{
"company_details": [
{
"company_id": "0001080448",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001080448.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001080448_main_keyfigs.svg",
"name": "Patriot GOLD CORP",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, increasing the Economic Capital Ratio by 179% points.The greatest weakness of Patriot GOLD CORP is the variable Assets, Current, reducing the Economic Capital Ratio by 309% points.
The company's Economic Capital Ratio, given in the ranking table, is 400%, being 246% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001080448_2018_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"
},
"2017": {
"Other Assets": "9.17",
"Assets": "-23.6",
"Liabilities": "179",
"Stockholders Equity": "169",
"ECR before LimitedLiability": "288",
"Assets, Current": "-309",
"Property, Plant and Equipment": "23.3",
"Liabilities, Non-Current": "79.4",
"Other Liabilities": "36.4",
"Liabilities, Current": "127",
"Other Expenses": "24.0",
"Expenses": "30.7",
"Revenues": "-37.3",
"Net Income": "119",
"Depreciation, Depletion and Amortization": "2.24",
"General and Administrative Expense": "-5.00",
"Cost of Revenue": "9.64",
"Other Revenues": "-37.3",
"Comprehensive Net Income": "120",
"Other Net Income": "123",
"Economic Capital Ratio": "246"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,419",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "173",
"Goodwill": "0",
"Liabilities, Current": "21",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "197",
"Other Liabilities": "0",
"Other Net Income": "1,096",
"Other Revenues": "0",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "1,419",
"Liabilities": "21",
"Expenses": "370",
"Revenues": "0",
"Stockholders Equity": "1,397",
"Net Income": "727",
"Comprehensive Net Income": "727",
"BaseVar": "1,453",
"ECR before LimitedLiability": "392%",
"Economic Capital Ratio": "400%"
}
}
},
"top_rated": true,
"trend": 30.0,
"value": 3.99626404547411,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001080448.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001080448.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001080448.svg"
},
{
"company_id": "0001134115",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001134115.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001134115_main_keyfigs.svg",
"name": "International Tower HILL Mines LTD",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 187% points.The greatest weakness of International Tower HILL Mines LTD 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 302%, being 149% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001134115_2018_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"
},
"2017": {
"Other Assets": "-1.23",
"Assets": "24.2",
"Liabilities": "87.7",
"Stockholders Equity": "187",
"ECR before LimitedLiability": "190",
"Assets, Current": "-1.32",
"Property, Plant and Equipment": "48.3",
"Liabilities, Non-Current": "32.9",
"Other Liabilities": "12.0",
"Liabilities, Current": "58.5",
"Other Expenses": "6.81",
"Expenses": "19.4",
"Revenues": "-17.1",
"Net Income": "2.87",
"Depreciation, Depletion and Amortization": "1.02",
"General and Administrative Expense": "7.45",
"Cost of Revenue": "4.42",
"Other Revenues": "-17.1",
"Comprehensive Net Income": "3.81",
"Other Compr. Net Income": "0.951",
"Economic Capital Ratio": "149"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,422",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "4.0",
"General and Administrative Expense": "35",
"Goodwill": "0",
"Liabilities, Current": "82",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "342",
"Other Expenses": "6,078",
"Other Liabilities": "347",
"Other Net Income": "-315",
"Other Revenues": "0",
"Property, Plant and Equipment": "55,225"
},
"output_variables": {
"Assets": "57,647",
"Liabilities": "429",
"Expenses": "6,117",
"Revenues": "0",
"Stockholders Equity": "57,218",
"Net Income": "-6,432",
"Comprehensive Net Income": "-6,090",
"BaseVar": "32,425",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "302%"
}
}
},
"top_rated": true,
"trend": 9.0,
"value": 3.0229131458069802,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001134115.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001134115.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001134115.svg"
},
{
"company_id": "0000082020",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000082020.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000082020_main_keyfigs.svg",
"name": "United States LIME Minerals INC",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, increasing the Economic Capital Ratio by 120% points.The greatest weakness of United States LIME Minerals INC is the variable Cost of Revenue, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 296%, being 143% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000082020_2018_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"
},
"2017": {
"Other Assets": "-2.78",
"Assets": "3.64",
"Liabilities": "120",
"Stockholders Equity": "119",
"ECR before LimitedLiability": "184",
"Assets, Current": "8.31",
"Property, Plant and Equipment": "0.767",
"Liabilities, Non-Current": "52.3",
"Other Liabilities": "6.27",
"Liabilities, Current": "84.2",
"Other Expenses": "40.0",
"Expenses": "-4.86",
"Revenues": "51.2",
"Net Income": "48.2",
"Depreciation, Depletion and Amortization": "1.85",
"General and Administrative Expense": "7.76",
"Cost of Revenue": "-60.7",
"Other Revenues": "51.2",
"Comprehensive Net Income": "48.4",
"Other Net Income": "1.41",
"Economic Capital Ratio": "143"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "118,015",
"Assets, Non-Current": "713",
"Cost of Revenue": "110,464",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "10,153",
"Goodwill": "0",
"Liabilities, Current": "9,359",
"Liabilities, Non-Current": "1,461",
"Other Assets": "0",
"Other Compr. Net Income": "309",
"Other Expenses": "-2,205",
"Other Liabilities": "12,374",
"Other Net Income": "716",
"Other Revenues": "144,844",
"Property, Plant and Equipment": "109,718"
},
"output_variables": {
"Assets": "228,446",
"Liabilities": "23,194",
"Expenses": "118,412",
"Revenues": "144,844",
"Stockholders Equity": "205,252",
"Net Income": "27,148",
"Comprehensive Net Income": "27,457",
"BaseVar": "257,960",
"ECR before LimitedLiability": "267%",
"Economic Capital Ratio": "296%"
}
}
},
"top_rated": true,
"trend": 2.0,
"value": 2.9631162210358104,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000082020.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000082020.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000082020.svg"
},
{
"company_id": "0001629210",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001629210.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001629210_main_keyfigs.svg",
"name": "Paramount Gold Nevada Corp",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 173% points.The greatest weakness of Paramount Gold Nevada Corp is the variable Other Revenues, reducing the Economic Capital Ratio by 16% points.
The company's Economic Capital Ratio, given in the ranking table, is 291%, being 138% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001629210_2018_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"
},
"2017": {
"Other Assets": "-0.816",
"Assets": "33.6",
"Liabilities": "75.7",
"Stockholders Equity": "173",
"ECR before LimitedLiability": "179",
"Assets, Current": "-2.05",
"Property, Plant and Equipment": "54.5",
"Liabilities, Non-Current": "24.3",
"Other Liabilities": "13.3",
"Liabilities, Current": "49.9",
"Other Expenses": "9.66",
"Expenses": "20.4",
"Revenues": "-15.5",
"Net Income": "6.59",
"Depreciation, Depletion and Amortization": "0.982",
"General and Administrative Expense": "5.84",
"Cost of Revenue": "4.22",
"Other Revenues": "-15.5",
"Comprehensive Net Income": "6.66",
"Other Net Income": "0.962",
"Economic Capital Ratio": "138"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,141",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "507",
"Goodwill": "0",
"Liabilities, Current": "1,089",
"Liabilities, Non-Current": "1,045",
"Other Assets": "2,087",
"Other Compr. Net Income": "0",
"Other Expenses": "4,273",
"Other Liabilities": "0",
"Other Net Income": "159",
"Other Revenues": "281",
"Property, Plant and Equipment": "46,473"
},
"output_variables": {
"Assets": "50,700",
"Liabilities": "2,134",
"Expenses": "4,780",
"Revenues": "281",
"Stockholders Equity": "48,566",
"Net Income": "-4,340",
"Comprehensive Net Income": "-4,340",
"BaseVar": "29,027",
"ECR before LimitedLiability": "259%",
"Economic Capital Ratio": "291%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.9106925030179998,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001629210.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001629210.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001629210.svg"
},
{
"company_id": "0001227654",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001227654.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001227654_main_keyfigs.svg",
"name": "Compass Minerals International INC",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 121% points.The greatest weakness of Compass Minerals International INC is the variable Other Expenses, reducing the Economic Capital Ratio by 21% points.
The company's Economic Capital Ratio, given in the ranking table, is 283%, being 130% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001227654_2018_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"
},
"2017": {
"Other Assets": "-2.14",
"Assets": "7.11",
"Liabilities": "111",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "171",
"Assets, Current": "2.15",
"Goodwill": "5.13",
"Liabilities, Non-Current": "49.1",
"Other Liabilities": "22.1",
"Liabilities, Current": "63.6",
"Other Expenses": "-20.6",
"Expenses": "-6.71",
"Revenues": "38.8",
"Net Income": "33.3",
"Depreciation, Depletion and Amortization": "1.71",
"General and Administrative Expense": "4.30",
"Cost of Revenue": "7.35",
"Other Revenues": "38.8",
"Comprehensive Net Income": "34.7",
"Other Compr. Net Income": "1.47",
"Economic Capital Ratio": "130"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "737,500",
"Assets, Non-Current": "122,200",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "167,400",
"Goodwill": "405,000",
"Liabilities, Current": "268,000",
"Liabilities, Non-Current": "0",
"Other Assets": "168,200",
"Other Compr. Net Income": "27,000",
"Other Expenses": "1,150,700",
"Other Liabilities": "0",
"Other Net Income": "-3,600",
"Other Revenues": "1,364,400",
"Property, Plant and Equipment": "1,138,100"
},
"output_variables": {
"Assets": "2,571,000",
"Liabilities": "268,000",
"Expenses": "1,318,100",
"Revenues": "1,364,400",
"Stockholders Equity": "2,303,000",
"Net Income": "42,700",
"Comprehensive Net Income": "69,700",
"BaseVar": "2,776,050",
"ECR before LimitedLiability": "248%",
"Economic Capital Ratio": "283%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 2.831251285190376,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001227654.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001227654.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001227654.svg"
},
{
"company_id": "0000314203",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000314203.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000314203_main_keyfigs.svg",
"name": "Mcewen Inc",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 138% points.The greatest weakness of Mcewen Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 2.8% points.
The company's Economic Capital Ratio, given in the ranking table, is 272%, being 119% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000314203_2018_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"
},
"2017": {
"Other Assets": "8.17",
"Assets": "33.8",
"Liabilities": "63.2",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "160",
"Property, Plant and Equipment": "17.5",
"Goodwill": "-0.563",
"Liabilities, Non-Current": "19.8",
"Other Liabilities": "9.16",
"Liabilities, Current": "41.7",
"Other Expenses": "10.3",
"Expenses": "19.4",
"Revenues": "-2.85",
"Net Income": "17.2",
"Depreciation, Depletion and Amortization": "1.04",
"General and Administrative Expense": "3.78",
"Cost of Revenue": "4.50",
"Other Revenues": "-2.85",
"Comprehensive Net Income": "17.6",
"Other Net Income": "0.564",
"Economic Capital Ratio": "119"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "86,864",
"Assets, Non-Current": "10,718",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "18,872",
"Goodwill": "0",
"Liabilities, Current": "37,639",
"Liabilities, Non-Current": "24,706",
"Other Assets": "150,064",
"Other Compr. Net Income": "1,334",
"Other Expenses": "59,510",
"Other Liabilities": "8,511",
"Other Net Income": "24",
"Other Revenues": "67,724",
"Property, Plant and Equipment": "344,483"
},
"output_variables": {
"Assets": "592,129",
"Liabilities": "70,856",
"Expenses": "78,382",
"Revenues": "67,724",
"Stockholders Equity": "521,273",
"Net Income": "-10,634",
"Comprehensive Net Income": "-9,300",
"BaseVar": "405,224",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "272%"
}
}
},
"top_rated": true,
"trend": -3.0,
"value": 2.724563022345174,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000314203.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000314203.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000314203.svg"
},
{
"company_id": "0001160791",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001160791.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001160791_main_keyfigs.svg",
"name": "GOLD Resource CORP",
"rank": 7,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, increasing the Economic Capital Ratio by 123% points.The greatest weakness of GOLD Resource CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 266%, being 113% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001160791_2018_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"
},
"2017": {
"Other Assets": "-4.92",
"Assets": "-2.42",
"Liabilities": "123",
"Stockholders Equity": "91.9",
"ECR before LimitedLiability": "154",
"Assets, Current": "1.32",
"Property, Plant and Equipment": "3.37",
"Goodwill": "-1.23",
"Liabilities, Non-Current": "50.2",
"Other Liabilities": "19.1",
"Liabilities, Current": "75.7",
"Other Expenses": "-45.0",
"Expenses": "-24.7",
"Revenues": "63.3",
"Net Income": "40.9",
"Depreciation, Depletion and Amortization": "2.03",
"General and Administrative Expense": "7.75",
"Cost of Revenue": "8.70",
"Other Revenues": "63.3",
"Comprehensive Net Income": "41.0",
"Economic Capital Ratio": "113"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "42,489",
"Assets, Non-Current": "981",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "8,122",
"Goodwill": "0",
"Liabilities, Current": "15,008",
"Liabilities, Non-Current": "2,946",
"Other Assets": "6,854",
"Other Compr. Net Income": "0",
"Other Expenses": "97,884",
"Other Liabilities": "2,863",
"Other Net Income": "0",
"Other Revenues": "110,156",
"Property, Plant and Equipment": "82,599"
},
"output_variables": {
"Assets": "132,923",
"Liabilities": "20,817",
"Expenses": "106,006",
"Revenues": "110,156",
"Stockholders Equity": "112,106",
"Net Income": "4,150",
"Comprehensive Net Income": "4,150",
"BaseVar": "184,951",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "266%"
}
}
},
"top_rated": true,
"trend": -5.0,
"value": 2.6631778010558063,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001160791.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001160791.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001160791.svg"
},
{
"company_id": "0000027093",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000027093.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000027093_main_keyfigs.svg",
"name": "U S GOLD CORP",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Stockholders Equity, increasing the Economic Capital Ratio by 166% points.The greatest weakness of U S GOLD CORP is the variable Net Income, reducing the Economic Capital Ratio by 28% points.
The company's Economic Capital Ratio, given in the ranking table, is 263%, being 110% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000027093_2018_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"
},
"2017": {
"Other Assets": "20.4",
"Assets": "47.4",
"Liabilities": "90.2",
"Stockholders Equity": "166",
"ECR before LimitedLiability": "151",
"Assets, Current": "50.3",
"Property, Plant and Equipment": "-11.8",
"Goodwill": "-0.739",
"Liabilities, Non-Current": "33.0",
"Other Liabilities": "10.4",
"Liabilities, Current": "59.1",
"Other Expenses": "-21.0",
"Expenses": "-9.23",
"Revenues": "-18.9",
"Net Income": "-27.9",
"Depreciation, Depletion and Amortization": "1.14",
"General and Administrative Expense": "5.33",
"Cost of Revenue": "4.90",
"Other Revenues": "-18.9",
"Comprehensive Net Income": "-27.8",
"Economic Capital Ratio": "110"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,269",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "262",
"Goodwill": "0",
"Liabilities, Current": "41",
"Liabilities, Non-Current": "0",
"Other Assets": "4,162",
"Other Compr. Net Income": "0",
"Other Expenses": "3,883",
"Other Liabilities": "140",
"Other Net Income": "-3.2",
"Other Revenues": "0",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "11,431",
"Liabilities": "180",
"Expenses": "4,145",
"Revenues": "0",
"Stockholders Equity": "11,250",
"Net Income": "-4,148",
"Comprehensive Net Income": "-4,148",
"BaseVar": "7,880",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "263%"
}
}
},
"top_rated": true,
"trend": 28.0,
"value": 2.6294980533172176,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000027093.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000027093.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000027093.svg"
},
{
"company_id": "0001275229",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001275229.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001275229_main_keyfigs.svg",
"name": "General Moly Inc",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 130% points.The greatest weakness of General Moly Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 39% points.
The company's Economic Capital Ratio, given in the ranking table, is 257%, being 104% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001275229_2018_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"
},
"2017": {
"Other Assets": "14.1",
"Assets": "52.6",
"Liabilities": "38.4",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "145",
"Assets, Current": "-4.94",
"Property, Plant and Equipment": "35.6",
"Goodwill": "-0.608",
"Liabilities, Non-Current": "22.7",
"Other Liabilities": "-39.3",
"Liabilities, Current": "45.4",
"Other Expenses": "18.1",
"Expenses": "26.5",
"Revenues": "-14.0",
"Net Income": "13.1",
"Depreciation, Depletion and Amortization": "0.847",
"General and Administrative Expense": "4.07",
"Cost of Revenue": "3.65",
"Other Revenues": "-14.0",
"Comprehensive Net Income": "13.2",
"Economic Capital Ratio": "104"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "6,790",
"Assets, Non-Current": "3,066",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "6,373",
"Goodwill": "0",
"Liabilities, Current": "1,102",
"Liabilities, Non-Current": "3,044",
"Other Assets": "99,591",
"Other Compr. Net Income": "0",
"Other Expenses": "756",
"Other Liabilities": "51,211",
"Other Net Income": "-942",
"Other Revenues": "0",
"Property, Plant and Equipment": "226,328"
},
"output_variables": {
"Assets": "335,775",
"Liabilities": "55,357",
"Expenses": "7,129",
"Revenues": "0",
"Stockholders Equity": "280,418",
"Net Income": "-8,071",
"Comprehensive Net Income": "-8,071",
"BaseVar": "199,602",
"ECR before LimitedLiability": "211%",
"Economic Capital Ratio": "257%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.5736268344335427,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001275229.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001275229.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001275229.svg"
},
{
"company_id": "0001432196",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001432196.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001432196_main_keyfigs.svg",
"name": "Pershing Gold Corp",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 159% points.The greatest weakness of Pershing Gold Corp is the variable Net Income, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 256%, being 103% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001432196_2018_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"
},
"2017": {
"Assets": "50.4",
"Liabilities": "75.7",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "144",
"Assets, Non-Current": "-0.398",
"Assets, Current": "11.9",
"Property, Plant and Equipment": "26.8",
"Goodwill": "-0.773",
"Liabilities, Non-Current": "30.6",
"Other Liabilities": "6.56",
"Liabilities, Current": "47.2",
"Other Revenues": "-17.6",
"Revenues": "-17.6",
"Net Income": "-18.2",
"General and Administrative Expense": "-4.57",
"Comprehensive Net Income": "-18.1",
"Other Expenses": "-1.19",
"Cost of Revenue": "4.58",
"Other Net Income": "-0.504",
"Depreciation, Depletion and Amortization": "1.06",
"Economic Capital Ratio": "103"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "13,894",
"Assets, Non-Current": "9.7",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "4,288",
"Goodwill": "0",
"Liabilities, Current": "1,658",
"Liabilities, Non-Current": "0",
"Other Assets": "3,740",
"Other Compr. Net Income": "0",
"Other Expenses": "8,436",
"Other Liabilities": "963",
"Other Net Income": "-370",
"Other Revenues": "0",
"Property, Plant and Equipment": "26,107"
},
"output_variables": {
"Assets": "43,751",
"Liabilities": "2,621",
"Expenses": "12,724",
"Revenues": "0",
"Stockholders Equity": "41,129",
"Net Income": "-13,095",
"Comprehensive Net Income": "-13,095",
"BaseVar": "29,733",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "256%"
}
}
},
"top_rated": true,
"trend": 0.0,
"value": 2.564584946467291,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001432196.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001432196.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001432196.svg"
},
{
"company_id": "0001529628",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001529628.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001529628_main_keyfigs.svg",
"name": "Smart Sand Inc",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 85% points.The greatest weakness of Smart Sand Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 251%, being 98% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001529628_2018_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"
},
"2017": {
"Other Assets": "-6.53",
"Assets": "8.62",
"Liabilities": "78.3",
"Stockholders Equity": "85.4",
"ECR before LimitedLiability": "139",
"Assets, Current": "3.28",
"Property, Plant and Equipment": "16.7",
"Goodwill": "-1.18",
"Liabilities, Non-Current": "33.7",
"Other Liabilities": "4.65",
"Liabilities, Current": "48.3",
"Other Expenses": "-13.6",
"Expenses": "1.36",
"Revenues": "35.4",
"Net Income": "37.6",
"Depreciation, Depletion and Amortization": "1.28",
"General and Administrative Expense": "6.98",
"Cost of Revenue": "6.49",
"Other Revenues": "35.4",
"Comprehensive Net Income": "37.7",
"Economic Capital Ratio": "98.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "72,737",
"Assets, Non-Current": "971",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "525",
"General and Administrative Expense": "9,459",
"Goodwill": "0",
"Liabilities, Current": "34,559",
"Liabilities, Non-Current": "8,982",
"Other Assets": "892",
"Other Compr. Net Income": "0",
"Other Expenses": "105,714",
"Other Liabilities": "13,239",
"Other Net Income": "12",
"Other Revenues": "137,212",
"Property, Plant and Equipment": "172,202"
},
"output_variables": {
"Assets": "246,802",
"Liabilities": "56,780",
"Expenses": "115,698",
"Revenues": "137,212",
"Stockholders Equity": "190,022",
"Net Income": "21,526",
"Comprehensive Net Income": "21,526",
"BaseVar": "278,252",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "251%"
}
}
},
"top_rated": true,
"trend": -3.0,
"value": 2.513394078382449,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001529628.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001529628.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001529628.svg"
},
{
"company_id": "0001621906",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001621906.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001621906_main_keyfigs.svg",
"name": "Western Uranium Vanadium Corp",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 120% points.The greatest weakness of Western Uranium Vanadium Corp is the variable Other Liabilities, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 249%, being 95% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001621906_2018_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"
},
"2017": {
"Other Assets": "31.3",
"Assets": "55.6",
"Liabilities": "30.7",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "137",
"Assets, Current": "-5.11",
"Property, Plant and Equipment": "19.9",
"Goodwill": "-0.687",
"Liabilities, Non-Current": "22.0",
"Other Liabilities": "-31.3",
"Liabilities, Current": "34.1",
"Other Expenses": "19.5",
"Expenses": "26.5",
"Revenues": "-13.7",
"Net Income": "13.6",
"Depreciation, Depletion and Amortization": "0.833",
"General and Administrative Expense": "2.63",
"Cost of Revenue": "3.59",
"Other Revenues": "-13.7",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "95.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "685",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "723",
"Goodwill": "0",
"Liabilities, Current": "1,129",
"Liabilities, Non-Current": "197",
"Other Assets": "10,308",
"Other Compr. Net Income": "2.4",
"Other Expenses": "-289",
"Other Liabilities": "3,159",
"Other Net Income": "20",
"Other Revenues": "0",
"Property, Plant and Equipment": "11,645"
},
"output_variables": {
"Assets": "22,639",
"Liabilities": "4,486",
"Expenses": "434",
"Revenues": "0",
"Stockholders Equity": "18,154",
"Net Income": "-414",
"Comprehensive Net Income": "-412",
"BaseVar": "13,791",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "249%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 2.485314539145328,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001621906.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001621906.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001621906.svg"
},
{
"company_id": "0000783324",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000783324.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0000783324.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0000783324.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000783324_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0000783324_main_keyfigs.svg",
"name": "Vista GOLD CORP",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0000783324.svg",
"report_text": "The relative strengths and weaknesses of Vista 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 Vista GOLD CORP compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 147% points.The greatest weakness of Vista GOLD CORP is the variable Net Income, reducing the Economic Capital Ratio by 27% points.
