }, "0001064728": { "rank": 48, "ecr": "98" }, "0001445942": { "rank": 49, "ecr": "97" }, "0001010858": { "rank": 50, "ecr": "97" }, "0001370030": { "rank": 51, "ecr": "94" }, "0001403570": { "rank": 52, "ecr": "92" }, "0000106455": { "rank": 53, "ecr": "91" }, "0001297223": { "rank": 54, "ecr": "90" }, "0001502377": { "rank": 55, "ecr": "90" }, "0000831355": { "rank": 56, "ecr": "85" }, "0001011509": { "rank": 57, "ecr": "81" }, "0000764065": { "rank": 58, "ecr": "79" }, "0001168081": { "rank": 59, "ecr": "71" }, "0001111741": { "rank": 60, "ecr": "62" }, "0001319643": { "rank": 61, "ecr": "59" }, "0000008328": { "rank": 62, "ecr": "48" }, "0001598683": { "rank": 63, "ecr": "47" }, "0001438461": { "rank": 64, "ecr": "43" }, "0001424864": { "rank": 65, "ecr": "42" }, "0001509786": { "rank": 66, "ecr": "38" }, "0000319671": { "rank": 67, "ecr": "37" }, "0001405663": { "rank": 68, "ecr": "26" }, "0001612851": { "rank": 69, "ecr": "24" }, "0001609880": { "rank": 70, "ecr": "24" }, "0001017290": { "rank": 71, "ecr": "23" }, "0001371424": { "rank": 72, "ecr": "21" }, "0001545232": { "rank": 73, "ecr": "21" }, "0001416090": { "rank": 74, "ecr": "18" }, "0001614466": { "rank": 75, "ecr": "6.5" }, "0001578523": { "rank": 76, "ecr": "4.4" }, "0001302084": { "rank": 77, "ecr": "0.59" }, "0001424404": { "rank": 78, "ecr": "0.44" }, "0001405858": { "rank": 79, "ecr": "0.18" }, "0001080448": { "rank": 80, "ecr": "0.058" } }, "2016": { "0001543418": { "rank": 1, "ecr": "300" }, "0001160791": { "rank": 2, "ecr": "287" }, "0000314203": { "rank": 3, "ecr": "283" }, "0001629210": { "rank": 4, "ecr": "281" }, "0000082020": { "rank": 5, "ecr": "276" }, "0001227654": { "rank": 6, "ecr": "272" }, "0001556801": { "rank": 7, "ecr": "267" }, "0001529628": { "rank": 8, "ecr": "263" }, "0001275229": { "rank": 9, "ecr": "258" }, "0001432196": { "rank": 10, "ecr": "244" }, "0001134115": { "rank": 11, "ecr": "242" }, "0000931948": { "rank": 12, "ecr": "224" }, "0001621906": { "rank": 13, "ecr": "222" }, "0001575051": { "rank": 14, "ecr": "218" }, "0000719413": { "rank": 15, "ecr": "210" }, "0001385849": { "rank": 16, "ecr": "204" }, "0001524741": { "rank": 17, "ecr": "204" }, "0000839470": { "rank": 18, "ecr": "202" }, "0000916076": { "rank": 19, "ecr": "201" }, "0001507964": { "rank": 20, "ecr": "199" }, "0001086600": { "rank": 21, "ecr": "197" }, "0001396009": { "rank": 22, "ecr": "195" }, "0001025362": { "rank": 23, "ecr": "193" }, "0001345756": { "rank": 24, "ecr": "191" }, "0001344980": { "rank": 25, "ecr": "190" }, "0001637558": { "rank": 26, "ecr": "178" }, "0001549848": { "rank": 27, "ecr": "178" }, "0001001838": { "rank": 28, "ecr": "177" }, "0001502377": { "rank": 29, "ecr": "169" }, "0000788965": { "rank": 30, "ecr": "168" }, "0001080448": { "rank": 31, "ecr": "162" }, "0001375205": { "rank": 32, "ecr": "161" }, "0001490630": { "rank": 33, "ecr": "161" }, "0001334933": { "rank": 34, "ecr": "159" }, "0000789933": { "rank": 35, "ecr": "155" }, "0000027093": { "rank": 36, "ecr": "155" }, "0001102392": { "rank": 37, "ecr": "147" }, "0001621563": { "rank": 38, "ecr": "147" }, "0001111741": { "rank": 39, "ecr": "130" }, "0000831259": { "rank": 40, "ecr": "126" }, "0001416090": { "rank": 41, "ecr": "123" }, "0001424864": { "rank": 42, "ecr": "122" }, "0001010858": { "rank": 43, "ecr": "119" }, "0001011509": { "rank": 44, "ecr": "118" }, "0001445942": { "rank": 45, "ecr": "112" }, "0001415744": { "rank": 46, "ecr": "105" }, "0001555177": { "rank": 47, "ecr": "102" }, "0001064728": { "rank": 48, "ecr": "98" }, "0001385329": { "rank": 49, "ecr": "97" }, "0001401835": { "rank": 50, "ecr": "97" }, "0001412347": { "rank": 51, "ecr": "97" }, "0001540729": { "rank": 52, "ecr": "97" }, "0001304409": { "rank": 53, "ecr": "96" }, "0001166338": { "rank": 54, "ecr": "96" }, "0001171008": { "rank": 55, "ecr": "94" }, "0001065059": { "rank": 56, "ecr": "93" }, "0001135202": { "rank": 57, "ecr": "93" }, "0001083922": { "rank": 58, "ecr": "93" }, "0000106455": { "rank": 59, "ecr": "93" }, "0000764065": { "rank": 60, "ecr": "90" }, "0001415332": { "rank": 61, "ecr": "88" }, "0000773717": { "rank": 62, "ecr": "72" }, "0001355677": { "rank": 63, "ecr": "70" }, "0001438461": { "rank": 64, "ecr": "47" }, "0001319643": { "rank": 65, "ecr": "44" }, "0001515317": { "rank": 66, "ecr": "44" }, "0000008328": { "rank": 67, "ecr": "38" }, "0001346022": { "rank": 68, "ecr": "38" }, "0001509786": { "rank": 69, "ecr": "38" }, "0001302084": { "rank": 70, "ecr": "28" }, "0001182737": { "rank": 71, "ecr": "26" }, "0001371424": { "rank": 72, "ecr": "24" }, "0001545232": { "rank": 73, "ecr": "23" }, "0001660329": { "rank": 74, "ecr": "23" }, "0001598683": { "rank": 75, "ecr": "14" }, "0001614466": { "rank": 76, "ecr": "12" }, "0001396054": { "rank": 77, "ecr": "11" }, "0001609880": { "rank": 78, "ecr": "10.0" }, "0001405858": { "rank": 79, "ecr": "8.6" }, "0001424404": { "rank": 80, "ecr": "0.29" } } }, "rating_box": [ [ "Top rated", "20 of 80" ], [ "Best, worst rating", "300 %, 0.292 %" ], [ "New companies", "21" ] ], "regression_plot": "https://www.realrate-archive.com/us_mining/2016/backtesting_correlation/regression_2016.svg", "scentences": [ "Patriot GOLD CORP