The company's Economic Capital Ratio, given in the ranking table, is 244%, being 90% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000783324_2018_Vista_GOLD_CORP.pdf",
"shrinked_graph_json": {
"2015": {
"Other Assets": "-0.964",
"Assets": "4.57",
"Liabilities": "105",
"Stockholders Equity": "151",
"ECR before LimitedLiability": "217",
"Assets, Current": "4.57",
"Property, Plant and Equipment": "1.48",
"Liabilities, Current": "63.4",
"Other Liabilities": "30.1",
"Liabilities, Non-Current": "37.9",
"Cost of Revenue": "4.64",
"Expenses": "17.9",
"Revenues": "-16.1",
"Net Income": "45.7",
"Depreciation, Depletion and Amortization": "-2.19",
"Other Expenses": "17.8",
"General and Administrative Expense": "-2.39",
"Other Revenues": "-16.1",
"Comprehensive Net Income": "45.8",
"Other Net Income": "43.5",
"Economic Capital Ratio": "173"
},
"2017": {
"Other Assets": "-5.66",
"Assets": "53.4",
"Liabilities": "77.6",
"Stockholders Equity": "147",
"ECR before LimitedLiability": "132",
"Assets, Current": "73.4",
"Property, Plant and Equipment": "2.42",
"Liabilities, Non-Current": "31.1",
"Other Liabilities": "13.3",
"Liabilities, Current": "42.2",
"Other Expenses": "-1.85",
"Expenses": "-4.37",
"Revenues": "-18.3",
"Net Income": "-27.5",
"Depreciation, Depletion and Amortization": "-1.50",
"General and Administrative Expense": "-5.83",
"Cost of Revenue": "4.79",
"Other Revenues": "-18.3",
"Comprehensive Net Income": "-27.4",
"Other Net Income": "-4.51",
"Economic Capital Ratio": "90.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0000783324_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "15,202",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "694",
"General and Administrative Expense": "3,888",
"Goodwill": "0",
"Liabilities, Current": "803",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-46",
"Other Expenses": "2,879",
"Other Liabilities": "0",
"Other Net Income": "8,472",
"Other Revenues": "0",
"Property, Plant and Equipment": "12,666"
},
"output_variables": {
"Assets": "27,868",
"Liabilities": "803",
"Expenses": "7,461",
"Revenues": "0",
"Stockholders Equity": "27,065",
"Net Income": "1,011",
"Comprehensive Net Income": "965",
"BaseVar": "22,325",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "314%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "21,115",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "655",
"General and Administrative Expense": "3,527",
"Goodwill": "0",
"Liabilities, Current": "2,058",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-17",
"Other Expenses": "6,573",
"Other Liabilities": "0",
"Other Net Income": "-1,280",
"Other Revenues": "0",
"Property, Plant and Equipment": "10,026"
},
"output_variables": {
"Assets": "31,141",
"Liabilities": "2,058",
"Expenses": "10,755",
"Revenues": "0",
"Stockholders Equity": "29,083",
"Net Income": "-12,035",
"Comprehensive Net Income": "-12,052",
"BaseVar": "22,626",
"ECR before LimitedLiability": "190%",
"Economic Capital Ratio": "244%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.4353437538331963,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000783324.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000783324.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000783324.svg"
},
{
"company_id": "0001502377",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001502377.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001502377_main_keyfigs.svg",
"name": "Contango Silver Gold Inc",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 225% points.The greatest weakness of Contango Silver Gold Inc is the variable General and Administrative Expense, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 238%, being 85% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001502377_2018_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"
},
"2017": {
"Other Assets": "-6.67",
"Assets": "53.1",
"Liabilities": "94.1",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "126",
"Assets, Current": "225",
"Property, Plant and Equipment": "-18.1",
"Goodwill": "-1.17",
"Liabilities, Non-Current": "33.8",
"Other Liabilities": "14.5",
"Liabilities, Current": "56.6",
"Other Expenses": "27.0",
"Expenses": "-25.6",
"Revenues": "-20.2",
"Net Income": "-46.1",
"Depreciation, Depletion and Amortization": "1.23",
"General and Administrative Expense": "-61.6",
"Cost of Revenue": "5.32",
"Other Revenues": "-20.2",
"Comprehensive Net Income": "-46.0",
"Economic Capital Ratio": "84.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,368",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "2,836",
"Goodwill": "0",
"Liabilities, Current": "137",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "5,368",
"Liabilities": "137",
"Expenses": "2,836",
"Revenues": "0",
"Stockholders Equity": "5,230",
"Net Income": "-2,836",
"Comprehensive Net Income": "-2,836",
"BaseVar": "4,171",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "238%"
}
}
},
"top_rated": true,
"trend": 15.0,
"value": 2.381044923102759,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001502377.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001502377.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001502377.svg"
},
{
"company_id": "0001549848",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001549848.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001549848_main_keyfigs.svg",
"name": "Hi Crush Inc",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Stockholders Equity, increasing the Economic Capital Ratio by 72% points.The greatest weakness of Hi Crush Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 12% points.
The company's Economic Capital Ratio, given in the ranking table, is 234%, being 81% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001549848_2018_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"
},
"2017": {
"Other Assets": "-6.90",
"Assets": "8.96",
"Liabilities": "64.4",
"Stockholders Equity": "71.8",
"ECR before LimitedLiability": "122",
"Assets, Current": "-4.15",
"Property, Plant and Equipment": "30.2",
"Goodwill": "-1.43",
"Liabilities, Non-Current": "-4.97",
"Other Liabilities": "15.2",
"Liabilities, Current": "56.1",
"Other Expenses": "-12.0",
"Expenses": "2.86",
"Revenues": "31.9",
"Net Income": "35.2",
"Depreciation, Depletion and Amortization": "1.44",
"General and Administrative Expense": "7.16",
"Cost of Revenue": "6.24",
"Other Revenues": "31.9",
"Comprehensive Net Income": "35.4",
"Economic Capital Ratio": "80.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "192,214",
"Assets, Non-Current": "5,877",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "39,008",
"Goodwill": "0",
"Liabilities, Current": "96,480",
"Liabilities, Non-Current": "223,641",
"Other Assets": "25,891",
"Other Compr. Net Income": "0",
"Other Expenses": "480,378",
"Other Liabilities": "7,384",
"Other Net Income": "-4,257",
"Other Revenues": "606,177",
"Property, Plant and Equipment": "899,158"
},
"output_variables": {
"Assets": "1,123,140",
"Liabilities": "327,505",
"Expenses": "519,386",
"Revenues": "606,177",
"Stockholders Equity": "795,635",
"Net Income": "82,534",
"Comprehensive Net Income": "82,534",
"BaseVar": "1,290,232",
"ECR before LimitedLiability": "176%",
"Economic Capital Ratio": "234%"
}
}
},
"top_rated": true,
"trend": 12.0,
"value": 2.341211016264211,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001549848.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001549848.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001549848.svg"
},
{
"company_id": "0001687187",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001687187.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001687187.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0001687187.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001687187_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001687187_main_keyfigs.svg",
"name": "Ramaco Resources Inc",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001687187.svg",
"report_text": "The relative strengths and weaknesses of Ramaco 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 Ramaco Resources Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 91% points.The greatest weakness of Ramaco Resources Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 230%, being 77% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001687187_2018_Ramaco_Resources_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-7.32",
"Assets": "14.4",
"Liabilities": "71.2",
"Stockholders Equity": "91.2",
"ECR before LimitedLiability": "118",
"Assets, Current": "-1.90",
"Property, Plant and Equipment": "34.8",
"Goodwill": "-1.49",
"Liabilities, Non-Current": "20.3",
"Other Liabilities": "16.3",
"Liabilities, Current": "41.2",
"Other Expenses": "-13.8",
"Expenses": "-6.02",
"Revenues": "20.9",
"Net Income": "15.9",
"General and Administrative Expense": "2.49",
"Cost of Revenue": "6.17",
"Other Revenues": "20.9",
"Comprehensive Net Income": "16.0",
"Other Net Income": "1.12",
"Economic Capital Ratio": "76.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001687187_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "29,462",
"Assets, Non-Current": "318",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "3,154",
"General and Administrative Expense": "11,214",
"Goodwill": "0",
"Liabilities, Current": "22,425",
"Liabilities, Non-Current": "12,276",
"Other Assets": "2,867",
"Other Compr. Net Income": "0",
"Other Expenses": "62,583",
"Other Liabilities": "0",
"Other Net Income": "499",
"Other Revenues": "61,036",
"Property, Plant and Equipment": "115,451"
},
"output_variables": {
"Assets": "148,098",
"Liabilities": "34,701",
"Expenses": "76,952",
"Revenues": "61,036",
"Stockholders Equity": "113,397",
"Net Income": "-15,417",
"Comprehensive Net Income": "-15,417",
"BaseVar": "160,643",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "230%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.2972320508580086,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001687187.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001687187.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001687187.svg"
},
{
"company_id": "0001311605",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001311605.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001311605.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0001311605.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001311605_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001311605_main_keyfigs.svg",
"name": "Klondex Mines Unlimited Liability Co",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001311605.svg",
"report_text": "The relative strengths and weaknesses of Klondex Mines Unlimited Liability 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 Klondex Mines Unlimited Liability Co compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 78% points.The greatest weakness of Klondex Mines Unlimited Liability Co is the variable Other Expenses, reducing the Economic Capital Ratio by 26% points.
The company's Economic Capital Ratio, given in the ranking table, is 222%, being 69% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001311605_2018_Klondex_Mines_Unlimited_Liability_Co.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-5.96",
"Assets": "1.69",
"Liabilities": "78.4",
"Stockholders Equity": "70.1",
"ECR before LimitedLiability": "110",
"Assets, Current": "-5.54",
"Property, Plant and Equipment": "20.8",
"Goodwill": "-1.85",
"Liabilities, Non-Current": "12.8",
"Other Liabilities": "17.6",
"Liabilities, Current": "53.9",
"Other Expenses": "-25.8",
"Expenses": "-10.2",
"Revenues": "37.9",
"Net Income": "25.1",
"General and Administrative Expense": "7.02",
"Cost of Revenue": "7.08",
"Other Revenues": "37.9",
"Comprehensive Net Income": "25.2",
"Other Net Income": "-1.83",
"Economic Capital Ratio": "68.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001311605_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "73,854",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "19,401",
"Goodwill": "0",
"Liabilities, Current": "54,068",
"Liabilities, Non-Current": "56,513",
"Other Assets": "28,251",
"Other Compr. Net Income": "0",
"Other Expenses": "234,616",
"Other Liabilities": "945",
"Other Net Income": "-10,298",
"Other Revenues": "240,651",
"Property, Plant and Equipment": "289,450"
},
"output_variables": {
"Assets": "391,555",
"Liabilities": "111,526",
"Expenses": "254,017",
"Revenues": "240,651",
"Stockholders Equity": "280,029",
"Net Income": "-23,664",
"Comprehensive Net Income": "-23,664",
"BaseVar": "504,024",
"ECR before LimitedLiability": "158%",
"Economic Capital Ratio": "222%"
}
}
},
"top_rated": true,
"trend": null,
"value": 2.220432520123425,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001311605.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001311605.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001311605.svg"
},
{
"company_id": "0000839470",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000839470.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000839470_main_keyfigs.svg",
"name": "Westwater Resources INC",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 115% points.The greatest weakness of Westwater Resources INC is the variable Other Revenues, reducing the Economic Capital Ratio by 20% points.
The company's Economic Capital Ratio, given in the ranking table, is 212%, being 59% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000839470_2018_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"
},
"2017": {
"Other Assets": "2.64",
"Assets": "41.6",
"Liabilities": "64.0",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "100",
"Assets, Current": "-2.66",
"Property, Plant and Equipment": "47.4",
"Goodwill": "-1.57",
"Liabilities, Non-Current": "11.3",
"Other Liabilities": "11.3",
"Liabilities, Current": "44.9",
"Other Expenses": "-13.3",
"Expenses": "-12.7",
"Revenues": "-20.1",
"Net Income": "-19.7",
"General and Administrative Expense": "-5.64",
"Cost of Revenue": "5.41",
"Other Revenues": "-20.1",
"Comprehensive Net Income": "-19.6",
"Other Net Income": "13.3",
"Economic Capital Ratio": "59.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,833",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "142",
"General and Administrative Expense": "6,614",
"Goodwill": "0",
"Liabilities, Current": "3,968",
"Liabilities, Non-Current": "4,653",
"Other Assets": "6,996",
"Other Compr. Net Income": "0",
"Other Expenses": "18,062",
"Other Liabilities": "500",
"Other Net Income": "5,530",
"Other Revenues": "0",
"Property, Plant and Equipment": "35,409"
},
"output_variables": {
"Assets": "50,238",
"Liabilities": "9,121",
"Expenses": "24,818",
"Revenues": "0",
"Stockholders Equity": "41,117",
"Net Income": "-19,288",
"Comprehensive Net Income": "-19,288",
"BaseVar": "44,854",
"ECR before LimitedLiability": "143%",
"Economic Capital Ratio": "212%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 2.1223730834344408,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000839470.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000839470.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000839470.svg"
},
{
"company_id": "0001524741",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001524741.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001524741_main_keyfigs.svg",
"name": "U S Silica Holdings INC",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, Current, increasing the Economic Capital Ratio by 51% points.The greatest weakness of U S Silica Holdings 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 210%, being 57% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001524741_2018_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"
},
"2017": {
"Other Assets": "-9.42",
"Assets": "7.11",
"Liabilities": "46.4",
"Stockholders Equity": "50.7",
"ECR before LimitedLiability": "97.9",
"Assets, Current": "4.28",
"Property, Plant and Equipment": "2.39",
"Goodwill": "12.6",
"Liabilities, Non-Current": "-9.30",
"Other Liabilities": "3.62",
"Liabilities, Current": "50.9",
"Other Expenses": "33.0",
"Expenses": "5.14",
"Revenues": "29.6",
"Net Income": "34.6",
"Depreciation, Depletion and Amortization": "-2.62",
"General and Administrative Expense": "6.14",
"Cost of Revenue": "-29.6",
"Other Revenues": "29.6",
"Comprehensive Net Income": "34.8",
"Economic Capital Ratio": "56.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "703,244",
"Assets, Non-Current": "12,798",
"Cost of Revenue": "867,515",
"Depreciation, Depletion and Amortization": "97,233",
"General and Administrative Expense": "107,592",
"Goodwill": "389,018",
"Liabilities, Current": "243,801",
"Liabilities, Non-Current": "531,823",
"Other Assets": "33,068",
"Other Compr. Net Income": "1,950",
"Other Expenses": "-8,680",
"Other Liabilities": "135,153",
"Other Net Income": "-31,985",
"Other Revenues": "1,240,851",
"Property, Plant and Equipment": "1,169,155"
},
"output_variables": {
"Assets": "2,307,283",
"Liabilities": "910,777",
"Expenses": "1,063,660",
"Revenues": "1,240,851",
"Stockholders Equity": "1,396,506",
"Net Income": "145,206",
"Comprehensive Net Income": "147,156",
"BaseVar": "2,778,253",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "210%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 2.099026913228788,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001524741.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001524741.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001524741.svg"
},
{
"company_id": "0001691303",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001691303.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001691303.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0001691303.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001691303_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001691303_main_keyfigs.svg",
"name": "Warrior MET COAL INC",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001691303.svg",
"report_text": "The relative strengths and weaknesses of Warrior MET COAL INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Warrior MET COAL INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 84% points.The greatest weakness of Warrior MET COAL INC 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 208%, being 55% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001691303_2018_Warrior_MET_COAL_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-10.9",
"Assets": "-18.3",
"Liabilities": "55.8",
"Stockholders Equity": "1.73",
"ECR before LimitedLiability": "96.1",
"Assets, Current": "-6.08",
"Property, Plant and Equipment": "-1.20",
"Goodwill": "-2.37",
"Liabilities, Non-Current": "-35.5",
"Other Liabilities": "14.2",
"Liabilities, Current": "69.9",
"Other Expenses": "42.2",
"Expenses": "2.65",
"Revenues": "80.0",
"Net Income": "84.1",
"Depreciation, Depletion and Amortization": "-4.61",
"General and Administrative Expense": "10.5",
"Cost of Revenue": "-42.1",
"Other Revenues": "80.0",
"Comprehensive Net Income": "84.3",
"Economic Capital Ratio": "54.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001691303_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "268,869",
"Assets, Non-Current": "18,442",
"Cost of Revenue": "592,530",
"Depreciation, Depletion and Amortization": "75,413",
"General and Administrative Expense": "36,453",
"Goodwill": "0",
"Liabilities, Current": "108,478",
"Liabilities, Non-Current": "441,606",
"Other Assets": "39,255",
"Other Compr. Net Income": "0",
"Other Expenses": "2,703",
"Other Liabilities": "30,208",
"Other Net Income": "-6,947",
"Other Revenues": "1,169,092",
"Property, Plant and Equipment": "666,749"
},
"output_variables": {
"Assets": "993,315",
"Liabilities": "580,292",
"Expenses": "707,099",
"Revenues": "1,169,092",
"Stockholders Equity": "413,023",
"Net Income": "455,046",
"Comprehensive Net Income": "455,046",
"BaseVar": "1,728,372",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "208%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.080476353060905,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001691303.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001691303.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001691303.svg"
},
{
"company_id": "0000719413",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000719413.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000719413_main_keyfigs.svg",
"name": "Hecla Mining CO DE",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Stockholders Equity, increasing the Economic Capital Ratio by 67% points.The greatest weakness of Hecla Mining CO DE is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 208%, being 55% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000719413_2018_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"
},
"2017": {
"Other Assets": "-8.46",
"Assets": "30.4",
"Liabilities": "25.0",
"Stockholders Equity": "67.1",
"ECR before LimitedLiability": "96.0",
"Assets, Current": "-4.66",
"Property, Plant and Equipment": "66.3",
"Goodwill": "-1.49",
"Liabilities, Non-Current": "-24.0",
"Other Liabilities": "-3.15",
"Liabilities, Current": "47.4",
"Other Expenses": "15.6",
"Expenses": "15.9",
"Revenues": "5.60",
"Net Income": "21.0",
"Depreciation, Depletion and Amortization": "1.14",
"General and Administrative Expense": "7.00",
"Cost of Revenue": "-7.69",
"Other Revenues": "5.60",
"Comprehensive Net Income": "21.6",
"Economic Capital Ratio": "54.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "320,325",
"Assets, Non-Current": "22,070",
"Cost of Revenue": "304,727",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "35,611",
"Goodwill": "0",
"Liabilities, Current": "112,130",
"Liabilities, Non-Current": "594,578",
"Other Assets": "2,541",
"Other Compr. Net Income": "11,229",
"Other Expenses": "230,685",
"Other Liabilities": "174,367",
"Other Net Income": "-31,967",
"Other Revenues": "579,467",
"Property, Plant and Equipment": "2,020,021"
},
"output_variables": {
"Assets": "2,364,957",
"Liabilities": "881,075",
"Expenses": "571,023",
"Revenues": "579,467",
"Stockholders Equity": "1,483,882",
"Net Income": "-23,523",
"Comprehensive Net Income": "-12,294",
"BaseVar": "2,219,859",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "208%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 2.0791838990740055,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000719413.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000719413.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000719413.svg"
},
{
"company_id": "0001385849",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001385849.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001385849_main_keyfigs.svg",
"name": "Energy Fuels INC",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 84% points.The greatest weakness of Energy Fuels INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 208%, being 55% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001385849_2018_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"
},
"2017": {
"Other Assets": "2.21",
"Assets": "36.2",
"Liabilities": "34.4",
"Stockholders Equity": "84.2",
"ECR before LimitedLiability": "95.8",
"Assets, Current": "3.81",
"Property, Plant and Equipment": "29.8",
"Goodwill": "-1.51",
"Liabilities, Non-Current": "9.35",
"Other Liabilities": "-25.0",
"Liabilities, Current": "46.3",
"Other Expenses": "12.3",
"Expenses": "7.76",
"Revenues": "-1.46",
"Net Income": "8.35",
"Depreciation, Depletion and Amortization": "1.15",
"Cost of Revenue": "-5.76",
"Other Revenues": "-1.46",
"Comprehensive Net Income": "7.86",
"Other Net Income": "2.04",
"Economic Capital Ratio": "54.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "43,191",
"Assets, Non-Current": "0",
"Cost of Revenue": "19,405",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "14,923",
"Goodwill": "0",
"Liabilities, Current": "9,895",
"Liabilities, Non-Current": "18,248",
"Other Assets": "25,532",
"Other Compr. Net Income": "-1,019",
"Other Expenses": "23,478",
"Other Liabilities": "29,927",
"Other Net Income": "2,569",
"Other Revenues": "31,046",
"Property, Plant and Equipment": "116,615"
},
"output_variables": {
"Assets": "185,338",
"Liabilities": "58,070",
"Expenses": "57,806",
"Revenues": "31,046",
"Stockholders Equity": "127,268",
"Net Income": "-24,191",
"Comprehensive Net Income": "-25,210",
"BaseVar": "167,924",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "208%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 2.077564275261569,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001385849.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001385849.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001385849.svg"
},
{
"company_id": "0001575051",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001575051.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001575051_main_keyfigs.svg",
"name": "Sisecam Resources LP",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 51% points.The greatest weakness of Sisecam Resources LP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 200%, being 47% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001575051_2018_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"
},
"2017": {
"Other Assets": "-8.68",
"Assets": "32.4",
"Liabilities": "7.28",
"Stockholders Equity": "51.5",
"ECR before LimitedLiability": "88.3",
"Assets, Current": "21.3",
"Property, Plant and Equipment": "17.8",
"Liabilities, Non-Current": "-40.8",
"Other Liabilities": "11.4",
"Liabilities, Current": "30.6",
"Other Expenses": "19.1",
"Expenses": "34.1",
"Revenues": "-17.2",
"Net Income": "41.0",
"General and Administrative Expense": "8.08",
"Cost of Revenue": "4.69",
"Other Revenues": "-17.2",
"Comprehensive Net Income": "30.0",
"Other Net Income": "24.5",
"Other Compr. Net Income": "-9.59",
"Economic Capital Ratio": "47.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "184,300",
"Assets, Non-Current": "19,600",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill": "0",
"Liabilities, Current": "56,600",
"Liabilities, Non-Current": "148,400",
"Other Assets": "0",
"Other Compr. Net Income": "-46,900",
"Other Expenses": "24,000",
"Other Liabilities": "0",
"Other Net Income": "110,400",
"Other Revenues": "0",
"Property, Plant and Equipment": "249,300"
},
"output_variables": {
"Assets": "453,200",
"Liabilities": "205,000",
"Expenses": "24,000",
"Revenues": "0",
"Stockholders Equity": "248,200",
"Net Income": "86,400",
"Comprehensive Net Income": "39,500",
"BaseVar": "419,750",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "200%"
}
}
},
"top_rated": false,
"trend": -9.0,
"value": 2.002691043479093,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001575051.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001575051.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001575051.svg"
},
{
"company_id": "0001086600",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001086600.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001086600_main_keyfigs.svg",
"name": "Alliance Resource Partners LP",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 59% points.The greatest weakness of Alliance Resource Partners LP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 199%, being 45% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001086600_2018_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"
},
"2017": {
"Other Assets": "-4.12",
"Assets": "-9.90",
"Liabilities": "54.8",
"Stockholders Equity": "25.3",
"ECR before LimitedLiability": "86.7",
"Assets, Current": "-13.3",
"Property, Plant and Equipment": "6.58",
"Goodwill": "2.66",
"Liabilities, Non-Current": "-24.7",
"Other Liabilities": "17.8",
"Liabilities, Current": "58.8",
"Other Expenses": "-11.7",
"Expenses": "-3.92",
"Revenues": "51.9",
"Net Income": "48.9",
"Depreciation, Depletion and Amortization": "-9.45",
"General and Administrative Expense": "10.2",
"Cost of Revenue": "7.47",
"Other Revenues": "51.9",
"Comprehensive Net Income": "48.4",
"Economic Capital Ratio": "45.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "281,640",
"Assets, Non-Current": "30,654",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "268,981",
"General and Administrative Expense": "61,760",
"Goodwill": "136,399",
"Liabilities, Current": "289,634",
"Liabilities, Non-Current": "778,251",
"Other Assets": "294,022",
"Other Compr. Net Income": "-13,963",
"Other Expenses": "1,176,462",
"Other Liabilities": "0",
"Other Net Income": "12,204",
"Other Revenues": "1,799,200",
"Property, Plant and Equipment": "1,476,656"
},
"output_variables": {
"Assets": "2,219,371",
"Liabilities": "1,067,885",
"Expenses": "1,507,203",
"Revenues": "1,799,200",
"Stockholders Equity": "1,151,486",
"Net Income": "304,201",
"Comprehensive Net Income": "290,238",
"BaseVar": "3,309,913",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "199%"
}
}
},
"top_rated": false,
"trend": -3.0,
"value": 1.9863030546288183,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001086600.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001086600.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001086600.svg"
},
{
"company_id": "0000916076",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000916076.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000916076_main_keyfigs.svg",
"name": "Martin Marietta Materials INC",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 50% points.The greatest weakness of Martin Marietta Materials INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 194%, being 41% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000916076_2018_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"
},
"2017": {
"Other Assets": "-7.45",
"Assets": "12.9",
"Liabilities": "23.3",
"Stockholders Equity": "38.8",
"ECR before LimitedLiability": "82.2",
"Assets, Current": "4.87",
"Property, Plant and Equipment": "-4.36",
"Goodwill": "23.9",
"Liabilities, Non-Current": "-32.0",
"Liabilities, Current": "49.9",
"Other Expenses": "30.5",
"Expenses": "12.0",
"Revenues": "20.7",
"Net Income": "34.5",
"Depreciation, Depletion and Amortization": "1.33",
"General and Administrative Expense": "7.17",
"Cost of Revenue": "-24.9",
"Other Revenues": "20.7",
"Comprehensive Net Income": "34.7",
"Other Net Income": "0.809",
"Economic Capital Ratio": "41.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "2,631,160",
"Assets, Non-Current": "101,899",
"Cost of Revenue": "2,993,654",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "262,128",
"Goodwill": "2,227,523",
"Liabilities, Current": "694,216",
"Liabilities, Non-Current": "2,961,052",
"Other Assets": "439,116",
"Other Compr. Net Income": "1,540",
"Other Expenses": "5,668",
"Other Liabilities": "654,766",
"Other Net Income": "9,241",
"Other Revenues": "3,965,594",
"Property, Plant and Equipment": "3,592,813"
},
"output_variables": {
"Assets": "8,992,511",
"Liabilities": "4,310,034",
"Expenses": "3,261,450",
"Revenues": "3,965,594",
"Stockholders Equity": "4,682,477",
"Net Income": "713,385",
"Comprehensive Net Income": "714,925",
"BaseVar": "10,270,185",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "194%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 1.941976627645059,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000916076.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000916076.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000916076.svg"
},
{
"company_id": "0001344980",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001344980.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001344980_main_keyfigs.svg",
"name": "Alliance Holdings GP L P",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 60% points.The greatest weakness of Alliance Holdings GP L P is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 194%, being 41% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001344980_2018_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"
},
"2017": {
"Other Assets": "-4.58",
"Assets": "-11.7",
"Liabilities": "57.1",
"Stockholders Equity": "24.8",
"ECR before LimitedLiability": "81.9",
"Assets, Current": "-14.3",
"Property, Plant and Equipment": "5.93",
"Liabilities, Non-Current": "-23.6",
"Other Liabilities": "18.1",
"Liabilities, Current": "60.1",
"Other Expenses": "-11.2",
"Expenses": "-3.00",
"Revenues": "52.3",
"Net Income": "50.4",
"Depreciation, Depletion and Amortization": "-9.53",
"General and Administrative Expense": "10.5",
"Cost of Revenue": "7.71",
"Other Revenues": "52.3",
"Comprehensive Net Income": "44.2",
"Other Compr. Net Income": "-5.16",
"Economic Capital Ratio": "40.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "283,462",
"Assets, Non-Current": "30,712",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "268,981",
"General and Administrative Expense": "63,331",
"Goodwill": "136,399",
"Liabilities, Current": "290,127",
"Liabilities, Non-Current": "778,251",
"Other Assets": "294,022",
"Other Compr. Net Income": "-125,352",
"Other Expenses": "1,176,463",
"Other Liabilities": "0",
"Other Net Income": "12,212",
"Other Revenues": "1,798,821",
"Property, Plant and Equipment": "1,476,656"
},
"output_variables": {
"Assets": "2,221,251",
"Liabilities": "1,068,378",
"Expenses": "1,508,775",
"Revenues": "1,798,821",
"Stockholders Equity": "1,152,873",
"Net Income": "302,258",
"Comprehensive Net Income": "176,906",
"BaseVar": "3,367,394",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "194%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.9387962884636614,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001344980.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001344980.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001344980.svg"
},
{
"company_id": "0001396009",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001396009.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001396009_main_keyfigs.svg",
"name": "Vulcan Materials CO",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Goodwill, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Vulcan Materials CO is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 193%, being 40% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001396009_2018_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"
},
"2017": {
"Other Assets": "-10.7",
"Assets": "14.9",
"Liabilities": "21.6",
"Stockholders Equity": "40.2",
"ECR before LimitedLiability": "81.0",
"Assets, Current": "-8.89",
"Property, Plant and Equipment": "-2.68",
"Goodwill": "56.7",
"Liabilities, Non-Current": "-33.7",
"Other Liabilities": "-5.22",
"Liabilities, Current": "54.0",
"Other Expenses": "29.0",
"Expenses": "12.4",
"Revenues": "18.0",
"Net Income": "32.5",
"Depreciation, Depletion and Amortization": "1.31",
"General and Administrative Expense": "6.54",
"Cost of Revenue": "-22.5",
"Other Revenues": "18.0",
"Comprehensive Net Income": "32.5",
"Economic Capital Ratio": "39.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,180,101",
"Assets, Non-Current": "184,793",
"Cost of Revenue": "2,889,735",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "323,918",
"Goodwill": "4,185,951",
"Liabilities, Current": "442,872",
"Liabilities, Non-Current": "3,172,264",
"Other Assets": "35,115",
"Other Compr. Net Income": "-10,090",
"Other Expenses": "110,809",
"Other Liabilities": "920,862",
"Other Net Income": "35,351",
"Other Revenues": "3,890,296",
"Property, Plant and Equipment": "3,918,931"
},
"output_variables": {
"Assets": "9,504,891",
"Liabilities": "4,535,998",
"Expenses": "3,324,462",
"Revenues": "3,890,296",
"Stockholders Equity": "4,968,893",
"Net Income": "601,185",
"Comprehensive Net Income": "591,095",
"BaseVar": "10,650,544",
"ECR before LimitedLiability": "115%",
"Economic Capital Ratio": "193%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 1.929663662325476,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001396009.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001396009.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001396009.svg"
},
{
"company_id": "0001025362",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001025362.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001025362_main_keyfigs.svg",
"name": "Golden Queen Mining Consolidated Ltd",
"rank": 28,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 111% points.The greatest weakness of Golden Queen Mining Consolidated Ltd is the variable Property, Plant and Equipment, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 191%, being 38% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001025362_2018_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"
},
"2017": {
"Other Assets": "111",
"Assets": "13.7",
"Liabilities": "31.7",
"Stockholders Equity": "47.7",
"ECR before LimitedLiability": "79.0",
"Assets, Current": "-12.8",
"Property, Plant and Equipment": "-30.6",
"Goodwill": "-2.08",
"Liabilities, Non-Current": "4.31",
"Other Liabilities": "-8.83",
"Liabilities, Current": "35.6",
"Other Expenses": "-2.37",
"Expenses": "4.35",
"Revenues": "17.3",
"Net Income": "23.1",
"Depreciation, Depletion and Amortization": "-6.13",
"General and Administrative Expense": "6.99",
"Cost of Revenue": "6.03",
"Other Revenues": "17.3",
"Comprehensive Net Income": "23.2",
"Economic Capital Ratio": "37.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "12,664",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "11,955",
"General and Administrative Expense": "5,235",
"Goodwill": "0",
"Liabilities, Current": "25,766",
"Liabilities, Non-Current": "24,225",
"Other Assets": "142,152",
"Other Compr. Net Income": "0",
"Other Expenses": "51,532",
"Other Liabilities": "17,811",
"Other Net Income": "426",
"Other Revenues": "62,121",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "154,816",
"Liabilities": "67,802",
"Expenses": "68,722",
"Revenues": "62,121",
"Stockholders Equity": "87,014",
"Net Income": "-6,175",
"Comprehensive Net Income": "-6,175",
"BaseVar": "176,944",
"ECR before LimitedLiability": "112%",
"Economic Capital Ratio": "191%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 1.9094907412479574,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001025362.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001025362.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001025362.svg"
},
{
"company_id": "0001490630",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001490630.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001490630_main_keyfigs.svg",
"name": "Rhino Resource Partners LP",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Expenses, reducing the Economic Capital Ratio by 35% points.
The company's Economic Capital Ratio, given in the ranking table, is 187%, being 34% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001490630_2018_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"
},
"2017": {
"Other Assets": "-12.2",
"Assets": "-14.0",
"Liabilities": "65.3",
"Stockholders Equity": "30.4",
"ECR before LimitedLiability": "74.8",
"Assets, Non-Current": "8.70",
"Assets, Current": "-8.49",
"Goodwill": "-2.87",
"Liabilities, Non-Current": "-19.9",
"Other Liabilities": "18.7",
"Liabilities, Current": "65.1",
"Other Expenses": "-35.5",
"Expenses": "-16.9",
"Revenues": "50.3",
"Net Income": "30.3",
"Depreciation, Depletion and Amortization": "1.87",
"General and Administrative Expense": "10.0",
"Cost of Revenue": "8.18",
"Other Revenues": "50.3",
"Comprehensive Net Income": "31.5",
"Economic Capital Ratio": "33.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "63,709",
"Assets, Non-Current": "28,508",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "11,423",
"Goodwill": "0",
"Liabilities, Current": "32,526",
"Liabilities, Non-Current": "94,808",
"Other Assets": "13,240",
"Other Compr. Net Income": "2,606",
"Other Expenses": "224,000",
"Other Liabilities": "0",
"Other Net Income": "-2,056",
"Other Revenues": "218,691",
"Property, Plant and Equipment": "177,323"
},
"output_variables": {
"Assets": "282,780",
"Liabilities": "127,334",
"Expenses": "235,423",
"Revenues": "218,691",
"Stockholders Equity": "155,446",
"Net Income": "-18,788",
"Comprehensive Net Income": "-16,182",
"BaseVar": "434,445",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "187%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 1.8677019899901204,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001490630.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001490630.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001490630.svg"
},
{
"company_id": "0001334933",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001334933.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001334933_main_keyfigs.svg",
"name": "Uranium Energy CORP",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Stockholders Equity, increasing the Economic Capital Ratio by 84% points.The greatest weakness of Uranium Energy CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 186%, being 32% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001334933_2018_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"
},
"2017": {
"Other Assets": "-7.13",
"Assets": "63.2",
"Liabilities": "13.4",
"Stockholders Equity": "83.7",
"ECR before LimitedLiability": "73.7",
"Assets, Current": "19.1",
"Property, Plant and Equipment": "46.0",
"Goodwill": "-1.64",
"Liabilities, Non-Current": "-45.3",
"Other Liabilities": "10.6",
"Liabilities, Current": "41.2",
"Other Expenses": "16.1",
"Expenses": "14.4",
"Revenues": "-16.6",
"Net Income": "-6.40",
"General and Administrative Expense": "-7.11",
"Cost of Revenue": "4.55",
"Other Revenues": "-16.6",
"Comprehensive Net Income": "-6.33",
"Other Net Income": "-3.49",
"Economic Capital Ratio": "32.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "23,591",
"Assets, Non-Current": "1,005",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "10,242",
"Goodwill": "0",
"Liabilities, Current": "3,057",
"Liabilities, Non-Current": "22,985",
"Other Assets": "1,858",
"Other Compr. Net Income": "0.028",
"Other Expenses": "4,942",
"Other Liabilities": "0",
"Other Net Income": "-2,787",
"Other Revenues": "0",
"Property, Plant and Equipment": "45,723"
},
"output_variables": {
"Assets": "72,177",
"Liabilities": "26,042",
"Expenses": "15,184",
"Revenues": "0",
"Stockholders Equity": "46,135",
"Net Income": "-17,971",
"Comprehensive Net Income": "-17,971",
"BaseVar": "58,095",
"ECR before LimitedLiability": "104%",
"Economic Capital Ratio": "186%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 1.8570059722455183,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001334933.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001334933.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001334933.svg"
},
{
"company_id": "0000788965",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000788965.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000788965_main_keyfigs.svg",
"name": "Hallador Energy CO",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 92% points.The greatest weakness of Hallador Energy CO is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 185%, being 32% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000788965_2018_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"
},
"2017": {
"Other Assets": "92.3",
"Assets": "4.80",
"Liabilities": "26.0",
"Stockholders Equity": "28.7",
"ECR before LimitedLiability": "73.1",
"Assets, Current": "-10.4",
"Property, Plant and Equipment": "-33.1",
"Goodwill": "-2.29",
"Liabilities, Non-Current": "-46.1",
"Other Liabilities": "14.7",
"Liabilities, Current": "49.9",
"Other Expenses": "-1.81",
"Expenses": "7.09",
"Revenues": "27.1",
"Net Income": "35.9",
"Depreciation, Depletion and Amortization": "-5.51",
"General and Administrative Expense": "8.20",
"Cost of Revenue": "6.38",
"Other Revenues": "27.1",
"Comprehensive Net Income": "36.0",
"Economic Capital Ratio": "31.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "71,637",
"Assets, Non-Current": "14,660",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "38,495",
"General and Administrative Expense": "14,978",
"Goodwill": "0",
"Liabilities, Current": "54,286",
"Liabilities, Non-Current": "214,584",
"Other Assets": "431,896",
"Other Compr. Net Income": "0",
"Other Expenses": "185,084",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "271,633",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "518,193",
"Liabilities": "268,870",
"Expenses": "238,557",
"Revenues": "271,633",
"Stockholders Equity": "249,323",
"Net Income": "33,076",
"Comprehensive Net Income": "33,076",
"BaseVar": "648,626",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "185%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.8506650964148688,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000788965.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000788965.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000788965.svg"
},
{
"company_id": "0000215466",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000215466.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0000215466.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0000215466.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0000215466_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0000215466_main_keyfigs.svg",
"name": "Coeur Mining Inc",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0000215466.svg",
"report_text": "The relative strengths and weaknesses of Coeur 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 Coeur Mining Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 41% points.The greatest weakness of Coeur Mining Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 42% points.