climbed 49 positions from 80 to 31 due to its excellent Assets, Current.", "Ireland INC lost 50 positions from 4 to 54 due to its bad Comprehensive Net Income.", "Smart Sand Inc entered the 2017 ranking at rank 8, making it the best newcomer." ], "url_segment": "2017-us-mining", "year": 2017, "feature_importance": "https://www.realrate-archive.com/us_mining/2016/feature_importance/feature_importance.svg", "obs_ecr": { "0000764065": { "2011": { "obs_EconomicCapitalRatio": 0.7039565287857361 }, "2012": { "obs_EconomicCapitalRatio": 0.42308063446975835 }, "2013": { "obs_EconomicCapitalRatio": 0.3576714167360437 }, "2014": { "obs_EconomicCapitalRatio": 0.2288711917928255 }, "2015": { "obs_EconomicCapitalRatio": 0.07786377522566433 }, "2016": { "obs_EconomicCapitalRatio": 0.7497581395605738 }, "2021": { "obs_EconomicCapitalRatio": 0.6414328062367398 }, "2022": { "obs_EconomicCapitalRatio": 0.5658744626169294 }, "2023": { "obs_EconomicCapitalRatio": 0.7798076022626728 }, "2024": { "obs_EconomicCapitalRatio": 0.2646353007043461 }, "2025": { "obs_EconomicCapitalRatio": 0.3948734666770742 } }, "0000831259": { "2011": { "obs_EconomicCapitalRatio": 1.1672165928085056 }, "2012": { "obs_EconomicCapitalRatio": 1.0063276872279372 }, "2013": { "obs_EconomicCapitalRatio": 0.6255644208579032 }, "2014": { "obs_EconomicCapitalRatio": 0.4454680342730335 }, "2015": { "obs_EconomicCapitalRatio": 0.17585938022839362 }, "2016": { "obs_EconomicCapitalRatio": 0.5182435154393448 }, "2017": { "obs_EconomicCapitalRatio": 0.7489562135219352 }, "2018": { "obs_EconomicCapitalRatio": 0.41103678115944065 }, "2019": { "obs_EconomicCapitalRatio": 0.5453935153416353 }, "2020": { "obs_EconomicCapitalRatio": 1.0215520021131896 }, "2021": { "obs_EconomicCapitalRatio": 1.560106424993603 }, "2022": { "obs_EconomicCapitalRatio": 1.3420982534683208 }, "2023": { "obs_EconomicCapitalRatio": 1.5116470657021126 }, "2024": { "obs_EconomicCapitalRatio": 1.3530526182178455 }, "2025": { "obs_EconomicCapitalRatio": 1.7070133968175276 } }, "0001001838": { "2011": { "obs_EconomicCapitalRatio": 2.5201237885965697 }, "2012": { "obs_EconomicCapitalRatio": 2.682712293272586 }, "2013": { "obs_EconomicCapitalRatio": 1.8721642115286843 }, "2014": { "obs_EconomicCapitalRatio": 1.8323658371493126 }, "2015": { "obs_EconomicCapitalRatio": 1.4514294847571292 }, "2016": { "obs_EconomicCapitalRatio": 1.7053579794511213 }, "2017": { "obs_EconomicCapitalRatio": 2.398427417972248 }, "2018": { "obs_EconomicCapitalRatio": 1.5688425955436676 }, "2019": { "obs_EconomicCapitalRatio": 1.9644087039826836 }, "2020": { "obs_EconomicCapitalRatio": 2.980017050197465 }, "2021": { "obs_EconomicCapitalRatio": 2.774209314197605 }, "2022": { "obs_EconomicCapitalRatio": 3.1989540683512634 }, "2023": { "obs_EconomicCapitalRatio": 4.8354767209565575 } }, "0001064728": { "2019": { "obs_EconomicCapitalRatio": 0.1633327490834815 }, "2020": { "obs_EconomicCapitalRatio": 0.04730132396538932 }, "2021": { "obs_EconomicCapitalRatio": 0.31778357395731754 }, "2022": { "obs_EconomicCapitalRatio": 0.9962598473704378 }, "2023": { "obs_EconomicCapitalRatio": 0.7435445522813952 }, "2024": { "obs_EconomicCapitalRatio": 0.602323987829279 }, "2025": { "obs_EconomicCapitalRatio": 0.9186984013491206 } }, "0000067716": { "2011": { "obs_EconomicCapitalRatio": 0.5779382177253788 }, "2012": { "obs_EconomicCapitalRatio": 0.599557778226653 }, "2013": { "obs_EconomicCapitalRatio": 0.8394273914392478 }, "2023": { "obs_EconomicCapitalRatio": 0.594986264850462 }, "2024": { "obs_EconomicCapitalRatio": 0.622814004487349 }, "2025": { "obs_EconomicCapitalRatio": 0.6358436672614772 } }, "0001396009": { "2011": { "obs_EconomicCapitalRatio": 0.7221539460485007 }, "2012": { "obs_EconomicCapitalRatio": 0.9941205846803112 }, "2013": { "obs_EconomicCapitalRatio": 1.0867930142172002 }, "2014": { "obs_EconomicCapitalRatio": 1.332670856418513 }, "2015": { "obs_EconomicCapitalRatio": 1.9205789380952205 }, "2016": { "obs_EconomicCapitalRatio": 2.4817499519183412 }, "2017": { "obs_EconomicCapitalRatio": 2.165154254319806 }, "2018": { "obs_EconomicCapitalRatio": 1.6619424219078298 }, "2019": { "obs_EconomicCapitalRatio": 2.2871404391106505 }, "2020": { "obs_EconomicCapitalRatio": 2.1079049084425336 }, "2021": { "obs_EconomicCapitalRatio": 2.548070974047561 }, "2022": { "obs_EconomicCapitalRatio": 2.1152504678263515 }, "2023": { "obs_EconomicCapitalRatio": 2.722995382865794 }, "2024": { "obs_EconomicCapitalRatio": 2.6401969334401545 }, "2025": { "obs_EconomicCapitalRatio": 3.097773728369651 } }, "0001164727": { "2011": { "obs_EconomicCapitalRatio": 1.102949815244484 }, "2012": { "obs_EconomicCapitalRatio": 0.7694931946050347 }, "2013": { "obs_EconomicCapitalRatio": 0.481536731031503 }, "2014": { "obs_EconomicCapitalRatio": 0.3960628943225034 }, "2020": { "obs_EconomicCapitalRatio": 1.3991182902411508 }, "2021": { "obs_EconomicCapitalRatio": 1.423706065282717 }, "2022": { "obs_EconomicCapitalRatio": 1.2047956673315539 }, "2023": { "obs_EconomicCapitalRatio": 0.7732984697522682 }, "2024": { "obs_EconomicCapitalRatio": 1.0271308875028067 }, "2025": { "obs_EconomicCapitalRatio": 2.7586325403415684 } }, "0001086600": { "2011": { "obs_EconomicCapitalRatio": 