The company's Economic Capital Ratio, given in the ranking table, is 179%, being 26% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000215466_2018_Coeur_Mining_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Assets": "26.4",
"Liabilities": "-14.3",
"Stockholders Equity": "30.2",
"ECR before LimitedLiability": "1.78",
"Property, Plant and Equipment": "-11.9",
"Goodwill": "-1.73",
"Assets, Current": "-8.33",
"Other Assets": "93.3",
"Other Liabilities": "11.9",
"Liabilities, Current": "-1.50",
"Liabilities, Non-Current": "-26.4",
"Expenses": "17.0",
"Revenues": "-9.15",
"Net Income": "-8.59",
"Other Expenses": "10.5",
"Depreciation, Depletion and Amortization": "-2.63",
"Cost of Revenue": "8.23",
"Other Revenues": "-9.15",
"Other Net Income": "-15.9",
"Comprehensive Net Income": "-8.48",
"Economic Capital Ratio": "2.54"
},
"2011": {
"Property, Plant and Equipment": "-4.26",
"Assets": "16.6",
"Liabilities": "8.03",
"Stockholders Equity": "36.2",
"ECR before LimitedLiability": "126",
"Assets, Current": "-7.70",
"Other Assets": "45.5",
"Liabilities, Current": "25.3",
"Liabilities, Non-Current": "-46.0",
"Other Liabilities": "19.7",
"General and Administrative Expense": "11.3",
"Expenses": "26.7",
"Revenues": "16.3",
"Net Income": "48.0",
"Other Expenses": "16.0",
"Depreciation, Depletion and Amortization": "-5.80",
"Cost of Revenue": "4.98",
"Other Revenues": "16.3",
"Comprehensive Net Income": "47.9",
"Other Net Income": "3.50",
"Economic Capital Ratio": "69.1"
},
"2013": {
"Property, Plant and Equipment": "-15.4",
"Assets": "30.7",
"Liabilities": "12.9",
"Stockholders Equity": "50.3",
"ECR before LimitedLiability": "88.0",
"Assets, Current": "-1.30",
"Other Assets": "74.3",
"Liabilities, Non-Current": "-51.9",
"Liabilities, Current": "32.1",
"Other Liabilities": "25.1",
"Depreciation, Depletion and Amortization": "-6.79",
"Expenses": "15.9",
"Revenues": "10.4",
"Net Income": "24.9",
"General and Administrative Expense": "15.8",
"Cost of Revenue": "4.35",
"Other Expenses": "2.58",
"Other Revenues": "10.4",
"Other Net Income": "-1.78",
"Comprehensive Net Income": "25.9",
"Economic Capital Ratio": "43.0"
},
"2017": {
"Other Assets": "-5.46",
"Assets": "11.3",
"Liabilities": "18.9",
"Stockholders Equity": "31.8",
"ECR before LimitedLiability": "66.8",
"Assets, Current": "1.77",
"Property, Plant and Equipment": "19.7",
"Goodwill": "-2.30",
"Liabilities, Non-Current": "-41.9",
"Other Liabilities": "13.9",
"Liabilities, Current": "41.3",
"Other Expenses": "1.32",
"Expenses": "9.12",
"Revenues": "18.0",
"Net Income": "27.9",
"Depreciation, Depletion and Amortization": "-6.83",
"General and Administrative Expense": "8.63",
"Cost of Revenue": "6.14",
"Other Revenues": "18.0",
"Comprehensive Net Income": "28.3",
"Economic Capital Ratio": "25.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0000215466_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Assets, Current": "266,211",
"Assets, Non-Current": "13,963",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "141,619",
"General and Administrative Expense": "24,176",
"Goodwill": "0",
"Liabilities, Current": "270,717",
"Liabilities, Non-Current": "846,043",
"Other Assets": "2,209,252",
"Other Compr. Net Income": "-5.0",
"Other Expenses": "265,281",
"Other Liabilities": "0",
"Other Net Income": "-175,689",
"Other Revenues": "515,457",
"Property, Plant and Equipment": "668,101"
},
"output_variables": {
"Assets": "3,157,527",
"Liabilities": "1,116,760",
"Expenses": "431,076",
"Revenues": "515,457",
"Stockholders Equity": "2,040,767",
"Net Income": "-91,308",
"Comprehensive Net Income": "-91,313",
"BaseVar": "2,698,257",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "210%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "464,943",
"Assets, Non-Current": "12,895",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "224,500",
"General and Administrative Expense": "31,379",
"Goodwill": "0",
"Liabilities, Current": "252,081",
"Liabilities, Non-Current": "875,639",
"Other Assets": "2,098,927",
"Other Compr. Net Income": "-4,975",
"Other Expenses": "572,862",
"Other Liabilities": "0",
"Other Net Income": "98,960",
"Other Revenues": "1,021,200",
"Property, Plant and Equipment": "687,676"
},
"output_variables": {
"Assets": "3,264,441",
"Liabilities": "1,127,720",
"Expenses": "828,741",
"Revenues": "1,021,200",
"Stockholders Equity": "2,136,721",
"Net Income": "291,419",
"Comprehensive Net Income": "286,444",
"BaseVar": "3,173,018",
"ECR before LimitedLiability": "159%",
"Economic Capital Ratio": "223%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "531,230",
"Assets, Non-Current": "15,336",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "232,879",
"General and Administrative Expense": "55,343",
"Goodwill": "0",
"Liabilities, Current": "144,561",
"Liabilities, Non-Current": "1,010,850",
"Other Assets": "1,853,139",
"Other Compr. Net Income": "2,815",
"Other Expenses": "1,144,815",
"Other Liabilities": "0",
"Other Net Income": "36,480",
"Other Revenues": "745,994",
"Property, Plant and Equipment": "486,273"
},
"output_variables": {
"Assets": "2,885,978",
"Liabilities": "1,155,411",
"Expenses": "1,433,037",
"Revenues": "745,994",
"Stockholders Equity": "1,730,567",
"Net Income": "-650,563",
"Comprehensive Net Income": "-647,748",
"BaseVar": "3,129,858",
"ECR before LimitedLiability": "96%",
"Economic Capital Ratio": "180%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "449,557",
"Assets, Non-Current": "17,485",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "146,549",
"General and Administrative Expense": "33,616",
"Goodwill": "0",
"Liabilities, Current": "228,729",
"Liabilities, Non-Current": "657,469",
"Other Assets": "149,827",
"Other Compr. Net Income": "5,007",
"Other Expenses": "518,505",
"Other Liabilities": "0",
"Other Net Income": "-12,247",
"Other Revenues": "709,598",
"Property, Plant and Equipment": "1,084,306"
},
"output_variables": {
"Assets": "1,701,175",
"Liabilities": "886,198",
"Expenses": "698,670",
"Revenues": "709,598",
"Stockholders Equity": "814,977",
"Net Income": "-1,319",
"Comprehensive Net Income": "3,688",
"BaseVar": "2,006,448",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "179%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.7878269930219168,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000215466.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000215466.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000215466.svg"
},
{
"company_id": "0001637558",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001637558.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001637558_main_keyfigs.svg",
"name": "Consol Coal Resources LP",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, Current, increasing the Economic Capital Ratio by 51% points.The greatest weakness of Consol Coal Resources 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 178%, being 24% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001637558_2018_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"
},
"2017": {
"Other Assets": "-14.7",
"Assets": "-5.68",
"Liabilities": "30.0",
"Stockholders Equity": "15.7",
"ECR before LimitedLiability": "65.7",
"Assets, Current": "-15.8",
"Property, Plant and Equipment": "40.7",
"Goodwill": "-2.67",
"Liabilities, Non-Current": "-43.3",
"Other Liabilities": "15.9",
"Liabilities, Current": "50.9",
"Other Expenses": "31.6",
"Expenses": "2.42",
"Revenues": "37.7",
"Net Income": "41.5",
"Depreciation, Depletion and Amortization": "-6.19",
"General and Administrative Expense": "-26.8",
"Cost of Revenue": "7.09",
"Other Revenues": "37.7",
"Comprehensive Net Income": "41.9",
"Economic Capital Ratio": "24.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "51,707",
"Assets, Non-Current": "15,474",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "41,437",
"General and Administrative Expense": "210,683",
"Goodwill": "0",
"Liabilities, Current": "66,968",
"Liabilities, Non-Current": "214,115",
"Other Assets": "0",
"Other Compr. Net Income": "1,366",
"Other Expenses": "30,200",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "322,784",
"Property, Plant and Equipment": "427,058"
},
"output_variables": {
"Assets": "494,239",
"Liabilities": "281,083",
"Expenses": "282,320",
"Revenues": "322,784",
"Stockholders Equity": "213,156",
"Net Income": "40,464",
"Comprehensive Net Income": "41,830",
"BaseVar": "690,896",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "178%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 1.7767087617622983,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001637558.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001637558.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001637558.svg"
},
{
"company_id": "0001001838",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001001838.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001001838_main_keyfigs.svg",
"name": "Southern Copper CORP",
"rank": 34,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Other Net Income, increasing the Economic Capital Ratio by 52% points.The greatest weakness of Southern Copper CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 177%, being 24% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001001838_2018_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"
},
"2017": {
"Other Assets": "-11.0",
"Assets": "6.21",
"Liabilities": "18.1",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "65.5",
"Assets, Non-Current": "6.88",
"Property, Plant and Equipment": "19.5",
"Liabilities, Non-Current": "-58.0",
"Other Liabilities": "14.2",
"Liabilities, Current": "51.6",
"Other Expenses": "18.8",
"Expenses": "9.09",
"Revenues": "-22.7",
"Net Income": "34.7",
"Depreciation, Depletion and Amortization": "-3.16",
"General and Administrative Expense": "10.3",
"Cost of Revenue": "-15.7",
"Other Revenues": "-22.7",
"Comprehensive Net Income": "34.8",
"Other Net Income": "52.1",
"Economic Capital Ratio": "24.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "3,170,100",
"Assets, Non-Current": "1,093,300",
"Cost of Revenue": "3,252,800",
"Depreciation, Depletion and Amortization": "671,100",
"General and Administrative Expense": "93,100",
"Goodwill": "0",
"Liabilities, Current": "1,168,300",
"Liabilities, Non-Current": "6,462,400",
"Other Assets": "417,100",
"Other Compr. Net Income": "-1,000",
"Other Expenses": "1,969,400",
"Other Liabilities": "0",
"Other Net Income": "6,718,800",
"Other Revenues": "0",
"Property, Plant and Equipment": "9,099,600"
},
"output_variables": {
"Assets": "13,780,100",
"Liabilities": "7,630,700",
"Expenses": "5,986,400",
"Revenues": "0",
"Stockholders Equity": "6,149,400",
"Net Income": "732,400",
"Comprehensive Net Income": "731,400",
"BaseVar": "17,058,500",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "177%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 1.7746963449713085,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001001838.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001001838.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001001838.svg"
},
{
"company_id": "0001011509",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001011509.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001011509_main_keyfigs.svg",
"name": "Golden Minerals Co",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 64% points.The greatest weakness of Golden Minerals Co is the variable Expenses, reducing the Economic Capital Ratio by 24% points.
The company's Economic Capital Ratio, given in the ranking table, is 175%, being 22% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001011509_2018_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"
},
"2017": {
"Other Assets": "-16.4",
"Assets": "-3.18",
"Liabilities": "63.8",
"Stockholders Equity": "54.7",
"ECR before LimitedLiability": "63.3",
"Assets, Non-Current": "-1.60",
"Assets, Current": "11.7",
"Property, Plant and Equipment": "10.6",
"Goodwill": "-3.00",
"Liabilities, Non-Current": "3.55",
"Other Liabilities": "8.19",
"Liabilities, Current": "53.8",
"Other Expenses": "-10.6",
"Expenses": "-23.7",
"Revenues": "27.2",
"Net Income": "1.95",
"Depreciation, Depletion and Amortization": "-5.97",
"General and Administrative Expense": "-15.2",
"Cost of Revenue": "7.89",
"Other Revenues": "27.2",
"Economic Capital Ratio": "22.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4,937",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "952",
"General and Administrative Expense": "3,512",
"Goodwill": "0",
"Liabilities, Current": "1,858",
"Liabilities, Non-Current": "2,538",
"Other Assets": "0",
"Other Compr. Net Income": "-95",
"Other Expenses": "6,103",
"Other Liabilities": "600",
"Other Net Income": "-16",
"Other Revenues": "6,691",
"Property, Plant and Equipment": "8,140"
},
"output_variables": {
"Assets": "13,077",
"Liabilities": "4,996",
"Expenses": "10,567",
"Revenues": "6,691",
"Stockholders Equity": "8,081",
"Net Income": "-3,892",
"Comprehensive Net Income": "-3,987",
"BaseVar": "17,721",
"ECR before LimitedLiability": "90%",
"Economic Capital Ratio": "175%"
}
}
},
"top_rated": false,
"trend": 9.0,
"value": 1.752651361287013,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001011509.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001011509.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001011509.svg"
},
{
"company_id": "0001375205",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001375205.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001375205_main_keyfigs.svg",
"name": "UR Energy INC",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, Current, increasing the Economic Capital Ratio by 50% points.The greatest weakness of UR Energy INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 59% points.
The company's Economic Capital Ratio, given in the ranking table, is 171%, being 18% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001375205_2018_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"
},
"2017": {
"Other Assets": "-6.40",
"Assets": "8.67",
"Liabilities": "14.6",
"Stockholders Equity": "24.1",
"ECR before LimitedLiability": "59.2",
"Assets, Current": "-13.9",
"Property, Plant and Equipment": "47.9",
"Goodwill": "-2.49",
"Liabilities, Non-Current": "-58.8",
"Other Liabilities": "14.0",
"Liabilities, Current": "49.7",
"Other Expenses": "24.7",
"Expenses": "9.88",
"Revenues": "19.1",
"Net Income": "29.1",
"Depreciation, Depletion and Amortization": "1.45",
"General and Administrative Expense": "5.22",
"Cost of Revenue": "-19.7",
"Other Revenues": "19.1",
"Comprehensive Net Income": "29.3",
"Economic Capital Ratio": "18.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "9,168",
"Assets, Non-Current": "0",
"Cost of Revenue": "24,401",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "5,090",
"Goodwill": "0",
"Liabilities, Current": "7,885",
"Liabilities, Non-Current": "41,698",
"Other Assets": "7,558",
"Other Compr. Net Income": "59",
"Other Expenses": "7,490",
"Other Liabilities": "0",
"Other Net Income": "-1,311",
"Other Revenues": "38,368",
"Property, Plant and Equipment": "71,638"
},
"output_variables": {
"Assets": "88,364",
"Liabilities": "49,583",
"Expenses": "36,981",
"Revenues": "38,368",
"Stockholders Equity": "38,781",
"Net Income": "76",
"Comprehensive Net Income": "135",
"BaseVar": "107,333",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "171%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 1.7115564635298108,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001375205.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001375205.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001375205.svg"
},
{
"company_id": "0001037676",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001037676.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001037676.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0001037676.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001037676_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001037676_main_keyfigs.svg",
"name": "ARCH Resources INC",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001037676.svg",
"report_text": "The relative strengths and weaknesses of ARCH 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 ARCH Resources INC compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 73% points.The greatest weakness of ARCH Resources INC is the variable Other Expenses, reducing the Economic Capital Ratio by 41% points.
The company's Economic Capital Ratio, given in the ranking table, is 164%, being 11% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001037676_2018_ARCH_Resources_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Assets, Current": "-8.88",
"Assets": "-3.00",
"Liabilities": "-7.35",
"Stockholders Equity": "-9.77",
"ECR before LimitedLiability": "-12.4",
"Other Assets": "-2.80",
"Goodwill": "-5.13",
"Property, Plant and Equipment": "17.8",
"Liabilities, Current": "-2.58",
"Liabilities, Non-Current": "-16.6",
"Other Liabilities": "11.3",
"Cost of Revenue": "15.4",
"Expenses": "-0.935",
"Revenues": "-28.3",
"Net Income": "-2.37",
"Other Expenses": "-12.7",
"Depreciation, Depletion and Amortization": "-3.24",
"Other Revenues": "-28.3",
"Comprehensive Net Income": "-2.22",
"Other Net Income": "30.1",
"Economic Capital Ratio": "-11.1"
},
"2010": {
"Assets": "-18.3",
"Liabilities": "-11.9",
"Stockholders Equity": "-38.0",
"ECR before LimitedLiability": "-29.7",
"Property, Plant and Equipment": "5.51",
"Goodwill": "-1.24",
"Assets, Current": "-15.1",
"Other Assets": "-7.21",
"Other Liabilities": "13.9",
"Liabilities, Current": "4.04",
"Liabilities, Non-Current": "-31.7",
"Expenses": "-11.1",
"Revenues": "-37.9",
"Net Income": "-5.96",
"Other Expenses": "-19.4",
"Depreciation, Depletion and Amortization": "-4.25",
"Cost of Revenue": "13.2",
"Other Revenues": "-37.9",
"Other Net Income": "50.2",
"Comprehensive Net Income": "-5.78",
"Economic Capital Ratio": "-28.9"
},
"2011": {
"Liabilities, Current": "25.0",
"Liabilities": "-32.3",
"Stockholders Equity": "-23.2",
"ECR before LimitedLiability": "59.7",
"Liabilities, Non-Current": "-64.4",
"General and Administrative Expense": "14.2",
"Expenses": "27.7",
"Net Income": "52.0",
"Other Expenses": "9.71",
"Depreciation, Depletion and Amortization": "-3.26",
"Cost of Revenue": "6.20",
"Other Revenues": "-17.3",
"Revenues": "-17.3",
"Property, Plant and Equipment": "59.4",
"Assets, Non-Current": "-1.34",
"Goodwill": "3.68",
"Assets, Current": "-20.6",
"Other Assets": "-22.4",
"Comprehensive Net Income": "52.1",
"Other Net Income": "42.1",
"Economic Capital Ratio": "2.60"
},
"2012": {
"Other Liabilities": "6.51",
"Liabilities": "-26.9",
"Stockholders Equity": "-21.3",
"ECR before LimitedLiability": "39.8",
"Liabilities, Non-Current": "-87.1",
"Liabilities, Current": "39.0",
"Other Expenses": "5.69",
"Expenses": "25.9",
"Net Income": "39.2",
"Cost of Revenue": "6.38",
"General and Administrative Expense": "17.3",
"Depreciation, Depletion and Amortization": "-4.05",
"Other Revenues": "-16.4",
"Revenues": "-16.4",
"Property, Plant and Equipment": "40.8",
"Assets, Current": "-14.0",
"Goodwill": "1.32",
"Other Assets": "-28.7",
"Comprehensive Net Income": "39.2",
"Other Net Income": "39.0",
"Economic Capital Ratio": "-5.45"
},
"2013": {
"Property, Plant and Equipment": "35.6",
"Assets": "20.5",
"Liabilities": "-41.5",
"Stockholders Equity": "-13.9",
"ECR before LimitedLiability": "39.1",
"Assets, Current": "-2.85",
"Other Assets": "-24.0",
"Liabilities, Non-Current": "22.9",
"Liabilities, Current": "33.5",
"Other Liabilities": "-129",
"Depreciation, Depletion and Amortization": "1.70",
"Expenses": "33.5",
"Revenues": "-17.7",
"Net Income": "33.8",
"General and Administrative Expense": "18.0",
"Cost of Revenue": "4.74",
"Other Expenses": "11.9",
"Other Revenues": "-17.7",
"Other Net Income": "28.5",
"Comprehensive Net Income": "33.9",
"Economic Capital Ratio": "-5.88"
},
"2014": {
"Goodwill": "-1.72",
"Assets": "16.5",
"Liabilities": "-28.3",
"Stockholders Equity": "-8.50",
"ECR before LimitedLiability": "32.5",
"Assets, Current": "-7.40",
"Other Assets": "-23.6",
"Property, Plant and Equipment": "27.5",
"Other Liabilities": "16.8",
"Liabilities, Non-Current": "-94.7",
"Liabilities, Current": "24.3",
"General and Administrative Expense": "16.8",
"Expenses": "24.2",
"Revenues": "-14.3",
"Net Income": "25.2",
"Cost of Revenue": "4.02",
"Other Expenses": "8.73",
"Other Revenues": "-14.3",
"Comprehensive Net Income": "25.3",
"Other Net Income": "24.2",
"Economic Capital Ratio": "-2.14"
},
"2017": {
"Other Assets": "-15.9",
"Assets": "-35.9",
"Liabilities": "57.6",
"Stockholders Equity": "-15.0",
"ECR before LimitedLiability": "51.8",
"Property, Plant and Equipment": "-24.2",
"Goodwill": "-3.96",
"Liabilities, Non-Current": "-16.8",
"Other Liabilities": "3.71",
"Liabilities, Current": "66.2",
"Other Expenses": "-41.1",
"Expenses": "-19.3",
"Revenues": "-34.0",
"Net Income": "59.9",
"Depreciation, Depletion and Amortization": "2.24",
"General and Administrative Expense": "12.7",
"Cost of Revenue": "9.82",
"Other Revenues": "-34.0",
"Comprehensive Net Income": "59.9",
"Other Net Income": "73.0",
"Economic Capital Ratio": "10.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001037676_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Assets, Current": "686,782",
"Assets, Non-Current": "145,168",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "301,608",
"General and Administrative Expense": "97,787",
"Goodwill": "113,701",
"Liabilities, Current": "631,727",
"Liabilities, Non-Current": "1,987,425",
"Other Assets": "528,759",
"Other Compr. Net Income": "0",
"Other Expenses": "2,134,507",
"Other Liabilities": "97,376",
"Other Net Income": "2,576,081",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,366,186"
},
"output_variables": {
"Assets": "4,840,596",
"Liabilities": "2,716,528",
"Expenses": "2,533,902",
"Revenues": "0",
"Stockholders Equity": "2,124,068",
"Net Income": "42,179",
"Comprehensive Net Income": "42,179",
"BaseVar": "6,333,554",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "172%"
}
},
"2010": {
"input_variables": {
"Assets, Current": "734,914",
"Assets, Non-Current": "116,468",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "365,066",
"General and Administrative Expense": "118,177",
"Goodwill": "114,963",
"Liabilities, Current": "527,346",
"Liabilities, Non-Current": "2,021,028",
"Other Assets": "605,532",
"Other Compr. Net Income": "0",
"Other Expenses": "2,536,855",
"Other Liabilities": "84,444",
"Other Net Income": "3,179,492",
"Other Revenues": "0",
"Property, Plant and Equipment": "3,308,892"
},
"output_variables": {
"Assets": "4,880,769",
"Liabilities": "2,632,818",
"Expenses": "3,020,098",
"Revenues": "0",
"Stockholders Equity": "2,247,951",
"Net Income": "159,394",
"Comprehensive Net Income": "159,394",
"BaseVar": "6,856,588",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "178%"
}
},
"2011": {
"input_variables": {
"Assets, Current": "1,182,774",
"Assets, Non-Current": "173,701",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "466,587",
"General and Administrative Expense": "119,056",
"Goodwill": "596,103",
"Liabilities, Current": "1,020,668",
"Liabilities, Non-Current": "4,506,772",
"Other Assets": "312,231",
"Other Compr. Net Income": "0",
"Other Expenses": "3,279,087",
"Other Liabilities": "1,096,945",
"Other Net Income": "4,007,570",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,949,150"
},
"output_variables": {
"Assets": "10,213,959",
"Liabilities": "6,624,385",
"Expenses": "3,864,730",
"Revenues": "0",
"Stockholders Equity": "3,589,574",
"Net Income": "142,840",
"Comprehensive Net Income": "142,840",
"BaseVar": "12,355,322",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "156%"
}
},
"2012": {
"input_variables": {
"Assets, Current": "1,914,104",
"Assets, Non-Current": "160,164",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "525,508",
"General and Administrative Expense": "134,299",
"Goodwill": "265,423",
"Liabilities, Current": "577,069",
"Liabilities, Non-Current": "5,761,700",
"Other Assets": "329,988",
"Other Compr. Net Income": "-8,552",
"Other Expenses": "3,847,102",
"Other Liabilities": "813,441",
"Other Net Income": "3,823,222",
"Other Revenues": "0",
"Property, Plant and Equipment": "7,337,098"
},
"output_variables": {
"Assets": "10,006,777",
"Liabilities": "7,152,210",
"Expenses": "4,506,909",
"Revenues": "0",
"Stockholders Equity": "2,854,567",
"Net Income": "-683,687",
"Comprehensive Net Income": "-692,239",
"BaseVar": "12,748,835",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "137%"
}
},
"2013": {
"input_variables": {
"Assets, Current": "1,782,071",
"Assets, Non-Current": "164,803",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "133,448",
"Goodwill": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "309,033",
"Other Compr. Net Income": "54,199",
"Other Expenses": "3,208,552",
"Other Liabilities": "6,736,944",
"Other Net Income": "2,700,168",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,734,286"
},
"output_variables": {
"Assets": "8,990,193",
"Liabilities": "6,736,944",
"Expenses": "3,342,000",
"Revenues": "0",
"Stockholders Equity": "2,253,249",
"Net Income": "-641,832",
"Comprehensive Net Income": "-587,633",
"BaseVar": "10,911,752",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "131%"
}
},
"2014": {
"input_variables": {
"Assets, Current": "1,542,751",
"Assets, Non-Current": "130,866",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "114,223",
"Goodwill": "0",
"Liabilities, Current": "519,394",
"Liabilities, Non-Current": "5,708,815",
"Other Assets": "302,648",
"Other Compr. Net Income": "-34,451",
"Other Expenses": "2,998,061",
"Other Liabilities": "533,360",
"Other Net Income": "2,553,931",
"Other Revenues": "0",
"Property, Plant and Equipment": "6,453,458"
},
"output_variables": {
"Assets": "8,429,723",
"Liabilities": "6,761,569",
"Expenses": "3,112,284",
"Revenues": "0",
"Stockholders Equity": "1,668,154",
"Net Income": "-558,353",
"Comprehensive Net Income": "-592,804",
"BaseVar": "10,445,979",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "122%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "830,994",
"Assets, Non-Current": "59,783",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "86,821",
"Goodwill": "0",
"Liabilities, Current": "334,081",
"Liabilities, Non-Current": "780,815",
"Other Assets": "132,907",
"Other Compr. Net Income": "-4,087",
"Other Expenses": "1,970,151",
"Other Liabilities": "198,871",
"Other Net Income": "2,295,422",
"Other Revenues": "0",
"Property, Plant and Equipment": "955,948"
},
"output_variables": {
"Assets": "1,979,632",
"Liabilities": "1,313,767",
"Expenses": "2,056,972",
"Revenues": "0",
"Stockholders Equity": "665,865",
"Net Income": "238,450",
"Comprehensive Net Income": "234,363",
"BaseVar": "3,824,940",
"ECR before LimitedLiability": "75%",
"Economic Capital Ratio": "164%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.637624031858508,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001037676.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001037676.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001037676.svg"
},
{
"company_id": "0001621563",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001621563.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001621563_main_keyfigs.svg",
"name": "Summit Materials Inc",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 56% points.The greatest weakness of Summit Materials Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 108% points.
The company's Economic Capital Ratio, given in the ranking table, is 156%, being 2.5% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001621563_2018_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"
},
"2017": {
"Liabilities, Non-Current": "31.9",
"Liabilities": "6.35",
"Stockholders Equity": "4.25",
"ECR before LimitedLiability": "43.8",
"Other Liabilities": "-108",
"Liabilities, Current": "55.9",
"Other Expenses": "29.0",
"Expenses": "8.77",
"Net Income": "35.4",
"Depreciation, Depletion and Amortization": "1.59",
"General and Administrative Expense": "5.58",
"Cost of Revenue": "-24.6",
"Other Revenues": "24.8",
"Revenues": "24.8",
"Other Assets": "-9.42",
"Assets, Current": "-7.57",
"Property, Plant and Equipment": "-10.4",
"Goodwill": "36.1",
"Comprehensive Net Income": "35.7",
"Other Net Income": "0.859",
"Economic Capital Ratio": "2.51"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "783,601",
"Assets, Non-Current": "51,063",
"Cost of Revenue": "1,281,777",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "242,670",
"Goodwill": "1,053,153",
"Liabilities, Current": "249,975",
"Liabilities, Non-Current": "65,329",
"Other Assets": "284,092",
"Other Compr. Net Income": "5,688",
"Other Expenses": "282,839",
"Other Liabilities": "2,200,308",
"Other Net Income": "488",
"Other Revenues": "1,932,575",
"Property, Plant and Equipment": "1,615,424"
},
"output_variables": {
"Assets": "3,787,333",
"Liabilities": "2,515,612",
"Expenses": "1,807,286",
"Revenues": "1,932,575",
"Stockholders Equity": "1,271,721",
"Net Income": "125,777",
"Comprehensive Net Income": "131,465",
"BaseVar": "5,024,491",
"ECR before LimitedLiability": "65%",
"Economic Capital Ratio": "156%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.557132626477863,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001621563.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001621563.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001621563.svg"
},
{
"company_id": "0001543418",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001543418.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001543418_main_keyfigs.svg",
"name": "Trilogy Metals Inc",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Property, Plant and Equipment, increasing the Economic Capital Ratio by 59% points.The greatest weakness of Trilogy Metals Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 46% points.
The company's Economic Capital Ratio, given in the ranking table, is 155%, being 1.4% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001543418_2018_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"
},
"2017": {
"Other Assets": "-14.6",
"Assets": "55.9",
"Liabilities": "28.0",
"Stockholders Equity": "58.4",
"ECR before LimitedLiability": "42.7",
"Assets, Current": "4.56",
"Property, Plant and Equipment": "58.9",
"Goodwill": "-2.60",
"Liabilities, Non-Current": "30.3",
"Other Liabilities": "-45.6",
"Liabilities, Current": "38.0",
"Other Expenses": "-20.3",
"Expenses": "-7.83",
"Revenues": "-21.5",
"Net Income": "-33.7",
"General and Administrative Expense": "6.21",
"Cost of Revenue": "6.03",
"Other Revenues": "-21.5",
"Comprehensive Net Income": "-33.6",
"Other Net Income": "-5.59",
"Economic Capital Ratio": "1.44"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "9,214",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "107",
"General and Administrative Expense": "1,385",
"Goodwill": "0",
"Liabilities, Current": "4,249",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "17,438",
"Other Liabilities": "10,365",
"Other Net Income": "-2,174",
"Other Revenues": "0",
"Property, Plant and Equipment": "31,065"
},
"output_variables": {
"Assets": "40,279",
"Liabilities": "14,614",
"Expenses": "18,930",
"Revenues": "0",
"Stockholders Equity": "25,665",
"Net Income": "-21,104",
"Comprehensive Net Income": "-21,104",
"BaseVar": "37,998",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "155%"
}
}
},
"top_rated": false,
"trend": -38.0,
"value": 1.5464342048619724,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001543418.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001543418.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001543418.svg"
},
{
"company_id": "0001111741",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001111741.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001111741_main_keyfigs.svg",
"name": "Dynaresource INC",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 57% 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 154%, being 1.0% points above the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001111741_2018_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"
},
"2017": {
"Other Assets": "44.6",
"Assets": "-34.3",
"Liabilities": "50.7",
"Stockholders Equity": "-12.1",
"ECR before LimitedLiability": "42.3",
"Assets, Non-Current": "-2.21",
"Assets, Current": "12.2",
"Property, Plant and Equipment": "-52.8",
"Goodwill": "-4.13",
"Liabilities, Non-Current": "44.0",
"Other Liabilities": "19.9",
"Liabilities, Current": "-13.0",
"Other Expenses": "-24.3",
"Expenses": "-20.1",
"Revenues": "56.7",
"Net Income": "39.2",
"General and Administrative Expense": "-5.71",
"Cost of Revenue": "9.71",
"Other Revenues": "56.7",
"Comprehensive Net Income": "47.2",
"Other Compr. Net Income": "6.81",
"Economic Capital Ratio": "1.02"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "5,531",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "154",
"General and Administrative Expense": "2,610",
"Goodwill": "0",
"Liabilities, Current": "7,356",
"Liabilities, Non-Current": "238",
"Other Assets": "5,963",
"Other Compr. Net Income": "775",
"Other Expenses": "8,714",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "10,850",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "11,493",
"Liabilities": "7,593",
"Expenses": "11,478",
"Revenues": "10,850",
"Stockholders Equity": "3,900",
"Net Income": "-628",
"Comprehensive Net Income": "148",
"BaseVar": "21,095",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "154%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.542160302781273,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001111741.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001111741.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001111741.svg"
},
{
"company_id": "0000831259",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000831259.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000831259_main_keyfigs.svg",
"name": "Freeport Mcmoran INC",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 42% points.The greatest weakness of Freeport Mcmoran INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 50% points.
The company's Economic Capital Ratio, given in the ranking table, is 151%, being 1.7% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000831259_2018_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"
},
"2017": {
"Other Assets": "-16.0",
"Assets": "4.90",
"Liabilities": "-5.24",
"Stockholders Equity": "1.57",
"ECR before LimitedLiability": "39.5",
"Assets, Non-Current": "10.6",
"Assets, Current": "2.94",
"Property, Plant and Equipment": "14.3",
"Goodwill": "-2.88",
"Liabilities, Non-Current": "-50.0",
"Other Liabilities": "-3.04",
"Liabilities, Current": "41.7",
"Other Expenses": "31.8",
"Expenses": "17.3",
"Revenues": "18.6",
"Net Income": "36.2",
"General and Administrative Expense": "10.1",
"Cost of Revenue": "-23.4",
"Other Revenues": "18.6",
"Comprehensive Net Income": "35.7",
"Economic Capital Ratio": "-1.73"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "10,779,000",
"Assets, Non-Current": "3,679,000",
"Cost of Revenue": "12,022,000",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "484,000",
"Goodwill": "0",
"Liabilities, Current": "5,038,000",
"Liabilities, Non-Current": "17,346,000",
"Other Assets": "8,000",
"Other Compr. Net Income": "-217,000",
"Other Expenses": "1,147,000",
"Other Liabilities": "3,622,000",
"Other Net Income": "-655,000",
"Other Revenues": "16,403,000",
"Property, Plant and Equipment": "22,836,000"
},
"output_variables": {
"Assets": "37,302,000",
"Liabilities": "26,006,000",
"Expenses": "13,653,000",
"Revenues": "16,403,000",
"Stockholders Equity": "11,296,000",
"Net Income": "2,095,000",
"Comprehensive Net Income": "1,878,000",
"BaseVar": "47,118,000",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "151%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.5146812806760406,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000831259.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000831259.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000831259.svg"
},
{
"company_id": "0001507964",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001507964.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001507964_main_keyfigs.svg",
"name": "Corvus Gold ULC",
"rank": 42,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Other Assets, increasing the Economic Capital Ratio by 108% points.The greatest weakness of Corvus Gold ULC is the variable Net Income, reducing the Economic Capital Ratio by 107% points.
The company's Economic Capital Ratio, given in the ranking table, is 145%, being 8.5% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001507964_2018_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"
},
"2017": {
"Other Assets": "108",
"Assets": "36.7",
"Liabilities": "52.1",
"Stockholders Equity": "68.8",
"ECR before LimitedLiability": "32.8",
"Assets, Current": "4.11",
"Property, Plant and Equipment": "-52.7",
"Goodwill": "-4.11",
"Liabilities, Non-Current": "30.3",
"Other Liabilities": "18.3",
"Liabilities, Current": "48.0",
"Other Expenses": "-102",
"Expenses": "-81.1",
"Revenues": "-31.9",
"Net Income": "-107",
"General and Administrative Expense": "16.0",
"Cost of Revenue": "9.20",
"Other Revenues": "-31.9",
"Comprehensive Net Income": "-103",
"Other Compr. Net Income": "4.63",
"Economic Capital Ratio": "-8.49"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,563",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "0.65",
"Goodwill": "0",
"Liabilities, Current": "293",
"Liabilities, Non-Current": "340",
"Other Assets": "4,528",
"Other Compr. Net Income": "180",
"Other Expenses": "6,730",
"Other Liabilities": "0",
"Other Net Income": "3.1",
"Other Revenues": "0",
"Property, Plant and Equipment": "70"
},
"output_variables": {
"Assets": "6,161",
"Liabilities": "633",
"Expenses": "6,731",
"Revenues": "0",
"Stockholders Equity": "5,527",
"Net Income": "-6,728",
"Comprehensive Net Income": "-6,548",
"BaseVar": "6,854",
"ECR before LimitedLiability": "51%",
"Economic Capital Ratio": "145%"
}
}
},
"top_rated": false,
"trend": -22.0,
"value": 1.447126510990521,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001507964.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001507964.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001507964.svg"
},
{
"company_id": "0001010858",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001010858.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001010858_main_keyfigs.svg",
"name": "Bison Merger Sub I LLC",
"rank": 43,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 45% points.The greatest weakness of Bison Merger Sub I LLC 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 143%, being 11% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001010858_2018_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"
},
"2017": {
"Other Assets": "-13.9",
"Assets": "-23.1",
"Liabilities": "17.3",
"Stockholders Equity": "-16.8",
"ECR before LimitedLiability": "30.5",
"Assets, Current": "-5.86",
"Property, Plant and Equipment": "-2.08",
"Goodwill": "-2.43",
"Liabilities, Non-Current": "-67.1",
"Other Liabilities": "16.3",
"Liabilities, Current": "45.1",
"Other Revenues": "44.9",
"Revenues": "44.9",
"Net Income": "44.1",
"General and Administrative Expense": "5.67",
"Comprehensive Net Income": "44.6",
"Other Expenses": "44.9",
"Cost of Revenue": "-39.0",
"Other Net Income": "-3.41",
"Depreciation, Depletion and Amortization": "-4.10",
"Economic Capital Ratio": "-10.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "363,176",
"Assets, Non-Current": "7,711",
"Cost of Revenue": "659,758",
"Depreciation, Depletion and Amortization": "79,144",
"General and Administrative Expense": "113,240",
"Goodwill": "15,301",
"Liabilities, Current": "169,489",
"Liabilities, Non-Current": "771,930",
"Other Assets": "93,618",
"Other Compr. Net Income": "3,607",
"Other Expenses": "-4,666",
"Other Liabilities": "3,606",
"Other Net Income": "-58,234",
"Other Revenues": "959,795",
"Property, Plant and Equipment": "785,513"
},
"output_variables": {
"Assets": "1,265,319",
"Liabilities": "945,025",
"Expenses": "847,476",
"Revenues": "959,795",
"Stockholders Equity": "320,294",
"Net Income": "54,085",
"Comprehensive Net Income": "57,692",
"BaseVar": "2,039,728",
"ECR before LimitedLiability": "49%",
"Economic Capital Ratio": "143%"
}
}
},
"top_rated": false,
"trend": 0.0,
"value": 1.4250654378477787,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001010858.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001010858.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001010858.svg"
},
{
"company_id": "0001710366",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001710366.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001710366.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0001710366.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001710366_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001710366_main_keyfigs.svg",
"name": "Core Natural Resources Inc",
"rank": 44,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001710366.svg",
"report_text": "The relative strengths and weaknesses of Core Natural 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 Core Natural Resources Inc compared to the market average is the variable Liabilities, Current, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Core Natural Resources Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 89% points.
The company's Economic Capital Ratio, given in the ranking table, is 123%, being 30% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001710366_2018_Core_Natural_Resources_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-21.0",
"Assets": "-13.1",
"Liabilities": "-16.9",
"Stockholders Equity": "-29.0",
"ECR before LimitedLiability": "11.2",
"Assets, Non-Current": "7.38",
"Assets, Current": "-18.7",
"Property, Plant and Equipment": "25.7",
"Goodwill": "-3.81",
"Liabilities, Non-Current": "-88.8",
"Other Liabilities": "14.3",
"Liabilities, Current": "26.1",
"Other Expenses": "-9.35",
"Expenses": "13.1",
"Revenues": "23.3",
"Net Income": "25.9",
"General and Administrative Expense": "13.3",
"Cost of Revenue": "7.69",
"Other Revenues": "23.3",
"Comprehensive Net Income": "26.0",
"Economic Capital Ratio": "-30.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001710366_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "399,240",
"Assets, Non-Current": "185,562",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill": "0",
"Liabilities, Current": "422,209",
"Liabilities, Non-Current": "1,941,249",
"Other Assets": "0",
"Other Compr. Net Income": "80,023",
"Other Expenses": "1,329,334",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,411,903",
"Property, Plant and Equipment": "2,122,297"
},
"output_variables": {
"Assets": "2,707,099",
"Liabilities": "2,363,458",
"Expenses": "1,329,334",
"Revenues": "1,411,903",
"Stockholders Equity": "343,641",
"Net Income": "82,569",
"Comprehensive Net Income": "162,592",
"BaseVar": "3,945,908",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "123%"
}
}
},
"top_rated": false,
"trend": null,
"value": 1.2319013230606566,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001710366.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001710366.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001710366.svg"
},
{
"company_id": "0001555177",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001555177.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001555177_main_keyfigs.svg",
"name": "Emerge Energy Services LP",
"rank": 45,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Other Revenues, increasing the Economic Capital Ratio by 28% points.The greatest weakness of Emerge Energy Services LP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 120%, being 33% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001555177_2018_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"
},
"2017": {
"Other Assets": "-29.4",
"Assets": "-56.3",
"Liabilities": "23.2",
"Stockholders Equity": "-45.3",
"ECR before LimitedLiability": "8.25",
"Assets, Non-Current": "8.23",
"Assets, Current": "-16.1",
"Property, Plant and Equipment": "-27.3",
"Goodwill": "-5.69",
"Liabilities, Non-Current": "-59.8",
"Other Liabilities": "18.4",
"Liabilities, Current": "25.9",
"Other Expenses": "-38.6",
"Expenses": "-23.2",
"Revenues": "28.1",
"Net Income": "23.8",
"General and Administrative Expense": "10.9",
"Cost of Revenue": "11.5",
"Other Revenues": "28.1",
"Comprehensive Net Income": "23.9",
"Economic Capital Ratio": "-33.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "96,836",
"Assets, Non-Current": "24,422",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "21,899",
"General and Administrative Expense": "26,796",
"Goodwill": "0",
"Liabilities, Current": "48,537",
"Liabilities, Non-Current": "206,233",
"Other Assets": "1,664",
"Other Compr. Net Income": "0",
"Other Expenses": "304,350",
"Other Liabilities": "5,013",
"Other Net Income": "-18,089",
"Other Revenues": "364,302",
"Property, Plant and Equipment": "185,970"
},
"output_variables": {
"Assets": "308,892",
"Liabilities": "259,783",
"Expenses": "353,045",
"Revenues": "364,302",
"Stockholders Equity": "49,109",
"Net Income": "-6,832",
"Comprehensive Net Income": "-6,832",
"BaseVar": "652,056",
"ECR before LimitedLiability": "24%",
"Economic Capital Ratio": "120%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.2021239798196084,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001555177.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001555177.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001555177.svg"
},
{
"company_id": "0001415332",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001415332.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001415332_main_keyfigs.svg",
"name": "Lithium Corp",
"rank": 46,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 29% points.The greatest weakness of Lithium Corp is the variable Liabilities, Current, reducing the Economic Capital Ratio by 57% points.