0.5411023594766565 }, "2012": { "obs_EconomicCapitalRatio": 0.3900705484715662 }, "2013": { "obs_EconomicCapitalRatio": 0.5189583533978153 }, "2014": { "obs_EconomicCapitalRatio": 0.5813876248731831 }, "2015": { "obs_EconomicCapitalRatio": 0.1945448582584873 }, "2016": { "obs_EconomicCapitalRatio": 0.42646736742584396 }, "2017": { "obs_EconomicCapitalRatio": 0.6863622696194417 }, "2018": { "obs_EconomicCapitalRatio": 0.6417317565515838 }, "2019": { "obs_EconomicCapitalRatio": 0.40475600244119553 }, "2020": { "obs_EconomicCapitalRatio": 0.20957080586355029 }, "2021": { "obs_EconomicCapitalRatio": 0.6149715138830677 }, "2022": { "obs_EconomicCapitalRatio": 1.0020402304375957 }, "2023": { "obs_EconomicCapitalRatio": 1.0391254566284416 } }, "0000916076": { "2011": { "obs_EconomicCapitalRatio": 1.2431825583726346 }, "2012": { "obs_EconomicCapitalRatio": 1.5963245309391976 }, "2013": { "obs_EconomicCapitalRatio": 1.6402420021106316 }, "2014": { "obs_EconomicCapitalRatio": 1.3019981569994938 }, "2015": { "obs_EconomicCapitalRatio": 1.7412394743935125 }, "2016": { "obs_EconomicCapitalRatio": 2.5497920471747944 }, "2017": { "obs_EconomicCapitalRatio": 1.8752512164103459 }, "2018": { "obs_EconomicCapitalRatio": 1.4320122647544689 }, "2019": { "obs_EconomicCapitalRatio": 2.205881660344871 }, "2020": { "obs_EconomicCapitalRatio": 2.174417228764811 }, "2021": { "obs_EconomicCapitalRatio": 2.3901400848564522 }, "2022": { "obs_EconomicCapitalRatio": 1.815889341204214 } }, "0001065059": { "2011": { "obs_EconomicCapitalRatio": 0.053471921561498124 }, "2012": { "obs_EconomicCapitalRatio": 0.03354091286125514 }, "2016": { "obs_EconomicCapitalRatio": 0.06472250636962465 }, "2017": { "obs_EconomicCapitalRatio": 0.04705103304211658 }, "2019": { "obs_EconomicCapitalRatio": 0.10906254705047401 }, "2020": { "obs_EconomicCapitalRatio": 0.420192601299103 }, "2021": { "obs_EconomicCapitalRatio": 1.025029812386927 }, "2022": { "obs_EconomicCapitalRatio": 0.5969892185633929 }, "2023": { "obs_EconomicCapitalRatio": 1.0281840297273883 }, "2024": { "obs_EconomicCapitalRatio": 1.0625897558915591 }, "2025": { "obs_EconomicCapitalRatio": 2.1344756766314203 } }, "0001227654": { "2011": { "obs_EconomicCapitalRatio": 1.9931698753908214 }, "2012": { "obs_EconomicCapitalRatio": 2.255625469837391 }, "2013": { "obs_EconomicCapitalRatio": 2.2115152701504743 }, "2014": { "obs_EconomicCapitalRatio": 2.2220537395263578 }, "2015": { "obs_EconomicCapitalRatio": 2.0698080162348904 }, "2016": { "obs_EconomicCapitalRatio": 1.457794729929802 }, "2017": { "obs_EconomicCapitalRatio": 1.3316114583827492 }, "2018": { "obs_EconomicCapitalRatio": 0.8793549254038755 }, "2019": { "obs_EconomicCapitalRatio": 1.2980827193406084 }, "2020": { "obs_EconomicCapitalRatio": 1.513774153754703 }, "2022": { "obs_EconomicCapitalRatio": 1.7482771879408103 }, "2023": { "obs_EconomicCapitalRatio": 1.029602052028604 }, "2024": { "obs_EconomicCapitalRatio": 0.48414792004102086 }, "2025": { "obs_EconomicCapitalRatio": 0.9291659189461353 } }, "0001421461": { "2011": { "obs_EconomicCapitalRatio": 3.3130414194086293 }, "2012": { "obs_EconomicCapitalRatio": 2.949426673900663 }, "2013": { "obs_EconomicCapitalRatio": 1.663359616398708 }, "2014": { "obs_EconomicCapitalRatio": 1.5173397159899762 }, "2015": { "obs_EconomicCapitalRatio": 0.5321606721823942 }, "2018": { "obs_EconomicCapitalRatio": 1.1160254296021768 }, "2019": { "obs_EconomicCapitalRatio": 0.9611529167406724 }, "2020": { "obs_EconomicCapitalRatio": 0.6186810701273441 }, "2022": { "obs_EconomicCapitalRatio": 0.8922837886736134 }, "2023": { "obs_EconomicCapitalRatio": 0.7620628382827196 }, "2024": { "obs_EconomicCapitalRatio": 0.8181794083580645 }, "2025": { "obs_EconomicCapitalRatio": 0.9644653917583138 } }, "0000215466": { "2011": { "obs_EconomicCapitalRatio": 1.0245129914434778 }, "2013": { "obs_EconomicCapitalRatio": 0.5161629792380787 }, "2017": { "obs_EconomicCapitalRatio": 1.076946320101395 }, "2018": { "obs_EconomicCapitalRatio": 0.7067161176254821 }, "2019": { "obs_EconomicCapitalRatio": 1.797364611157179 }, "2020": { "obs_EconomicCapitalRatio": 2.2754165146590473 }, "2021": { "obs_EconomicCapitalRatio": 0.9744399885609528 }, "2022": { "obs_EconomicCapitalRatio": 0.6915062159522358 }, "2023": { "obs_EconomicCapitalRatio": 0.842577219373506 } }, "0000839470": { "2011": { "obs_EconomicCapitalRatio": 0.0 }, "2014": { "obs_EconomicCapitalRatio": 2.1157882736830635 }, "2015": { "obs_EconomicCapitalRatio": 0.6633569547874151 }, "2016": { "obs_EconomicCapitalRatio": 0.49729116077988134 }, "2017": { "obs_EconomicCapitalRatio": 0.9629227527417915 }, "2018": { "obs_EconomicCapitalRatio": 0.50862070543131 }, "2019": { "obs_EconomicCapitalRatio": 0.3418357757228548 }, "2020": { "obs_EconomicCapitalRatio": 2.967734315914826 }, "2021": { "obs_EconomicCapitalRatio": 1.206329092071326 }, "2022": { "obs_EconomicCapitalRatio": 0.3922340798181075 }, "2023": { "obs_EconomicCapitalRatio": 0.39951026428789826 } }, "0001031093": { "2011": { "obs_EconomicCapitalRatio": 3.709768827341551 }, "2024": { "obs_EconomicCapitalRatio": 1.1697697384133632 } }, "0001172178": { "2022": { "obs_EconomicCapitalRatio": 2.5250527622777748 } }, "0001358654": { "2011": { "obs_EconomicCapitalRatio": 12.889451110964837 }, "2012": { "obs_EconomicCapitalRatio": 1.5241807284890743 } }, "0001530425": { "2022": { "obs_EconomicCapitalRatio": 3.842822791899439 } }, "0000082020": { "2011": { "obs_EconomicCapitalRatio": 2.494602778065408 }, "2012": { "obs_EconomicCapitalRatio": 2.015361369738378 }, "2013": { "obs_EconomicCapitalRatio": 2.443934603788623 }, "2014": { "obs_EconomicCapitalRatio": 2.9092707934209163 }, "2015": { "obs_EconomicCapitalRatio": 2.438471168704006 }, "2016": { "obs_EconomicCapitalRatio": 3.1966737476915847 }, "2017": { "obs_EconomicCapitalRatio": 3.1304459771036703 }, "2018": { "obs_EconomicCapitalRatio": 2.700265495484995 }, "2019": { "obs_EconomicCapitalRatio": 3.558066011842022 }, "2020": { "obs_EconomicCapitalRatio": 3.9924661981940046 }, "2021": { "obs_EconomicCapitalRatio": 4.024595388028099 }, "2022": { "obs_EconomicCapitalRatio": 3.754131073897601 }, "2023": { "obs_EconomicCapitalRatio": 5.343134434026832 } }, "0000773717": { "2011": { "obs_EconomicCapitalRatio": 1.6022116034042755 }, "2012": { "obs_EconomicCapitalRatio": 0.4102876238930733 }, "2013": { "obs_EconomicCapitalRatio": 4.736603715765822 }, "2014": { "obs_EconomicCapitalRatio": 6.53442548735976 }, "2016": { "obs_EconomicCapitalRatio": 1.0689784612317275 }, "2017": { "obs_EconomicCapitalRatio": 0.7285189288537888 }, "2019": { "obs_EconomicCapitalRatio": 0.9027195696904144 }, "2020": { "obs_EconomicCapitalRatio": 0.7567495388719757 }, "2021": { "obs_EconomicCapitalRatio": 2.289587319825061 }, "2022": { "obs_EconomicCapitalRatio": 0.8236381529180022 }, "2023": { "obs_EconomicCapitalRatio": 24.149314553532975 } }, "0000314203": { "2011": { "obs_EconomicCapitalRatio": 2.02037374209136 }, "2012": { "obs_EconomicCapitalRatio": 1.0016497066291519 }, "2013": { "obs_EconomicCapitalRatio": 0.8643932854918239 }, "2014": { "obs_EconomicCapitalRatio": 0.8754011289527156 }, "2015": { "obs_EconomicCapitalRatio": 1.0869266207726325 }, "2016": { "obs_EconomicCapitalRatio": 2.9742345934769006 }, "2017": { "obs_EconomicCapitalRatio": 2.227378029212998 }, "2018": { "obs_EconomicCapitalRatio": 1.6276600790419902 }, "2019": { "obs_EconomicCapitalRatio": 1.0974895055458966 }, "2020": { "obs_EconomicCapitalRatio": 1.2725086593285888 }, "2022": { "obs_EconomicCapitalRatio": 0.7866669587823302 }, "2023": { "obs_EconomicCapitalRatio": 0.8918710267616352 } }, "0000917225": { "2011": { "obs_EconomicCapitalRatio": 3.4023625036443503 }, "2012": { "obs_EconomicCapitalRatio": 3.9461496236564275 }, "2015": { "obs_EconomicCapitalRatio": 2.0915243395565093 }, "2021": { "obs_EconomicCapitalRatio": 2.499069875530135 }, "2022": { "obs_EconomicCapitalRatio": 3.408583834748792 }, "2023": { "obs_EconomicCapitalRatio": 3.213493010343678 }, "2024": { "obs_EconomicCapitalRatio": 4.113400561368238 }, "2025": { "obs_EconomicCapitalRatio": 4.725866579281772 } }, "0001011509": { "2011": { "obs_EconomicCapitalRatio": 0.8244081964191357 }, "2012": { "obs_EconomicCapitalRatio": 0.9480686511393612 }, "2013": { "obs_EconomicCapitalRatio": 0.6349011103212965 }, "2014": { "obs_EconomicCapitalRatio": 1.06510049817203 }, "2015": { "obs_EconomicCapitalRatio": 0.8743163886241471 }, "2016": { "obs_EconomicCapitalRatio": 5.6553399435229466 }, "2017": { "obs_EconomicCapitalRatio": 4.225337345211089 }, "2018": { "obs_EconomicCapitalRatio": 2.3836128400657186 }, "2019": { "obs_EconomicCapitalRatio": 3.184890625207218 }, "2020": { "obs_EconomicCapitalRatio": 8.916126030844156 }, "2021": { "obs_EconomicCapitalRatio": 3.484708767296735 }, "2022": { "obs_EconomicCapitalRatio": 3.8635558646616546 }, "2023": { "obs_EconomicCapitalRatio": 0.3574067800508881 }, "2025": { "obs_EconomicCapitalRatio": 2.6401503809079827 } }, "0001030192": { "2011": { "obs_EconomicCapitalRatio": 2.638485387866059 }, "2012": { "obs_EconomicCapitalRatio": 0.9634049608775679 }, "2020": { "obs_EconomicCapitalRatio": 3.910350458497655 }, "2022": { "obs_EconomicCapitalRatio": 5.691349795572531 }, "2023": { "obs_EconomicCapitalRatio": 5.574013720960654 }, "2024": { "obs_EconomicCapitalRatio": 5.8539609703835405 }, "2025": { "obs_EconomicCapitalRatio": 11.320399336608762 } }, "0001160791": { "2011": { "obs_EconomicCapitalRatio": 12.023500748333865 }, "2012": { "obs_EconomicCapitalRatio": 10.937488571391574 }, "2013": { "obs_EconomicCapitalRatio": 4.018674939385411 }, "2014": { "obs_EconomicCapitalRatio": 2.245207822826111 }, "2015": { "obs_EconomicCapitalRatio": 1.6465571227466569 }, "2016": { "obs_EconomicCapitalRatio": 3.3016993066624027 }, "2017": { "obs_EconomicCapitalRatio": 2.928880911197175 }, "2018": { "obs_EconomicCapitalRatio": 2.4810781508530164 }, "2019": { "obs_EconomicCapitalRatio": 2.9246655454629638 }, "2020": { "obs_EconomicCapitalRatio": 3.8464504646151747 }, "2021": { "obs_EconomicCapitalRatio": 0.7587272327965814 }, "2022": { "obs_EconomicCapitalRatio": 0.9180255075418928 }, "2023": { "obs_EconomicCapitalRatio": 0.22248844976700222 } }, "0001302084": { "2011": { "obs_EconomicCapitalRatio": 3.691748774598079 }, "2013": { "obs_EconomicCapitalRatio": 22.837426047058067 }, "2014": { "obs_EconomicCapitalRatio": 11.804416359467785 }, "2015": { "obs_EconomicCapitalRatio": 