The company's Economic Capital Ratio, given in the ranking table, is 96%, being 57% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001415332_2018_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"
},
"2017": {
"Other Assets": "29.3",
"Assets": "2.50",
"Liabilities": "-5.30",
"Stockholders Equity": "-1.22",
"ECR before LimitedLiability": "-15.9",
"Assets, Current": "-10.1",
"Property, Plant and Equipment": "-1.23",
"Goodwill": "-0.388",
"Liabilities, Non-Current": "3.33",
"Other Liabilities": "1.20",
"Liabilities, Current": "-56.9",
"Other Expenses": "-1.07",
"Expenses": "0.447",
"Revenues": "-1.48",
"Net Income": "-1.50",
"General and Administrative Expense": "1.11",
"Cost of Revenue": "0.749",
"Other Revenues": "-1.48",
"Comprehensive Net Income": "-1.50",
"Other Net Income": "-0.568",
"Economic Capital Ratio": "-57.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"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": "526",
"Liabilities, Non-Current": "0",
"Other Assets": "401",
"Other Compr. Net Income": "0",
"Other Expenses": "283",
"Other Liabilities": "0",
"Other Net Income": "-42",
"Other Revenues": "0",
"Property, Plant and Equipment": "232"
},
"output_variables": {
"Assets": "632",
"Liabilities": "526",
"Expenses": "295",
"Revenues": "0",
"Stockholders Equity": "106",
"Net Income": "-337",
"Comprehensive Net Income": "-337",
"BaseVar": "748",
"ECR before LimitedLiability": "-31%",
"Economic Capital Ratio": "96%"
}
}
},
"top_rated": false,
"trend": 15.0,
"value": 0.9609067873054452,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001415332.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001415332.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001415332.svg"
},
{
"company_id": "0001412347",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001412347.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001412347_main_keyfigs.svg",
"name": "Westmoreland Resource Partners LP",
"rank": 47,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Other Revenues, increasing the Economic Capital Ratio by 7.8% points.The greatest weakness of Westmoreland Resource Partners LP 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 96%, being 57% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001412347_2018_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"
},
"2017": {
"Other Assets": "-0.636",
"Assets": "-34.3",
"Liabilities": "-1.08",
"Stockholders Equity": "-53.4",
"Assets, Current": "-1.69",
"Property, Plant and Equipment": "-3.39",
"Goodwill": "-0.587",
"Liabilities, Non-Current": "3.06",
"ECR before LimitedLiability": "-16.1",
"Other Liabilities": "1.90",
"Liabilities, Current": "-31.9",
"Other Revenues": "7.83",
"Revenues": "7.83",
"Net Income": "5.54",
"General and Administrative Expense": "1.56",
"Comprehensive Net Income": "5.59",
"Other Expenses": "-1.14",
"Cost of Revenue": "1.20",
"Other Net Income": "-0.875",
"Depreciation, Depletion and Amortization": "-0.872",
"Economic Capital Ratio": "-57.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "80,966",
"Assets, Non-Current": "592",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "45,466",
"General and Administrative Expense": "17,233",
"Goodwill": "0",
"Liabilities, Current": "366,882",
"Liabilities, Non-Current": "42,156",
"Other Assets": "72,182",
"Other Compr. Net Income": "269",
"Other Expenses": "243,083",
"Other Liabilities": "0",
"Other Net Income": "-41,574",
"Other Revenues": "315,605",
"Property, Plant and Equipment": "193,664"
},
"output_variables": {
"Assets": "347,404",
"Liabilities": "409,038",
"Expenses": "305,782",
"Revenues": "315,605",
"Stockholders Equity": "-61,634",
"Net Income": "-31,751",
"Comprehensive Net Income": "-31,482",
"BaseVar": "709,836",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "96%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 0.958696265976197,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001412347.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001412347.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001412347.svg"
},
{
"company_id": "0001065059",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001065059.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001065059_main_keyfigs.svg",
"name": "Centrus Energy CORP",
"rank": 48,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 24% points.The greatest weakness of Centrus Energy CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 146% points.
The company's Economic Capital Ratio, given in the ranking table, is 95%, being 58% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001065059_2018_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"
},
"2017": {
"Other Assets": "-0.658",
"Assets": "-2.10",
"Liabilities": "-34.2",
"Stockholders Equity": "-46.4",
"ECR before LimitedLiability": "-17.0",
"Assets, Non-Current": "-0.266",
"Assets, Current": "24.0",
"Property, Plant and Equipment": "-30.8",
"Goodwill": "-0.540",
"Liabilities, Non-Current": "-146",
"Other Liabilities": "12.4",
"Liabilities, Current": "-1.53",
"Other Expenses": "5.21",
"Expenses": "4.12",
"Revenues": "0.251",
"Net Income": "5.62",
"General and Administrative Expense": "0.906",
"Cost of Revenue": "-1.45",
"Other Revenues": "0.251",
"Comprehensive Net Income": "5.64",
"Other Net Income": "0.723",
"Economic Capital Ratio": "-58.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "566,900",
"Assets, Non-Current": "1,100",
"Cost of Revenue": "161,600",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "43,100",
"Goodwill": "0",
"Liabilities, Current": "403,400",
"Liabilities, Non-Current": "894,200",
"Other Assets": "102,400",
"Other Compr. Net Income": "-100",
"Other Expenses": "41,000",
"Other Liabilities": "-403,400",
"Other Net Income": "34,900",
"Other Revenues": "223,000",
"Property, Plant and Equipment": "4,900"
},
"output_variables": {
"Assets": "675,300",
"Liabilities": "894,200",
"Expenses": "245,700",
"Revenues": "223,000",
"Stockholders Equity": "-218,900",
"Net Income": "12,200",
"Comprehensive Net Income": "12,100",
"BaseVar": "1,036,600",
"ECR before LimitedLiability": "-40%",
"Economic Capital Ratio": "95%"
}
}
},
"top_rated": false,
"trend": 8.0,
"value": 0.9499222069648828,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001065059.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001065059.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001065059.svg"
},
{
"company_id": "0000106455",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000106455.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000106455_main_keyfigs.svg",
"name": "Westmoreland COAL Co",
"rank": 49,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Expenses, increasing the Economic Capital Ratio by 12% points.The greatest weakness of Westmoreland COAL Co is the variable Stockholders Equity, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 91%, being 63% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000106455_2018_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"
},
"2017": {
"Other Assets": "-1.73",
"Assets": "-23.3",
"Liabilities": "-5.22",
"Stockholders Equity": "-61.1",
"ECR before LimitedLiability": "-21.3",
"Assets, Current": "-4.89",
"Property, Plant and Equipment": "-6.33",
"Goodwill": "-1.26",
"Liabilities, Non-Current": "-4.20",
"Other Liabilities": "2.11",
"Liabilities, Current": "-3.27",
"Other Revenues": "10.5",
"Revenues": "10.5",
"Net Income": "9.33",
"General and Administrative Expense": "2.08",
"Comprehensive Net Income": "9.71",
"Other Expenses": "12.5",
"Cost of Revenue": "-6.61",
"Other Net Income": "-1.07",
"Depreciation, Depletion and Amortization": "-0.904",
"Economic Capital Ratio": "-62.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "342,867",
"Assets, Non-Current": "0",
"Cost of Revenue": "1,096,098",
"Depreciation, Depletion and Amortization": "121,054",
"General and Administrative Expense": "120,184",
"Goodwill": "0",
"Liabilities, Current": "1,247,076",
"Liabilities, Non-Current": "839,902",
"Other Assets": "304,397",
"Other Compr. Net Income": "20,342",
"Other Expenses": "2,130",
"Other Liabilities": "45,569",
"Other Net Income": "-118,237",
"Other Revenues": "1,384,568",
"Property, Plant and Equipment": "741,835"
},
"output_variables": {
"Assets": "1,389,099",
"Liabilities": "2,132,547",
"Expenses": "1,339,466",
"Revenues": "1,384,568",
"Stockholders Equity": "-743,448",
"Net Income": "-73,135",
"Comprehensive Net Income": "-52,793",
"BaseVar": "3,192,130",
"ECR before LimitedLiability": "-66%",
"Economic Capital Ratio": "91%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 0.9068785859057507,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000106455.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000106455.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000106455.svg"
},
{
"company_id": "0001171008",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001171008.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001171008_main_keyfigs.svg",
"name": "Adamant DRI Processing Minerals Group",
"rank": 50,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 9.8% points.The greatest weakness of Adamant DRI Processing Minerals Group is the variable Liabilities, Current, reducing the Economic Capital Ratio by 86% points.
The company's Economic Capital Ratio, given in the ranking table, is 88%, being 65% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001171008_2018_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"
},
"2017": {
"Other Assets": "-4.68",
"Assets": "-2.26",
"Liabilities": "-29.5",
"Stockholders Equity": "-31.4",
"ECR before LimitedLiability": "-24.0",
"Assets, Non-Current": "-0.511",
"Assets, Current": "-3.17",
"Goodwill": "8.60",
"Liabilities, Non-Current": "4.33",
"Other Liabilities": "1.80",
"Liabilities, Current": "-85.8",
"Other Expenses": "7.92",
"Expenses": "9.76",
"Revenues": "-3.95",
"Net Income": "2.94",
"General and Administrative Expense": "0.480",
"Cost of Revenue": "0.655",
"Other Revenues": "-3.95",
"Comprehensive Net Income": "2.42",
"Other Net Income": "-1.21",
"Economic Capital Ratio": "-65.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7,786",
"Assets, Non-Current": "0",
"Cost of Revenue": "1,619",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "4,174",
"Goodwill": "9,223",
"Liabilities, Current": "61,822",
"Liabilities, Non-Current": "211",
"Other Assets": "439",
"Other Compr. Net Income": "-1,084",
"Other Expenses": "10",
"Other Liabilities": "0",
"Other Net Income": "-3,127",
"Other Revenues": "1,756",
"Property, Plant and Equipment": "23,109"
},
"output_variables": {
"Assets": "40,556",
"Liabilities": "62,034",
"Expenses": "5,803",
"Revenues": "1,756",
"Stockholders Equity": "-21,477",
"Net Income": "-7,174",
"Comprehensive Net Income": "-8,258",
"BaseVar": "57,180",
"ECR before LimitedLiability": "-79%",
"Economic Capital Ratio": "88%"
}
}
},
"top_rated": false,
"trend": 5.0,
"value": 0.8796310846400784,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001171008.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001171008.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001171008.svg"
},
{
"company_id": "0001396054",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001396054.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001396054_main_keyfigs.svg",
"name": "U S Lithium Corp",
"rank": 51,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Property, Plant and Equipment, increasing the Economic Capital Ratio by 30% points.The greatest weakness of U S Lithium Corp is the variable Liabilities, Current, reducing the Economic Capital Ratio by 36% points.
The company's Economic Capital Ratio, given in the ranking table, is 86%, being 67% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001396054_2018_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"
},
"2017": {
"Other Assets": "-6.11",
"Assets": "-3.13",
"Liabilities": "-9.59",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-25.6",
"Assets, Current": "-8.72",
"Property, Plant and Equipment": "30.1",
"Goodwill": "-1.20",
"Liabilities, Non-Current": "5.26",
"Other Liabilities": "2.16",
"Liabilities, Current": "-35.9",
"Other Expenses": "2.17",
"Expenses": "6.83",
"Revenues": "-5.64",
"Net Income": "-6.28",
"General and Administrative Expense": "2.08",
"Cost of Revenue": "1.76",
"Other Revenues": "-5.64",
"Comprehensive Net Income": "-6.26",
"Other Net Income": "-6.11",
"Economic Capital Ratio": "-66.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0.49",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "15",
"Goodwill": "0",
"Liabilities, Current": "447",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "110",
"Other Liabilities": "0",
"Other Net Income": "-122",
"Other Revenues": "0",
"Property, Plant and Equipment": "376"
},
"output_variables": {
"Assets": "377",
"Liabilities": "447",
"Expenses": "125",
"Revenues": "0",
"Stockholders Equity": "-71",
"Net Income": "-247",
"Comprehensive Net Income": "-247",
"BaseVar": "535",
"ECR before LimitedLiability": "-86%",
"Economic Capital Ratio": "86%"
}
}
},
"top_rated": false,
"trend": 26.0,
"value": 0.8634470429930781,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001396054.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001396054.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001396054.svg"
},
{
"company_id": "0001512228",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001512228.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001512228.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0001512228.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001512228_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001512228_main_keyfigs.svg",
"name": "Niocorp Developments LTD",
"rank": 52,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001512228.svg",
"report_text": "The relative strengths and weaknesses of Niocorp Developments 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 Niocorp Developments LTD compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 76% points.The greatest weakness of Niocorp Developments LTD is the variable Net Income, reducing the Economic Capital Ratio by 19% points.
The company's Economic Capital Ratio, given in the ranking table, is 82%, being 72% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001512228_2018_Niocorp_Developments_LTD.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "75.7",
"Assets": "-8.11",
"Liabilities": "1.76",
"Stockholders Equity": "-4.42",
"ECR before LimitedLiability": "-30.4",
"Assets, Non-Current": "-1.03",
"Assets, Current": "-11.8",
"Property, Plant and Equipment": "-16.1",
"Goodwill": "-1.92",
"Liabilities, Non-Current": "7.04",
"Other Liabilities": "-2.54",
"Liabilities, Current": "-3.29",
"Other Expenses": "-15.1",
"Expenses": "-14.0",
"Revenues": "-8.64",
"Net Income": "-19.4",
"Cost of Revenue": "2.69",
"Other Revenues": "-8.64",
"Comprehensive Net Income": "-19.2",
"Other Net Income": "-1.28",
"Economic Capital Ratio": "-71.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001512228_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "655",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "1,608",
"Goodwill": "0",
"Liabilities, Current": "6,482",
"Liabilities, Non-Current": "0",
"Other Assets": "10,691",
"Other Compr. Net Income": "9.0",
"Other Expenses": "12,455",
"Other Liabilities": "1,978",
"Other Net Income": "-567",
"Other Revenues": "0",
"Property, Plant and Equipment": "5.0"
},
"output_variables": {
"Assets": "11,351",
"Liabilities": "8,460",
"Expenses": "14,063",
"Revenues": "0",
"Stockholders Equity": "2,891",
"Net Income": "-14,630",
"Comprehensive Net Income": "-14,621",
"BaseVar": "17,225",
"ECR before LimitedLiability": "-104%",
"Economic Capital Ratio": "82%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.8151898366928115,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001512228.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001512228.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001512228.svg"
},
{
"company_id": "0001458581",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001458581.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001458581.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/2017/plot_over_time/0001458581_main_keyfigs.svg",
"name": "Zenosense INC",
"rank": 53,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001458581.svg",
"report_text": "The relative strengths and weaknesses of Zenosense INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Zenosense INC compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 57% points.The greatest weakness of Zenosense INC 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 74%, being 79% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001458581_2018_Zenosense_INC.pdf",
"shrinked_graph_json": {
"2017": {
"Other Assets": "-10.9",
"Assets": "-12.7",
"Liabilities": "-6.77",
"Stockholders Equity": "-17.9",
"ECR before LimitedLiability": "-37.5",
"Assets, Current": "56.8",
"Property, Plant and Equipment": "-22.0",
"Goodwill": "-2.06",
"Liabilities, Non-Current": "6.09",
"Other Liabilities": "2.59",
"Liabilities, Current": "-17.8",
"Other Expenses": "14.0",
"Expenses": "11.7",
"Revenues": "-9.22",
"Net Income": "-18.9",
"General and Administrative Expense": "-5.22",
"Cost of Revenue": "2.67",
"Other Revenues": "-9.22",
"Comprehensive Net Income": "-18.8",
"Other Net Income": "-19.5",
"Economic Capital Ratio": "-78.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001458581_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Assets, Current": "481",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "159",
"Goodwill": "0",
"Liabilities, Current": "534",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-407",
"Other Revenues": "0",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "481",
"Liabilities": "534",
"Expenses": "159",
"Revenues": "0",
"Stockholders Equity": "-54",
"Net Income": "-566",
"Comprehensive Net Income": "-566",
"BaseVar": "791",
"ECR before LimitedLiability": "-127%",
"Economic Capital Ratio": "74%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.7441594480892593,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001458581.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001458581.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001458581.svg"
},
{
"company_id": "0000773717",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000773717.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000773717_main_keyfigs.svg",
"name": "American Clean Resources Group Inc",
"rank": 54,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Other Assets, increasing the Economic Capital Ratio by 15% points.The greatest weakness of American Clean Resources Group Inc is the variable Liabilities, Current, reducing the Economic Capital Ratio by 84% points.
The company's Economic Capital Ratio, given in the ranking table, is 71%, being 82% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000773717_2018_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"
},
"2017": {
"Other Assets": "14.6",
"Assets": "-13.0",
"Liabilities": "-26.2",
"Stockholders Equity": "-52.6",
"ECR before LimitedLiability": "-40.7",
"Assets, Current": "-12.7",
"Property, Plant and Equipment": "-9.61",
"Goodwill": "-1.47",
"Liabilities, Non-Current": "4.06",
"Other Liabilities": "1.70",
"Liabilities, Current": "-83.9",
"Other Expenses": "9.46",
"Expenses": "14.5",
"Revenues": "-6.61",
"Net Income": "5.18",
"General and Administrative Expense": "2.55",
"Cost of Revenue": "1.83",
"Other Revenues": "-6.61",
"Comprehensive Net Income": "5.21",
"Other Net Income": "-2.02",
"Economic Capital Ratio": "-81.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "25",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "123",
"Goodwill": "0",
"Liabilities, Current": "9,763",
"Liabilities, Non-Current": "0",
"Other Assets": "2,108",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-474",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,775"
},
"output_variables": {
"Assets": "3,909",
"Liabilities": "9,763",
"Expenses": "123",
"Revenues": "0",
"Stockholders Equity": "-5,854",
"Net Income": "-597",
"Comprehensive Net Income": "-597",
"BaseVar": "7,134",
"ECR before LimitedLiability": "-137%",
"Economic Capital Ratio": "71%"
}
}
},
"top_rated": false,
"trend": 8.0,
"value": 0.7127340620640464,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000773717.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000773717.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000773717.svg"
},
{
"company_id": "0001515317",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001515317.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001515317_main_keyfigs.svg",
"name": "Magellan Copper GOLD Corp",
"rank": 55,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, Non-Current, increasing the Economic Capital Ratio by 4.8% points.The greatest weakness of Magellan Copper GOLD Corp is the variable Stockholders Equity, reducing the Economic Capital Ratio by 31% points.
The company's Economic Capital Ratio, given in the ranking table, is 64%, being 89% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001515317_2018_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"
},
"2017": {
"Other Assets": "2.56",
"Assets": "-20.2",
"Liabilities": "-14.7",
"Stockholders Equity": "-31.4",
"ECR before LimitedLiability": "-48.0",
"Assets, Non-Current": "-1.18",
"Assets, Current": "-13.5",
"Property, Plant and Equipment": "-8.53",
"Goodwill": "-2.20",
"Liabilities, Non-Current": "4.83",
"Liabilities, Current": "-25.2",
"Other Expenses": "-2.17",
"Expenses": "-7.29",
"Revenues": "-9.53",
"Net Income": "-15.9",
"General and Administrative Expense": "-8.11",
"Cost of Revenue": "2.60",
"Other Revenues": "-9.53",
"Comprehensive Net Income": "-16.9",
"Other Compr. Net Income": "-1.11",
"Economic Capital Ratio": "-89.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "258",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "12",
"General and Administrative Expense": "964",
"Goodwill": "0",
"Liabilities, Current": "3,086",
"Liabilities, Non-Current": "0",
"Other Assets": "539",
"Other Compr. Net Income": "-88",
"Other Expenses": "1,162",
"Other Liabilities": "116",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,156"
},
"output_variables": {
"Assets": "1,954",
"Liabilities": "3,202",
"Expenses": "2,138",
"Revenues": "0",
"Stockholders Equity": "-1,248",
"Net Income": "-2,138",
"Comprehensive Net Income": "-2,226",
"BaseVar": "3,690",
"ECR before LimitedLiability": "-159%",
"Economic Capital Ratio": "64%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 0.6399047592032716,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001515317.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001515317.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001515317.svg"
},
{
"company_id": "0001168081",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001168081.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001168081.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0001168081.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001168081_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001168081_main_keyfigs.svg",
"name": "Desert Hawk Gold Corp",
"rank": 56,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001168081.svg",
"report_text": "The relative strengths and weaknesses of Desert Hawk 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 Desert Hawk Gold Corp compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 13% points.The greatest weakness of Desert Hawk 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 56%, being 97% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001168081_2018_Desert_Hawk_Gold_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Property, Plant and Equipment": "-18.9",
"Assets": "-38.2",
"Liabilities": "-33.8",
"Stockholders Equity": "-87.1",
"ECR before LimitedLiability": "-56.2",
"Assets, Current": "-18.7",
"Goodwill": "-1.20",
"Assets, Non-Current": "-1.71",
"Other Assets": "-3.62",
"Other Liabilities": "1.10",
"Liabilities, Non-Current": "-39.2",
"Other Expenses": "5.08",
"Expenses": "10.4",
"Revenues": "-4.72",
"Net Income": "5.75",
"Cost of Revenue": "1.70",
"General and Administrative Expense": "3.77",
"Other Revenues": "-4.72",
"Comprehensive Net Income": "5.82",
"Other Net Income": "-0.577",
"Economic Capital Ratio": "-101"
},
"2015": {
"Other Assets": "-9.48",
"Assets": "-19.5",
"Liabilities": "-24.0",
"Stockholders Equity": "-59.7",
"ECR before LimitedLiability": "-25.8",
"Assets, Current": "-6.35",
"Assets, Non-Current": "-1.26",
"Goodwill": "-1.06",
"Property, Plant and Equipment": "-7.14",
"Liabilities, Current": "-29.1",
"Other Liabilities": "3.14",
"Liabilities, Non-Current": "1.06",
"Cost of Revenue": "1.67",
"Expenses": "13.6",
"Revenues": "0.893",
"Net Income": "8.86",
"Other Expenses": "6.28",
"General and Administrative Expense": "6.09",
"Other Revenues": "0.893",
"Comprehensive Net Income": "8.98",
"Other Net Income": "-5.28",
"Economic Capital Ratio": "-69.3"
},
"2017": {
"Other Assets": "-7.72",
"Assets": "-25.1",
"Liabilities": "-32.7",
"Stockholders Equity": "-58.9",
"ECR before LimitedLiability": "-55.8",
"Assets, Non-Current": "11.1",
"Assets, Current": "-14.5",
"Property, Plant and Equipment": "-14.4",
"Goodwill": "-1.82",
"Liabilities, Non-Current": "-40.6",
"Liabilities, Current": "2.43",
"Other Expenses": "8.50",
"Expenses": "13.0",
"Revenues": "-7.33",
"Net Income": "1.83",
"General and Administrative Expense": "3.03",
"Cost of Revenue": "2.02",
"Other Revenues": "-7.33",
"Comprehensive Net Income": "1.86",
"Other Net Income": "-4.24",
"Economic Capital Ratio": "-97.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001168081_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Assets, Current": "151",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "153",
"Goodwill": "0",
"Liabilities, Current": "1,350",
"Liabilities, Non-Current": "6,070",
"Other Assets": "988",
"Other Compr. Net Income": "0",
"Other Expenses": "979",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "285"
},
"output_variables": {
"Assets": "1,424",
"Liabilities": "7,421",
"Expenses": "1,133",
"Revenues": "0",
"Stockholders Equity": "-5,996",
"Net Income": "-1,133",
"Comprehensive Net Income": "-1,133",
"BaseVar": "4,989",
"ECR before LimitedLiability": "-229%",
"Economic Capital Ratio": "41%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "2,732",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "583",
"General and Administrative Expense": "293",
"Goodwill": "0",
"Liabilities, Current": "20,835",
"Liabilities, Non-Current": "1,979",
"Other Assets": "1,418",
"Other Compr. Net Income": "0",
"Other Expenses": "2,919",
"Other Liabilities": "0",
"Other Net Income": "-2,831",
"Other Revenues": "3,275",
"Property, Plant and Equipment": "5,898"
},
"output_variables": {
"Assets": "10,049",
"Liabilities": "22,814",
"Expenses": "3,796",
"Revenues": "3,275",
"Stockholders Equity": "-12,766",
"Net Income": "-3,352",
"Comprehensive Net Income": "-3,352",
"BaseVar": "21,383",
"ECR before LimitedLiability": "-137%",
"Economic Capital Ratio": "71%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "706",
"Assets, Non-Current": "2,722",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "431",
"General and Administrative Expense": "242",
"Goodwill": "0",
"Liabilities, Current": "4,146",
"Liabilities, Non-Current": "25,528",
"Other Assets": "753",
"Other Compr. Net Income": "0",
"Other Expenses": "916",
"Other Liabilities": "0",
"Other Net Income": "-2,534",
"Other Revenues": "163",
"Property, Plant and Equipment": "4,736"
},
"output_variables": {
"Assets": "8,918",
"Liabilities": "29,674",
"Expenses": "1,589",
"Revenues": "163",
"Stockholders Equity": "-20,756",
"Net Income": "-3,961",
"Comprehensive Net Income": "-3,961",
"BaseVar": "21,439",
"ECR before LimitedLiability": "-182%",
"Economic Capital Ratio": "56%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.5616397736506163,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001168081.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001168081.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001168081.svg"
},
{
"company_id": "0001083922",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001083922.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001083922_main_keyfigs.svg",
"name": "Aurasource Inc",
"rank": 57,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Expenses, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Aurasource Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 43% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 99% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001083922_2018_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"
},
"2017": {
"Other Assets": "10.5",
"Assets": "-27.7",
"Liabilities": "-24.7",
"Stockholders Equity": "-43.3",
"ECR before LimitedLiability": "-57.7",
"Assets, Non-Current": "-1.11",
"Property, Plant and Equipment": "-31.0",
"Goodwill": "-2.08",
"Liabilities, Non-Current": "3.41",
"Other Liabilities": "1.46",
"Liabilities, Current": "-38.2",
"Other Expenses": "11.3",
"Expenses": "4.20",
"Revenues": "-8.65",
"Net Income": "-7.11",
"General and Administrative Expense": "-10.2",
"Cost of Revenue": "2.28",
"Other Revenues": "-8.65",
"Comprehensive Net Income": "-6.28",
"Other Net Income": "-2.71",
"Economic Capital Ratio": "-98.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "604",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "974",
"Goodwill": "0",
"Liabilities, Current": "3,439",
"Liabilities, Non-Current": "0",
"Other Assets": "652",
"Other Compr. Net Income": "55",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-206",
"Other Revenues": "0",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "1,256",
"Liabilities": "3,439",
"Expenses": "974",
"Revenues": "0",
"Stockholders Equity": "-2,183",
"Net Income": "-1,180",
"Comprehensive Net Income": "-1,125",
"BaseVar": "2,965",
"ECR before LimitedLiability": "-187%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.5429014651932133,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001083922.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001083922.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001083922.svg"
},
{
"company_id": "0001416090",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001416090.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001416090_main_keyfigs.svg",
"name": "Blusky AI INC",
"rank": 58,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 6.0% points.The greatest weakness of Blusky AI 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 33%, being 121% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001416090_2018_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"
},
"2017": {
"Other Assets": "-13.4",
"Assets": "-50.5",
"Liabilities": "-12.9",
"Stockholders Equity": "-75.5",
"ECR before LimitedLiability": "-79.3",
"Assets, Non-Current": "-1.16",
"Assets, Current": "-9.60",
"Property, Plant and Equipment": "-33.6",
"Goodwill": "-2.20",
"Liabilities, Non-Current": "1.20",
"Other Liabilities": "0.293",
"Liabilities, Current": "-23.3",
"Other Revenues": "-8.37",
"Revenues": "-8.37",
"Net Income": "-1.47",
"General and Administrative Expense": "-0.959",
"Comprehensive Net Income": "-1.45",
"Other Expenses": "-1.16",
"Cost of Revenue": "2.06",
"Other Net Income": "5.98",
"Economic Capital Ratio": "-121"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,529",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "116",
"General and Administrative Expense": "1,450",
"Goodwill": "0",
"Liabilities, Current": "15,037",
"Liabilities, Non-Current": "0",
"Other Assets": "26",
"Other Compr. Net Income": "-5.6",
"Other Expenses": "3,754",
"Other Liabilities": "353",
"Other Net Income": "1,935",
"Other Revenues": "0",
"Property, Plant and Equipment": "882"
},
"output_variables": {
"Assets": "2,436",
"Liabilities": "15,390",
"Expenses": "5,320",
"Revenues": "0",
"Stockholders Equity": "-12,954",
"Net Income": "-3,385",
"Comprehensive Net Income": "-3,390",
"BaseVar": "12,543",
"ECR before LimitedLiability": "-256%",
"Economic Capital Ratio": "33%"
}
}
},
"top_rated": false,
"trend": -17.0,
"value": 0.32647248360257497,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001416090.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001416090.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001416090.svg"
},
{
"company_id": "0001545232",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001545232.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001545232_main_keyfigs.svg",
"name": "Aim Exploration Inc",
"rank": 59,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 2.8% points.The greatest weakness of Aim Exploration Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 31%, being 122% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001545232_2018_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"
},
"2017": {
"Other Assets": "-15.3",
"Assets": "-46.4",
"Liabilities": "-4.87",
"Stockholders Equity": "-60.1",
"ECR before LimitedLiability": "-81.0",
"Assets, Non-Current": "-1.30",
"Assets, Current": "-24.8",
"Property, Plant and Equipment": "-8.88",
"Goodwill": "-2.46",
"Liabilities, Non-Current": "1.12",
"Other Liabilities": "-25.9",
"Liabilities, Current": "1.99",
"Other Revenues": "-9.36",
"Revenues": "-9.36",
"Net Income": "-26.1",
"General and Administrative Expense": "2.82",
"Comprehensive Net Income": "-26.1",
"Other Expenses": "-5.87",
"Cost of Revenue": "2.26",
"Other Net Income": "-15.5",
"Economic Capital Ratio": "-122"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "12",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "61",
"Goodwill": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "991",
"Other Liabilities": "2,285",
"Other Net Income": "-814",
"Other Revenues": "0",
"Property, Plant and Equipment": "805"
},
"output_variables": {
"Assets": "817",
"Liabilities": "2,285",
"Expenses": "1,052",
"Revenues": "0",
"Stockholders Equity": "-1,469",
"Net Income": "-1,866",
"Comprehensive Net Income": "-1,866",
"BaseVar": "2,484",
"ECR before LimitedLiability": "-262%",
"Economic Capital Ratio": "31%"
}
}
},
"top_rated": false,
"trend": 14.0,
"value": 0.3092522542710988,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001545232.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001545232.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001545232.svg"
},
{
"company_id": "0001182737",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001182737.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001182737_main_keyfigs.svg",
"name": "Dakota Territory Resource CORP",
"rank": 60,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 7.3% points.The greatest weakness of Dakota Territory Resource CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 75% points.
The company's Economic Capital Ratio, given in the ranking table, is 30%, being 123% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001182737_2018_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"
},
"2017": {
"Other Assets": "-11.0",
"Assets": "-45.0",
"Liabilities": "-14.1",
"Stockholders Equity": "-74.9",
"ECR before LimitedLiability": "-81.9",
"Assets, Non-Current": "-0.935",
"Assets, Current": "-14.3",
"Property, Plant and Equipment": "-22.2",
"Goodwill": "-1.77",
"Liabilities, Non-Current": "0.762",
"Liabilities, Current": "-26.1",
"Other Expenses": "7.31",
"Expenses": "4.89",
"Revenues": "-6.59",
"Net Income": "-1.57",
"General and Administrative Expense": "-5.04",
"Cost of Revenue": "1.63",
"Other Revenues": "-6.59",
"Comprehensive Net Income": "-1.54",
"Other Net Income": "-0.461",
"Economic Capital Ratio": "-123"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "73",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "369",
"Goodwill": "0",
"Liabilities, Current": "2,282",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "22",
"Other Liabilities": "0",
"Other Net Income": "-32",
"Other Revenues": "0",
"Property, Plant and Equipment": "216"
},
"output_variables": {
"Assets": "289",
"Liabilities": "2,282",
"Expenses": "391",
"Revenues": "0",
"Stockholders Equity": "-1,993",
"Net Income": "-423",
"Comprehensive Net Income": "-423",
"BaseVar": "1,497",
"ECR before LimitedLiability": "-265%",
"Economic Capital Ratio": "30%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 0.300866161600514,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001182737.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001182737.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001182737.svg"
},
{
"company_id": "0001403570",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001403570.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001403570.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0001403570.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001403570_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001403570_main_keyfigs.svg",
"name": "Quantum Materials CORP",
"rank": 61,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001403570.svg",
"report_text": "The relative strengths and weaknesses of Quantum Materials 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 Quantum Materials CORP compared to the market average is the variable Other Net Income, increasing the Economic Capital Ratio by 8.2% points.The greatest weakness of Quantum Materials CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 29%, being 124% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001403570_2018_Quantum_Materials_CORP.pdf",
"shrinked_graph_json": {
"2014": {
"Assets": "-61.5",
"Liabilities": "1.56",
"Stockholders Equity": "-53.6",
"ECR before LimitedLiability": "-87.0",
"Assets, Current": "-8.77",
"Assets, Non-Current": "-0.442",
"Other Assets": "-11.8",
"Property, Plant and Equipment": "-19.0",
"Other Liabilities": "-0.473",
"Liabilities, Non-Current": "-1.04",
"Liabilities, Current": "2.15",
"General and Administrative Expense": "-13.4",
"Expenses": "-3.21",
"Revenues": "-1.11",
"Net Income": "-15.4",
"Cost of Revenue": "0.238",
"Other Expenses": "1.59",
"Other Revenues": "-1.11",
"Comprehensive Net Income": "-15.0",
"Other Net Income": "-3.95",
"Economic Capital Ratio": "-122"
},
"2015": {
"Other Assets": "-15.8",
"Assets": "-43.9",
"Liabilities": "11.3",
"Stockholders Equity": "-4.91",
"ECR before LimitedLiability": "-4.86",
"Assets, Current": "4.41",
"Goodwill": "2.54",
"Property, Plant and Equipment": "-11.8",
"Liabilities, Current": "1.94",
"Other Liabilities": "1.82",
"Liabilities, Non-Current": "7.41",
"Cost of Revenue": "1.95",
"Expenses": "-42.0",
"Revenues": "-4.43",
"Net Income": "-4.43",
"Other Expenses": "17.7",
"General and Administrative Expense": "-106",
"Other Revenues": "-4.43",
"Comprehensive Net Income": "-4.38",
"Other Net Income": "27.0",
"Economic Capital Ratio": "-48.4"
},
"2017": {
"Other Assets": "-19.2",
"Assets": "-58.2",
"Liabilities": "-1.76",
"Stockholders Equity": "-61.0",
"ECR before LimitedLiability": "-82.8",
"Assets, Non-Current": "-1.62",
"Assets, Current": "-5.62",
"Property, Plant and Equipment": "-42.7",
"Goodwill": "-1.48",
"Liabilities, Non-Current": "1.10",
"Liabilities, Current": "-4.04",
"Other Expenses": "6.77",
"Expenses": "-26.9",
"Revenues": "-11.5",
"Net Income": "-28.8",
"General and Administrative Expense": "-41.0",
"Cost of Revenue": "2.77",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-28.7",
"Other Net Income": "8.25",
"Economic Capital Ratio": "-124"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001403570_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Assets, Current": "186",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "3,709",
"Goodwill": "52",
"Liabilities, Current": "3,338",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "115",
"Other Liabilities": "324",
"Other Net Income": "-1,479",
"Other Revenues": "0",
"Property, Plant and Equipment": "296"
},
"output_variables": {
"Assets": "534",
"Liabilities": "3,662",
"Expenses": "3,824",
"Revenues": "0",
"Stockholders Equity": "-3,129",
"Net Income": "-5,302",
"Comprehensive Net Income": "-5,302",
"BaseVar": "4,749",
"ECR before LimitedLiability": "-476%",
"Economic Capital Ratio": "2.2%"
}
},
"2015": {
"input_variables": {
"Assets, Current": "998",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "3,440",
"Goodwill": "156",
"Liabilities, Current": "942",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "64",
"Other Liabilities": "259",
"Other Net Income": "1,502",
"Other Revenues": "0",
"Property, Plant and Equipment": "776"
},
"output_variables": {
"Assets": "1,930",
"Liabilities": "1,201",
"Expenses": "3,504",
"Revenues": "0",
"Stockholders Equity": "729",
"Net Income": "-2,002",
"Comprehensive Net Income": "-2,002",
"BaseVar": "4,068",
"ECR before LimitedLiability": "-58%",
"Economic Capital Ratio": "92%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "1,308",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "5,448",
"Goodwill": "79",
"Liabilities, Current": "4,745",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1,006",
"Other Liabilities": "559",
"Other Net Income": "1,239",
"Other Revenues": "33",
"Property, Plant and Equipment": "723"
},
"output_variables": {
"Assets": "2,110",
"Liabilities": "5,305",
"Expenses": "6,454",
"Revenues": "33",
"Stockholders Equity": "-3,195",
"Net Income": "-5,181",
"Comprehensive Net Income": "-5,181",
"BaseVar": "7,570",
"ECR before LimitedLiability": "-269%",
"Economic Capital Ratio": "29%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.2912877132009652,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001403570.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001403570.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001403570.svg"
},
{
"company_id": "0001385329",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001385329.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001385329_main_keyfigs.svg",
"name": "Creative Waste Solutions Inc",
"rank": 62,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Expenses, increasing the Economic Capital Ratio by 4.7% points.The greatest weakness of Creative Waste Solutions Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 72% points.
The company's Economic Capital Ratio, given in the ranking table, is 25%, being 128% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001385329_2018_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"
},
"2017": {
"Other Assets": "-4.73",
"Assets": "-62.7",
"Liabilities": "-2.37",
"Stockholders Equity": "-72.3",
"ECR before LimitedLiability": "-86.7",
"Assets, Non-Current": "-1.35",
"Assets, Current": "-26.0",
"Property, Plant and Equipment": "-46.3",
"Goodwill": "2.41",
"Liabilities, Current": "-5.44",
"Other Expenses": "3.19",
"Expenses": "4.65",
"Revenues": "2.17",
"Net Income": "-7.09",
"Depreciation, Depletion and Amortization": "0.530",
"General and Administrative Expense": "-1.22",
"Cost of Revenue": "2.24",
"Other Revenues": "2.17",
"Comprehensive Net Income": "-7.04",
"Other Net Income": "-16.0",
"Economic Capital Ratio": "-128"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "45",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "452",
"Goodwill": "150",
"Liabilities, Current": "3,618",
"Liabilities, Non-Current": "0",
"Other Assets": "330",
"Other Compr. Net Income": "0",
"Other Expenses": "732",
"Other Liabilities": "0",
"Other Net Income": "-1,233",
"Other Revenues": "957",
"Property, Plant and Equipment": "70"
},
"output_variables": {
"Assets": "595",
"Liabilities": "3,618",
"Expenses": "1,184",
"Revenues": "957",
"Stockholders Equity": "-3,023",
"Net Income": "-1,460",
"Comprehensive Net Income": "-1,460",
"BaseVar": "3,794",
"ECR before LimitedLiability": "-285%",
"Economic Capital Ratio": "25%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 0.2523411133056659,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001385329.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001385329.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001385329.svg"
},
{
"company_id": "0001319643",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001319643.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001319643_main_keyfigs.svg",
"name": "Fintrade Sherpa Inc",
"rank": 63,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 9.5% points.The greatest weakness of Fintrade Sherpa Inc 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 22%, being 131% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001319643_2018_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"
},
"2017": {
"Other Assets": "9.47",
"Assets": "-52.4",
"Liabilities": "-0.305",
"Stockholders Equity": "-71.3",
"ECR before LimitedLiability": "-89.8",
"Assets, Non-Current": "-1.07",
"Assets, Current": "-22.2",
"Property, Plant and Equipment": "-41.6",
"Goodwill": "-2.04",
"Liabilities, Current": "-0.599",
"Other Expenses": "-14.3",
"Expenses": "-7.90",
"Revenues": "-7.39",
"Net Income": "-18.4",
"Depreciation, Depletion and Amortization": "0.411",
"General and Administrative Expense": "2.69",
"Cost of Revenue": "1.74",
"Other Revenues": "-7.39",
"Comprehensive Net Income": "-18.4",
"Other Net Income": "-1.32",
"Economic Capital Ratio": "-131"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "4.5",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "7.6",
"Goodwill": "0",
"Liabilities, Current": "1,092",
"Liabilities, Non-Current": "0",
"Other Assets": "230",
"Other Compr. Net Income": "0",
"Other Expenses": "638",
"Other Liabilities": "0",
"Other Net Income": "-46",
"Other Revenues": "0",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "235",
"Liabilities": "1,092",
"Expenses": "646",
"Revenues": "0",
"Stockholders Equity": "-857",
"Net Income": "-692",
"Comprehensive Net Income": "-692",
"BaseVar": "1,009",
"ECR before LimitedLiability": "-298%",
"Economic Capital Ratio": "22%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.22115157943235464,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001319643.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001319643.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001319643.svg"
},
{
"company_id": "0001612851",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001612851.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/graphs/IME_0001612851.svg",
"logo_url": "https://www.realrate-archive.com/us_mining/logos/0001612851.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_mining/logos/0001612851_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001612851_main_keyfigs.svg",
"name": "Palayan Resources Inc",
"rank": 64,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_0001612851.svg",
"report_text": "The relative strengths and weaknesses of Palayan 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 Palayan Resources Inc compared to the market average is the variable Other Liabilities, increasing the Economic Capital Ratio by 5.7% points.The greatest weakness of Palayan Resources 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 21%, being 132% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001612851_2018_Palayan_Resources_Inc.pdf",
"shrinked_graph_json": {
"2015": {
"Other Assets": "-28.1",
"Assets": "-54.4",
"Liabilities, Current": "0.590",
"Stockholders Equity": "-48.2",
"ECR before LimitedLiability": "-72.8",
"Assets, Current": "3.20",
"Assets, Non-Current": "-2.03",
"Goodwill": "-1.70",
"Property, Plant and Equipment": "-32.6",
"Cost of Revenue": "1.89",
"Expenses": "-36.8",
"Revenues": "-7.14",
"Net Income": "-45.9",
"Depreciation, Depletion and Amortization": "0.633",
"Other Expenses": "-43.0",
"General and Administrative Expense": "1.65",
"Other Revenues": "-7.14",
"Other Liabilities": "-2.87",
"Liabilities, Non-Current": "0.313",
"Comprehensive Net Income": "-45.8",
"Economic Capital Ratio": "-116"
},
"2017": {
"Other Assets": "1.14",
"Assets": "-52.3",
"Liabilities": "1.22",
"Stockholders Equity": "-76.6",
"ECR before LimitedLiability": "-91.2",
"Assets, Non-Current": "-0.879",
"Assets, Current": "-18.8",
"Property, Plant and Equipment": "-35.5",
"Goodwill": "-1.67",
"Other Liabilities": "5.67",
"Other Expenses": "-2.00",
"Expenses": "-0.567",
"Revenues": "-5.94",
"Net Income": "-6.39",
"Depreciation, Depletion and Amortization": "0.334",
"General and Administrative Expense": "-0.414",
"Cost of Revenue": "1.42",
"Other Revenues": "-5.94",
"Comprehensive Net Income": "-6.36",
"Other Net Income": "0.179",
"Economic Capital Ratio": "-132"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/plot_over_time/0001612851_strength_weakness.svg",
"table_records": {
"2015": {
"input_variables": {
"Assets, Current": "7.7",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "4.1",
"Goodwill": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "32",
"Other Liabilities": "20",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "5.0"
},
"output_variables": {
"Assets": "13",
"Liabilities": "20",
"Expenses": "36",
"Revenues": "0",
"Stockholders Equity": "-6.8",
"Net Income": "-36",
"Comprehensive Net Income": "-36",
"BaseVar": "34",
"ECR before LimitedLiability": "-288%",
"Economic Capital Ratio": "24%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "6.4",
"Goodwill": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "8.3",
"Other Compr. Net Income": "0",
"Other Expenses": "20",
"Other Liabilities": "85",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "8.3",
"Liabilities": "85",
"Expenses": "27",
"Revenues": "0",
"Stockholders Equity": "-77",
"Net Income": "-27",
"Comprehensive Net Income": "-27",
"BaseVar": "60",
"ECR before LimitedLiability": "-304%",
"Economic Capital Ratio": "21%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.20750065887216362,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001612851.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001612851.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001612851.svg"
},
{
"company_id": "0000008328",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0000008328.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0000008328_main_keyfigs.svg",
"name": "Applied Minerals Inc",
"rank": 65,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, Non-Current, increasing the Economic Capital Ratio by 11% points.The greatest weakness of Applied Minerals 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 17%, being 136% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0000008328_2018_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"
},
"2017": {
"Other Assets": "-10.8",
"Assets": "-59.7",
"Liabilities": "4.41",
"Stockholders Equity": "-80.0",
"ECR before LimitedLiability": "-95.2",
"Assets, Non-Current": "-0.913",
"Assets, Current": "-19.5",
"Property, Plant and Equipment": "-30.1",
"Goodwill": "-1.74",
"Liabilities, Non-Current": "10.6",
"Liabilities, Current": "-0.765",
"Other Expenses": "3.41",
"Expenses": "4.17",
"Revenues": "-3.45",
"Net Income": "-8.42",
"General and Administrative Expense": "-0.891",
"Cost of Revenue": "1.41",
"Other Revenues": "-3.45",
"Comprehensive Net Income": "-8.38",
"Other Net Income": "-10.3",
"Economic Capital Ratio": "-136"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "281",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "3,683",
"Goodwill": "0",
"Liabilities, Current": "1,233",
"Liabilities, Non-Current": "35,292",
"Other Assets": "241",
"Other Compr. Net Income": "0",
"Other Expenses": "3,999",
"Other Liabilities": "0",
"Other Net Income": "-9,673",
"Other Revenues": "2,445",
"Property, Plant and Equipment": "2,802"
},
"output_variables": {
"Assets": "3,324",
"Liabilities": "36,525",
"Expenses": "7,682",
"Revenues": "2,445",
"Stockholders Equity": "-33,201",
"Net Income": "-14,911",
"Comprehensive Net Income": "-14,911",
"BaseVar": "29,825",
"ECR before LimitedLiability": "-325%",
"Economic Capital Ratio": "17%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 0.16754636024350703,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0000008328.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0000008328.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0000008328.svg"
},
{
"company_id": "0001405858",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001405858.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001405858_main_keyfigs.svg",
"name": "Abtech Holdings Inc",
"rank": 66,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 11% points.The greatest weakness of Abtech Holdings Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 83% points.