14.21060519093754 }, "2016": { "obs_EconomicCapitalRatio": 36.84202913182435 } }, "0001502377": { "2011": { "obs_EconomicCapitalRatio": 10.81117030644174 }, "2012": { "obs_EconomicCapitalRatio": 3.655289310510462 }, "2013": { "obs_EconomicCapitalRatio": 4.321707221088774 }, "2014": { "obs_EconomicCapitalRatio": 7.204031465055554 }, "2015": { "obs_EconomicCapitalRatio": 12.170511912021786 }, "2016": { "obs_EconomicCapitalRatio": 121.44473608937795 }, "2017": { "obs_EconomicCapitalRatio": 37.652387783451246 }, "2018": { "obs_EconomicCapitalRatio": 16.130350815024805 }, "2019": { "obs_EconomicCapitalRatio": 18.071896908363488 }, "2020": { "obs_EconomicCapitalRatio": 47.543011525388074 }, "2021": { "obs_EconomicCapitalRatio": 9.249158298528677 }, "2022": { "obs_EconomicCapitalRatio": 5.040564251641511 } }, "0001506929": { "2022": { "obs_EconomicCapitalRatio": 3.854445127515253 }, "2024": { "obs_EconomicCapitalRatio": 10.452221734029164 } }, "0001346022": { "2012": { "obs_EconomicCapitalRatio": 3.171926659692534 }, "2013": { "obs_EconomicCapitalRatio": 9.66172121429629 }, "2014": { "obs_EconomicCapitalRatio": 2.789450472056896 }, "2016": { "obs_EconomicCapitalRatio": 8.379984375749082 }, "2017": { "obs_EconomicCapitalRatio": 15.143662089515315 }, "2018": { "obs_EconomicCapitalRatio": 7.443487759267219 }, "2019": { "obs_EconomicCapitalRatio": 1.8742166893594163 }, "2020": { "obs_EconomicCapitalRatio": 24.19989957156545 }, "2021": { "obs_EconomicCapitalRatio": 15.116951520773164 }, "2022": { "obs_EconomicCapitalRatio": 3.085821202651787 }, "2023": { "obs_EconomicCapitalRatio": 3.6708151442897097 }, "2024": { "obs_EconomicCapitalRatio": 3.533665844524499 } }, "0001401835": { "2012": { "obs_EconomicCapitalRatio": 5.954542602882089 }, "2016": { "obs_EconomicCapitalRatio": 12.67985629881718 }, "2018": { "obs_EconomicCapitalRatio": 7.448018406977346 }, "2019": { "obs_EconomicCapitalRatio": 5.564137057656498 }, "2020": { "obs_EconomicCapitalRatio": 10.14275946629829 }, "2021": { "obs_EconomicCapitalRatio": 4.389758194713235 }, "2022": { "obs_EconomicCapitalRatio": 3.4035114155732904 }, "2023": { "obs_EconomicCapitalRatio": 3.2059166495322433 }, "2024": { "obs_EconomicCapitalRatio": 1.7547633461370347 } }, "0001415332": { "2012": { "obs_EconomicCapitalRatio": 3.7791821265796703 }, "2014": { "obs_EconomicCapitalRatio": 11.087089099487116 }, "2015": { "obs_EconomicCapitalRatio": 11.030287299800882 }, "2016": { "obs_EconomicCapitalRatio": 12.350366292960864 }, "2017": { "obs_EconomicCapitalRatio": 42.39784021428076 }, "2018": { "obs_EconomicCapitalRatio": 15.424884348637805 }, "2021": { "obs_EconomicCapitalRatio": 12.967103008393961 }, "2022": { "obs_EconomicCapitalRatio": 3.4105507899141965 }, "2023": { "obs_EconomicCapitalRatio": 1.82069867418873 }, "2024": { "obs_EconomicCapitalRatio": 1.607229445866409 }, "2025": { "obs_EconomicCapitalRatio": 4.617990824799145 } }, "0001424864": { "2012": { "obs_EconomicCapitalRatio": 63.18495853975748 }, "2015": { "obs_EconomicCapitalRatio": 43.92510140438122 }, "2016": { "obs_EconomicCapitalRatio": 12.836761921909664 }, "2019": { "obs_EconomicCapitalRatio": 24.735613799730633 }, "2020": { "obs_EconomicCapitalRatio": 2.997352198829082 }, "2021": { "obs_EconomicCapitalRatio": 2.1774584307054767 }, "2022": { "obs_EconomicCapitalRatio": 3.3312937287038253 }, "2023": { "obs_EconomicCapitalRatio": 1.7127097813501166 }, "2024": { "obs_EconomicCapitalRatio": 1.1251071469805112 } }, "0000788965": { "2012": { "obs_EconomicCapitalRatio": 1.301806201587199 }, "2013": { "obs_EconomicCapitalRatio": 1.1597717072072806 }, "2014": { "obs_EconomicCapitalRatio": 0.5787307414976371 }, "2015": { "obs_EconomicCapitalRatio": 0.2884542503610453 }, "2016": { "obs_EconomicCapitalRatio": 0.5632865433308101 }, "2017": { "obs_EconomicCapitalRatio": 0.43636900219104796 }, "2018": { "obs_EconomicCapitalRatio": 0.3749456384800703 }, "2019": { "obs_EconomicCapitalRatio": 0.2559984075416435 }, "2020": { "obs_EconomicCapitalRatio": 0.11365429881673403 }, "2021": { "obs_EconomicCapitalRatio": 0.2816433014306095 }, "2022": { "obs_EconomicCapitalRatio": 0.6219212761182327 }, "2023": { "obs_EconomicCapitalRatio": 0.6608674572113278 } }, "0000789933": { "2012": { "obs_EconomicCapitalRatio": 0.48103289059288196 }, "2013": { "obs_EconomicCapitalRatio": 0.46050273369565753 }, "2015": { "obs_EconomicCapitalRatio": 0.32236639768665826 }, "2016": { "obs_EconomicCapitalRatio": 0.7003341429380942 }, "2019": { "obs_EconomicCapitalRatio": 0.7266835084952402 }, "2020": { "obs_EconomicCapitalRatio": 0.3904291272890279 }, "2021": { "obs_EconomicCapitalRatio": 0.5157253427339301 }, "2022": { "obs_EconomicCapitalRatio": 0.5620034460970443 }, "2023": { "obs_EconomicCapitalRatio": 0.5919946362564632 }, "2024": { "obs_EconomicCapitalRatio": 0.3741031932045809 }, "2025": { "obs_EconomicCapitalRatio": 0.6449330876684153 } }, "0001080448": { "2012": { "obs_EconomicCapitalRatio": 41.71321032578625 }, "2015": { "obs_EconomicCapitalRatio": 37.69433258514785 }, "2016": { "obs_EconomicCapitalRatio": 5.580424224324071 }, "2017": { "obs_EconomicCapitalRatio": 5.472561151077807 }, "2018": { "obs_EconomicCapitalRatio": 8.894531148105868 }, "2020": { "obs_EconomicCapitalRatio": 4.7866012629021055 }, "2023": { "obs_EconomicCapitalRatio": 3.1933545209677665 }, "2024": { "obs_EconomicCapitalRatio": 2.0826010480372465 }, "2025": { "obs_EconomicCapitalRatio": 2.4068341387023584 } }, "0001334933": { "2012": { "obs_EconomicCapitalRatio": 4.525642787798958 }, "2013": { "obs_EconomicCapitalRatio": 3.736738681756214 }, "2014": { "obs_EconomicCapitalRatio": 3.420380794126065 }, "2015": { "obs_EconomicCapitalRatio": 2.363632732044852 }, "2016": { "obs_EconomicCapitalRatio": 3.014823614497882 }, "2017": { "obs_EconomicCapitalRatio": 5.882331712387027 }, "2018": { "obs_EconomicCapitalRatio": 3.6709420770305012 }, "2019": { "obs_EconomicCapitalRatio": 2.609174730919917 }, "2022": { "obs_EconomicCapitalRatio": 7.142441305049507 }, "2023": { "obs_EconomicCapitalRatio": 5.901984999718238 }, "2024": { "obs_EconomicCapitalRatio": 6.040838909016907 }, "2025": { "obs_EconomicCapitalRatio": 9.581926926669565 } }, "0000719413": { "2013": { "obs_EconomicCapitalRatio": 0.5748532642470092 }, "2014": { "obs_EconomicCapitalRatio": 0.6153556618354251 }, "2015": { "obs_EconomicCapitalRatio": 0.45026045350282 }, "2016": { "obs_EconomicCapitalRatio": 1.2312160772096021 }, "2017": { "obs_EconomicCapitalRatio": 0.9385488156773302 }, "2018": { "obs_EconomicCapitalRatio": 0.5940874896534809 }, "2019": { "obs_EconomicCapitalRatio": 0.881922155450245 }, "2020": { "obs_EconomicCapitalRatio": 1.7743038308035524 }, "2021": { "obs_EconomicCapitalRatio": 1.487760357702852 }, "2022": { "obs_EconomicCapitalRatio": 1.7028172855952164 } }, "0001540684": { "2013": { "obs_EconomicCapitalRatio": 3360195.7414981443 }, "2014": { "obs_EconomicCapitalRatio": 152143.73479330476 }, "2019": { "obs_EconomicCapitalRatio": 990.7958382416498 }, "2020": { "obs_EconomicCapitalRatio": 621.7544536397936 }, "2022": { "obs_EconomicCapitalRatio": 650.5614185317366 }, "2023": { "obs_EconomicCapitalRatio": 7.836857120707048 }, "2024": { "obs_EconomicCapitalRatio": 2.111743073910258 }, "2025": { "obs_EconomicCapitalRatio": 1.7361449427523 } }, "0001556801": { "2014": { "obs_EconomicCapitalRatio": 253.54985397737056 }, "2015": { "obs_EconomicCapitalRatio": 7.60735327049215 }, "2016": { "obs_EconomicCapitalRatio": 1.8101495081420504 }, "2018": { "obs_EconomicCapitalRatio": 15.650859597056948 }, "2023": { "obs_EconomicCapitalRatio": 0.1132936048474173 }, "2024": { "obs_EconomicCapitalRatio": 1.4525749447334955 } }, "0001375205": { "2014": { "obs_EconomicCapitalRatio": 1.3016092204294678 }, "2015": { "obs_EconomicCapitalRatio": 1.0234129835296486 }, "2016": { "obs_EconomicCapitalRatio": 1.049689677213422 }, "2017": { "obs_EconomicCapitalRatio": 1.4924063167478596 }, "2018": { "obs_EconomicCapitalRatio": 1.3362142998676778 }, "2019": { "obs_EconomicCapitalRatio": 1.3372257480957674 }, "2022": { "obs_EconomicCapitalRatio": 3.3623703408068724 }, "2023": { "obs_EconomicCapitalRatio": 4.4896502925155355 } }, "0001416090": { "2015": { "obs_EconomicCapitalRatio": 23.209584594789252 }, "2016": { "obs_EconomicCapitalRatio": 3.020608422318 }, "2017": { "obs_EconomicCapitalRatio": 1.7173798343585116 }, "2018": { "obs_EconomicCapitalRatio": 0.6212122879970574 }, "2019": { "obs_EconomicCapitalRatio": 0.23804536706737012 }, "2025": { "obs_EconomicCapitalRatio": 45.32444889253608 } }, "0001445942": { "2013": { "obs_EconomicCapitalRatio": 7.165135765158544 }, "2014": { "obs_EconomicCapitalRatio": 5.657526260666978 }, "2015": { "obs_EconomicCapitalRatio": 4.381226610699643 }, "2016": { "obs_EconomicCapitalRatio": 3.691374797382479 }, "2017": { "obs_EconomicCapitalRatio": 8.01776962985454 }, "2019": { "obs_EconomicCapitalRatio": 38.48134119834547 }, "2020": { "obs_EconomicCapitalRatio": 55.4108939966044 }, "2021": { "obs_EconomicCapitalRatio": 49.42754255909229 }, "2022": { "obs_EconomicCapitalRatio": 70.6777054011124 }, "2023": { "obs_EconomicCapitalRatio": 27.648392469241095 }, "2024": { "obs_EconomicCapitalRatio": 45.57864066236812 }, "2025": { "obs_EconomicCapitalRatio": 88.5059336356294 } }, "0001111741": { "2014": { "obs_EconomicCapitalRatio": 5.47254959512791 }, "2015": { "obs_EconomicCapitalRatio": 3.2228742361867755 }, "2016": { "obs_EconomicCapitalRatio": 3.4493139635487022 }, "2017": { "obs_EconomicCapitalRatio": 2.277986169312838 }, "2018": { "obs_EconomicCapitalRatio": 1.3390285528750605 }, "2019": { "obs_EconomicCapitalRatio": 0.9118979944618458 }, "2020": { "obs_EconomicCapitalRatio": 0.909128289913256 }, "2022": { "obs_EconomicCapitalRatio": 1.6178349697316228 } }, "0001629210": { "2015": { "obs_EconomicCapitalRatio": 0.46193664607729357 }, "2016": { "obs_EconomicCapitalRatio": 1.4520731852881947 }, "2017": { "obs_EconomicCapitalRatio": 1.0918537845170804 }, "2018": { "obs_EconomicCapitalRatio": 0.8289383853057694 }, "2019": { "obs_EconomicCapitalRatio": 0.8308469064573397 }, "2020": { "obs_EconomicCapitalRatio": 1.241780292686064 }, "2021": { "obs_EconomicCapitalRatio": 0.9828462635104147 }, "2022": { "obs_EconomicCapitalRatio": 0.5377948174769638 } }, "0001543418": { "2014": { "obs_EconomicCapitalRatio": 1.7544240956904475 }, "2015": { "obs_EconomicCapitalRatio": 1.230952366731973 }, "2016": { "obs_EconomicCapitalRatio": 