The company's Economic Capital Ratio, given in the ranking table, is 14%, being 139% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001405858_2018_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"
},
"2017": {
"Other Assets": "-10.2",
"Assets": "-60.6",
"Liabilities": "6.77",
"Stockholders Equity": "-83.0",
"ECR before LimitedLiability": "-98.1",
"Assets, Non-Current": "-0.796",
"Assets, Current": "-13.6",
"Property, Plant and Equipment": "-35.2",
"Goodwill": "-1.52",
"Liabilities, Non-Current": "-0.685",
"Other Liabilities": "-0.275",
"Liabilities, Current": "10.6",
"Other Expenses": "1.89",
"Expenses": "-3.31",
"Revenues": "-3.38",
"Net Income": "-7.00",
"Depreciation, Depletion and Amortization": "0.282",
"General and Administrative Expense": "-6.13",
"Other Revenues": "-3.38",
"Comprehensive Net Income": "-6.98",
"Economic Capital Ratio": "-139"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "444",
"Assets, Non-Current": "0",
"Cost of Revenue": "465",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "2,831",
"Goodwill": "0",
"Liabilities, Current": "11,409",
"Liabilities, Non-Current": "0",
"Other Assets": "18",
"Other Compr. Net Income": "0",
"Other Expenses": "1,606",
"Other Liabilities": "34",
"Other Net Income": "5.6",
"Other Revenues": "573",
"Property, Plant and Equipment": "142"
},
"output_variables": {
"Assets": "604",
"Liabilities": "11,443",
"Expenses": "4,903",
"Revenues": "573",
"Stockholders Equity": "-10,839",
"Net Income": "-4,324",
"Comprehensive Net Income": "-4,324",
"BaseVar": "8,764",
"ECR before LimitedLiability": "-342%",
"Economic Capital Ratio": "14%"
}
}
},
"top_rated": false,
"trend": 13.0,
"value": 0.13877717227424094,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001405858.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001405858.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001405858.svg"
},
{
"company_id": "0001346022",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001346022.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001346022_main_keyfigs.svg",
"name": "Enertopia Corp",
"rank": 67,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, Current, increasing the Economic Capital Ratio by 3.5% points.The greatest weakness of Enertopia Corp is the variable Assets, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 9.5%, being 144% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001346022_2018_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"
},
"2017": {
"Other Assets": "-12.6",
"Assets": "-66.0",
"Liabilities": "0.618",
"Stockholders Equity": "-48.5",
"ECR before LimitedLiability": "-102",
"Assets, Non-Current": "-1.03",
"Assets, Current": "2.98",
"Property, Plant and Equipment": "-54.5",
"Goodwill": "-1.99",
"Liabilities, Non-Current": "-1.43",
"Liabilities, Current": "3.53",
"Other Expenses": "-49.6",
"Expenses": "-37.6",
"Revenues": "-7.03",
"Net Income": "-50.7",
"General and Administrative Expense": "2.16",
"Cost of Revenue": "1.40",
"Other Revenues": "-7.03",
"Comprehensive Net Income": "-50.7",
"Other Net Income": "0.965",
"Economic Capital Ratio": "-144"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "179",
"Assets, Non-Current": "0.0010",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "4.3",
"Goodwill": "0",
"Liabilities, Current": "429",
"Liabilities, Non-Current": "0",
"Other Assets": "12",
"Other Compr. Net Income": "0",
"Other Expenses": "818",
"Other Liabilities": "0",
"Other Net Income": "21",
"Other Revenues": "0",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "191",
"Liabilities": "429",
"Expenses": "823",
"Revenues": "0",
"Stockholders Equity": "-238",
"Net Income": "-801",
"Comprehensive Net Income": "-801",
"BaseVar": "732",
"ECR before LimitedLiability": "-373%",
"Economic Capital Ratio": "9.5%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 0.09502982255398337,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001346022.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001346022.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001346022.svg"
},
{
"company_id": "0001445942",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001445942.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001445942_main_keyfigs.svg",
"name": "Texas Mineral Resources Corp",
"rank": 68,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, Current, increasing the Economic Capital Ratio by 4.9% points.The greatest weakness of Texas Mineral Resources Corp is the variable Assets, reducing the Economic Capital Ratio by 64% points.
The company's Economic Capital Ratio, given in the ranking table, is 6.8%, being 146% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001445942_2018_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"
},
"2017": {
"Other Assets": "-9.86",
"Assets": "-64.3",
"Liabilities": "2.32",
"Stockholders Equity": "-60.1",
"ECR before LimitedLiability": "-105",
"Assets, Non-Current": "-0.736",
"Assets, Current": "-20.9",
"Property, Plant and Equipment": "-22.3",
"Goodwill": "-1.43",
"Liabilities, Non-Current": "-1.38",
"Liabilities, Current": "4.89",
"Other Expenses": "-14.7",
"Expenses": "-19.0",
"Revenues": "-4.83",
"Net Income": "-35.2",
"General and Administrative Expense": "-3.52",
"Cost of Revenue": "0.963",
"Other Revenues": "-4.83",
"Comprehensive Net Income": "-35.1",
"Other Net Income": "-1.45",
"Economic Capital Ratio": "-146"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "7.7",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "496",
"Goodwill": "0",
"Liabilities, Current": "1,510",
"Liabilities, Non-Current": "0",
"Other Assets": "24",
"Other Compr. Net Income": "0",
"Other Expenses": "1,485",
"Other Liabilities": "0",
"Other Net Income": "-154",
"Other Revenues": "0",
"Property, Plant and Equipment": "364"
},
"output_variables": {
"Assets": "396",
"Liabilities": "1,510",
"Expenses": "1,981",
"Revenues": "0",
"Stockholders Equity": "-1,114",
"Net Income": "-2,135",
"Comprehensive Net Income": "-2,135",
"BaseVar": "2,020",
"ECR before LimitedLiability": "-399%",
"Economic Capital Ratio": "6.8%"
}
}
},
"top_rated": false,
"trend": -23.0,
"value": 0.06787031027654396,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001445942.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001445942.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001445942.svg"
},
{
"company_id": "0001304409",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001304409.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001304409_main_keyfigs.svg",
"name": "Athena GOLD CORP",
"rank": 69,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 Liabilities, Current, increasing the Economic Capital Ratio by 6.1% points.The greatest weakness of Athena GOLD CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 79% points.
The company's Economic Capital Ratio, given in the ranking table, is 6.6%, being 147% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001304409_2018_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"
},
"2017": {
"Other Assets": "-1.84",
"Assets": "-62.8",
"Liabilities": "4.74",
"Stockholders Equity": "-78.8",
"ECR before LimitedLiability": "-105",
"Assets, Non-Current": "-0.593",
"Assets, Current": "-16.6",
"Property, Plant and Equipment": "-36.6",
"Goodwill": "-1.15",
"Liabilities, Non-Current": "-1.15",
"Liabilities, Current": "6.08",
"Other Expenses": "-12.0",
"Expenses": "-8.76",
"Revenues": "-3.76",
"Net Income": "-16.8",
"General and Administrative Expense": "0.539",
"Cost of Revenue": "0.786",
"Other Revenues": "-3.76",
"Comprehensive Net Income": "-16.8",
"Other Net Income": "-0.490",
"Economic Capital Ratio": "-147"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "0.66",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "137",
"Goodwill": "0",
"Liabilities, Current": "2,480",
"Liabilities, Non-Current": "0",
"Other Assets": "228",
"Other Compr. Net Income": "0",
"Other Expenses": "1,887",
"Other Liabilities": "110",
"Other Net Income": "-92",
"Other Revenues": "0",
"Property, Plant and Equipment": "0"
},
"output_variables": {
"Assets": "228",
"Liabilities": "2,590",
"Expenses": "2,023",
"Revenues": "0",
"Stockholders Equity": "-2,362",
"Net Income": "-2,115",
"Comprehensive Net Income": "-2,115",
"BaseVar": "2,467",
"ECR before LimitedLiability": "-402%",
"Economic Capital Ratio": "6.6%"
}
}
},
"top_rated": false,
"trend": -16.0,
"value": 0.06604321606007822,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001304409.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001304409.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001304409.svg"
},
{
"company_id": "0001135202",
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution_0001135202.svg",
"graph_url": "https://www.realrate-archive.com/us_mining/2017/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/2017/plot_over_time/0001135202_main_keyfigs.svg",
"name": "EL Capitan Precious Metals INC",
"rank": 70,
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/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 General and Administrative Expense, increasing the Economic Capital Ratio by 1.8% points.The greatest weakness of EL Capitan Precious Metals INC is the variable Net Income, reducing the Economic Capital Ratio by 76% points.
The company's Economic Capital Ratio, given in the ranking table, is 5.6%, being 148% points below the market average of 153%.",
"report_url": "https://www.realrate-archive.com/us_mining/2017/report/0001135202_2018_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"
},
"2017": {
"Other Assets": "-11.1",
"Assets": "-67.7",
"Liabilities": "-1.61",
"Stockholders Equity": "-21.8",
"ECR before LimitedLiability": "-106",
"Assets, Non-Current": "-0.885",
"Assets, Current": "-17.2",
"Property, Plant and Equipment": "-25.6",
"Goodwill": "-1.74",
"Liabilities, Non-Current": "-1.78",
"Liabilities, Current": "1.04",
"Other Expenses": "-44.8",
"Expenses": "-30.5",
"Revenues": "-6.17",
"Net Income": "-75.6",
"General and Administrative Expense": "1.76",
"Cost of Revenue": "1.09",
"Other Revenues": "-6.17",
"Comprehensive Net Income": "-75.5",
"Other Net Income": "-9.86",
"Economic Capital Ratio": "-148"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_mining/2017/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%"
}
},
"2017": {
"input_variables": {
"Assets, Current": "282",
"Assets, Non-Current": "0",
"Cost of Revenue": "0",
"Depreciation, Depletion and Amortization": "0",
"General and Administrative Expense": "0",
"Goodwill": "0",
"Liabilities, Current": "1,553",
"Liabilities, Non-Current": "13",
"Other Assets": "102",
"Other Compr. Net Income": "0",
"Other Expenses": "4,061",
"Other Liabilities": "0",
"Other Net Income": "-1,157",
"Other Revenues": "0",
"Property, Plant and Equipment": "830"
},
"output_variables": {
"Assets": "1,214",
"Liabilities": "1,566",
"Expenses": "4,061",
"Revenues": "0",
"Stockholders Equity": "-352",
"Net Income": "-5,219",
"Comprehensive Net Income": "-5,219",
"BaseVar": "3,999",
"ECR before LimitedLiability": "-413%",
"Economic Capital Ratio": "5.6%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 0.05616139528500255,
"company_index": "https://www.realrate-archive.com/us_mining/2017/industry_indexes/0001135202.svg",
"analysing_equity": "https://www.realrate-archive.com/us_mining/2017/analytics/equity/0001135202.svg",
"analysing_profit_loss": "https://www.realrate-archive.com/us_mining/2017/analytics/profit_loss/0001135202.svg"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_mining/2017/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"41.8 B"
],
[
"Assets",
"102 B"
],
[
"Expenses",
"44.3 B"
],
[
"Stockholders Equity",
"41.3 B"
]
],
"industry_id": "us_mining",
"industry_label": "Mining",
"num_companies": 70,
"num_top_companies": 17,
"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"
}
},
"2017": {
"0001080448": {
"rank": 1,
"ecr": "400"
},
"0001134115": {
"rank": 2,
"ecr": "302"
},
"0000082020": {
"rank": 3,
"ecr": "296"
},
"0001629210": {
"rank": 4,
"ecr": "291"
},
"0001227654": {
"rank": 5,
"ecr": "283"
},
"0000314203": {
"rank": 6,
"ecr": "272"
},
"0001160791": {
"rank": 7,
"ecr": "266"
},
"0000027093": {
"rank": 8,
"ecr": "263"
},
"0001275229": {
"rank": 9,
"ecr": "257"
},
"0001432196": {
"rank": 10,
"ecr": "256"
},
"0001529628": {
"rank": 11,
"ecr": "251"
},
"0001621906": {
"rank": 12,
"ecr": "249"
},
"0000783324": {
"rank": 13,
"ecr": "244"
},
"0001502377": {
"rank": 14,
"ecr": "238"
},
"0001549848": {
"rank": 15,
"ecr": "234"
},
"0001687187": {
"rank": 16,
"ecr": "230"
},
"0001311605": {
"rank": 17,
"ecr": "222"
},
"0000839470": {
"rank": 18,
"ecr": "212"
},
"0001524741": {
"rank": 19,
"ecr": "210"
},
"0001691303": {
"rank": 20,
"ecr": "208"
},
"0000719413": {
"rank": 21,
"ecr": "208"
},
"0001385849": {
"rank": 22,
"ecr": "208"
},
"0001575051": {
"rank": 23,
"ecr": "200"
},
"0001086600": {
"rank": 24,
"ecr": "199"
},
"0000916076": {
"rank": 25,
"ecr": "194"
},
"0001344980": {
"rank": 26,
"ecr": "194"
},
"0001396009": {
"rank": 27,
"ecr": "193"
},
"0001025362": {
"rank": 28,
"ecr": "191"
},
"0001490630": {
"rank": 29,
"ecr": "187"
},
"0001334933": {
"rank": 30,
"ecr": "186"
},
"0000788965": {
"rank": 31,
"ecr": "185"
},
"0000215466": {
"rank": 32,
"ecr": "179"
},
"0001637558": {
"rank": 33,
"ecr": "178"
},
"0001001838": {
"rank": 34,
"ecr": "177"
},
"0001011509": {
"rank": 35,
"ecr": "175"
},
"0001375205": {
"rank": 36,
"ecr": "171"
},
"0001037676": {
"rank": 37,
"ecr": "164"
},
"0001621563": {
"rank": 38,
"ecr": "156"
},
"0001543418": {
"rank": 39,
"ecr": "155"
},
"0001111741": {
"rank": 40,
"ecr": "154"
},
"0000831259": {
"rank": 41,
"ecr": "151"
},
"0001507964": {
"rank": 42,
"ecr": "145"
},
"0001010858": {
"rank": 43,
"ecr": "143"
},
"0001710366": {
"rank": 44,
"ecr": "123"
},
"0001555177": {
"rank": 45,
"ecr": "120"
},
"0001415332": {
"rank": 46,
"ecr": "96"
},
"0001412347": {
"rank": 47,
"ecr": "96"
},
"0001065059": {
"rank": 48,
"ecr": "95"
},
"0000106455": {
"rank": 49,
"ecr": "91"
},
"0001171008": {
"rank": 50,
"ecr": "88"
},
"0001396054": {
"rank": 51,
"ecr": "86"
},
"0001512228": {
"rank": 52,
"ecr": "82"
},
"0001458581": {
"rank": 53,
"ecr": "74"
},
"0000773717": {
"rank": 54,
"ecr": "71"
},
"0001515317": {
"rank": 55,
"ecr": "64"
},
"0001168081": {
"rank": 56,
"ecr": "56"
},
"0001083922": {
"rank": 57,
"ecr": "54"
},
"0001416090": {
"rank": 58,
"ecr": "33"
},
"0001545232": {
"rank": 59,
"ecr": "31"
},
"0001182737": {
"rank": 60,
"ecr": "30"
},
"0001403570": {
"rank": 61,
"ecr": "29"
},
"0001385329": {
"rank": 62,
"ecr": "25"
},
"0001319643": {
"rank": 63,
"ecr": "22"
},
"0001612851": {
"rank": 64,
"ecr": "21"
},
"0000008328": {
"rank": 65,
"ecr": "17"
},
"0001405858": {
"rank": 66,
"ecr": "14"
},
"0001346022": {
"rank": 67,
"ecr": "9.5"
},
"0001445942": {
"rank": 68,
"ecr": "6.8"
},
"0001304409": {
"rank": 69,
"ecr": "6.6"
},
"0001135202": {
"rank": 70,
"ecr": "5.6"
}
}
},
"rating_box": [
[
"Top rated",
"17 of 70"
],
[
"Best, worst rating",
"400 %, 5.62 %"
],
[
"New companies",
"12"
]
],
"regression_plot": "https://www.realrate-archive.com/us_mining/2017/backtesting_correlation/regression_2017.svg",
"scentences": [
"Patriot GOLD CORP climbed 30 positions from 31 to 1 due to its excellent Liabilities.",
"Trilogy Metals Inc lost 38 positions from 1 to 39 due to its bad Net Income.",
"Vista GOLD CORP entered the 2018 ranking at rank 13, making it the best newcomer."
],
"url_segment": "2018-us-mining",
"year": 2018,
"feature_importance": "https://www.realrate-archive.com/us_mining/2017/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
}
}
}
}