2.0680808169193896 }, "2017": { "obs_EconomicCapitalRatio": 4.273713509616273 }, "2018": { "obs_EconomicCapitalRatio": 5.731947573550361 }, "2019": { "obs_EconomicCapitalRatio": 7.496875579598939 }, "2020": { "obs_EconomicCapitalRatio": 2.994587311704471 } }, "0001134115": { "2015": { "obs_EconomicCapitalRatio": 0.6094799820148943 }, "2016": { "obs_EconomicCapitalRatio": 1.2638238986197559 }, "2017": { "obs_EconomicCapitalRatio": 2.4047505665916153 }, "2018": { "obs_EconomicCapitalRatio": 2.7933454671525806 }, "2019": { "obs_EconomicCapitalRatio": 3.101254190170092 }, "2020": { "obs_EconomicCapitalRatio": 8.012168279838683 }, "2021": { "obs_EconomicCapitalRatio": 4.5458872933022585 }, "2022": { "obs_EconomicCapitalRatio": 2.736336530537752 }, "2023": { "obs_EconomicCapitalRatio": 3.842229094845082 } }, "0001407583": { "2021": { "obs_EconomicCapitalRatio": 2.0672822159183135 }, "2022": { "obs_EconomicCapitalRatio": 0.625154931835641 }, "2023": { "obs_EconomicCapitalRatio": 0.3702645766268514 } }, "0000783324": { "2015": { "obs_EconomicCapitalRatio": 1.7345101034529005 }, "2017": { "obs_EconomicCapitalRatio": 3.952644792143356 }, "2018": { "obs_EconomicCapitalRatio": 4.528725959637381 }, "2019": { "obs_EconomicCapitalRatio": 6.8493702832767775 }, "2020": { "obs_EconomicCapitalRatio": 12.029268718090362 }, "2021": { "obs_EconomicCapitalRatio": 8.665580534819782 }, "2022": { "obs_EconomicCapitalRatio": 9.905944402578916 }, "2023": { "obs_EconomicCapitalRatio": 8.436915825116152 } }, "0001319643": { "2015": { "obs_EconomicCapitalRatio": 3.3666005028326644 }, "2016": { "obs_EconomicCapitalRatio": 3.643291225134672 }, "2017": { "obs_EconomicCapitalRatio": 2.3704710507356967 }, "2018": { "obs_EconomicCapitalRatio": 1.3854798575611276 }, "2019": { "obs_EconomicCapitalRatio": 1.7735377744081953 }, "2020": { "obs_EconomicCapitalRatio": 6.366550239030491 } }, "0001415744": { "2015": { "obs_EconomicCapitalRatio": 0.38210049572243104 }, "2016": { "obs_EconomicCapitalRatio": 0.30320727935726943 }, "2019": { "obs_EconomicCapitalRatio": 7.651250670815134 }, "2020": { "obs_EconomicCapitalRatio": 7.5800015324560075 }, "2021": { "obs_EconomicCapitalRatio": 20.81975793127398 }, "2022": { "obs_EconomicCapitalRatio": 25.15721068637886 }, "2024": { "obs_EconomicCapitalRatio": 117.07287680309358 }, "2025": { "obs_EconomicCapitalRatio": 79.14341401425006 } }, "0001438461": { "2016": { "obs_EconomicCapitalRatio": 706.4654624371817 } }, "0000027093": { "2016": { "obs_EconomicCapitalRatio": 1.502296351392128 }, "2017": { "obs_EconomicCapitalRatio": 3.696369931850512 }, "2018": { "obs_EconomicCapitalRatio": 2.5317796569624105 }, "2019": { "obs_EconomicCapitalRatio": 4.9279239725822475 }, "2020": { "obs_EconomicCapitalRatio": 14.725400616250676 }, "2021": { "obs_EconomicCapitalRatio": 3.8721024840935137 }, "2022": { "obs_EconomicCapitalRatio": 2.3529055676870523 }, "2023": { "obs_EconomicCapitalRatio": 2.4635406772348354 }, "2024": { "obs_EconomicCapitalRatio": 5.711857807572171 } }, "0001171008": { "2016": { "obs_EconomicCapitalRatio": 0.5438107048883066 }, "2017": { "obs_EconomicCapitalRatio": 0.07158198261382076 } }, "0001515317": { "2016": { "obs_EconomicCapitalRatio": 8.793651640710097 }, "2017": { "obs_EconomicCapitalRatio": 1.3742730296784136 }, "2018": { "obs_EconomicCapitalRatio": 1.1282903919239833 }, "2019": { "obs_EconomicCapitalRatio": 2.51257132394083 } }, "0001385849": { "2016": { "obs_EconomicCapitalRatio": 0.8695800300182497 }, "2017": { "obs_EconomicCapitalRatio": 1.0975018508709458 }, "2018": { "obs_EconomicCapitalRatio": 2.0683683915629296 }, "2019": { "obs_EconomicCapitalRatio": 1.6778932309697356 }, "2020": { "obs_EconomicCapitalRatio": 5.156998225020446 }, "2021": { "obs_EconomicCapitalRatio": 7.280666377434459 }, "2023": { "obs_EconomicCapitalRatio": 5.425592068968197 }, "2024": { "obs_EconomicCapitalRatio": 3.0331282204990844 }, "2025": { "obs_EconomicCapitalRatio": 3.2925495958364923 } }, "0001529628": { "2016": { "obs_EconomicCapitalRatio": 5.383264070105899 }, "2017": { "obs_EconomicCapitalRatio": 2.0124841580233594 }, "2018": { "obs_EconomicCapitalRatio": 0.37031010834202677 }, "2019": { "obs_EconomicCapitalRatio": 0.37223565849661744 }, "2020": { "obs_EconomicCapitalRatio": 0.2470354518571743 }, "2021": { "obs_EconomicCapitalRatio": 0.2778141748890015 }, "2022": { "obs_EconomicCapitalRatio": 0.28974736025371706 }, "2023": { "obs_EconomicCapitalRatio": 0.30857623350187807 }, "2024": { "obs_EconomicCapitalRatio": 0.3847965043887189 }, "2025": { "obs_EconomicCapitalRatio": 0.7482740730870016 } }, "0001304409": { "2016": { "obs_EconomicCapitalRatio": 1.2378296197825192 }, "2017": { "obs_EconomicCapitalRatio": 1.5415377502996284 }, "2018": { "obs_EconomicCapitalRatio": 0.7277734006995722 }, "2019": { "obs_EconomicCapitalRatio": 0.4488536521470566 }, "2020": { "obs_EconomicCapitalRatio": 12.21597639707946 }, "2021": { "obs_EconomicCapitalRatio": 2.38017421091523 }, "2022": { "obs_EconomicCapitalRatio": 2.1706987165256377 }, "2023": { "obs_EconomicCapitalRatio": 1.26121359292595 }, "2024": { "obs_EconomicCapitalRatio": 1.897448889258462 } }, "0001621906": { "2024": { "obs_EconomicCapitalRatio": 2.016226613869939 } }, "0001512228": { "2023": { "obs_EconomicCapitalRatio": 4.063811826999591 } }, "0001687187": { "2017": { "obs_EconomicCapitalRatio": 2.2674548454995667 }, "2018": { "obs_EconomicCapitalRatio": 1.4179964452219505 }, "2019": { "obs_EconomicCapitalRatio": 0.8377714067029116 }, "2020": { "obs_EconomicCapitalRatio": 0.7509366266159375 }, "2021": { "obs_EconomicCapitalRatio": 2.216078335807875 }, "2022": { "obs_EconomicCapitalRatio": 0.8093664291943153 }, "2023": { "obs_EconomicCapitalRatio": 1.5021349273101339 } }, "0001691303": { "2017": { "obs_EconomicCapitalRatio": 1.0171823364289914 }, "2018": { "obs_EconomicCapitalRatio": 0.9041488943343147 }, "2019": { "obs_EconomicCapitalRatio": 0.9760211197149402 }, "2020": { "obs_EconomicCapitalRatio": 0.899705939624444 }, "2021": { "obs_EconomicCapitalRatio": 1.1598681977973064 }, "2022": { "obs_EconomicCapitalRatio": 1.3223943676181544 }, "2023": { "obs_EconomicCapitalRatio": 2.1941209647840747 }, "2024": { "obs_EconomicCapitalRatio": 1.838441193085065 } }, "0001710366": { "2017": { "obs_EconomicCapitalRatio": 0.3552986607519243 }, "2018": { "obs_EconomicCapitalRatio": 0.32597612784804164 }, "2019": { "obs_EconomicCapitalRatio": 0.1457218430754431 }, "2020": { "obs_EconomicCapitalRatio": 0.07309307738508825 }, "2021": { "obs_EconomicCapitalRatio": 0.3395908495298541 }, "2022": { "obs_EconomicCapitalRatio": 1.1041240086833493 }, "2023": { "obs_EconomicCapitalRatio": 1.5453701927404662 }, "2024": { "obs_EconomicCapitalRatio": 1.46890597948611 }, "2025": { "obs_EconomicCapitalRatio": 1.0567722291942607 } }, "0001605481": { "2021": { "obs_EconomicCapitalRatio": 2.3772789039800686 }, "2022": { "obs_EconomicCapitalRatio": 3.5215967294008412 }, "2023": { "obs_EconomicCapitalRatio": 11.121118867452125 }, "2024": { "obs_EconomicCapitalRatio": 3.404797128387958 }, "2025": { "obs_EconomicCapitalRatio": 3.2257120814883353 } }, "0001770561": { "2020": { "obs_EconomicCapitalRatio": 6.746714246618656 }, "2021": { "obs_EconomicCapitalRatio": 7.6604602580821 }, "2022": { "obs_EconomicCapitalRatio": 0.1136814727344521 }, "2023": { "obs_EconomicCapitalRatio": 0.07935268393404367 }, "2024": { "obs_EconomicCapitalRatio": 0.038028723805336666 }, "2025": { "obs_EconomicCapitalRatio": 0.015666552698089774 } }, "0001672572": { "2021": { "obs_EconomicCapitalRatio": 189.68826750861584 }, "2022": { "obs_EconomicCapitalRatio": 166.52717625189382 }, "2023": { "obs_EconomicCapitalRatio": 285.83060392762195 }, "2024": { "obs_EconomicCapitalRatio": 355.0350712728166 } }, "0000711034": { "2020": { "obs_EconomicCapitalRatio": 3.350467757319484 }, "2021": { "obs_EconomicCapitalRatio": 3.435658012696951 }, "2022": { "obs_EconomicCapitalRatio": 2.9373608470716506 }, "2023": { "obs_EconomicCapitalRatio": 2.0797496156386837 }, "2025": { "obs_EconomicCapitalRatio": 27.30880631308404 } }, "0001419806": { "2020": { "obs_EconomicCapitalRatio": 49.1796985510842 }, "2021": { "obs_EconomicCapitalRatio": 8.636373716068228 }, "2022": { "obs_EconomicCapitalRatio": 7.967891116941851 }, "2023": { "obs_EconomicCapitalRatio": 7.339384229895611 } }, "0001718405": { "2020": { "obs_EconomicCapitalRatio": 2.1757089305811625 }, "2021": { "obs_EconomicCapitalRatio": 0.2299139709059644 }, "2022": { "obs_EconomicCapitalRatio": 0.47207423065694093 }, "2023": { "obs_EconomicCapitalRatio": 2.286558912296245 }, "2024": { "obs_EconomicCapitalRatio": 0.32906542377485987 }, "2025": { "obs_EconomicCapitalRatio": 12.247553695427376 } }, "0001576873": { "2021": { "obs_EconomicCapitalRatio": 55.83314477122713 }, "2023": { "obs_EconomicCapitalRatio": 5.5475203652239315 }, "2024": { "obs_EconomicCapitalRatio": 3.365605516849359 } }, "0001801368": { "2021": { "obs_EconomicCapitalRatio": 5.662312632350334 }, "2022": { "obs_EconomicCapitalRatio": 2.7852836755487105 }, "2023": { "obs_EconomicCapitalRatio": 2.1393994241567973 }, "2024": { "obs_EconomicCapitalRatio": 1.4797030387826267 }, "2025": { "obs_EconomicCapitalRatio": 3.5014628822414315 } }, "0001590715": { "2021": { "obs_EconomicCapitalRatio": 2.672663931529421 }, "2022": { "obs_EconomicCapitalRatio": 1.4966546770280567 }, "2023": { "obs_EconomicCapitalRatio": 1.225688812012067 }, "2024": { "obs_EconomicCapitalRatio": 0.32992300061604796 } }, "0001828377": { "2021": { "obs_EconomicCapitalRatio": 1.7140886828687325 }, "2022": { "obs_EconomicCapitalRatio": 1.4269665198128905 }, "2023": { "obs_EconomicCapitalRatio": 1.6699996184117254 } }, "0001342916": { "2023": { "obs_EconomicCapitalRatio": 329.0705277245266 }, "2024": { "obs_EconomicCapitalRatio": 235.56065638322406 }, "2025": { "obs_EconomicCapitalRatio": 13.254068178830279 } }, "0001879016": { "2023": { "obs_EconomicCapitalRatio": 4.167120877931269 }, "2024": { "obs_EconomicCapitalRatio": 3.8951791597955934 }, "2025": { "obs_EconomicCapitalRatio": 8.581960325808929 } }, "0000795800": { "2024": { "obs_EconomicCapitalRatio": 2.3076956958619737 }, "2025": { "obs_EconomicCapitalRatio": 1.4386815835157796 } }, "0001704715": { "2024": { "obs_EconomicCapitalRatio": 1.6224855332941328 }, "2025": { "obs_EconomicCapitalRatio": 1.7503840948169678 } }, "0001853962": { "2025": { "obs_EconomicCapitalRatio": 2.385153756356689 } } } }